EX-99 2 first8k_102709ex99.htm Firstbank Corporation Form 8-K Exhibit 99.1

FOR IMMEDIATE RELEASE           NEWS RELEASE

Date Submitted:              October 27, 2009
NASDAQ Symbol:         FBMI
Contact:  Samuel G. Stone
                 Executive Vice President and
                 Chief Financial Officer
                 (989) 466-7325

FIRSTBANK CORPORATION ANNOUNCESTHIRD QUARTER AND YEAR-TO-DATE 2009 RESULTS

Highlights Include:

Net income of $1,217,000, and net income available to common shareholders of $804,000, in third quarter 2009 compared to $737,000 for both measures in third quarter 2008
Earnings per share equaled $0.10 for the third quarter of 2009, the same as $0.10 in the third quarter of 2008
Year to date net income of $2,792,000, and 2009 YTD net income available to common shareholders of $1,691,000, compared to $3,179,000 in 2008 for both measures
Net interest margin improved to 3.95% in the third quarter of 2009, up from 3.77% in the second quarter of 2009, and 3.82% in third quarter 2008
Ratio of the allowance for loan losses to loans increased to 1.49% at September 30, 2009, compared to 1.26% at December 31, 2008, and 1.11% at September 30, 2008
Balance sheet and loan growth remain muted by economic conditions and loan sales into the secondary market
Equity ratio remains strong and all affiliate banks continue to meet regulatory well-capitalized requirements

Alma, Michigan (FBMI) — Thomas R. Sullivan, President and Chief Executive Officer of Firstbank Corporation, announced earnings per share of $0.10 for the third quarter of 2009, the same as the $0.10 earned in the third quarter of 2008. Net income available to common shareholders was $804,000 compared to $737,000 in the year-ago third quarter, and net income increased to $1,217,000 compared to $737,000. Net income was $2,792,000 for the first nine months of 2009, compared to $3,179,000 for the first nine months of 2008. Returns on average assets and average equity for the third quarter of 2009 were 0.33% and 3.2%, respectively, increasing from 0.21% and 2.5% respectively in the year-ago third quarter. All per share amounts are fully diluted.

Earnings continued to be impacted by elevated provisions for loan loss, and expense for FDIC insurance, greatly exceeding year-ago levels. The provision expense in the third quarter of 2009 was $2,821,000, down from the $5,276,000 expensed in the second quarter of 2009, but more than double the $1,082,000 expensed in the third quarter of 2008. For the first nine months of 2009, provision expense was $9,685,000, up from the $5,309,000 provided in the first nine months of 2008, exceeding net charge-offs of $7,486,000. Firstbank’s experience with loan charge-offs continues to be favorable compared to results in Michigan and other areas of the country.


Expense for FDIC deposit insurance was $448,000 in the third quarter of 2009, 170% over the $166,000 amount in the third quarter of 2008. Year-to-date in 2009, FDIC deposit insurance expense was $1,974,000, over five times the year-ago level of $382,000. The FDIC assessed a special charge in the second quarter to all banks to help with the costs of resolving bank failures across the country. The total amount of the special assessment to Firstbank was $642,000. There is currently a proposal for the FDIC to require all banks to pre-pay three years of FDIC premiums on December 31, 2009. For Firstbank this prepayment amount would be nearly $7 million and would be expensed over the next three years.

Firstbank improved its net interest margin to 3.95% in the third quarter of 2009 from 3.77% in the second quarter of 2009, and the 3.82% in the third quarter of 2008. Strategies aimed at incorporating floors on variable rate loans and re-pricing deposits upon renewal at currently competitive rates, resulted in the improvement in margin. Firstbank’s banks have also been able to reduce their reliance on Federal Home Loan Bank advances and brokered deposits as core deposits have increased. This improvement in margin helped net interest income in the first nine months of 2009 increase 3.4% compared to the first nine months of 2008.

Gain on sale of mortgage loans was $1,104,000 in the third quarter of 2009, declining 65% from the $3,109,000 in the second quarter of 2009 but representing an increase of nearly 250% over the level in the third quarter of 2008.

Promotional costs associated with mortgage production tailed off in the third quarter consistent with the decline in volume. Year over year, promotional costs related to mortgage production are up $377,000. Notwithstanding the increased expense, the higher level of mortgage production has been beneficial to earnings as the gain on sale of mortgages has increased over $4.5 million year to date. Other non-interest expenses continue to be impacted by the difficult credit cycle. Costs related to the maintenance and disposal of other real estate owned amounted to over $1,264,000 during the first nine months of 2009, an increase of $770,000 from the first nine months of 2008. Legal fees largely resulting from increased collection efforts and management of troubled credit situations were $553,000 in the first nine months of 2009, an increase of over $270,000 from the first nine months of 2008.

Expense control efforts in the more manageable categories were successful. Comparing the first nine months of 2009 with the first nine months of 2008, salaries and employee benefits expense increased only 0.7% and occupancy and equipment expense declined 8.7%. The category of other noninterest expense showed an increase from $8,508,000 in the first nine months of 2008 to $10,117,000 in the first nine months of 2009, but over 88% of the increase was related to legal and other costs of managing problem loans and costs associated with the very profitable surge in the mortgage business, leaving the remaining costs in the category of other noninterest expense to increase 2.5%.

Total assets of Firstbank Corporation at September 30, 2009, were $1.430 billion, an increase of 1.6% over the year-ago period. Total portfolio loans of $1.125 billion were 2.6% below the year-ago level. Commercial and commercial real estate loans increased 6.2% over this twelve month period, but residential mortgage, real estate construction, and consumer loans decreased. Although mortgage refinance activity has been very strong in Firstbank’s markets, this type of lending activity results in loans being financed in the secondary market rather than on the balance sheet of the company. While Firstbank has ample capital and funding resources to increase loans on its balance sheet, demand for funding new ventures by quality borrowers remains weak due to uncertainty about the economy. Total deposits as of September 30, 2009, were $1.073 billion, compared to $1.028 billion at September 30, 2008, an increase of 4.4%.


Mr. Sullivan stated, “Our lenders continue to do an excellent job of working with borrowers who are financially stressed by the current economic conditions, to both protect the interests of the bank and our shareholders as well as structure credits in the best possible way to accommodate expected cash flows. While we have very little exposure to auto manufacturers and suppliers directly, we know that their problems will ripple through the economy. Considering all of the credit related costs, we were pleased to make a positive net income in the quarter amounting to a return on assets of 0.33%.

“Due to the low level of stock prices for the industry and the implications for the valuation of the assets of financial companies, and according to accounting guidance, we commissioned a third-party-expert valuation of goodwill on our balance sheet during the third quarter, to test for impairment. We were pleased to find that the proper application of accounting rules and principles indicates that the amount of goodwill on our books is not considered impaired and requires no charge to earnings. As a result, we continue to show a book value per share ($15.11 at September 30, 2009) which is substantially above tangible book value per share ($10.09).

“We are very disappointed in the low level of stock prices in the industry –substantially below book values – as are all of our shareholders; however, with the good people employed by our company doing the right things for both our customers and our shareholders and the continuing strong financial condition of our company and our banks, we believe we are well positioned to emerge from the recession in a strong competitive position and with excellent opportunity for earnings growth when the time arrives.”

At September 30, 2009, the ratio of the allowance for loan losses to loans increased to 1.49%, compared to 1.48% at June 30, 2009, 1.26% at December 31, 2008, and 1.11% at September 30, 2008. The ratio of allowance for loan loss to non-performing loans stood at 56% on September 30, 2009, compared to 59% at December 31, 2008.

Net charge-offs were $2,696,000 in the third quarter of 2009 after having risen to $2,736,000 in the second quarter and $2,054,000 in the first quarter. For the nine months of 2009, net charge-offs were $7,486,000, representing 0.88% of average loans on an annualized basis. This level of charge-offs continues to compare favorably in the industry. The ratio of non-performing loans (including loans past due over 90 days) to loans was 2.69% at September 30, 2009, compared to 2.14% as of December 31, 2008, and 1.81% at September 30, 2008.

Total equity increased 0.8% during the third quarter of 2009 and was 29.7% above the level at December 31, 2008, reflecting the improvement obtained by the issuance of $33 million preferred stock at the end of January. The ratio of average equity to average assets was 10.3% in the third quarter of 2009, approximately two full percentage points over the year-ago level. All of Firstbank Corporation’s affiliate banks met the regulatory well-capitalized requirements prior to the issuance of preferred stock in January and continue to meet these requirements.

Firstbank Corporation, headquartered in Alma, Michigan, is a financial services company using a multi-bank-charter format with assets of $1.4 billion and 51 banking offices serving Michigan’s Lower Peninsula. Bank subsidiaries include: Firstbank – Alma; Firstbank (Mt. Pleasant); Firstbank – West Branch; Firstbank – St. Johns; Keystone Community Bank; and Firstbank – West Michigan.

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, changes in interest rates, and the resolution of problem loans. 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: Nine Months Ended:


Sep 30
2009
Jun 30
2009
Sep 30
2008
Sep 30
2009
Sep 30
2008


Interest income:                              
  Interest and fees on loans   $ 17,748   $ 17,504   $ 19,136      $ 52,876   $ 57,922  
  Investment securities  
    Taxable    651    648    918      $ 2,045    2,902  
    Exempt from federal income tax    320    321    357      $ 973    1,059  
    Short term investments    44    23    91       97    268  


Total interest income    18,763    18,496    20,502       55,991    62,151  
   
Interest expense:  
  Deposits    4,454    4,819    6,164       14,441    19,684  
  Notes payable and other borrowing    1,713    1,821    2,443       5,497    7,591  


Total interest expense    6,167    6,640    8,607       19,938    27,275  
   
Net interest income    12,596    11,856    11,895       36,053    34,876  
Provision for loan losses    2,821    5,276    1,028       9,685    5,309  


Net interest income after provision for loan losses    9,775    6,580    10,867       26,368    29,567  
   
Noninterest income:  
  Gain on sale of mortgage loans    1,104    3,109    317       6,586    2,024  
  Service charges on deposit accounts    1,140    1,122    1,218       3,345    3,642  
  Gain (loss) on trading account securities    (57 )  16    (200 )     (170 )  (373 )
  Gain (loss) on sale of AFS securities    (2 )  357    (1,674 )     298    (1,612 )
  Mortgage servicing    25    (191 )  180       (518 )  188  
  Other    765    715    690       1,759    1,942  


Total noninterest income    2,975    5,128    531       11,300    5,811  
   
Noninterest expense:  
  Salaries and employee benefits    5,641    5,551    5,342       16,822    16,712  
  Occupancy and equipment    1,510    1,529    1,728       4,766    5,217  
  Amortization of intangibles    228    245    264       718    826  
  FDIC insurance premium    448    1,155    166       1,974    382  
  Other    3,403    3,460    3,116       10,117    8,508  


Total noninterest expense    11,230    11,940    10,616       34,397    31,645  
   
Income before federal income taxes    1,520    (232 )  782       3,271    3,733  
Federal income taxes    303    (294 )  45       479    554  


Net Income    1,217    62    737       2,792    3,179  
Preferred Stock Dividends    413    413    0       1,101    0  


Net Income available to Common Shareholders   $ 804   $(351 ) $ 737      $ 1,691   $ 3,179  


   
Fully Tax Equivalent Net Interest Income   $ 12,814   $ 12,071   $ 12,160      $ 36,714   $ 35,702  
   
Per Share Data:  
  Basic Earnings   $ 0.10   $(0.04 ) $ 0.10      $ 0.22   $ 0.43  
  Diluted Earnings   $ 0.10   $(0.04 ) $ 0.10      $ 0.22   $ 0.43  
  Dividends Paid   $ 0.100   $ 0.100   $ 0.225      $ 0.30   $ 0.675  
   
Performance Ratios:  
  Return on Average Assets (a)    0.33%  0.03%  0.21%     0.27%  0.32%
  Return on Average Equity (a)    3.2%  0.3%  2.5%     2.7%  3.7%
  Net Interest Margin (FTE) (a)    3.95%  3.77%  3.82%     3.79%  3.79%
  Book Value Per Share (b)   $ 15.11   $ 15.02   $ 15.61      $ 15.11   $ 15.61  
  Average Equity/Average Assets    10.3%  10.5%  8.4%     10.1%  8.5%
  Net Charge-offs   $ 2,696   $ 2,736   $ 590      $ 7,486   $ 4,020  
  Net Charge-offs as a % of Average Loans (c)(a)    0.96%  0.96%  0.20%     0.88%  0.47%
   
(a) Annualized  
(b) Period End  
(c) Total loans less loans held for sale  


FIRSTBANK CORPORATION
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
UNAUDITED

Sep 30
2009
Jun 30
2009
Dec 31
2008
Sep 30
2008

ASSETS                    
   
Cash and cash equivalents:  
  Cash and due from banks   $ 25,077   $ 39,653   $ 33,050   $ 35,589  
  Short term investments    34,747    52,497    30,662    3,873  

Total cash and cash equivalents    59,824    92,150    63,712    39,462  
   
Securities available for sale    148,628    108,091    113,095    119,756  
Federal Home Loan Bank stock    9,084    9,084    9,084    8,760  
Loans:  
  Loans held for sale    2,627    2,676    1,408    757  
  Portfolio loans:  
    Commercial    188,306    183,287    184,455    206,274  
    Commercial real estate    393,555    395,227    391,572    341,550  
    Residential mortgage    385,530    390,318    403,695    398,963  
    Real estate construction    85,383    88,668    103,206    130,405  
    Consumer    71,943    72,482    75,296    77,018  

Total portfolio loans    1,124,717    1,129,982    1,158,224    1,154,210  
  Less allowance for loan losses    (16,793 )  (16,668 )  (14,594 )  (12,767 )

Net portfolio loans    1,107,924    1,113,314    1,143,630    1,141,443  
   
Premises and equipment, net    25,704    25,616    26,941    27,565  
Goodwill    35,513    35,513    35,603    35,603  
Other intangibles    3,157    3,384    3,881    4,126  
Other assets    37,349    36,302    27,986    29,581  

TOTAL ASSETS   $ 1,429,810   $ 1,426,130   $ 1,425,340   $ 1,407,053  

   
LIABILITIES AND SHAREHOLDERS' EQUITY  
   
LIABILITIES  
   
Deposits:  
  Noninterest bearing accounts   $ 150,878   $ 165,574   $ 149,179   $ 148,762  
   
  Demand    247,631    226,078    223,526    216,894  
  Savings    165,784    162,879    154,015    157,681  
  Time    481,360    480,954    489,081    463,193  
  Wholesale CD's    28,028    20,700    31,113    41,512  

Total deposits    1,073,681    1,056,185    1,046,914    1,028,042  
   
Securities sold under agreements to  
  repurchase and overnight borrowings    44,914    44,163    52,917    55,877  
FHLB Advances and notes payable    112,303    127,814    162,274    153,865  
Subordinated Debt    36,084    36,084    36,084    36,084  
Accrued interest and other liabilities    13,672    13,953    12,168    15,669  

Total liabilities    1,280,654    1,278,199    1,310,357    1,289,537  
   
SHAREHOLDERS' EQUITY  
Preferred stock; no par value, 300,000  
  shares authorized, 33,000 outstanding    32,707    32,707    0    0  
Common stock; 20,000,000 shares authorized    114,525    114,253    113,411    112,970  
Retained earnings    87    50    686    4,842  
Accumulated other comprehensive income/(loss)    1,837    921    886    (296 )

Total shareholders' equity    149,156    147,931    114,983    117,516  

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY   $ 1,429,810   $ 1,426,130   $ 1,425,340   $ 1,407,053  

   
Common stock shares issued and outstanding    7,704,796    7,669,227    7,580,620    7,530,235  
Principal Balance of Loans Serviced for Others ($mil)   $589.3 $575.1   $ 513.1   $ 514.5  
   
Asset Quality Ratios:  
  Non-Performing Loans / Loans (a)    2.69%  2.34%  2.14%  1.81%
  Non-Perf. Loans + OREO / Loans (a) + OREO    3.59%  3.14%  2.60%  2.24%
  Non-Performing Assets / Total Assets    2.85%  2.51%  2.12%  1.84%
  Allowance for Loan Loss as a % of Loans (a)    1.49%  1.48%  1.26%  1.11%
  Allowance / Non-Performing Loans    56%  63%  59%  61%
   
Quarterly Average Balances:  
  Total Portfolio Loans (a)   $ 1,123,737   $ 1,137,106   $ 1,153,716   $ 1,156,041  
  Total Earning Assets    1,294,116    1,283,676    1,278,675    1,273,716  
  Total Shareholders' Equity    147,468    148,247    118,064    118,437  
  Total Assets    1,429,150    1,417,842    1,409,644    1,408,393  
  Diluted Shares Outstanding    7,677,619    7,643,929    7,540,644    7,498,223  
   
(a) Total Loans less loans held for sale