[X]
|
Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the fiscal year ended December 31, 2012.
|
[ ]
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 [No Fee
Required] for the transition period from to .
|
Michigan | 38-2633910 | |
(State of Incorporation)
|
(I.R.S. Employer Identification No.)
|
|
311 Woodworth Avenue
|
||
Alma, Michigan
|
48801 | |
(Address of principal executive offices) | (Zip Code) | |
Registrant’s telephone number, including area code: (989) 463-3131 | ||
Securities registered pursuant to Section 12(b) of the Exchange Act: | ||
Title of Class | Name of each exchange on which registered | |
Common Stock | The Nasdaq Stock Market LLC |
Firstbank –
Alma
|
Firstbank
(Mt. Pleasant)
|
Firstbank –
West Branch
|
Keystone
|
Firstbank -
West Michigan
|
Total
|
|||||||||||||||||||
(In Thousands of Dollars)
|
||||||||||||||||||||||||
Assets
|
$ | 366,645 | $ | 421,250 | $ | 249,626 | $ | 250,648 | $ | 205,619 | $ | 1,493,788 | ||||||||||||
Deposits
|
$ | 309,613 | $ | 372,947 | $ | 199,409 | $ | 198,962 | $ | 169,174 | $ | 1,250,105 | ||||||||||||
Loans
|
$ | 197,315 | $ | 289,823 | $ | 184,550 | $ | 178,185 | $ | 116,537 | $ | 966,410 |
Total
Risk-Based
Capital Ratio
|
Tier 1
Risk-Based
Capital Ratio
|
Leverage Ratio
|
|||
Well capitalized
|
10% or above
|
6% or above
|
5% or above
|
||
Adequately capitalized
|
8% or above
|
4% or above
|
4% or above
|
||
Undercapitalized
|
Less than 8%
|
Less than 4%
|
Less than 4%
|
||
Significantly undercapitalized
|
Less than 6%
|
Less than 3%
|
Less than 3%
|
||
Critically undercapitalized
|
--
|
--
|
A ratio of tangible equity to total assets of 2% or less
|
Tier 1
Leverage
Ratio
|
Tier 1
Risk-Based
Capital Ratio
|
Total
Risk-Based
Capital Ratio
|
||||||||||
Minimum regulatory requirement
|
4 | % | 4 | % | 8 | % | ||||||
Well capitalized regulatory level
|
5 | % | 6 | % | 10 | % | ||||||
Firstbank Corporation – Consolidated
|
9.71 | % | 14.73 | % | 15.99 | % | ||||||
Firstbank – Alma
|
8.15 | % | 14.55 | % | 15.81 | % | ||||||
Firstbank (Mount Pleasant)
|
8.12 | % | 11.49 | % | 12.74 | % | ||||||
Firstbank – West Branch
|
8.55 | % | 12.75 | % | 14.01 | % | ||||||
Keystone Community Bank
|
11.61 | % | 14.51 | % | 15.78 | % | ||||||
Firstbank – West Michigan
|
7.29 | % | 11.57 | % | 12.83 | % |
Tier 1
Leverage
|
Tier 1
Risk-Based
Capital
|
Total
Risk-Based
Capital
|
||||||||||
(In Thousands of Dollars)
|
||||||||||||
Capital Balances at December 31, 2012
|
$ | 142,884 | $ | 142,884 | $ | 155,135 | ||||||
Well Capitalized Regulatory Capital Required
|
58,854 | 38,809 | 77,618 | |||||||||
Capital in Excess of Regulatory Well Capitalized
|
$ | 84,030 | $ | 104,075 | $ | 77,517 |
(In Thousands of Dollars)
|
December 31
|
|||||||||||
2012
|
2011
|
2010
|
||||||||||
Taxable
|
||||||||||||
Treasury Note
|
$ | 0 | $ | 0 | $ | 12,530 | ||||||
US Government Agencies
|
106,885 | 133,834 | 82,897 | |||||||||
States and Political Subdivisions
|
38,015 | 31,162 | 15,510 | |||||||||
Mortgage Backed Securities
|
66,277 | 71,052 | 55,899 | |||||||||
Collateralized Mortgage Obligations
|
61,030 | 57,845 | 54,643 | |||||||||
Corporate and Other
|
1,672 | 1,664 | 1,647 | |||||||||
Total Taxable
|
$ | 273,879 | $ | 295,557 | $ | 223,126 | ||||||
Tax-Exempt
|
||||||||||||
States and Political Subdivisions
|
$ | 79,799 | $ | 46,627 | $ | 32,577 |
Carrying
Value
|
Average
Yield(2)
|
|||||||
(In Thousands of Dollars)
|
||||||||
U.S. Government Agencies:
|
||||||||
One Year or Less
|
$ | 50,025 | 3.16 | |||||
Over One Through Five Years
|
55,222 | 2.71 | ||||||
Over Five Years Through Ten Years
|
1,638 | 2.06 | ||||||
Total
|
$ | 106,885 | ||||||
States and Political Subdivisions:
|
||||||||
One Year or Less
|
$ | 42,887 | 2.05 | |||||
Over One Through Five Years
|
49,492 | 2.66 | ||||||
Over Five Through Ten Years
|
22,022 | 3.28 | ||||||
Over Ten Years
|
3,413 | 4.86 | ||||||
Total
|
$ | 117,814 | ||||||
Mortgage Backed Securities:
|
||||||||
One Year or Less
|
$ | 270 | 4.12 | |||||
Over One Through Five Years
|
1,756 | 4.90 | ||||||
Over Five Through Ten Years
|
47,573 | 3.19 | ||||||
Over Ten Years
|
16,678 | 3.42 | ||||||
Total
|
$ | 66,277 | ||||||
Collateralized Mortgage Obligations:
|
||||||||
One Year or Less
|
$ | 0 | - | |||||
Over One Through Five Years
|
2,928 | 2.76 | ||||||
Over Five Through Ten Years
|
3,789 | 4.52 | ||||||
Over Ten Years
|
54,313 | 3.44 | ||||||
Total
|
$ | 61,030 | ||||||
Corporate and Other:
|
||||||||
One Year or Less
|
$ | 1,672 | - | |||||
Total
|
$ | 1,672 | ||||||
TOTAL
|
$ | 353,678 |
(1)
|
Calculated on the basis of the carrying value and effective yields weighted for the scheduled maturity of each security.
|
(2)
|
Weighted average yield has been computed on a fully taxable equivalent basis. The rates shown on securities issued by states and political subdivisions have been presented assuming a 35% tax rate.
|
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
(In Thousands of Dollars)
|
||||||||||||||||||||
Loan Categories:
|
||||||||||||||||||||
Commercial and Industrial
|
$ | 149,265 | $ | 156,551 | $ | 164,413 | $ | 192,096 | $ | 184,455 | ||||||||||
Commercial Real Estate
|
357,831 | 365,029 | 373,996 | 398,416 | 391,572 | |||||||||||||||
Real Estate Mortgages
|
331,896 | 340,060 | 354,007 | 377,261 | 403,695 | |||||||||||||||
Real Estate Construction
|
58,530 | 60,280 | 81,016 | 85,229 | 103,206 | |||||||||||||||
Consumer
|
66,240 | 61,989 | 59,543 | 69,735 | 75,296 | |||||||||||||||
Total
|
$ | 963,762 | $ | 983,909 | $ | 1,032,975 | $ | 1,122,737 | $ | 1,158,224 |
One Year
or Less
|
One Year to
Five Years
|
After
Five Years
|
Total
|
|||||||||||||
(In Thousands of Dollars)
|
||||||||||||||||
Commercial and Agricultural
|
$ | 82,315 | $ | 56,070 | $ | 10,880 | $ | 149,265 | ||||||||
Real Estate Construction
|
26,258 | 23,730 | 8,542 | 58,530 | ||||||||||||
Total
|
$ | 108,573 | $ | 79,800 | $ | 19,422 | $ | 207,795 | ||||||||
Loans Due after One Year:
|
||||||||||||||||
With Pre-determined Rate
|
$ | 67,248 | $ | 9,204 | $ | 76,452 | ||||||||||
With Adjustable Rates
|
12,552 | 10,218 | 22,770 | |||||||||||||
Total
|
$ | 79,800 | $ | 19,422 | $ | 99,222 |
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||
(In Thousands of Dollars) | ||||||||||||||||||||
Nonperforming Loans:
|
||||||||||||||||||||
Nonaccrual Loans:
|
||||||||||||||||||||
Commercial and Agricultural
|
$ | 447 | $ | 1,771 | $ | 3,565 | $ | 3,576 | $ | 6,511 | ||||||||||
Commercial Real Estate
|
8,454 | 15,336 | 16,868 | 22,945 | 9,817 | |||||||||||||||
Real Estate Mortgages
|
6,366 | 5,652 | 5,745 | 3,821 | 2,986 | |||||||||||||||
Consumer
|
401 | 210 | 184 | 335 | 268 | |||||||||||||||
Total
|
15,668 | 22,969 | 26,362 | 30,677 | 19,582 | |||||||||||||||
Accruing Loans 90 Days or More Past Due:
|
||||||||||||||||||||
Commercial and Agricultural
|
0 | 0 | 0 | 183 | 1,447 | |||||||||||||||
Commercial Real Estate
|
0 | 0 | 18 | 408 | 663 | |||||||||||||||
Real Estate Mortgages
|
37 | 401 | 573 | 2,504 | 2,790 | |||||||||||||||
Consumer
|
0 | 18 | 15 | 126 | 82 | |||||||||||||||
Total
|
37 | 419 | 606 | 3,221 | 4,982 | |||||||||||||||
Renegotiated Loans:
|
||||||||||||||||||||
Commercial and Agricultural
|
3,230 | 3,562 | 36 | 3,566 | 110 | |||||||||||||||
Commercial Real Estate
|
12,113 | 10,652 | 5,768 | 1,980 | 0 | |||||||||||||||
Real Estate Mortgages
|
5,188 | 4,703 | 4,252 | 1,560 | 165 | |||||||||||||||
Consumer
|
191 | 0 | 0 | 0 | 0 | |||||||||||||||
Total
|
20,722 | 18,917 | 10,056 | 7,106 | 275 | |||||||||||||||
Total Nonperforming Loans
|
36,427 | 42,305 | 37,024 | 41,004 | 24,839 | |||||||||||||||
Property from Defaulted Loans
|
2,925 | 5,251 | 8,316 | 7,425 | 5,382 | |||||||||||||||
Total Nonperforming Assets
|
$ | 39,352 | $ | 47,556 | $ | 45,340 | $ | 48,429 | $ | 30,221 |
(In Thousands of Dollars) | ||||||||||||||||||||
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
Balance at Beginning of Period
|
$ | 21,019 | $ | 21,431 | $ | 19,114 | $ | 14,594 | $ | 11,477 | ||||||||||
Charge-Offs:
|
||||||||||||||||||||
Commercial and Agricultural
|
5,000 | 10,519 | 8,073 | 7,422 | 3,451 | |||||||||||||||
Residential Real Estate Mortgages
|
2,705 | 3,490 | 2,788 | 2,231 | 1,350 | |||||||||||||||
Consumer
|
727 | 913 | 1,102 | 1,532 | 1,014 | |||||||||||||||
Total Charge-Offs
|
8,432 | 14,922 | 11,963 | 11,185 | 5,815 | |||||||||||||||
Recoveries:
|
||||||||||||||||||||
Commercial and Agricultural
|
513 | 692 | 325 | 557 | 252 | |||||||||||||||
Residential Real Estate Mortgages
|
258 | 180 | 216 | 128 | 93 | |||||||||||||||
Consumer
|
292 | 301 | 395 | 349 | 331 | |||||||||||||||
Total Recoveries
|
1,063 | 1,173 | 936 | 1,034 | 676 | |||||||||||||||
Net Charge-Offs
|
7,369 | 13,749 | 11,027 | 10,151 | 5,139 | |||||||||||||||
Provision for Loan Losses
|
7,690 | 13,337 | 13,344 | 14,671 | 8,256 | |||||||||||||||
Balance at End of Period
|
$ | 21,340 | $ | 21,019 | $ | 21,431 | $ | 19,114 | $ | 14,594 | ||||||||||
Net Charge-Offs as a Percent of Average Loans
|
0.75 | % | 1.37 | % | 1.05 | % | .90 | % | .45 | % |
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||||||||||||||||||||||
(In Thousands of Dollars)
|
||||||||||||||||||||||||||||||||||||||||
Allowance
for
loan losses
|
% of
loans to
total loans
|
Allowance
for
loan losses
|
% of
loans to
total loans
|
Allowance
for
loan losses
|
% of
loans to
total loans
|
Allowance
for
loan losses
|
% of
loans to
total loans
|
Allowance
for
loan losses
|
% of
loans to
total loans
|
|||||||||||||||||||||||||||||||
Commercial and Agricultural
|
$ | 1,896 | 16 | % | $ | 2,485 | 16 | % | $ | 3,024 | 16 | % | $ | 3,640 | 17 | % | $ | 10,621 | 16 | % | ||||||||||||||||||||
Secured by Real Estate
|
17,776 | 77 | % | 17,432 | 77 | % | 17,109 | 78 | % | 13,942 | 77 | % | 2,644 | 77 | % | |||||||||||||||||||||||||
Consumer
|
805 | 7 | % | 931 | 7 | % | 1,162 | 6 | % | 1,525 | 6 | % | 1,169 | 7 | % | |||||||||||||||||||||||||
Unallocated
|
863 | 0 | % | 171 | 0 | % | 136 | 0 | % | 7 | 0 | % | 160 | 0 | % | |||||||||||||||||||||||||
Total
|
$ | 21,340 | 100 | % | $ | 21,019 | 100 | % | $ | 21,431 | 100 | % | $ | 19,114 | 100 | % | $ | 14,594 | 100 | % |
2012
|
2011
|
2010
|
||||||||||||||||||||||
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
|||||||||||||||||||
Average Balance:
|
(In Thousands of Dollars)
|
|||||||||||||||||||||||
Non-interest-bearing demand deposits
|
$ | 226,061 | $ | 199,849 | $ | 170,823 | ||||||||||||||||||
Interest-bearing demand deposits
|
344,363 | 0.23 | % | 319,053 | 0.41 | % | 274,570 | 0.64 | % | |||||||||||||||
Other savings deposits
|
259,330 | 0.22 | % | 235,422 | 0.44 | % | 194,855 | 0.58 | % | |||||||||||||||
Other time deposits
|
400,397 | 1.31 | % | 470,314 | 1.82 | % | 529,947 | 2.43 | % | |||||||||||||||
Total average deposits
|
$ | 1,230,151 | 0.54 | % | $ | 1,224,638 | 0.89 | % | $ | 1,170,195 | 1.58 | % |
Three Months or Less
|
$ | 43,518 | ||
Over Three Through Six Months
|
26,198 | |||
Over Six Through Twelve Months
|
39,442 | |||
Over Twelve Months
|
58,186 | |||
Total
|
$ | 167,344 |
2012
|
2011
|
2010
|
||||||||||
Financial Ratios:
|
||||||||||||
Return on Average Total Assets
|
0.70 | % | 0.38 | % | 0.25 | % | ||||||
Return on Average Equity
|
7.00 | % | 3.75 | % | 2.56 | % | ||||||
Average Equity to Average Total Assets
|
10.04 | % | 10.07 | % | 9.87 | % | ||||||
Dividend Payout Ratio
|
21.97 | % | 5.58 | % | 16.47 | % |
(In Thousands of Dollars)
|
2012
|
2011
|
2010
|
|||||||||
Amounts Outstanding at the End of the Year
|
$ | 42,785 | $ | 46,784 | $ | 41,328 | ||||||
Weighted Average Interest Rate at the End of the Year
|
0.19 | % | 0.19 | % | 0.19 | % | ||||||
Longest Maturity
|
1/1/13
|
1/1/12
|
1/1/11
|
|||||||||
Maximum Amount Outstanding at any Month End During Year
|
$ | 55,047 | $ | 47,603 | $ | 46,477 | ||||||
Approximate Average Amounts Outstanding During the Year
|
$ | 47,605 | $ | 43,847 | $ | 40,338 | ||||||
Approximate Weighted Average Interest Rate for the Year
|
0.18 | % | 0.19 | % | 0.24 | % |
•
|
Variations in our anticipated or actual operating results or the results of our competitors;
|
•
|
Changes in investors' or analysts' perceptions of the risks and conditions of our business;
|
•
|
The size of the public float of our common stock;
|
•
|
Regulatory developments;
|
•
|
Market conditions; and
|
•
|
General economic conditions.
|
Number of securities to
be issued upon exercise
of outstanding options
|
Weighted-average
exercise price of
outstanding options
|
Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
securities reflected in
column A)
|
||||||||||
Plan Category
|
(A)
|
(B)
|
(C)
|
|||||||||
Equity compensation plans approved by security holders
|
356,030 | $ | 16.29 | 61,642 | ||||||||
Equity compensation plans not approved by security holders
|
0 | - | 0 | |||||||||
Total
|
356,030 | $ | 16.29 | 61,642 |
Statement or Report |
Page Number in
Annual Report
|
|
Report of Independent Registered Public Accounting Firm | 21 | |
Consolidated Balance Sheets as of December 31, 2012 and 2011 | 22 | |
Consolidated Statements of Income and Comprehensive | ||
Income for the years ended December 31, 2012, 2011, and 2010
|
23 | |
Consolidated Statements of Changes in Shareholders’ Equity for | ||
the years ended December 31, 2012, 2011, and 2010
|
24 | |
Consolidated Statements of Cash Flows for the years ended | ||
December 31, 2012, 2011, and 2010
|
25 | |
Notes to Consolidated Financial Statements | 28-55 |
|
(2)
|
Schedules to the consolidated financial statements required by Article 9 of Regulation S-X are not required under the related instructions or are inapplicable, and therefore have been omitted.
|
|
(3)
|
Exhibits (Numbered in accordance with Item 601 of Regulation S-K)
The Exhibit Index is located on the final two pages of this report on Form 10-K.
|
By: |
/s/ Thomas R. Sullivan
|
By: |
/s/ Samuel G. Stone
|
||
Thomas R. Sullivan | Samuel G. Stone | ||||
President & Chief Executive Officer | Executive Vice President & Chief Financial Officer | ||||
(Principal Executive Officer) | (Principal Financial and Accounting Officer) |
Signature | Date | ||
/s/ Thomas R. Sullivan | March 7, 2013 | ||
Thomas R. Sullivan, Principal Executive Officer and a Director | |||
/s/ Samuel G. Stone | March 7, 2013 | ||
Samuel G. Stone, Principal Financial and Accounting Officer | |||
/s/ Thomas D. Dickinson | March 7, 2013 | ||
Thomas D. Dickinson, Director | |||
/s/ David W. Fultz | March 7, 2013 | ||
David W. Fultz, Director | |||
/s/ Jeff A. Gardner | March 7, 2013 | ||
Jeff A. Gardner, Director | |||
/s/ William E. Goggin | March 7, 2013 | ||
William E. Goggin, Director | |||
/s/ Edward B. Grant | March 7, 2013 | ||
Edward B. Grant, Director | |||
/s/ Samuel A. Smith | March 7, 2013 | ||
Samuel A. Smith, Director |
Number | Exhibit |
3(a)
|
Restated Articles of Incorporation of Firstbank Corporation, incorporated by reference to the Exhibit 3(a) to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2009.
|
3(b)
|
Bylaws. Previously filed as exhibit 3.2 to the Form 8K dated January 30, 2009. Here incorporated by reference.
|
3(c)
|
Certificate of Designation for Fixed Rate Cumulative Perpetual Preferred Stock, Series A, incorporated by reference to Exhibit 3.1 to the Firstbank Corporation Current Report on Form 8-K dated January 26, 2009.
|
4(a)
|
Form of Certificate for the Fixed Rate Cumulative Perpetual Preferred Stock, Series A, incorporated by reference to Exhibit 4.1 to the Firstbank Corporation Current Report on Form 8-K dated January 26, 2009.
|
4(b)
|
Instruments defining the Rights of Security Holders – reference is made to Exhibits 3(a), 3(b) and 3(c). In accordance with Regulation S-K Item 601(b)(4), Firstbank Corporation is not filing copies of instruments defining the rights of holders of long-term debt because none of those instruments authorizes debt in excess of 10% of the total assets of Firstbank Corporation and its subsidiaries on a consolidated basis. Firstbank Corporation hereby agrees to furnish a copy of any such instrument to the Securities and Exchange Commission upon request.
|
10(a)*
|
Form of Indemnity Agreement with Directors and Officers. Previously filed as Exhibit 10.1 to the registrant's Current Report on Form 8-K dated June 27, 2005. Here incorporated by reference.
|
10(b)*
|
Stock Option and Restricted Stock Plan of 1997. Previously filed as an appendix to the registrant’s definitive proxy statement for its annual meeting of shareholders held April 28, 1997. Here incorporated by reference.
|
10(c)*
|
2006 Stock Compensation Plan. Previously filed as Appendix A to registrant’s proxy statement dated March 13, 2006. Here incorporated by reference.
|
10(d)*
|
Employee Stock Purchase Plan of 1999. Previously filed as an exhibit to the registrant’s Registration Statement on Form S-8 (Registration No. 333-89771) filed on October 27, 1999. Here incorporated by reference.
|
10(e)*
|
Form of Agreement between Firstbank Corporation and each of Thomas R. Sullivan, Samuel G. Stone, William L. Benear, Douglas J. Ouellette and James E. Wheeler, II providing for certain severance benefits in connection with a change of control of Firstbank Corporation. Filed as exhibit 10 to registrant’s report on Form 10-Q for the quarter ended September 30, 2000. Here incorporated by reference.
|
10(f)*
|
Form of Stock Option Agreement. Previously filed as Exhibit 10(h) to the registrant’s annual report on Form 10-K for the year ended December 31, 2004. Here incorporated by reference.
|
10(g)*
|
Form of Stock Option Agreement for 2006 Stock Compensation Plan. Filed as exhibit 10.1 to registrant’s report on Form 10-Q for the quarter ended June 30, 2006. Here incorporated by reference.
|
10(h)*
|
Form of Restricted Stock Agreement for 2006 Stock Compensation Plan, filed as exhibit 10(k) to registrant’s Annual Report on form 10-K for the year ended December 31, 2009. Here incorporated by reference.
|
10(i)*
|
Firstbank Corporation Management Incentive Plan.
|
12
|
Ratio of Earning to Fixed Charges
|
13
|
2012 Annual Report to Shareholders. (This report, except for those portions which are expressly incorporated by reference in this filing, is furnished for the information of the Securities and Exchange Commission and is not deemed “filed” as part of this filing). This report was delivered to the registrant’s shareholders along with the registrant’s proxy statement dated March 22, 2013, relating to the April 22, 2013 Annual Meeting of Shareholders which was delivered to the registrant’s shareholders in compliance with Rule 14(a)-3 under the Securities Exchange Act of 1934.
|
14.
|
Code of Ethics.
|
21
|
Subsidiaries of Registrant.
|
23.1
|
Consent of Plante & Moran PLLC - Independent Registered Public Accounting Firm.
|
24
|
Powers of Attorney. Contained on the signature page of this report.
|
31.1
|
Certificate of Chief Executive Officer of Firstbank Corporation pursuant to 15 U.S.C. Section 7241, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
31.2
|
Certificate of Chief Financial Officer of Firstbank Corporation pursuant to 15 U.S.C. Section 7241, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
32.1
|
Certificate of Chief Executive Officer and Chief Financial Officer of Firstbank Corporation pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
99.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 111(b)(4) of the Emergency Economic Stabilization Act of 2008 and 31 CFR subsection 30.15.
|
99.2
|
Firstbank Corporation 401(k) Plan Performance Table.
|
101.
|
Interactive Data File
|
n
|
Hurdles are “go/no-go” activation triggers
|
n
|
In order for the corporate performance piece to be activated in a given year, the Company must exceed a predefined level of earnings. This is the Earnings Hurdle. As a general guideline, the Earnings Hurdle will be established at 80% of the annual plan.
|
n
|
Performance measures (goals) will be established annually at both the individual and business unit levels, as follows:
|
|
§
|
Individual Performance – subjective, discretionary measures that are critical to meeting the overall business strategies and objectives.
|
|
§
|
Business Unit Performance – subjective, discretionary measures that are critical to meeting the business strategies and objectives of the business unit (e.g., affiliate bank or corporate department).
|
n
|
The Corporate CEO, in cooperation with affiliate bank boards, may recommend a discretionary annual incentive award based on his assessment of individual and business unit performance. This adjustment is not formula-driven, but is a subjective determination of how well the individual has performed relative to performance criteria that are important to the company, such as:
|
|
§
|
Asset quality, earnings and balance sheet growth
|
|
§
|
Comparisons to profit plans, peer groups and the industry
|
|
§
|
Image and community involvement
|
|
§
|
Communication with staff and directors
|
|
§
|
Professionalism, leadership and management ability
|
|
§
|
Employee turnover
|
|
§
|
Industry reputation and visibility
|
|
§
|
Cooperation and leadership in advancement of corporate initiatives
|
|
§
|
Willingness to operate within the corporate philosophy
|
n
|
The Board will have the same opportunity to adjust the annual incentive for the Corporate CEO based on their assessment of individual performance.
|
n
|
The annual incentive is a calculation to determine the amount the individual will receive based on the level of achievement of corporate performance and the discretionary individual and business unit performance.
|
n
|
At both the corporate and business unit levels, performance measures will be established at three levels:
|
|
§
|
Threshold – 85% of planned performance, this is the minimum performance acceptable to receive a portion of the annual incentive
|
|
§
|
Target – 100% of planned performance, this results in annual incentive at target level
|
|
§
|
Maximum – 125% of planned performance, this results in the maximum annual incentive payout specified under the plan
|
n
|
Example: If planned corporate (i.e., consolidated) net income is $10 million, performance measures at each of the three levels would be as follows:
|
Performance
Measure
|
Threshold
(85%)
|
Target
(100%)
|
Maximum
(125%)
|
Corporate Net Income
|
$8,500,000
|
$10,000,000
|
$12,500,000
|
n
|
Performance measures for the current year are contained in a separate document.
|
n
|
On an individual basis, the weight placed on corporate performance versus business unit performance will vary based on the role of the individual, as follows:
|
Corporate Performance
|
Individual & Business Unit Performance
|
|
Corporate CEO
|
70%
|
30%
|
Corporate Officers
|
60%
|
40%
|
Bank Presidents
|
50%
|
25% & 25%
|
n
|
Example: If the target for a bank president is $35,000, he or she would have the ability to earn $17,500 (50% of $35,000) for achieving corporate performance measures and $17,500 (50% of $35,000) for achieving bank performance measures.
|
n
|
During this temporary period where Firstbank Corporation is participating in TARP, dollar amounts earned under this Performance Management Plan could be paid out in Restricted Stock shares according to TARP restrictions.
|
n
|
Targets are expressed as a percentage of base salary. For achieving 100% of the performance measures, targets for each management group are as follows:
|
|
§
|
Corporate CEO: 30%
|
|
§
|
Corporate CFO: 25%
|
|
§
|
Other Corporate Officers: 20%
|
|
§
|
Bank Presidents: 25%
|
n
|
The potential amount that may be earned for achieving various levels of performance are set forth in the chart below.
|
Payout Potential
|
|||||
Threshold Performance
(85% - 90%)
|
Above Threshold
(91% - 95%)
|
Target Performance
(96% - 109%)
|
Above Target
(110% - 124%)
|
Maximum Performance
125% and above
|
|
Corp CEO
|
15%
|
22.5%
|
30%
|
40%
|
50%
|
Corp CFO
|
10%
|
17.5%
|
25%
|
37.5%
|
50%
|
Corp Officers
|
7%
|
14%
|
20%
|
30%
|
40%
|
Bank Presidents
|
10%
|
17.5%
|
25%
|
37.5%
|
50%
|
n
|
The potential has been reduced by 50% due to TARP prohibition on incentive compensation for first half of 2012.
|
Payout Potential Second Half of 2012 – After TARP
|
|||||
Corp CEO
|
7.5%
|
11.25%
|
15%
|
20%
|
25%
|
Corp CFO
|
5%
|
8.75%
|
12.5%
|
18.75%
|
25%
|
Corp Officers
|
3.5%
|
7%
|
10%
|
15%
|
20%
|
Bank Presidents
|
5%
|
8.75%
|
12.5%
|
18.75%
|
25%
|
(In Thousands of Dollars)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Fixed charges
|
||||||||||||||||||||
Interest expensed and capitalized
|
$ | 8,374 | $ | 12,972 | $ | 20,890 | $ | 25,939 | $ | 35,353 | ||||||||||
Preference dividends
|
||||||||||||||||||||
Preferred dividend
|
1,232 | 1,650 | 1,650 | 1,513 | 0 | |||||||||||||||
Divided by 1 - tax rate
|
0.66 | 0.66 | 0.66 | 0.66 | 0.66 | |||||||||||||||
Preference dividend cost
|
1,867 | 2,500 | 2,500 | 2,292 | 0 | |||||||||||||||
Total fixed charges and preferred dividends
|
10,241 | 15,472 | 23,390 | 28,231 | 35,353 | |||||||||||||||
Less: Interest on deposits
|
(6,626 | ) | (10,891 | ) | (15,733 | ) | (18,841 | ) | (25,468 | ) | ||||||||||
Total fixed charges and preferred dividends excluding interest on deposits
|
$ | 3,615 | $ | 4,581 | $ | 7,657 | $ | 9,390 | $ | 9,885 | ||||||||||
Earnings
|
||||||||||||||||||||
Pre-tax income
|
$ | 14,790 | $ | 7,457 | $ | 5,275 | $ | 3,735 | $ | (343 | ) | |||||||||
Add: Fixed charges and preferred dividends
|
10,241 | 15,472 | 23,390 | 28,231 | 35,353 | |||||||||||||||
Total earnings
|
25,031 | 22,929 | 28,665 | 31,966 | 35,010 | |||||||||||||||
Less: Interest on deposits
|
(6,626 | ) | (10,891 | ) | (15,733 | ) | (18,841 | ) | (25,468 | ) | ||||||||||
Total earnings less interest on deposits
|
$ | 18,405 | $ | 12,038 | $ | 12,932 | $ | 13,125 | $ | 9,542 | ||||||||||
Ratio of earnings to fixed charges
|
||||||||||||||||||||
Including interest on deposits
|
2.44 | x | 1.48 | x | 1.23 | x | 1.13 | x | 0.99 | x | ||||||||||
Excluding interest on deposits
|
5.09 | x | 2.63 | x | 1.69 | x | 1.40 | x | 0.97 | x |
(In Thousands of Dollars, Except per Share Data)
|
||||||||||||||||||||
For the year:
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Interest income
|
$ | 62,866 | $ | 67,644 | $ | 72,382 | $ | 74,686 | $ | 82,191 | ||||||||||
Net interest income
|
54,492 | 54,672 | 51,492 | 48,747 | 46,838 | |||||||||||||||
Provision for loan losses
|
7,690 | 13,337 | 13,344 | 14,671 | 8,256 | |||||||||||||||
Non-interest income
|
12,670 | 9,675 | 11,829 | 15,409 | 3,990 | |||||||||||||||
Non-interest expense
|
44,682 | 43,553 | 44,702 | 45,750 | 42,915 | |||||||||||||||
Net income
|
10,534 | 5,623 | 3,763 | 2,691 | 719 | |||||||||||||||
Net income available to common
|
9,259 | 3,944 | 2,084 | 1,151 | 719 | |||||||||||||||
At year end:
|
||||||||||||||||||||
Total assets
|
1,498,762 | 1,485,299 | 1,458,343 | 1,482,356 | 1,425,340 | |||||||||||||||
Total earning assets
|
1,375,946 | 1,351,099 | 1,332,662 | 1,342,530 | 1,292,647 | |||||||||||||||
Loans
|
966,683 | 984,258 | 1,032,975 | 1,122,185 | 1,159,632 | |||||||||||||||
Deposits
|
1,241,401 | 1,220,542 | 1,183,783 | 1,149,063 | 1,046,914 | |||||||||||||||
Other borrowings
|
101,362 | 102,325 | 118,070 | 175,756 | 251,275 | |||||||||||||||
Common shareholders’ equity
|
130,150 | 122,585 | 115,665 | 114,173 | 114,983 | |||||||||||||||
Total shareholders’ equity
|
147,058 | 155,377 | 148,428 | 146,880 | 114,983 | |||||||||||||||
Average balances:
|
||||||||||||||||||||
Total assets
|
1,500,015 | 1,489,737 | 1,488,673 | 1,433,555 | 1,396,357 | |||||||||||||||
Total earning assets
|
1,382,519 | 1,364,139 | 1,351,872 | 1,300,354 | 1,264,425 | |||||||||||||||
Loans
|
982,124 | 1,004,599 | 1,077,718 | 1,135,868 | 1,145,849 | |||||||||||||||
Deposits
|
1,230,151 | 1,224,638 | 1,170,195 | 1,064,567 | 1,024,305 | |||||||||||||||
Other borrowings
|
106,569 | 104,010 | 160,547 | 207,614 | 236,095 | |||||||||||||||
Common shareholders’ equity
|
125,900 | 117,287 | 114,207 | 114,424 | 118,494 | |||||||||||||||
Total shareholders’ equity
|
150,535 | 150,065 | 146,948 | 144,583 | 118,494 | |||||||||||||||
Per common share:
|
||||||||||||||||||||
Basic earnings
|
$ | 1.17 | $ | 0.50 | $ | 0.27 | $ | 0.15 | $ | 0.10 | ||||||||||
Diluted earnings
|
$ | 1.16 | $ | 0.50 | $ | 0.27 | $ | 0.15 | $ | 0.10 | ||||||||||
Cash dividends
|
$ | 0.29 | $ | 0.04 | $ | 0.08 | $ | 0.40 | $ | 0.90 | ||||||||||
Common shareholders’ equity
|
$ | 16.24 | $ | 15.53 | $ | 14.82 | $ | 14.77 | $ | 15.44 | ||||||||||
Financial ratios:
|
||||||||||||||||||||
Return on average assets
|
0.70 | % | 0.38 | % | 0.25 | % | 0.19 | % | 0.05 | % | ||||||||||
Return on average total equity
|
7.00 | % | 3.75 | % | 2.56 | % | 1.86 | % | 0.61 | % | ||||||||||
Average equity to average assets
|
10.04 | % | 10.07 | % | 9.87 | % | 10.09 | % | 8.38 | % | ||||||||||
Average common equity to average assets
|
8.39 | % | 7.87 | % | 7.67 | % | 7.98 | % | 8.38 | % | ||||||||||
Dividend payout ratio on common stock
|
21.97 | % | 5.58 | % | 16.47 | % | 113.80 | % | 935.73 | % |
Year Ended
December 31, 2012
|
Year Ended
December 31, 2011
|
Year Ended
December 31, 2010
|
||||||||||||||||||||||||||||||||||
(In Thousands of Dollars)
|
Average |
|
Average | Average | Average | Average | Average | |||||||||||||||||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||||||||||||
Average Assets
|
||||||||||||||||||||||||||||||||||||
Interest Earning Assets:
|
||||||||||||||||||||||||||||||||||||
Taxable securities
|
$ | 293,554 | $ | 4,512 | 1.54 | % | $ | 264,657 | $ | 4,808 | 1.82 | % | $ | 190,114 | $ | 3,647 | 1.92 | % | ||||||||||||||||||
Tax exempt securities(1)
|
54,796 | 1,774 | 3.24 | % | 40,273 | 1,719 | 4.27 | % | 30,249 | 1,751 | 5.79 | % | ||||||||||||||||||||||||
Total Securities
|
348,350 | 6,286 | 1.80 | % | 304,930 | 6,527 | 2.14 | % | 220,363 | 5,398 | 2.45 | % | ||||||||||||||||||||||||
Loans(1) (2)
|
963,027 | 57,086 | 5.93 | % | 981,976 | 61,545 | 6.27 | % | 1,047,149 | 67,545 | 6.45 | % | ||||||||||||||||||||||||
Federal funds sold
|
626 | 1 | 0.16 | % | 642 | 1 | 0.16 | % | 451 | 1 | 0.23 | % | ||||||||||||||||||||||||
Interest bearing deposits
|
70,516 | 209 | 0.30 | % | 76,591 | 253 | 0.33 | % | 83,909 | 205 | 0.25 | % | ||||||||||||||||||||||||
Total Earning Assets
|
1,382,519 | 63,582 | 4.60 | % | 1,364,139 | 68,326 | 5.01 | % | 1,351,872 | 73,149 | 5.41 | % | ||||||||||||||||||||||||
Nonaccrual loans
|
19,097 | 22,623 | 30,569 | |||||||||||||||||||||||||||||||||
Less allowance for loan loss
|
(21,814 | ) | (21,650 | ) | (20,952 | ) | ||||||||||||||||||||||||||||||
Cash and due from banks
|
27,645 | 26,867 | 26,342 | |||||||||||||||||||||||||||||||||
Other non-earning assets
|
92,568 | 97,758 | 100,842 | |||||||||||||||||||||||||||||||||
Total Assets
|
$ | 1,500,015 | $ | 1,489,737 | $ | 1,488,673 | ||||||||||||||||||||||||||||||
Average Liabilities
|
||||||||||||||||||||||||||||||||||||
Interest Bearing Liabilities:
|
||||||||||||||||||||||||||||||||||||
Demand
|
$ | 344,363 | 801 | 0.23 | % | $ | 319,053 | 1,306 | 0.41 | % | $ | 274,570 | 1,736 | 0.64 | % | |||||||||||||||||||||
Savings
|
259,330 | 579 | 0.22 | % | 235,422 | 1,032 | 0.44 | % | 194,855 | 1,122 | 0.58 | % | ||||||||||||||||||||||||
Time
|
400,397 | 5,246 | 1.31 | % | 470,314 | 8,554 | 1.82 | % | 529,947 | 12,877 | 2.43 | % | ||||||||||||||||||||||||
Total Deposits
|
1,004,090 | 6,626 | 0.66 | % | 1,024,789 | 10,892 | 1.06 | % | 999,372 | 15,735 | 1.58 | % | ||||||||||||||||||||||||
Federal funds purchased and repurchase agreements
|
47,659 | 87 | 0.18 | % | 43,848 | 83 | 0.19 | % | 40,341 | 96 | 0.24 | % | ||||||||||||||||||||||||
FHLB advances and notes payable
|
22,831 | 625 | 2.74 | % | 24,078 | 802 | 3.33 | % | 84,122 | 3,562 | 4.24 | % | ||||||||||||||||||||||||
Subordinated debentures
|
36,084 | 1,068 | 2.96 | % | 36,084 | 1,197 | 3.32 | % | 36,084 | 1,497 | 4.15 | % | ||||||||||||||||||||||||
Total Interest Bearing
|
||||||||||||||||||||||||||||||||||||
Liabilities
|
1,110,664 | 8,406 | 0.76 | % | 1,128,799 | 12,974 | 1.15 | % | 1,159,919 | 20,890 | 1.80 | % | ||||||||||||||||||||||||
Demand Deposits
|
226,061 | 199,849 | 170,823 | |||||||||||||||||||||||||||||||||
Total Funds
|
1,336,725 | 1,328,648 | 1,330,742 | |||||||||||||||||||||||||||||||||
Other Non-Interest Bearing
|
||||||||||||||||||||||||||||||||||||
Liabilities
|
12,755 | 11,024 | 10,983 | |||||||||||||||||||||||||||||||||
Total Liabilities
|
1,349,480 | 1,339,672 | 1,341,725 | |||||||||||||||||||||||||||||||||
Average Shareholders’ Equity
|
150,535 | 150,065 | 146,948 | |||||||||||||||||||||||||||||||||
Total Liabilities and
|
||||||||||||||||||||||||||||||||||||
Shareholders’ Equity
|
$ | 1,500,015 | $ | 1,489,737 | $ | 1,488,673 | ||||||||||||||||||||||||||||||
Net Interest Income(1)
|
$ | 55,176 | $ | 55,352 | $ | 52,259 | ||||||||||||||||||||||||||||||
Rate Spread(1)
|
3.84 | % | 3.86 | % | 3.61 | % | ||||||||||||||||||||||||||||||
Net Interest Margin (percent of
|
||||||||||||||||||||||||||||||||||||
Average earning assets) (1)
|
3.99 | % | 4.06 | % | 3.87 | % |
2011/2012
|
2010/2011
|
|||||||||||||||||||||||
Change in Interest Due to: (1) | Change in Interest Due to: (1) | |||||||||||||||||||||||
Average
Volume
|
Average
Rate
|
Net
Change
|
Average
Volume
|
Average
Rate
|
Net
Change
|
|||||||||||||||||||
(In Thousands of Dollars)
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Interest Income:
|
||||||||||||||||||||||||
Securities
|
||||||||||||||||||||||||
Taxable Securities(2)
|
$ | 393 | $ | (770 | ) | $ | (377 | ) | $ | 1,465 | $ | (223 | ) | $ | 1,242 | |||||||||
Tax-exempt Securities
|
530 | (475 | ) | 55 | 495 | (527 | ) | (32 | ) | |||||||||||||||
Total Securities
|
923 | (1,245 | ) | (322 | ) | 1,960 | (750 | ) | 1,210 | |||||||||||||||
Loans(2)
|
(1,171 | ) | (3,288 | ) | (4,459 | ) | (4,122 | ) | (1,878 | ) | (6,000 | ) | ||||||||||||
Interest Bearing Deposits
|
0 | 37 | 37 | (32 | ) | (1 | ) | (33 | ) | |||||||||||||||
Total Interest Income on Earning Assets
|
(248 | ) | (4,496 | ) | (4,744 | ) | (2,194 | ) | (2,629 | ) | (4,823 | ) | ||||||||||||
Interest Expense:
|
||||||||||||||||||||||||
Deposits
|
||||||||||||||||||||||||
Interest Paying Demand
|
97 | (602 | ) | (505 | ) | 250 | (680 | ) | (430 | ) | ||||||||||||||
Savings
|
96 | (549 | ) | (453 | ) | 208 | (298 | ) | (90 | ) | ||||||||||||||
Time
|
(1,148 | ) | (2,160 | ) | (3,308 | ) | (1,336 | ) | (2,987 | ) | (4,323 | ) | ||||||||||||
Total Deposits
|
(955 | ) | (3,311 | ) | (4,266 | ) | (878 | ) | (3,965 | ) | (4,843 | ) | ||||||||||||
Federal Funds Purchased and Securities
|
||||||||||||||||||||||||
Sold under Agreements to Repurchase
|
7 | (3 | ) | 4 | 8 | (21 | ) | (13 | ) | |||||||||||||||
FHLB and Other Notes Payable
|
(40 | ) | (137 | ) | (177 | ) | (2,125 | ) | (635 | ) | (2,760 | ) | ||||||||||||
Subordinated Debentures
|
0 | (129 | ) | (129 | ) | 0 | (300 | ) | (300 | ) | ||||||||||||||
Total Interest Expense on Liabilities
|
(988 | ) | (3,580 | ) | (4,568 | ) | (2,995 | ) | (4,921 | ) | (7,916 | ) | ||||||||||||
Net Interest Income
|
$ | 740 | $ | (916 | ) | $ | (176 | ) | $ | 801 | $ | 2,292 | $ | 3,093 |
(1)
|
Changes in volume/rate have been allocated between the volume and rate variances on the basis of the ratio that the volume and rate variances bear to each other.
|
(2)
|
Interest is presented on a fully taxable equivalent basis using a federal income tax rate of 35%.
|
(In Thousands of Dollars)
|
||||||||||||||||||||
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
Provision for loan losses
|
$ | 7,690 | $ | 13,337 | $ | 13,344 | $ | 14,671 | $ | 8,256 | ||||||||||
Securities (gains)/losses
|
(48 | ) | 48 | (7 | ) | (1,321 | ) | 5,917 | ||||||||||||
Loss/(gain) on sale of OREO properties
|
(484 | ) | 95 | 354 | 336 | 184 | ||||||||||||||
FDIC expense
|
1,220 | 1,560 | 2,098 | 2,430 | 562 | |||||||||||||||
Legal fees
|
745 | 814 | 822 | 734 | 412 | |||||||||||||||
Other real estate operating costs
|
528 | 894 | 1,206 | 1,116 | 613 | |||||||||||||||
Other real estate valuation write-downs
|
1,151 | 2,258 | 2,307 | 1,275 | 615 | |||||||||||||||
Branch closing expenses
|
754 | 0 | 0 | 0 | 0 | |||||||||||||||
Tax benefit on items listed at 34%
|
(3,929 | ) | (6,462 | ) | (6,842 | ) | (6,542 | ) | (5,630 | ) | ||||||||||
Total of items net of tax benefit
|
7,627 | 12,544 | 13,282 | 12,699 | 10,929 | |||||||||||||||
Deferred tax write off
|
0 | 0 | 484 | 659 | 0 | |||||||||||||||
Total
|
$ | 7,627 | $ | 12,544 | $ | 13,766 | $ | 13,358 | $ | 10,929 |
(In Thousands of Dollars)
|
||||||||||||||||
2012
|
2011
|
Change
|
% Change
|
|||||||||||||
Commercial and industrial
|
$ | 150,208 | $ | 158,493 | $ | (8,285 | ) | (5.2 | )% | |||||||
Commercial real estate
|
472,618 | 482,720 | (10,102 | ) | (2.1 | )% | ||||||||||
First lien residential real estate
|
214,379 | 211,119 | 3,260 | 1.5 | % | |||||||||||
Junior lien residential real estate
|
58,748 | 67,053 | (8,305 | ) | (12.4 | )% | ||||||||||
Consumer
|
67,809 | 64,524 | 3,285 | 5.1 | % | |||||||||||
Total
|
$ | 963,762 | $ | 983,909 | $ | (19,847 | ) | (2.0 | )% | |||||||
Mortgages serviced for others
|
$ | 608,234 | $ | 605,913 | $ | 2,321 | 0. 4 | % |
Maturity or Re-Pricing Frequency
|
||||||||||||||||||||
(In Millions of Dollars)
|
||||||||||||||||||||
1 Day
|
2 Days
through
3 Months
|
4 Months
through
12 Months
|
13 Months
through
5 Years
|
More than
5 Years
|
||||||||||||||||
Interest Earning Assets:
|
||||||||||||||||||||
Loans
|
$ | 220.3 | $ | 64.9 | $ | 165.6 | $ | 472.1 | $ | 43.8 | ||||||||||
Securities
|
9.3 | 24.3 | 69.6 | 183.1 | 67.4 | |||||||||||||||
Other earning assets
|
61.0 | 0 | 2.0 | 1.0 | 7.3 | |||||||||||||||
Total
|
290.6 | 89.2 | 237.2 | 656.2 | 118.5 | |||||||||||||||
Interest Bearing Liabilities:
|
||||||||||||||||||||
Deposits
|
613.9 | 86.0 | 154.6 | 135.8 | 0 | |||||||||||||||
Other interest bearing liabilities
|
42.8 | 40.6 | 0.1 | 15.8 | 2.1 | |||||||||||||||
Total
|
656.7 | 126.6 | 154.7 | 151.6 | 2.1 | |||||||||||||||
Interest Sensitivity Gap
|
$ | (366.1 | ) | $ | (37.4 | ) | $ | 82.5 | $ | 504.6 | $ | 116.4 | ||||||||
Cumulative Gap
|
$ | (366.1 | ) | $ | (403.5 | ) | $ | (321.0 | ) | $ | 183.6 | $ | 300.0 |
(In Thousands of Dollars)
|
||||||||||||||||||||
Contractual Obligation
|
One Year
or Less
|
1 – 3
Years
|
3 - 5
Years
|
More than
5 Years
|
Total
|
|||||||||||||||
Time Deposits
|
$ | 239,810 | $ | 100,901 | $ | 35,655 | $ | 5 | $ | 376,371 | ||||||||||
Federal Funds Borrowed and Repurchase Agreements
|
42,785 | 42,785 | ||||||||||||||||||
Long Term Debt
|
2,500 | 10,777 | 6,181 | 3,035 | 22,493 | |||||||||||||||
Subordinated Debt
|
36,084 | 36,084 | ||||||||||||||||||
Operating Leases
|
332 | 217 | 201 | 0 | 750 |
(In Thousands of Dollars)
|
||||||||||||||||||||
One Year
or Less
|
1 - 3
Years |
3 - 5
Years |
More than
5 Years |
Total
|
||||||||||||||||
Credit:
|
||||||||||||||||||||
Commercial real estate
|
$ | 85,440 | $ | 19,741 | $ | 10,705 | $ | 4,801 | $ | 120,687 | ||||||||||
Residential real estate
|
989 | 511 | 0 | 50,141 | 51,641 | |||||||||||||||
Construction loans
|
3,788 | 416 | 626 | 255 | 5,085 | |||||||||||||||
Revolving home equity and credit card lines
|
7,506 | 15,671 | 13,042 | 10,442 | 46,661 | |||||||||||||||
Other
|
1,463 | 14,426 | 3,817 | 1,165 | 20,871 | |||||||||||||||
Commercial standby letters of credit
|
16,927 | 2 | 417 | 3,080 | 20,426 | |||||||||||||||
Total Commitments
|
$ | 116,113 | $ | 50,767 | $ | 28,607 | $ | 69,884 | $ | 265,371 |
Principal/Notional Amounts Maturing or Re-pricing in: | (In Thousands of Dollars) | |||||||||||||||||||||||||||||||
As of December 31, 2012 |
2013
|
2014
|
2015
|
2016
|
2017 |
Thereafter
|
Total
|
Fair Value
12/31/12 |
||||||||||||||||||||||||
Rate Sensitive Assets:
|
||||||||||||||||||||||||||||||||
Fixed interest rate loans
|
$ | 118,044 | $ | 86,252 | $ | 76,460 | $ | 92,776 | $ | 135,106 | $ | 228,901 | $ | 737,539 | $ | 735,315 | ||||||||||||||||
Average interest rate
|
6.21 | % | 6.46 | % | 6.18 | % | 5.62 | % | 5.16 | % | 5.63 | % | ||||||||||||||||||||
Variable interest rate loans
|
111,074 | 23,696 | 12,407 | 22,503 | 29,762 | 29,702 | 229,144 | 216,217 | ||||||||||||||||||||||||
Average interest rate
|
4.22 | % | 4.75 | % | 4.81 | % | 4.15 | % | 4.26 | % | 4.43 | % | ||||||||||||||||||||
Fixed interest rate securities
|
43,536 | 49,742 | 27,445 | 43,143 | 24,780 | 154,249 | 342,895 | 342,895 | ||||||||||||||||||||||||
Average interest rate
|
1.30 | % | 1.50 | % | 1.82 | % | 0.96 | % | 1.64 | % | 2.33 | % | ||||||||||||||||||||
Variable interest rate Securities
|
10,783 | 10,783 | 10,783 | |||||||||||||||||||||||||||||
Average interest rate
|
2.51 | % | ||||||||||||||||||||||||||||||
Other interest bearing assets
|
63,040 | 447 | 497 | 7,266 | 71,250 | 71,250 | ||||||||||||||||||||||||||
Average interest rate
|
0.28 | % | 1.29 | % | 1.30 | % | ||||||||||||||||||||||||||
Rate Sensitive Liabilities:
|
||||||||||||||||||||||||||||||||
Savings and interest bearing checking
|
613,921 | 613,921 | 613,847 | |||||||||||||||||||||||||||||
Average interest rate
|
0.20 | % | ||||||||||||||||||||||||||||||
Time deposits
|
239,810 | 69,766 | 31,135 | 22,614 | 13,041 | 5 | 376,371 | 378,756 | ||||||||||||||||||||||||
Average interest rate
|
0.85 | % | 1.24 | % | 2.27 | % | 1.83 | % | 1.01 | % | 1.49 | % | ||||||||||||||||||||
Fixed interest rate borrowings
|
2,500 | 4,000 | 6,777 | 3,094 | 3,087 | 3,035 | 22,493 | 24,122 | ||||||||||||||||||||||||
Average interest rate
|
1.81 | % | 0.47 | % | 1.13 | % | 1.42 | % | 5.44 | % | 6.09 | % | ||||||||||||||||||||
Variable interest rate borrowings
|
36,084 | 36,084 | 36,093 | |||||||||||||||||||||||||||||
Average interest rate
|
1.83 | % | ||||||||||||||||||||||||||||||
Repurchase agreements
|
42,785 | 42,785 | 42,785 | |||||||||||||||||||||||||||||
Average interest rate
|
0.18 | % |
As of December 31, 2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
Thereafter
|
Total
|
Fair Value
12/31/11 |
||||||||||||||||||||||||
Rate Sensitive Assets:
|
||||||||||||||||||||||||||||||||
Fixed interest rate loans
|
$ | 101,743 | $ | 129,355 | $ | 111,042 | $ | 96,217 | $ | 110,175 | $ | 207,830 | $ | 756,362 | $ | 748,060 | ||||||||||||||||
Average interest rate
|
6.77 | % | 6.48 | % | 6.58 | % | 6.45 | % | 5.78 | % | 6.15 | % | ||||||||||||||||||||
Variable interest rate loans
|
114,846 | 26,292 | 24,878 | 13,914 | 21,926 | 26,040 | 227,896 | 217,864 | ||||||||||||||||||||||||
Average interest rate
|
4.62 | % | 4.29 | % | 4.95 | % | 5.05 | % | 4.42 | % | 4.53 | % | ||||||||||||||||||||
Fixed interest rate securities
|
26,343 | 36,086 | 58,787 | 60,012 | 13,492 | 133,909 | 328,629 | 328,629 | ||||||||||||||||||||||||
Average interest rate
|
1.32 | % | 1.51 | % | 1.54 | % | 1.59 | % | 1.72 | % | 2.87 | % | ||||||||||||||||||||
Variable interest rate Securities
|
13,555 | 13,555 | 13,555 | |||||||||||||||||||||||||||||
Average interest rate
|
2.73 | % | ||||||||||||||||||||||||||||||
Other interest bearing assets
|
37,154 | 1,997 | 450 | 496 | 7,266 | 47,363 | 47,363 | |||||||||||||||||||||||||
Average interest rate
|
0.28 | % | 1.29 | % | 1.30 | % | 1.30 | % | ||||||||||||||||||||||||
Rate Sensitive Liabilities:
|
||||||||||||||||||||||||||||||||
Savings and interest bearing checking
|
582,545 | 582,545 | 582,449 | |||||||||||||||||||||||||||||
Average interest rate
|
0.27 | % | ||||||||||||||||||||||||||||||
Time deposits
|
261,196 | 91,785 | 25,188 | 25,363 | 19,512 | 49 | 423,093 | 426,509 | ||||||||||||||||||||||||
Average interest rate
|
1.43 | % | 1.64 | % | 2.47 | % | 2.82 | % | 2.25 | % | 2.51 | % | ||||||||||||||||||||
Fixed interest rate borrowings
|
7,776 | 1,500 | 849 | 3,113 | 13,951 | 27,189 | 29,450 | |||||||||||||||||||||||||
Average interest rate
|
2.28 | % | 2.74 | % | 4.79 | % | 1.45 | % | 6.21 | % | ||||||||||||||||||||||
Variable interest rate borrowings
|
28,352 | 28,352 | 28,397 | |||||||||||||||||||||||||||||
Average interest rate
|
1.96 | % | ||||||||||||||||||||||||||||||
Repurchase agreements
|
46,784 | 46,784 | 46,784 | |||||||||||||||||||||||||||||
Average interest rate
|
0.19 | % |
Quarter
|
High
|
Low
|
||||||
4th 2012
|
$ | 11.45 | $ | 10.00 | ||||
3rd 2012
|
$ | 11.49 | $ | 9.19 | ||||
2nd 2012
|
$ | 10.42 | $ | 8.32 | ||||
1st 2012
|
$ | 8.68 | $ | 4.97 | ||||
4th 2011
|
$ | 5.36 | $ | 4.59 | ||||
3rd 2011
|
$ | 6.03 | $ | 4.78 | ||||
2nd 2011
|
$ | 6.27 | $ | 5.58 | ||||
1st 2011
|
$ | 7.15 | $ | 6.14 |
2012
|
2011
|
|||||||
First Quarter
|
$ | 0.06 | $ | 0.01 | ||||
Second Quarter
|
0.01 | 0.01 | ||||||
Third Quarter
|
0.01 | 0.01 | ||||||
Fourth Quarter
|
0.21 | 0.01 | ||||||
Total
|
$ | 0.29 | $ | 0.04 |
2007
|
2008
|
2009
|
2010
|
2011
|
2012
|
|||||||||||||||||||
Firstbank Corporation
|
$ | 100.00 | $ | 63.31 | $ | 70.35 | $ | 49.63 | $ | 43.76 | $ | 93.97 | ||||||||||||
S & P 500
|
$ | 100.00 | $ | 63.00 | $ | 79.68 | $ | 91.68 | $ | 93.61 | $ | 108.59 | ||||||||||||
NASDAQ Bank
|
$ | 100.00 | $ | 78.46 | $ | 65.67 | $ | 74.97 | $ | 67.10 | $ | 79.64 |
FIRSTBANK CORPORATION | |||
\s\ Thomas R. Sullivan | |||
Thomas R. Sullivan
|
|||
President & Chief Executive Officer
|
|||
(Principal Executive Officer) | |||
\s\ Samuel G. Stone | |||
Samuel G. Stone | |||
Executive Vice President & Chief Financial Officer | |||
(Principal Financial and Accounting Officer) | |||
\s\ Plante & Moran, PLLC | |||
Grand Rapids, Michigan | Plante & Moran, PLLC | ||
March 11, 2013 |
December 31,
|
||||||||
ASSETS
|
2012
|
2011
|
||||||
Cash and due from banks
|
$ | 38,544 | $ | 40,151 | ||||
Short term investments
|
61,057 | 35,665 | ||||||
Total cash and cash equivalents
|
99,601 | 75,816 | ||||||
FDIC insured bank time certificates of deposit
|
2,927 | 4,432 | ||||||
Trading Account Securities
|
6 | 2 | ||||||
Securities available for sale
|
353,678 | 342,184 | ||||||
Federal Home Loan Bank stock
|
7,266 | 7,266 | ||||||
Loans held for sale
|
2,921 | 349 | ||||||
Loans
|
963,762 | 983,909 | ||||||
Allowance for loan losses
|
(21,340 | ) | (21,019 | ) | ||||
Premises and equipment, net
|
24,356 | 25,087 | ||||||
Goodwill
|
35,513 | 35,513 | ||||||
Core deposits and other intangibles
|
965 | 1,448 | ||||||
Other real estate owned
|
2,925 | 5,251 | ||||||
Accrued interest receivable and other assets
|
26,182 | 25,061 | ||||||
TOTAL ASSETS
|
$ | 1,498,762 | $ | 1,485,299 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Deposits:
|
||||||||
Non-interest bearing demand accounts
|
$ | 251,109 | $ | 214,904 | ||||
Interest bearing accounts:
|
||||||||
Demand
|
348,598 | 340,942 | ||||||
Savings
|
265,323 | 241,603 | ||||||
Time
|
376,371 | 423,093 | ||||||
Total Deposits
|
1,241,401 | 1,220,542 | ||||||
Securities sold under agreements to repurchase and overnight borrowings
|
42,785 | 46,784 | ||||||
Federal Home Loan Bank advances
|
22,493 | 19,457 | ||||||
Subordinated debentures
|
36,084 | 36,084 | ||||||
Accrued interest payable and other liabilities
|
8,941 | 7,055 | ||||||
Total Liabilities
|
1,351,704 | 1,329,922 | ||||||
SHAREHOLDERS’ EQUITY
|
||||||||
Preferred stock; no par value, 300,000 shares authorized; 17,000 and 33,000 shares issued and outstanding in 2012 and 2011
|
16,908 | 32,792 | ||||||
Common stock; no par value, 20,000,000 shares authorized; 8,001,903 and 7,892,486 shares issued and outstanding in 2012 and 2011
|
115,621 | 115,734 | ||||||
Retained earnings
|
10,921 | 3,955 | ||||||
Accumulated other comprehensive income
|
3,608 | 2,896 | ||||||
Total Shareholders’ Equity
|
147,058 | 155,377 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$ | 1,498,762 | $ | 1,485,299 |
Year Ended December 31,
|
||||||||||||
2012
|
2011
|
2010
|
||||||||||
Interest Income:
|
||||||||||||
Loans, including fees
|
$ | 56,975 | $ | 61,465 | $ | 67,390 | ||||||
Securities:
|
||||||||||||
Taxable
|
4,557 | 4,888 | 3,649 | |||||||||
Exempt from federal income tax
|
1,169 | 1,118 | 1,138 | |||||||||
Short term investments
|
165 | 173 | 205 | |||||||||
Total Interest Income
|
62,866 | 67,644 | 72,382 | |||||||||
|
||||||||||||
Interest Expense:
|
||||||||||||
Deposits
|
6,626 | 10,891 | 15,733 | |||||||||
FHLB advances and notes payable
|
625 | 801 | 3,564 | |||||||||
Subordinated debentures
|
1,036 | 1,197 | 1,497 | |||||||||
Other
|
87 | 83 | 96 | |||||||||
Total Interest Expense
|
8,374 | 12,972 | 20,890 | |||||||||
Net Interest Income
|
54,492 | 54,672 | 51,492 | |||||||||
Provision for loan losses
|
7,690 | 13,337 | 13,344 | |||||||||
Net Interest Income after Provision for Loan Losses
|
46,802 | 41,335 | 38,148 | |||||||||
Non-Interest Income:
|
||||||||||||
Service charges on deposit accounts
|
4,219 | 4,492 | 4,576 | |||||||||
Gain on sale of mortgage loans
|
6,523 | 3,683 | 5,907 | |||||||||
Mortgage servicing, net of amortization
|
(231 | ) | 89 | (96 | ) | |||||||
Gain/(loss) on trading account securities
|
4 | (11 | ) | 3 | ||||||||
Gain/(loss) on securities transactions
|
44 | (37 | ) | 4 | ||||||||
Courier and cash delivery services
|
0 | 0 | 174 | |||||||||
Other
|
2,111 | 1,459 | 1,261 | |||||||||
Total Non-Interest Income
|
12,670 | 9,675 | 11,829 | |||||||||
Non-Interest Expense:
|
||||||||||||
Salaries and employee benefits
|
22,680 | 21,263 | 20,889 | |||||||||
Occupancy and equipment
|
5,152 | 5,311 | 5,555 | |||||||||
FDIC insurance premium
|
1,220 | 1,560 | 2,098 | |||||||||
Amortization of intangibles
|
483 | 698 | 796 | |||||||||
Outside professional services
|
1,287 | 1,202 | 1,144 | |||||||||
Advertising and promotions
|
1,491 | 1,425 | 1,684 | |||||||||
OREO expense and valuation write downs
|
1,679 | 3,153 | 3,513 | |||||||||
Other
|
10,690 | 8,941 | 9,023 | |||||||||
Total Non-Interest Expense
|
44,682 | 43,553 | 44,702 | |||||||||
Income before federal income taxes
|
14,790 | 7,457 | 5,275 | |||||||||
Federal income taxes
|
4,256 | 1,834 | 1,512 | |||||||||
NET INCOME
|
$ | 10,534 | $ | 5,623 | $ | 3,763 | ||||||
Preferred stock dividends and accretion of discount on preferred stock
|
$ | 1,275 | $ | 1,679 | $ | 1,679 | ||||||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$ | 9,259 | $ | 3,944 | $ | 2,084 | ||||||
Basic earnings per common share
|
$ | 1.17 | $ | 0.50 | $ | 0.27 | ||||||
Diluted earnings per common share
|
$ | 1.16 | $ | 0.50 | $ | 0.27 | ||||||
COMPREHENSIVE INCOME
|
||||||||||||
Net income
|
$ | 10,534 | $ | 5,623 | $ | 3,763 | ||||||
Change in unrealized gain on securities, net of tax and reclassification effects
|
712 | 2,750 | (452 | ) | ||||||||
TOTAL COMPREHENSIVE INCOME
|
$ | 11,246 | $ | 8,373 | $ | 3,311 |
Common
Stock |
Preferred
Stock |
Retained
Earnings/ (Accumulated
Deficit) |
Accumulated
Other
Comprehensive
Income (Loss) |
Total
|
||||||||||||||||
Balances at January 1, 2010
|
$ | 114,746 | $ | 32,734 | $ | (1,198 | ) | $ | 598 | $ | 146,880 | |||||||||
Net income for 2010
|
3,763 | 3,763 | ||||||||||||||||||
Cash dividends on common stock - $0.08 per share
|
(620 | ) | (620 | ) | ||||||||||||||||
Accrued dividends on preferred stock and accretion of discount on preferred stock
|
29 | (1,679 | ) | (1,650 | ) | |||||||||||||||
Amortization of stock warrants
|
(29 | ) | 29 | 0 | ||||||||||||||||
Issuance of 21,933 shares of common stock through the dividend reinvestment plan
|
121 | 121 | ||||||||||||||||||
Issuance of 6,555 shares of common stock from supplemental shareholder investments
|
34 | 34 | ||||||||||||||||||
Issuance of 44,587 shares of common stock
|
237 | 237 | ||||||||||||||||||
Stock option and restricted stock expense
|
115 | 115 | ||||||||||||||||||
Net change in unrealized gain/(loss) on securities available for sale, net of tax of $(233)
|
|
|
|
(452 | ) | (452 | ) | |||||||||||||
BALANCES AT DECEMBER 31, 2010
|
115,224 | 32,763 | 295 | 146 | 148,428 | |||||||||||||||
Net income for 2011
|
5,623 | 5,623 | ||||||||||||||||||
Cash dividends on common stock - $0.04 per share
|
(313 | ) | (313 | ) | ||||||||||||||||
Accrued dividends on preferred stock and accretion of discount on preferred stock
|
29 | (1,679 | ) | (1,650 | ) | |||||||||||||||
Amortization of stock warrants
|
(29 | ) | 29 | 0 | ||||||||||||||||
Issuance of 11,610 shares of common stock through the dividend reinvestment plan
|
62 | 62 | ||||||||||||||||||
Issuance of 34,803 shares of common stock from supplemental shareholder investments
|
197 | 197 | ||||||||||||||||||
Issuance of 42,379 shares of common stock
|
162 | 162 | ||||||||||||||||||
Stock option and restricted stock expense
|
118 | 118 | ||||||||||||||||||
Net change in unrealized gain/(loss) on securities available for sale, net of tax of $1,417
|
|
|
|
2,750 | 2,750 | |||||||||||||||
BALANCES AT DECEMBER 31, 2011
|
115,734 | 32,792 | 3,955 | 2,896 | 155,377 | |||||||||||||||
Net income for 2012
|
10,534 | 10,534 | ||||||||||||||||||
Cash dividends on common stock - $0.29 per share
|
(2,314 | ) | (2,314 | ) | ||||||||||||||||
Accrued dividends on preferred stock and accretion of discount on preferred stock
|
22 | (1,269 | ) | (1,247 | ) | |||||||||||||||
Redemption of 16,000 shares of preferred stock
|
850 | (15,906 | ) | (15,056 | ) | |||||||||||||||
Amortization of stock warrants
|
(15 | ) | 15 | 0 | ||||||||||||||||
Repurchase of stock warrants
|
(1,947 | ) | (1,947 | ) | ||||||||||||||||
Issuance of 46,512 shares of common stock through the dividend reinvestment plan
|
440 | 440 | ||||||||||||||||||
Issuance of 21,925 shares of common stock from supplemental shareholder investments
|
201 | 201 | ||||||||||||||||||
Issuance of 40,980 shares of common stock
|
262 | 262 | ||||||||||||||||||
Stock option and restricted stock expense
|
96 | 96 | ||||||||||||||||||
Net change in unrealized gain/(loss) on securities available for sale, net of tax of $366
|
|
712 | 712 | |||||||||||||||||
BALANCES AT DECEMBER 31, 2012
|
$ | 115,621 | $ | 16,908 | $ | 10,921 | $ | 3,608 | $ | 147,058 |
Year Ended December 31,
|
||||||||||||
2012
|
2011
|
2010
|
||||||||||
OPERATING ACTIVITIES
|
||||||||||||
Net income
|
$ | 10,534 | $ | 5,623 | $ | 3,763 | ||||||
Adjustments to reconcile net income to net cash from operating activities:
|
||||||||||||
Provision for loan losses
|
7,690 | 13,337 | 13,344 | |||||||||
Depreciation of premises and equipment
|
1,915 | 2,062 | 2,278 | |||||||||
Net amortization and accretion of security premiums/discounts
|
4,096 | 3,783 | 2,161 | |||||||||
(Gain)/Loss on trading account securities
|
(4 | ) | 11 | (3 | ) | |||||||
(Gain)/Loss on securities transactions
|
(44 | ) | 37 | (4 | ) | |||||||
Amortization of intangibles
|
483 | 698 | 796 | |||||||||
Stock option and restricted stock grant compensation expense
|
96 | 118 | 115 | |||||||||
Gain on sale of mortgage loans
|
(6,523 | ) | (3,683 | ) | (5,907 | ) | ||||||
Proceeds from sales of mortgage loans
|
200,957 | 115,100 | 186,040 | |||||||||
Loans originated for sale
|
(197,006 | ) | (110,411 | ) | (180,910 | ) | ||||||
Deferred federal income tax expense/(benefit)
|
(27 | ) | (1,299 | ) | 499 | |||||||
Decrease in accrued interest receivable and other assets
|
(860 | ) | 4,513 | 6,042 | ||||||||
Increase/(decrease) in accrued interest payable and other liabilities
|
1,886 | (1,007 | ) | (2,595 | ) | |||||||
NET CASH FROM OPERATING ACTIVITIES
|
23,193 | 28,882 | 25,619 | |||||||||
INVESTING ACTIVITIES
|
||||||||||||
Proceeds from sales of securities available for sale
|
2,780 | 2,190 | 7,420 | |||||||||
Proceeds from maturities of CDs
|
1,505 | 0 | 0 | |||||||||
Proceeds from maturities and calls of securities available for sale
|
136,526 | 128,048 | 112,836 | |||||||||
Purchase of securities available for sale
|
(153,775 | ) | (210,398 | ) | (229,458 | ) | ||||||
Redemption of Federal Home Loan Bank stock
|
0 | 937 | 881 | |||||||||
Net decrease in portfolio loans
|
8,632 | 28,015 | 69,346 | |||||||||
Proceeds from sale of other real estate owned
|
5,873 | 6,850 | 6,645 | |||||||||
Net purchases of premises and equipment
|
(1,184 | ) | (1,718 | ) | (2,272 | ) | ||||||
NET CASH FROM/(USED IN) INVESTING ACTIVITIES
|
357 | (46,076 | ) | (34,602 | ) | |||||||
FINANCING ACTIVITIES
|
||||||||||||
Net increase in deposits
|
20,859 | 36,759 | 34,720 | |||||||||
Net increase/(decrease) in securities sold under agreements to repurchase and overnight borrowings
|
(3,999 | ) | 5,456 | 1,919 | ||||||||
Repayment of Federal Home Loan Bank borrowings
|
(7,964 | ) | (24,201 | ) | (68,605 | ) | ||||||
Proceeds from Federal Home Loan Bank borrowings
|
11,000 | 3,000 | 9,000 | |||||||||
Repurchase of preferred stock
|
(15,056 | ) | 0 | 0 | ||||||||
Repurchase of stock warrants
|
(1,947 | ) | 0 | 0 | ||||||||
Cash proceeds from issuance of common stock
|
903 | 421 | 392 | |||||||||
Cash dividends on preferred stock
|
(1,247 | ) | (1,650 | ) | (1,650 | ) | ||||||
Cash dividends on common stock
|
(2,314 | ) | (313 | ) | (620 | ) | ||||||
NET CASH FROM/(USED IN) FINANCING ACTIVITIES
|
235 | 19,472 | (24,844 | ) | ||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
23,785 | 2,278 | (33,827 | ) | ||||||||
Cash and cash equivalents at beginning of year
|
75,816 | 73,538 | 107,365 | |||||||||
CASH AND CASH EQUIVALENTS AT END OF YEAR
|
$ | 99,601 | $ | 75,816 | $ | 73,538 | ||||||
Supplemental disclosure of cash flow information:
|
||||||||||||
Cash paid during the year for:
|
||||||||||||
Interest
|
$ | 8,677 | $ | 13,539 | $ | 21,597 | ||||||
Income taxes
|
$ | 4,800 | $ | 1,975 | $ | 855 | ||||||
Non cash transfer of loans to other real estate owned
|
$ | 4,214 | $ | 5,948 | $ | 10,167 |
(In Thousands of Dollars)
|
2012
|
2011
|
||||||
Balance at beginning of year
|
$ | 5,251 | $ | 8,316 | ||||
Properties transferred into OREO
|
4,214 | 5,948 | ||||||
Valuation impairments recorded
|
(1,151 | ) | (2,258 | ) | ||||
Proceeds from sale of properties
|
(5,873 | ) | (6,850 | ) | ||||
Gain on sale of properties
|
484 | 95 | ||||||
Balance at end of year
|
$ | 2,925 | $ | 5,251 |
(In Thousands of Dollars)
|
Amortized Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Carrying Value
|
||||||||||||
Securities Available for Sale:
|
||||||||||||||||
December 31, 2012:
|
||||||||||||||||
U.S. governmental agency
|
$ | 105,629 | $ | 1,271 | $ | (15 | ) | $ | 106,885 | |||||||
States and political subdivisions
|
116,123 | 1,786 | (95 | ) | 117,814 | |||||||||||
Mortgage Backed Securities
|
64,550 | 1,729 | (2 | ) | 66,277 | |||||||||||
Collateralized Mortgage Obligations
|
60,278 | 810 | (58 | ) | 61,030 | |||||||||||
Equity and other Securities
|
1,610 | 62 | 0 | 1,672 | ||||||||||||
Total
|
$ | 348,190 | $ | 5,658 | $ | (170 | ) | $ | 353,678 | |||||||
December 31, 2011:
|
||||||||||||||||
U.S. governmental agency
|
$ | 132,534 | $ | 1,325 | $ | (25 | ) | $ | 133,834 | |||||||
States and political subdivisions
|
76,574 | 1,238 | (23 | ) | 77,789 | |||||||||||
Mortgage Backed Securities
|
70,059 | 1,080 | (87 | ) | 71,052 | |||||||||||
Collateralized Mortgage Obligations
|
57,006 | 854 | (15 | ) | 57,845 | |||||||||||
Equity and other Securities
|
1,606 | 58 | 0 | 1,664 | ||||||||||||
Total
|
$ | 337,779 | $ | 4,555 | $ | (150 | ) | $ | 342,184 |
(In Thousands of Dollars)
|
Less than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
Description of Securities
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
December 31, 2012:
|
||||||||||||||||||||||||
U.S. governmental agency
|
$ | 10,135 | $ | (15 | ) | $ | 0 | $ | 0 | $ | 10,135 | $ | (15 | ) | ||||||||||
States and political subdivisions
|
17,141 | (93 | ) | 582 | (2 | ) | 17,723 | (95 | ) | |||||||||||||||
Mortgage Backed Securities
|
0 | 0 | 513 | (2 | ) | 513 | (2 | ) | ||||||||||||||||
Collateralized Mortgage Obligations
|
19,995 | (55 | ) | 721 | (3 | ) | 20,716 | (58 | ) | |||||||||||||||
Total Temporarily Impaired
|
$ | 47,271 | $ | (163 | ) | $ | 1,816 | $ | (7 | ) | $ | 49,087 | $ | (170 | ) | |||||||||
December 31, 2011:
|
||||||||||||||||||||||||
U.S. governmental agency
|
$ | 0 | $ | 0 | $ | 17,974 | $ | (25 | ) | $ | 17,974 | $ | (25 | ) | ||||||||||
States and political subdivisions
|
3,738 | (2 | ) | 2,249 | (21 | ) | 5,987 | (23 | ) | |||||||||||||||
Mortgage Backed Securities
|
0 | 0 | 18,091 | (87 | ) | 18,091 | (87 | ) | ||||||||||||||||
Collateralized Mortgage Obligations
|
0 | 0 | 6,590 | (15 | ) | 6,590 | (15 | ) | ||||||||||||||||
Total Temporarily Impaired
|
$ | 3,738 | $ | (2 | ) | $ | 44,904 | $ | (148 | ) | $ | 48,642 | $ | (150 | ) |
(In Thousands of Dollars)
|
2012
|
2011
|
2010
|
|||||||||
Trading Account Securities Gains/(Losses)
|
$ | 4 | $ | (11 | ) | $ | 3 | |||||
Available for Sale Securities
|
||||||||||||
Other than temporary impairment losses
|
$ | 0 | $ | 0 | $ | (150 | ) | |||||
Gross realized gains
|
44 | 28 | 200 | |||||||||
Gross realized losses
|
0 | (65 | ) | (46 | ) | |||||||
Net realized gains (losses)
|
$ | 44 | $ | (37 | ) | $ | 4 |
(In Thousands of Dollars)
|
Fair Value
|
|||
Due in one year or less
|
$ | 93,182 | ||
Due after one year through five years
|
109,398 | |||
Due after five years through ten years
|
75,022 | |||
Due after ten years
|
74,404 | |||
Total
|
352,006 | |||
Equity securities
|
1,672 | |||
Total securities
|
$ | 353,678 |
(In Thousands of Dollars)
|
||||||||
2012
|
2011
|
|||||||
Loans held for sale
|
$ | 2,921 | $ | 349 | ||||
Less: Allowance to adjust to lower of cost or market
|
0 | 0 | ||||||
Loans held for sale, net
|
$ | 2,921 | $ | 349 |
(In Thousands of Dollars)
|
||||||||
2012
|
2011
|
|||||||
Mortgage loan portfolios serviced for:
|
||||||||
Freddie Mac
|
$ | 605,000 | $ | 601,710 | ||||
Fannie Mae
|
$ | 1,140 | $ | 1,446 | ||||
Federal Home Loan Bank
|
$ | 2,094 | $ | 2,757 |
(In Thousands of Dollars)
|
||||||||||||
2012
|
2011
|
2010
|
||||||||||
Servicing rights:
|
||||||||||||
Beginning of year
|
$ | 4,596 | $ | 4,603 | $ | 3,705 | ||||||
Additions
|
2,512 | 1,505 | 2,428 | |||||||||
Amortized to expense
|
(2,115 | ) | (1,512 | ) | (1,530 | ) | ||||||
End of year
|
$ | 4,993 | $ | 4,596 | $ | 4,603 |
(In Thousands of Dollars)
|
||||
2013
|
$ | 1,152 | ||
2014
|
$ | 949 | ||
2015
|
$ | 797 | ||
2016
|
$ | 660 | ||
2017
|
$ | 530 | ||
Thereafter
|
$ | 905 |
Loans at period end were as follows:
|
||||||||
(In Thousands of Dollars)
|
December 31,
2012
|
December 31,
2011
|
||||||
Commercial and Industrial
|
||||||||
Pass loans
|
$ | 133,844 | $ | 122,812 | ||||
Watch loans
|
5,375 | 19,542 | ||||||
Special mention loans
|
5,433 | 7,878 | ||||||
Substandard loans
|
1,879 | 2,928 | ||||||
Impaired restructured and accruing loans
|
3,230 | 3,562 | ||||||
Impaired nonaccrual loans
|
447 | 1,771 | ||||||
Total Commercial and Industrial
|
150,208 | 158,493 | ||||||
Commercial Real Estate
|
||||||||
Pass loans
|
$ | 373,527 | $ | 373,320 | ||||
Watch loans
|
50,741 | 56,571 | ||||||
Special mention loans
|
18,119 | 21,155 | ||||||
Substandard loans
|
9,664 | 5,686 | ||||||
Impaired restructured and accruing loans
|
12,113 | 10,652 | ||||||
Impaired nonaccrual loans
|
8,429 | 15,336 | ||||||
Doubtful nonaccrual loans
|
25 | 0 | ||||||
Total Commercial Real Estate
|
472,618 | 482,720 | ||||||
Residential Mortgages 1st Liens
|
||||||||
Performing loans
|
$ | 202,342 | $ | 199,117 | ||||
Loans > 60 days past due
|
1,046 | 2,203 | ||||||
Impaired restructured and accruing loans
|
4,953 | 4,425 | ||||||
Nonaccrual loans
|
6,038 | 5,374 | ||||||
Total First lien residential mortgage loans
|
214,379 | 211,119 | ||||||
Residential Mortgages Junior Liens
|
||||||||
Performing loans
|
$ | 58,089 | $ | 66,169 | ||||
Loans > 60 days past due
|
96 | 328 | ||||||
Impaired restructured and accruing loans
|
235 | 278 | ||||||
Nonaccrual loans
|
328 | 278 | ||||||
Total Junior lien residential mortgage loans
|
58,748 | 67,053 | ||||||
Consumer
|
||||||||
Performing loans
|
$ | 67,178 | $ | 64,075 | ||||
Loans > 60 days past due
|
39 | 239 | ||||||
Impaired restructured and accruing loans
|
191 | 210 | ||||||
Nonaccrual loans
|
401 | 0 | ||||||
Total Consumer
|
67,809 | 64,524 | ||||||
Total Loans
|
$ | 963,762 | $ | 983,909 |
(In Thousands of Dollars)
|
||||||||||||||||||||||||||||
Twelve months ending
December 31, 2012
|
Commercial and Industrial
|
Commercial Real Estate
|
First Lien Residential Mortgages
|
Junior Lien Residential Mortgages
|
Consumer Loans
|
Unallocated
|
Total
|
|||||||||||||||||||||
Allowance for Credit Losses:
|
||||||||||||||||||||||||||||
Beginning balance
|
$ | 2,485 | $ | 11,534 | $ | 5,393 | $ | 505 | $ | 931 | $ | 171 | $ | 21,019 | ||||||||||||||
Provision for loan losses
|
(104 | ) | 4,033 | 2,225 | 535 | 309 | 692 | 7,690 | ||||||||||||||||||||
Loans charged off
|
(560 | ) | (4,440 | ) | (2,220 | ) | (485 | ) | (727 | ) | 0 | (8,432 | ) | |||||||||||||||
Recoveries
|
75 | 438 | 258 | 0 | 292 | 0 | 1,063 | |||||||||||||||||||||
Ending balance
|
$ | 1,896 | $ | 11,565 | $ | 5,656 | $ | 555 | $ | 805 | $ | 863 | $ | 21,340 | ||||||||||||||
Ending balance: individually evaluated for impairment
|
$ | 515 | $ | 2,971 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 3,486 | ||||||||||||||
Ending balance: collectively evaluated for impairment
|
$ | 1,381 | $ | 8,594 | $ | 5,656 | $ | 555 | $ | 805 | $ | 863 | $ | 17,854 | ||||||||||||||
Financing Receivables:
|
||||||||||||||||||||||||||||
Ending balance
|
$ | 150,208 | $ | 472,618 | $ | 214,379 | $ | 58,748 | $ | 67,809 | $ | 0 | $ | 963,762 | ||||||||||||||
Ending balance: individually evaluated for impairment
|
$ | 3,677 | $ | 20,567 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 24,244 | ||||||||||||||
Ending balance: collectively evaluated for impairment
|
$ | 146,531 | $ | 452,051 | $ | 214,379 | $ | 58,748 | $ | 67,809 | $ | 0 | $ | 939,518 | ||||||||||||||
Twelve months ending
December 31, 2011
|
||||||||||||||||||||||||||||
Allowance for Credit Losses:
|
||||||||||||||||||||||||||||
Beginning balance
|
$ | 3,024 | $ | 12,375 | $ | 3,960 | $ | 774 | $ | 1,162 | $ | 136 | $ | 21,431 | ||||||||||||||
Provision for loan losses
|
1,836 | 6,611 | 4,468 | 6 | 381 | 35 | 13,337 | |||||||||||||||||||||
Loans charged off
|
(2,546 | ) | (7,973 | ) | (3,215 | ) | (275 | ) | (913 | ) | 0 | (14,922 | ) | |||||||||||||||
Recoveries
|
171 | 521 | 180 | 0 | 301 | 0 | 1,173 | |||||||||||||||||||||
Ending balance
|
$ | 2,485 | $ | 11,534 | $ | 5,393 | $ | 505 | $ | 931 | $ | 171 | $ | 21,019 | ||||||||||||||
Ending balance: individually evaluated for impairment
|
$ | 253 | $ | 3,622 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 3,875 | ||||||||||||||
Ending balance: collectively evaluated for impairment
|
$ | 2,232 | $ | 7,912 | $ | 5,393 | $ | 505 | $ | 931 | $ | 171 | $ | 17,144 | ||||||||||||||
Financing Receivables:
|
||||||||||||||||||||||||||||
Ending balance
|
$ | 158,493 | $ | 482,720 | $ | 211,397 | $ | 66,775 | $ | 64,524 | $ | 0 | $ | 983,909 | ||||||||||||||
Ending balance: individually evaluated for impairment
|
$ | 5,331 | $ | 25,988 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 31,319 | ||||||||||||||
Ending balance: collectively evaluated for impairment
|
$ | 153,162 | $ | 456,732 | $ | 211,397 | $ | 66,775 | $ | 64,524 | $ | 0 | $ | 952,590 |
Twelve months ending
December 31, 2010
|
Commercial and Industrial
|
Commercial Real Estate
|
First Lien Residential Mortgages
|
Junior Lien Residential Mortgages
|
Consumer Loans
|
Unallocated
|
Total
|
|||||||||||||||||||||
Allowance for Credit Losses:
|
||||||||||||||||||||||||||||
Beginning balance
|
$ | 3,640 | $ | 10,473 | $ | 2,502 | $ | 967 | $ | 1,525 | $ | 7 | $ | 19,114 | ||||||||||||||
Provision for loan losses
|
812 | 8,222 | 3,844 | (7 | ) | 344 | 129 | 13,344 | ||||||||||||||||||||
Loans charged off
|
(1,707 | ) | (6,366 | ) | (2,602 | ) | (186 | ) | (1,102 | ) | 0 | (11,963 | ) | |||||||||||||||
Recoveries
|
279 | 46 | 216 | 0 | 395 | 0 | 936 | |||||||||||||||||||||
Ending balance
|
$ | 3,024 | $ | 12,375 | $ | 3,960 | $ | 774 | $ | 1,162 | $ | 136 | $ | 21,431 | ||||||||||||||
Ending balance: individually evaluated for impairment
|
$ | 812 | $ | 4,688 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 5,500 | ||||||||||||||
Ending balance: collectively evaluated for impairment
|
$ | 2,212 | $ | 7,687 | $ | 3,960 | $ | 774 | $ | 1,162 | $ | 136 | $ | 15,931 | ||||||||||||||
Financing Receivables:
|
||||||||||||||||||||||||||||
Ending balance
|
$ | 164,332 | $ | 509,285 | $ | 203,765 | $ | 76,293 | $ | 77,945 | $ | 0 | $ | 1,031,620 | ||||||||||||||
Ending balance: individually evaluated for impairment
|
$ | 1,972 | $ | 24,390 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 26,362 | ||||||||||||||
Ending balance: collectively evaluated for impairment
|
$ | 162,360 | $ | 484,895 | $ | 203,765 | $ | 76,293 | $ | 77,945 | $ | 0 | $ | 1,005,258 |
(In thousands of dollars)
|
||||||||||||||||||||||||||||||||
At December 31, 2012
|
30-59 Days Past Due
|
60-89 Days Past Due
|
90 Days or More Past Due
|
Total
Past Due
|
Nonaccrual loans
|
Current
|
Total Financing Receivables
|
Recorded Investment > 90 days and accruing
|
||||||||||||||||||||||||
Commercial and Industrial
|
$ | 206 | $ | 140 | $ | 0 | $ | 346 | $ | 447 | $ | 149,415 | $ | 150,208 | $ | 0 | ||||||||||||||||
Commercial Real Estate
|
604 | 1,881 | 0 | 2,485 | 8,454 | 461,679 | 472,618 | 0 | ||||||||||||||||||||||||
Residential Mortgages 1st Liens
|
772 | 969 | 37 | 1,778 | 6,038 | 206,563 | 214,379 | 37 | ||||||||||||||||||||||||
Residential Mortgages Junior Liens
|
473 | 96 | 0 | 569 | 328 | 57,851 | 58,748 | 0 | ||||||||||||||||||||||||
Consumer
|
435 | 39 | 0 | 474 | 401 | 66,934 | 67,809 | 0 | ||||||||||||||||||||||||
Total
|
$ | 2,490 | $ | 3,125 | $ | 37 | $ | 5,652 | $ | 15,668 | $ | 942,442 | $ | 963,762 | $ | 37 | ||||||||||||||||
At December 31, 2011
|
||||||||||||||||||||||||||||||||
Commercial and Industrial
|
$ | 1,039 | $ | 94 | $ | 0 | $ | 1,133 | $ | 1,771 | $ | 155,589 | $ | 158,493 | $ | 0 | ||||||||||||||||
Commercial Real Estate
|
4,313 | 500 | 0 | 4,813 | 15,336 | 462,571 | 482,720 | 0 | ||||||||||||||||||||||||
Residential Mortgages 1st Liens
|
973 | 1,875 | 328 | 3,176 | 5,374 | 202,569 | 211,119 | 328 | ||||||||||||||||||||||||
Residential Mortgages Junior Liens
|
561 | 255 | 73 | 889 | 278 | 65,886 | 67,053 | 73 | ||||||||||||||||||||||||
Consumer
|
848 | 221 | 18 | 1,087 | 210 | 63,227 | 64,524 | 18 | ||||||||||||||||||||||||
Total
|
$ | 7,734 | $ | 2,945 | $ | 419 | $ | 11,098 | $ | 22,969 | $ | 949,842 | $ | 983,909 | $ | 419 |
(In Thousands of Dollars)
|
||||||||||||
December 31, 2012
|
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
|||||||||
Period end loans with no allocated allowance for loan losses
|
||||||||||||
Commercial and Industrial
|
$ | 891 | $ | 891 | $ | 0 | ||||||
Commercial Real Estate
|
9,215 | 9,212 | 0 | |||||||||
Residential Mortgages 1st Liens
|
10,993 | 10,993 | 0 | |||||||||
Residential Mortgages Junior Liens
|
562 | 562 | 0 | |||||||||
Consumer
|
592 | 592 | 0 | |||||||||
Total
|
$ | 22,253 | $ | 22,250 | $ | 0 | ||||||
Period end loans with allocated allowance for loan losses
|
||||||||||||
Commercial and Industrial
|
$ | 2,273 | $ | 2,792 | $ | 515 | ||||||
Commercial Real Estate
|
8,377 | 11,346 | 2,971 | |||||||||
Residential Mortgages 1st Liens
|
0 | 0 | 0 | |||||||||
Residential Mortgages Junior Liens
|
0 | 0 | 0 | |||||||||
Consumer
|
0 | 0 | 0 | |||||||||
Total
|
$ | 10,650 | $ | 14,138 | $ | 3,486 | ||||||
Total
|
||||||||||||
Commercial and Industrial
|
$ | 3,164 | $ | 3,683 | $ | 515 | ||||||
Commercial Real Estate
|
17,592 | 20,558 | 2,971 | |||||||||
Residential Mortgages 1st Liens
|
10,993 | 10,993 | 0 | |||||||||
Residential Mortgages Junior Liens
|
562 | 562 | 0 | |||||||||
Consumer
|
592 | 592 | 0 | |||||||||
Total
|
$ | 32,903 | $ | 36,388 | $ | 3,486 | ||||||
December 31, 2011
|
||||||||||||
Period end loans with no allocated allowance for loan losses
|
||||||||||||
Commercial and Industrial
|
$ | 4,358 | $ | 5,846 | 0 | |||||||
Commercial Real Estate
|
11,940 | 16,987 | 0 | |||||||||
Residential Mortgages 1st Liens
|
10,079 | 11,120 | 0 | |||||||||
Residential Mortgages Junior Liens
|
278 | 331 | 0 | |||||||||
Consumer
|
210 | 249 | 0 | |||||||||
Total
|
$ | 26,865 | $ | 34,533 | $ | 0 | ||||||
Period end loans with allocated allowance for loan losses
|
||||||||||||
Commercial and Industrial
|
$ | 720 | $ | 998 | $ | 253 | ||||||
Commercial Real Estate
|
10,423 | 15,225 | 3,622 | |||||||||
Residential Mortgages 1st Liens
|
0 | 0 | 0 | |||||||||
Residential Mortgages Junior Liens
|
0 | 0 | 0 | |||||||||
Consumer
|
0 | 0 | 0 | |||||||||
Total
|
$ | 11,143 | $ | 16,223 | $ | 3,875 | ||||||
Total
|
||||||||||||
Commercial and Industrial
|
$ | 5,078 | $ | 6,844 | $ | 253 | ||||||
Commercial Real Estate
|
22,363 | 32,212 | 3,622 | |||||||||
Residential Mortgages 1st Liens
|
10,079 | 11,120 | 0 | |||||||||
Residential Mortgages Junior Liens
|
278 | 331 | 0 | |||||||||
Consumer
|
210 | 249 | 0 | |||||||||
Total
|
$ | 38,008 | $ | 50,756 | $ | 3,875 |
(In Thousands of Dollars)
|
Twelve months ended
December 31, 2012
|
Twelve months ended
December 31, 2011
|
Twelve months ended
December 31, 2010
|
|||||||||||||||||||||
Average
Recorded Investment
|
Interest Income Recognized
|
Average
Recorded Investment
|
Interest Income Recognized
|
Average
Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||||||
Period end loans with no allocated allowance for loan losses
|
||||||||||||||||||||||||
Commercial and Industrial
|
$ | 2,862 | $ | 160 | $ | 2,073 | $ | 116 | $ | 1,121 | $ | 0 | ||||||||||||
Commercial Real Estate
|
10,213 | 846 | 12,444 | 452 | 12,432 | 158 | ||||||||||||||||||
Residential Mortgages 1st Liens
|
9,998 | 416 | 9,223 | 219 | 7,721 | 253 | ||||||||||||||||||
Residential Mortgages Junior Liens
|
502 | 13 | 459 | 2 | 295 | 1 | ||||||||||||||||||
Consumer
|
450 | 17 | 192 | 0 | 200 | 5 | ||||||||||||||||||
Total
|
$ | 24,025 | $ | 1,452 | $ | 24,391 | $ | 789 | $ | 21,769 | $ | 417 | ||||||||||||
Period end loans with allocated allowance for loan losses
|
||||||||||||||||||||||||
Commercial and Industrial
|
$ | 880 | $ | 24 | $ | 722 | $ | 0 | $ | 438 | $ | 0 | ||||||||||||
Commercial Real Estate
|
10,561 | 52 | 9,003 | 28 | 8,724 | 125 | ||||||||||||||||||
Residential Mortgages 1st Liens
|
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Residential Mortgages Junior Liens
|
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Consumer
|
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total
|
$ | 11,441 | $ | 76 | $ | 9,725 | $ | 28 | $ | 9,162 | $ | 125 | ||||||||||||
Total
|
||||||||||||||||||||||||
Commercial and Industrial
|
$ | 3,742 | $ | 184 | $ | 2,795 | $ | 116 | $ | 1,559 | $ | 0 | ||||||||||||
Commercial Real Estate
|
20,774 | 898 | 21,447 | 480 | 21,156 | 283 | ||||||||||||||||||
Residential Mortgages 1st Liens
|
9,998 | 416 | 9,223 | 219 | 7,721 | 253 | ||||||||||||||||||
Residential Mortgages Junior Liens
|
502 | 13 | 459 | 2 | 295 | 1 | ||||||||||||||||||
Consumer
|
450 | 17 | 191 | 0 | 200 | 5 | ||||||||||||||||||
Total
|
$ | 35,466 | $ | 1,528 | $ | 34,116 | $ | 817 | $ | 30,931 | $ | 542 |
(In thousands of dollars)
|
Troubled Debt Restructurings
|
Troubled Debt Restructurings that Subsequently Defaulted
|
||||||||||||||||||
Number of
contracts
|
Pre-modification outstanding recorded investment
|
Post-modification outstanding recorded investment
|
Number of
contracts
|
Recorded
investment
|
||||||||||||||||
December 31, 2012
|
||||||||||||||||||||
Commercial and Industrial
|
11 | $ | 1,199 | $ | 1,188 | 5 | $ | 1,143 | ||||||||||||
Commercial Real Estate
|
17 | 4,456 | 4,221 | 4 | 401 | |||||||||||||||
Residential Mortgages 1st Liens
|
19 | 1,948 | 1,943 | 2 | 190 | |||||||||||||||
Residential Mortgages Junior Liens
|
4 | 126 | 126 | 1 | 9 | |||||||||||||||
Consumer
|
3 | 128 | 127 | 0 | 0 | |||||||||||||||
Total
|
54 | $ | 7,857 | $ | 7,605 | 12 | $ | 1,743 | ||||||||||||
December 31, 2011
|
||||||||||||||||||||
Commercial and Industrial
|
11 | $ | 3,615 | $ | 3,526 | 2 | $ | 468 | ||||||||||||
Commercial Real Estate
|
13 | 4,017 | 3,786 | 10 | 1,233 | |||||||||||||||
Residential Mortgages 1st Liens
|
13 | 1,427 | 1,291 | 11 | 828 | |||||||||||||||
Residential Mortgages Junior Liens
|
1 | 83 | 83 | 0 | 0 | |||||||||||||||
Consumer
|
0 | 0 | 0 | 0 | 0 | |||||||||||||||
Total
|
85 | $ | 9,142 | $ | 8,686 | 23 | $ | 2,529 | ||||||||||||
December 31, 2010
|
||||||||||||||||||||
Commercial and Industrial
|
1 | $ | 36 | $ | 36 | 0 | $ | 0 | ||||||||||||
Commercial Real Estate
|
7 | 6,604 | 5,757 | 3 | 860 | |||||||||||||||
Residential Mortgages 1st Liens
|
27 | 3,025 | 2,633 | 8 | 614 | |||||||||||||||
Residential Mortgages Junior Liens
|
1 | 43 | 0 | 1 | 43 | |||||||||||||||
Consumer
|
0 | 0 | 0 | 0 | 0 | |||||||||||||||
Total
|
36 | $ | 9,708 | $ | 8,426 | 12 | $ | 1,517 |
Year end premises and equipment were as follows:
|
||||||||
(In Thousands of Dollars)
|
2012
|
2011
|
||||||
Land
|
$ | 6,186 | $ | 6,186 | ||||
Buildings
|
32,891 | 33,082 | ||||||
Furniture, fixtures and equipment
|
17,431 | 17,951 | ||||||
Total
|
56,508 | 57,219 | ||||||
Less:
|
||||||||
Accumulated depreciation
|
(32,152 | ) | (32,132 | ) | ||||
Total
|
$ | 24,356 | $ | 25,087 |
(In Thousands of Dollars)
|
||||||||||||
Facilities
|
Equipment
|
Total
|
||||||||||
2013
|
$ | 325 | $ | 7 | $ | 332 | ||||||
2014
|
115 | 3 | 118 | |||||||||
2015
|
97 | 2 | 99 | |||||||||
2016
|
99 | 0 | 99 | |||||||||
2017
|
102 | 0 | 102 | |||||||||
Total
|
$ | 738 | $ | 12 | $ | 750 |
(In Thousands of Dollars)
|
||||||||
2012
|
2011
|
|||||||
Balance at January 1
|
$ | 35,513 | $ | 35,513 | ||||
Goodwill from acquisitions/(divestitures)
|
0 | 0 | ||||||
Balance at December 31
|
$ | 35,513 | $ | 35,513 |
(In Thousands of Dollars)
|
2012
|
2011
|
2010
|
|||||||||
Core deposit intangibles resulting from bank and branch acquisitions:
|
||||||||||||
Gross Amount
|
$ | 7,930 | $ | 7,930 | $ | 7,930 | ||||||
Accumulated Amortization
|
(6,965 | ) | (6,482 | ) | (5,785 | ) | ||||||
Net Carrying Value
|
$ | 965 | $ | 1,448 | $ | 2,145 |
Year
|
Amount
|
|||
2013
|
$ | 370 | ||
2014
|
278 | |||
2015
|
185 | |||
2016
|
99 | |||
2017
|
33 |
(In Thousands of Dollars)
|
2012
|
2011
|
2010
|
|||||||||
Current expense
|
$ | 4,283 | $ | 3,133 | $ | 1,013 | ||||||
Deferred expense (benefit)
|
(27 | ) | (1,299 | ) | 14 | |||||||
Change in deferred tax valuation allowance
|
0 | 0 | 485 | |||||||||
Total
|
$ | 4,256 | $ | 1,834 | $ | 1,512 |
(In Thousands of Dollars)
|
2012
|
2011
|
2010
|
|||||||||
Tax at statutory rate
|
$ | 5,177 | $ | 2,610 | $ | 1,846 | ||||||
Effect of tax-exempt interest
|
(479 | ) | (443 | ) | (489 | ) | ||||||
Deferred tax valuation allowance
|
0 | 0 | 485 | |||||||||
Other
|
(442 | ) | (333 | ) | (330 | ) | ||||||
Federal income taxes
|
$ | 4,256 | $ | 1,834 | $ | 1,512 | ||||||
Effective tax rate
|
29 | % | 25 | % | 29 | % |
(In Thousands of Dollars)
|
||||||||
2012
|
2011
|
|||||||
Deferred tax assets:
|
||||||||
Allowance for loan losses
|
$ | 7,256 | $ | 7,147 | ||||
Deferred compensation
|
655 | 718 | ||||||
Losses on capital investments
|
1,159 | 1,727 | ||||||
Other
|
1,254 | 1,304 | ||||||
Total deferred tax assets
|
10,324 | 10,896 | ||||||
Deferred tax liabilities:
|
||||||||
Fixed assets
|
(1,821 | ) | (1,851 | ) | ||||
Mortgage servicing rights
|
(1,697 | ) | (1,563 | ) | ||||
Purchase accounting adjustments
|
(234 | ) | (373 | ) | ||||
Unrealized gain on securities available for sale
|
(1,859 | ) | (1,492 | ) | ||||
Other
|
(428 | ) | (992 | ) | ||||
Total deferred tax liabilities
|
(6,039 | ) | (6,271 | ) | ||||
Net deferred tax assets
|
4,285 | 4,625 | ||||||
Deferred tax valuation allowance
|
(1,143 | ) | (1,143 | ) | ||||
Net deferred tax assets
|
$ | 3,142 | $ | 3,482 |
(In Thousands of Dollars)
|
||||
Year
|
Amount
|
|||
2013
|
$ | 239,810 | ||
2014
|
69,766 | |||
2015
|
31,135 | |||
2016
|
22,614 | |||
2017
|
13,041 | |||
2018 and thereafter
|
5 | |||
Total
|
$ | 376,371 |
(In Thousands of Dollars)
|
||||||||
2012
|
2011
|
|||||||
At December 31:
|
||||||||
Outstanding Balance
|
$ | 42,785 | $ | 46,784 | ||||
Average Interest Rate
|
0.19 | % | 0.19 | % | ||||
Daily Average for the Year:
|
||||||||
Outstanding Balance
|
$ | 47,605 | $ | 43,847 | ||||
Average Interest Rate
|
0.18 | % | 0.19 | % | ||||
Maximum Outstanding at any Month End
|
$ | 55,047 | $ | 47,603 |
(In Thousands of Dollars)
|
|
|||||||
2012
|
2011
|
|||||||
Borrowings with a fixed rates at year end
|
$ | 22,493 | $ | 19,457 | ||||
Borrowings with a variable rate of interest at year end
|
$ | 0 | $ | 0 |
(In Thousands of Dollars)
|
||||
2013
|
$ | 2,500 | ||
2014
|
4,000 | |||
2015
|
6,777 | |||
2016
|
3,094 | |||
2017
|
3,087 | |||
2018 and thereafter
|
3,035 | |||
Total
|
$ | 22,493 |
2010
|
||||
Risk-free interest rate
|
2.11 | % | ||
Expected option life (years)
|
7 | |||
Expected stock price volatility
|
44.7 | % | ||
Dividend yield
|
0.7 | % |
Twelve months ended December 31, 2012
|
Twelve months ended December 31, 2011
|
|||||||||||||||||||||||||||||||
Total options outstanding
|
Shares
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life (years)
|
Aggregate Intrinsic Value (000)
|
Shares
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Life (years)
|
Aggregate Intrinsic Value (000)
|
||||||||||||||||||||||||
Beginning of period
|
396,898 | $ | 16.58 | 454,745 | $ | 16.55 | ||||||||||||||||||||||||||
Granted
|
0 | - | 0 | |||||||||||||||||||||||||||||
Exercised
|
0 | - | 0 | |||||||||||||||||||||||||||||
Forfeited
|
(6,279 | ) | $ | 19.00 | (25,273 | ) | $ | 19.45 | ||||||||||||||||||||||||
Expired
|
(34,589 | ) | $ | 19.20 | (32,574 | ) | $ | 13.51 | ||||||||||||||||||||||||
End of period
|
356,030 | $ | 16.29 | 4.5 | $ | 479 | 396,898 | $ | 16.58 | 5.1 | $ | 0 | ||||||||||||||||||||
Options exercisable, end of period
|
303,270 | $ | 17.95 | 4.0 | $ | 269 | 305,468 | $ | 19.18 | 4.3 | $ | 0 |
Options outstanding
|
Exercisable
|
||||||||||||||||||||||
Range of exercise prices
|
Shares
|
Weighted Average Exercise
Price
|
Weighted Average Contractual Life (years)
|
Shares
|
Weighted Average Exercise
Price
|
||||||||||||||||||
$5.19 | - | $8.00 | 97,700 | $ | 6.61 | 6.8 | 60,320 | $ | 7.03 | ||||||||||||||
$8.01 | – | $16.00 | 90,950 | $ | 12.87 | 5.8 | 75,570 | $ | 13.74 | ||||||||||||||
$16.01 | - | $23.00 | 89,215 | $ | 22.42 | 3.4 | 89,215 | $ | 22.42 | ||||||||||||||
$23.01 | - | $26.18 | 78,165 | $ | 25.36 | 1.4 | 78,165 | $ | 25.36 | ||||||||||||||
Total
|
356,030 | $ | 16.29 | 4.5 | 303,270 | $ | 17.95 |
2012
|
2011
|
|||||||||||||||
Non-vested Shares
|
Shares
|
Weighted-Average
Grant-Date
Fair Value
|
Shares
|
Weighted-Average
Grant-Date
Fair Value
|
||||||||||||
Non-vested at January 1, 2012
|
22,627 | $ | 5.99 | 13,373 | $ | 9.13 | ||||||||||
Granted
|
14,980 | $ | 10.30 | 14,120 | $ | 5.00 | ||||||||||
Vested
|
3,553 | $ | 7.61 | 4,866 | $ | 11.77 | ||||||||||
Non-vested at December 31, 2012
|
34,054 | $ | 7.68 | 22,627 | $ | 5.99 |
(In Thousands of Dollars)
|
2012
|
2011
|
||||||
Beginning balance
|
$ | 40,477 | $ | 48,510 | ||||
New loans
|
39,074 | 46,283 | ||||||
Repayments
|
(43,885 | ) | (47,972 | ) | ||||
Deletion of Directors
|
(896 | ) | (6,344 | ) | ||||
Ending balance
|
$ | 34,770 | $ | 40,477 |
(In Thousands of Dollars)
|
2012
|
2011
|
||||||||||||||
Fixed Rate
|
Variable Rate
|
Fixed Rate
|
Variable Rate
|
|||||||||||||
Commitments to make loans (at market rates)
|
$ | 82,395 | $ | 10,137 | $ | 44,091 | $ | 11,254 | ||||||||
Unused lines of credit and letters of credit
|
$ | 25,923 | $ | 126,490 | $ | 22,205 | $ | 118,443 | ||||||||
Standby letters of credit
|
$ | 5,201 | $ | 15,225 | $ | 4,776 | $ | 15,110 |
(In thousands of dollars) |
Actual
|
Minimum Required
For Capital
Adequacy Purposes
|
To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
|
|||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
2012
|
||||||||||||||||||||||||
Total Capital to Risk Weighted Assets
|
||||||||||||||||||||||||
Consolidated
|
$ | 155,135 | 15.99 | % | $ | 77,618 | 8.00 | % | $ | 97,023 | 10.00 | % | ||||||||||||
Firstbank – Alma
|
33,195 | 15.81 | % | 16,797 | 8.00 | % | 20,997 | 10.00 | % | |||||||||||||||
Firstbank – Mt. Pleasant
|
37,816 | 12.74 | % | 23,748 | 8.00 | % | 29,685 | 10.00 | % | |||||||||||||||
Firstbank – West Branch
|
23,021 | 14.01 | % | 13,144 | 8.00 | % | 16,430 | 10.00 | % | |||||||||||||||
Keystone Community Bank
|
28,641 | 15.78 | % | 14,521 | 8.00 | % | 18,151 | 10.00 | % | |||||||||||||||
Firstbank – West Michigan
|
15,226 | 12.83 | % | 9,493 | 8.00 | % | 11,866 | 10.00 | % | |||||||||||||||
Tier 1 (Core) Capital to Risk Weighted Assets
|
||||||||||||||||||||||||
Consolidated
|
$ | 142,884 | 14.73 | % | $ | 38,809 | 4.00 | % | $ | 58,214 | 6.00 | % | ||||||||||||
Firstbank – Alma
|
30,541 | 14.55 | % | 8,399 | 4.00 | % | 12,598 | 6.00 | % | |||||||||||||||
Firstbank – Mt. Pleasant
|
34,097 | 11.49 | % | 11,874 | 4.00 | % | 17,811 | 6.00 | % | |||||||||||||||
Firstbank – West Branch
|
20,945 | 12.75 | % | 6,572 | 4.00 | % | 9,858 | 6.00 | % | |||||||||||||||
Keystone Community Bank
|
26,333 | 14.51 | % | 7,260 | 4.00 | % | 10,891 | 6.00 | % | |||||||||||||||
Firstbank – West Michigan
|
13,729 | 11.57 | % | 4,746 | 4.00 | % | 7,119 | 6.00 | % | |||||||||||||||
Tier 1 (Core) Capital to Average Assets
|
||||||||||||||||||||||||
Consolidated
|
$ | 142,884 | 9.71 | % | $ | 58,854 | 4.00 | % | $ | 73,568 | 5.00 | % | ||||||||||||
Firstbank – Alma
|
30,541 | 8.15 | % | 14,998 | 4.00 | % | 18,748 | 5.00 | % | |||||||||||||||
Firstbank – Mt. Pleasant
|
34,097 | 8.12 | % | 16,765 | 4.00 | % | 20,994 | 5.00 | % | |||||||||||||||
Firstbank – West Branch
|
20,945 | 8.55 | % | 9,803 | 4.00 | % | 12,253 | 5.00 | % | |||||||||||||||
Keystone Community Bank
|
26,333 | 11.61 | % | 9,072 | 4.00 | % | 11,340 | 5.00 | % | |||||||||||||||
Firstbank – West Michigan
|
13,729 | 7.29 | % | 7,538 | 4.00 | % | 9,422 | 5.00 | % |
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
2011
|
||||||||||||||||||||||||
Total Capital to Risk Weighted Assets
|
||||||||||||||||||||||||
Consolidated
|
$ | 163,919 | 16.55 | % | $ | 79,233 | 8.00 | % | $ | 99,041 | 10.00 | % | ||||||||||||
Firstbank – Alma
|
32,595 | 15.02 | % | 17,358 | 8.00 | % | 21,698 | 10.00 | % | |||||||||||||||
Firstbank – Mt. Pleasant
|
37,793 | 13.05 | % | 23,165 | 8.00 | % | 28,957 | 10.00 | % | |||||||||||||||
Firstbank – West Branch
|
22,843 | 13.39 | % | 13,649 | 8.00 | % | 17,062 | 10.00 | % | |||||||||||||||
Keystone Community Bank
|
26,838 | 14.03 | % | 15,299 | 8.00 | % | 19,123 | 10.00 | % | |||||||||||||||
Firstbank – West Michigan
|
20,035 | 16.95 | % | 9,454 | 8.00 | % | 11,818 | 10.00 | % | |||||||||||||||
Tier 1 (Core) Capital to Risk Weighted Assets
|
||||||||||||||||||||||||
Consolidated
|
$ | 151,473 | 15.29 | % | $ | 39,616 | 4.00 | % | $ | 59,425 | 6.00 | % | ||||||||||||
Firstbank – Alma
|
29,855 | 13.76 | % | 8,679 | 4.00 | % | 13,019 | 6.00 | % | |||||||||||||||
Firstbank – Mt. Pleasant
|
34,168 | 11.80 | % | 11,583 | 4.00 | % | 17,374 | 6.00 | % | |||||||||||||||
Firstbank – West Branch
|
20,693 | 12.13 | % | 6,825 | 4.00 | % | 10,237 | 6.00 | % | |||||||||||||||
Keystone Community Bank
|
24,416 | 12.77 | % | 7,649 | 4.00 | % | 11,474 | 6.00 | % | |||||||||||||||
Firstbank – West Michigan
|
18,533 | 15.68 | % | 4,727 | 4.00 | % | 7,091 | 6.00 | % | |||||||||||||||
Tier 1 (Core) Capital to Average Assets
|
||||||||||||||||||||||||
Consolidated
|
$ | 151,473 | 10.30 | % | $ | 58,840 | 4.00 | % | $ | 73,551 | 5.00 | % | ||||||||||||
Firstbank – Alma
|
29,855 | 8.22 | % | 14,536 | 4.00 | % | 18,170 | 5.00 | % | |||||||||||||||
Firstbank – Mt. Pleasant
|
34,168 | 8.31 | % | 16,443 | 4.00 | % | 20,554 | 5.00 | % | |||||||||||||||
Firstbank – West Branch
|
20,693 | 8.39 | % | 9,871 | 4.00 | % | 12,338 | 5.00 | % | |||||||||||||||
Keystone Community Bank
|
24,416 | 10.09 | % | 9,680 | 4.00 | % | 12,100 | 5.00 | % | |||||||||||||||
Firstbank – West Michigan
|
18,533 | 9.72 | % | 7,625 | 4.00 | % | 9,531 | 5.00 | % |
December 31, 2012
(In thousands of dollars)
|
Carrying
Amount
|
Estimated
Fair Value
|
Quoted Prices in Active Markets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||||
Financial Assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 99,601 | $ | 99,601 | $ | 99,601 | $ | 0 | $ | 0 | ||||||||||
FDIC insured bank certificates of deposit
|
2,927 | 2,927 | 2,927 | 0 | 0 | |||||||||||||||
Trading account securities
|
6 | 6 | 6 | 0 | 0 | |||||||||||||||
Securities available for sale
|
353,678 | 353,678 | 91 | 331,717 | 21,870 | |||||||||||||||
Federal Home Loan Bank stock
|
7,266 | 7,266 | 0 | 0 | 7,266 | |||||||||||||||
Loans held for sale
|
2,921 | 2,921 | 0 | 2,921 | 0 | |||||||||||||||
Loans, net of allowance
|
942,422 | 930,354 | 0 | 0 | 930,354 | |||||||||||||||
Financial Liabilities:
|
||||||||||||||||||||
Deposits
|
(1,241,401 | ) | (1,243,712 | ) | 0 | 0 | (1,243,712 | ) | ||||||||||||
Securities sold under agreements to repurchase and overnight borrowings
|
(42,785 | ) | (42,785 | ) | 0 | (42,785 | ) | 0 | ||||||||||||
Federal Home Loan Bank advances
|
(22,493 | ) | (24,122 | ) | 0 | 0 | (24,122 | ) | ||||||||||||
Subordinated debentures
|
(36,084 | ) | (36,093 | ) | 0 | 0 | (36,093 | ) |
December 31, 2011
(In thousands of dollars)
|
Carrying
|
Fair
|
||||||
Amount
|
Value
|
|||||||
Financial Assets:
|
||||||||
Cash and cash equivalents
|
$ | 75,816 | $ | 75,816 | ||||
FDIC insured bank certificates of deposit
|
4,432 | 4,432 | ||||||
Trading account securities
|
2 | 2 | ||||||
Securities available for sale
|
342,184 | 342,184 | ||||||
Federal Home Loan Bank stock
|
7,266 | 7,266 | ||||||
Loans held for sale
|
349 | 349 | ||||||
Loans, net
|
962,890 | 944,756 | ||||||
Accrued interest receivable
|
4,531 | 4,531 | ||||||
Financial Liabilities:
|
||||||||
Deposits
|
(1,220,542 | ) | (1,215,484 | ) | ||||
Securities sold under agreements to repurchase and overnight borrowings
|
(46,784 | ) | (46,784 | ) | ||||
Federal Home Loan Bank advances
|
(19,457 | ) | (21,359 | ) | ||||
Accrued interest payable
|
(762 | ) | (762 | ) | ||||
Subordinated debentures
|
(36,084 | ) | (36,488 | ) |
(Dollars in Thousands)
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
Total
|
||||||||||||
December 31, 2012
|
||||||||||||||||
Securities available for sale
|
||||||||||||||||
U.S. Government Agency Bonds
|
$ | 0 | $ | 106,885 | $ | 0 | $ | 106,885 | ||||||||
Mortgage Backed Securities
|
0 | 66,277 | 0 | 66,277 | ||||||||||||
U.S. Government Agency CMOs
|
0 | 61,030 | 0 | 61,030 | ||||||||||||
States and political subdivisions
|
0 | 97,525 | 20,289 | 117,814 | ||||||||||||
Equity and Other Securities
|
91 | 0 | 1,581 | 1,672 | ||||||||||||
Total Securities available for sale
|
$ | 91 | $ | 331,717 | $ | 21,870 | $ | 353,678 | ||||||||
Trading equity securities
|
$ | 6 | $ | 0 | $ | 0 | $ | 6 | ||||||||
December 31, 2011
|
||||||||||||||||
Securities available for sale
|
||||||||||||||||
U.S. Government Agency Bonds
|
$ | 0 | $ | 133,834 | $ | 0 | $ | 133,834 | ||||||||
Mortgage Backed Securities
|
0 | 71,052 | 0 | 71,052 | ||||||||||||
U.S. Government Agency CMOs
|
0 | 57,845 | 0 | 57,845 | ||||||||||||
States and political subdivisions
|
0 | 62,447 | 15,342 | 77,789 | ||||||||||||
Equity and Other Securities
|
92 | 0 | 1,572 | 1,664 | ||||||||||||
Total Securities available for sale
|
$ | 92 | $ | 325,179 | $ | 16,914 | $ | 342,184 | ||||||||
Trading equity securities
|
$ | 2 | $ | 0 | $ | 0 | $ | 2 |
(Dollars in Thousands)
|
2012
|
2011
|
||||||
Balance at beginning of year
|
$ | 16,914 | $ | 10,833 | ||||
Total realized and unrealized gains/(losses) included in income
|
0 | 0 | ||||||
Total unrealized gains/(losses) included in other comprehensive income
|
0 | 0 | ||||||
Purchases of securities
|
17,262 | 11,325 | ||||||
Sales of securities
|
0 | 0 | ||||||
Calls and maturities
|
(12,663 | ) | (5,244 | ) | ||||
Net transfers in to Level 3
|
357 | 0 | ||||||
Balance at December 31 of each year
|
$ | 21,870 | $ | 16,914 |
(Dollars in Thousands)
|
Balance at
December 31,
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
||||||||||||
2012
|
||||||||||||||||
Impaired loans
|
$ | 36,388 | $ | 0 | $ | 0 | $ | 36,388 | ||||||||
Other real estate owned
|
$ | 1,296 | $ | 0 | $ | 0 | $ | 1,296 | ||||||||
Other repossessed assets
|
$ | 250 | $ | 0 | $ | 0 | $ | 250 | ||||||||
2011
|
||||||||||||||||
Impaired loans
|
$ | 41,889 | $ | 0 | $ | 0 | $ | 41,889 | ||||||||
Other real estate owned
|
$ | 2,223 | $ | 0 | $ | 0 | $ | 2,223 |
(In Thousands, Except per Share Data)
|
Year Ended December 31
|
|||||||||||
2012
|
2011
|
2010
|
||||||||||
Basic earnings per common share
|
||||||||||||
Net income available to common shareholders
|
$ | 9,259 | $ | 3,944 | $ | 2,084 | ||||||
Weighted average common shares outstanding
|
7,933 | 7,843 | 7,766 | |||||||||
Basic earnings per common share
|
$ | 1.17 | $ | 0.50 | $ | 0.27 | ||||||
Diluted Earnings per Share
|
||||||||||||
Net income available to common shareholders
|
$ | 9,259 | $ | 3,944 | $ | 2,084 | ||||||
Weighted average common shares outstanding
|
7,933 | 7,843 | 7,766 | |||||||||
Add dilutive effects of assumed exercises of options
|
24 | 2 | 2 | |||||||||
Weighted average common and dilutive potential
|
||||||||||||
Common shares outstanding
|
7,957 | 7,845 | 7,768 | |||||||||
Diluted earnings per common share
|
$ | 1.16 | $ | 0.50 | $ | 0.27 |
Year Ended December 31,
|
||||||||
(In Thousands of Dollars)
|
2012
|
2011
|
||||||
ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 11,167 | $ | 16,870 | ||||
Investment in and advances to banking subsidiaries
|
168,883 | 170,981 | ||||||
Securities
|
1,090 | 1,086 | ||||||
Other assets
|
4,327 | 4,104 | ||||||
Total Assets
|
$ | 185,467 | $ | 193,041 | ||||
LIABILITIES AND EQUITY
|
||||||||
Accrued expenses and other liabilities
|
$ | 2,325 | $ | 1,580 | ||||
Subordinated Debentures
|
36,084 | 36,084 | ||||||
Shareholders’ equity
|
147,058 | 155,377 | ||||||
Total Liabilities and Shareholders’ Equity
|
$ | 185,467 | $ | 193,041 |
Year Ended December 31,
|
||||||||||||
2012
|
2011
|
2010
|
||||||||||
Dividends and returns of capital from banking subsidiaries (net of capital infusions)
|
$ | 16,150 | $ | 3,680 | $ | 4,000 | ||||||
Other income
|
5,821 | 5,921 | 5,656 | |||||||||
Other expense
|
(10,043 | ) | (8,440 | ) | (8,418 | ) | ||||||
Income before income tax and undistributed subsidiary income
|
11,928 | 1,161 | 1,238 | |||||||||
Income tax benefit
|
1,416 | 844 | 532 | |||||||||
Equity in undistributed subsidiary income
|
(2,810 | ) | 3,618 | 1,993 | ||||||||
Net income
|
10,534 | 5,623 | 3,763 | |||||||||
Change in unrealized gain (loss) on securities, net of tax and classification effects
|
712 | 2,750 | (452 | ) | ||||||||
Comprehensive income
|
$ | 11,246 | $ | 8,373 | $ | 3,311 |
Year Ended December 31,
|
||||||||||||
2012
|
2011
|
2010
|
||||||||||
Cash flows from operating activities
|
||||||||||||
Net income
|
$ | 10,534 | $ | 5,623 | $ | 3,763 | ||||||
Adjustments:
|
||||||||||||
Unrealized (gain)/loss on trading account securities
|
(4 | ) | 11 | (3 | ) | |||||||
Equity in undistributed subsidiary income
|
(5,190 | ) | (3,618 | ) | (1,993 | ) | ||||||
Stock option and restricted stock grant compensation expense
|
96 | 118 | 115 | |||||||||
Change in other assets
|
(223 | ) | 3,797 | 6,734 | ||||||||
Change in other liabilities
|
745 | 138 | (1,410 | ) | ||||||||
Net cash from operating activities
|
5,958 | 6,069 | 7,206 | |||||||||
Cash flows from investing activities
|
||||||||||||
Sale of securities available for sale
|
0 | 0 | 2,818 | |||||||||
Net decrease in commercial loans
|
0 | 1,000 | (786 | ) | ||||||||
Return from/(payments for) investments in subsidiaries
|
8,000 | (4,220 | ) | (1,950 | ) | |||||||
Net cash from/(used in) investing activities
|
8,000 | (3,220 | ) | 82 | ||||||||
Cash flows from financing activities
|
||||||||||||
Redemption of preferred stock
|
(15,056 | ) | 0 | 0 | ||||||||
Redemption of common stock warrants
|
(1,947 | ) | 0 | 0 | ||||||||
Proceeds from issuance of common stock
|
903 | 421 | 393 | |||||||||
Dividends on preferred stock
|
(1,247 | ) | (1,650 | ) | (1,650 | ) | ||||||
Dividends on common stock
|
(2,314 | ) | (313 | ) | (620 | ) | ||||||
Net cash used for financing activities
|
(19,661 | ) | (1,542 | ) | (1,877 | ) | ||||||
Net change in cash and cash equivalents
|
(5,703 | ) | 1,307 | 5,411 | ||||||||
Beginning cash and cash equivalents
|
16,870 | 15,563 | 10,152 | |||||||||
Ending cash and cash equivalents
|
$ | 11,167 | $ | 16,870 | $ | 15,563 |
(In Thousands of Dollars)
|
2012
|
2011
|
2010
|
|||||||||
Change in unrealized holding gains and losses on available for sale securities
|
$ | 1,034 | $ | 4,204 | $ | (689 | ) | |||||
Reclassification adjustments for gains and losses later recognized in income
|
44 | (37 | ) | 4 | ||||||||
Net unrealized gains and (losses)
|
1,078 | 4,167 | (685 | ) | ||||||||
Tax effect
|
(366 | ) | (1,417 | ) | 233 | |||||||
Other comprehensive income (loss)
|
$ | 712 | $ | 2,750 | $ | (452 | ) |
(In Thousands of Dollars, Except per Share Data) |
2012
|
|||||||||||||||||||
1st
Quarter
|
2nd
Quarter
|
3rd
Quarter
|
4th
Quarter
|
Year
|
||||||||||||||||
Interest income
|
$ | 16,126 | $ | 16,020 | $ | 15,574 | $ | 15,146 | $ | 62,866 | ||||||||||
Net interest income
|
13,766 | 13,838 | 13,542 | 13,346 | 54,492 | |||||||||||||||
Income before federal income taxes
|
3,440 | 3,342 | 3,765 | 4,243 | 14,790 | |||||||||||||||
Net income
|
2,417 | 2,404 | 2,715 | 2,998 | 10,534 | |||||||||||||||
Preferred stock dividends
|
420 | 420 | 220 | 215 | 1,275 | |||||||||||||||
Net income available to common shareholders
|
1,997 | 1,984 | 2,495 | 2,783 | 9,259 | |||||||||||||||
Basic earnings per common share
|
$ | 0.25 | $ | 0.25 | $ | 0.32 | $ | 0.35 | $ | 1.17 | ||||||||||
Diluted earnings per common share
|
$ | 0.25 | $ | 0.25 | $ | 0.31 | $ | 0.35 | $ | 1.16 |
2011
|
||||||||||||||||||||
1st
Quarter
|
2nd
Quarter
|
3rd
Quarter
|
4th
Quarter
|
Year
|
||||||||||||||||
Interest income
|
$ | 16,989 | $ | 17,215 | $ | 16,924 | $ | 16,516 | $ | 67,644 | ||||||||||
Net interest income
|
13,292 | 13,741 | 13,781 | 13,858 | 54,672 | |||||||||||||||
Income before federal income taxes
|
1,564 | 686 | 2,170 | 3,037 | 7,457 | |||||||||||||||
Net income
|
1,215 | 628 | 1,630 | 2,150 | 5,623 | |||||||||||||||
Preferred stock dividends
|
420 | 420 | 420 | 419 | 1,679 | |||||||||||||||
Net income available to common shareholders
|
795 | 208 | 1,210 | 1,731 | 3,944 | |||||||||||||||
Basic earnings per common share
|
$ | 0.10 | $ | 0.03 | $ | 0.15 | $ | 0.22 | $ | 0.50 | ||||||||||
Diluted earnings per common share
|
$ | 0.10 | $ | 0.03 | $ | 0.15 | $ | 0.22 | $ | 0.50 |
BOARD OF DIRECTORS | OFFICERS | |
William E. Goggin, Chairman | Thomas R. Sullivan | |
Chairman, Firstbank – Alma | President & Chief Executive Officer | |
Attorney, Goggin Law Offices | ||
Samuel G. Stone | ||
Thomas D. Dickinson, CPA | Executive Vice President, Chief Financial | |
Certified Public Accountant | Officer, Secretary & Treasurer | |
Biggs, Hausserman Thompson & Dickinson | ||
William L. Benear | ||
David W. Fultz | Vice President | |
Owner, Fultz Insurance Agency &, | ||
Kirtland Insurance Agency | Daniel H. Grenier | |
Vice President | ||
Jeff A. Gardner | ||
Certified Property Manager & | David L. Miller | |
Owner, Gardner Group | Vice President | |
Edward B. Grant, Ph.D., CPA | Douglas J. Ouellette | |
Chairman, Firstbank (Mt. Pleasant) | Vice President | |
General Manager, Public Broadcasting, | ||
Central Michigan University | Richard D. Rice | |
Vice President and Controller | ||
Samuel A. Smith | ||
Owner, Smith Family Funeral Homes | Thomas O. Schlueter | |
Vice President | ||
Thomas R. Sullivan | ||
President & Chief Executive Officer, Firstbank Corporation | James E. Wheeler, II | |
President | ||
NON-BANK SUBSIDIARY | ||
Austin Mortgage Company, LLC | ||
FBMI Risk Management Services | ||
FIRSTBANK CORPORATION | FIRSTBANK CORPORATION | |
311 Woodworth Avenue | OPERATIONS CENTER | |
P. O. Box 1029 | 308 Woodworth Avenue | |
Alma, Michigan 48801 | Alma, Michigan 48801 | |
(989) 463-3131 | ||
www.firstbankmi.com |
BOARD OF DIRECTORS | OFFICERS | |
William E. Goggin, Chairman | James E. Wheeler, II | |
Chairman, Firstbank Corporation | President & Chief Executive Officer | |
Attorney, Goggin Law Office | ||
Richard A. Barratt | ||
Mark J. Abernathy | Executive Vice President | |
President, Alma College | ||
Craig A. Bishop | ||
Martha A. Bamfield | Community Bank President-St Johns | |
Dentist, Nester & Bamfield, DDS, PC | ||
Laura A. Crocker
|
||
Cindy M. Bosley
|
Vice President | |
Chief Administrative Officer, Masonic Pathways | ||
Gregory A. Daniels
|
||
Sara Clark-Pierson | Vice President | |
Attorney, Certified Public Accountant, Clark Family Enterprises. | ||
Tammy L. Halfmann
|
||
Todd G. Deitrich | Vice President | |
President, Olympian Tool, Inc. | ||
Marita A. Harkness | ||
Ann M. Flermoen | Vice President | |
Dentist, Ann M. Flermoen, DDS | ||
Janette Havlik | ||
Frank G. Pauli | Vice President | |
President, Pauli Ford-Mercury, Inc. | ||
Jeffery A. Hicks | ||
Samuel A. Smith | Vice President | |
Owner, Smith Family Funeral Homes | ||
Timothy M. Lowe | ||
Thomas R. Sullivan | Vice President | |
President & Chief Executive Officer | ||
Firstbank Corporation | Autumn Redman | |
Vice President | ||
James E. Wheeler, II | ||
President & Chief Executive Officer, Firstbank – Alma | Daniel P. Redman | |
Vice President, Firstbank Corporation | Vice President | |
Joan S. Welke | ||
Vice President | ||
Pamela K. Winters | ||
Vice President | ||
SUBSIDIARY | ||
Firstbank – Alma Mortgage Company |
OFFICE LOCATIONS | ||||||
Alma | Ashley | DeWitt | Ithaca | |||
7455 N. Alger Road
|
114 S. Sterling St.
|
13215 S. US – 27 B.R.
|
219 E. Center St.
|
|||
(989)463-3134
|
(989) 847-2394
|
(517) 668-8000
|
(989) 875-4107
|
|||
230 Woodworth Ave.
|
Merrill | St. Charles | St. Johns | |||
(989)463-3137
|
125 W. Saginaw St.
|
102 Pine St.
|
201 N. Clinton Ave.
|
|||
(989) 643-7253
|
(989) 865-9918
|
(989) 227-8383
|
||||
311 Woodworth Ave.
|
||||||
(989) 463-3131
|
St. Louis | Vestbaburg |
1065 Superior Dr.
|
|||
135 W. Washington Ave.
|
9002 W. Howard City-Edmore Rd
|
(989) 227-6995
|
||||
(989) 681-5758
|
(989) 268-5445
|
BOARD OF DIRECTORS | OFFICERS | |
Edward B. Grant, Ph.D, CPA, Chairman | Douglas J. Ouellette | |
General Manager, Public Broadcasting, Central Michigan University | President & Chief Executive Officer | |
Steven K. Anderson | Peter D. Stalker | |
President & CEO Cadillac Tire Center, Cadillac | Community Bank President-Cadillac | |
Ralph M. Berry | Daniel J. Timmins | |
Owner, Berry Funeral Homes | Community Bank President-Clare | |
Glen D. Blystone, CPA | Mark B.Perry | |
Blystone & Bailey, CPA’s PC | Senior Vice President | |
Kenneth C. Bovee | Robert L. Wheeler | |
President & Chief Executive Officer, Keystone Management Group | Senior Vice President | |
Robert E. List, CPA | Cheryl L. Gaudard | |
Shareholder, Weinlander Fitzhugh,CPA’s | Vice President | |
Robert J. Long | Cheryl A. Hall | |
Owner, Summit Petroleum Corporation | Vice President | |
Keith D. Merchant | Barbara J. Kain | |
President, B&P Manufacturing | Vice President | |
J. Regan O’Neill | Robert S. Klimczak | |
President and Co-Founder, Network Reporting Corporation | Vice President | |
President and Co-Founder, NetMed Transcription Services, LLC | ||
Karen L. McKenzie | ||
Douglas J. Ouellette | Vice President | |
President & Chief Executive Officer, Firstbank (Mt. Pleasant) | ||
Vice President, Firstbank Corporation | Teresa L. Rupert | |
Vice President | ||
E. Lynn Pohl | ||
Partner, Boge, Wybenga & Bradely, PC | Tracey L. Sallee | |
Vice President | ||
Kenneth A. Rader | ||
Owner, Ken Rader Farms | Dianne M. Stilson | |
Vice President
|
||
Phillip R. Seybert
|
||
President, P.S. Equities, Inc.
|
||
Thomas R. Sullivan | SUBSIDIARY | |
President & Chief Executive Officer, Firstbank Corporation | Firstbank (Mt. Pleasant) Mortgage Company |
OFFICE LOCATIONS | ||||||
Mt. Pleasant
|
Cadillac
|
Howard City
|
Remus
|
|||
102 S. Main St.
|
114 W. Pine St.
|
830 W. Shaw St.
|
201 W Whetland Ave.
|
|||
(989) 773-2600
|
(231) 775-9000
|
(231) 937-4383
|
(989) 967-3602
|
|||
4699 Pickard St.
|
8851 E. 34 Road
|
Lakeview
|
Shepherd
|
|||
(989) 773-2335
|
(231) 779-8954
|
506 Lincoln Ave.
|
258 W. Wright Ave.
|
|||
(989) 352-7271
|
(989) 828-6625
|
|||||
2015 S. Mission St.
|
Clare
|
|||||
(989) 773-3959
|
806 N. McEwan Ave.
|
9531 N. Greenville Rd.
|
||||
(989) 386-7313
|
(989) 352-8180
|
|||||
1925 E. Remus Rd.
|
||||||
(989) 775-8528
|
Canadian Lakes
|
|||||
10049 Buchanan Rd.
|
||||||
Stanwood, MI
|
BOARD OF DIRECTORS
|
OFFICERS
|
|
Joseph M. Clark, Chairman
|
Daniel H. Grenier
|
|
Owner, Morse Clark Furniture
|
President & Chief Executive Officer
|
|
Bryon A. Bernard
|
Kim D. vonKronenberger
|
|
CEO, Bernard Building Center
|
Executive Vice President
|
|
Robert J. Carpenter, CPA
|
Danny J. Gallagher
|
|
Vice President, Robertson & Carpenter CPAs, P.C.
|
Senior Vice President
|
|
David W. Fultz
|
Frank J. Benjamin
|
|
Owner, Fultz Insurance Agency &
|
Vice President
|
|
Kirtland Insurance Agency
|
||
Lorri A. Burzlaff | ||
Daniel H. Grenier
|
Vice President
|
|
President & Chief Executive Officer, Firstbank – West Branch
|
||
Vice President, Firstbank Corporation
|
Pamela J. Crainer
|
|
Vice President | ||
Robert T. Griffin, Jr.
|
||
Owner and President, Griffin Beverage Company,
|
Eileen S. Fournier
|
|
Northern Beverage Co. and West Branch Tank & Trailer
|
Vice President
|
|
Christine R. Juarez
|
James L. Kloostra
|
|
Attorney, Juarez and Juarez, PLLC
|
Vice President
|
|
Norman J. Miller
|
Stevens P. Loomis
|
|
Owner, Miller Farms and Miller Dairy Equipment and Feed
|
Vice President
|
|
Thomas R. Sullivan
|
Mark D. Wait
|
|
President & Chief Executive Officer, Firstbank Corporation
|
Vice President
|
|
Mark D. Weber, MD
|
Marie A. Wilkins
|
|
Orthopedic Surgeon
|
Vice President
|
|
Kimberly Zygiel
|
Lorri A. Burzlaff
|
|
Accountant, Stephenson, Gracik & Company, PC
|
||
Subsidiaries | ||
Firstbank – West Branch Mortgage Company |
OFFICE LOCATIONS
|
||||||
West Branch
|
Fairview
|
Hale
|
Higgins Lake
|
|||
502 W. Houghton Ave.
|
1979 Miller Rd.
|
3281 M-65
|
4522 W. Higgins Lake Dr.
|
|||
(989) 345-7900
|
(989) 848-2243
|
(989) 728-7566
|
(989) 821-9231
|
|||
601 W. Houghton Ave.
|
Rose City
|
St. Helen
|
||||
(989) 345-7900
|
505 S. Bennett St.
|
1990 N. St. Helen Rd.
|
||||
(989) 685-3909
|
(989) 389-1311
|
|||||
2087 S. M-76
|
||||||
(989) 345-5050
|
||||||
2375 M-30
|
||||||
(989) 345-6210
|
BOARD OF DIRECTORS
|
OFFICERS
|
|
Kenneth V. Miller, Chairman
|
Thomas O. Schlueter
|
|
Partner, Havirco
|
President & Chief Executive Officer
|
|
Owner, Millennium Restaurant Group
|
||
Thomas D. Lundquist | ||
John M. Brink
|
Senior Vice President
|
|
Brink, Key & Chludzinski, P.C.
|
||
Cynthia J. Carter | ||
Michelle L. Eldridge
|
Vice President
|
|
Principal, LVM Capital Management, LTD.
|
||
Sara S. Dana | ||
Samuel T. Field
|
Vice President
|
|
Attorney, Field & Field, P.C
|
||
Kimberly A. Labadie | ||
Jeff A. Gardner
|
Vice President
|
|
Certified Property Manager &
|
||
Owner, Gardner Group
|
Cynthia L. Mount
|
|
Vice President | ||
John E. Hopkins
|
||
Retired, former President & Chief Executive Officer,
|
Derek T. Naylor
|
|
Kalamazoo Community Foundation
|
Vice President
|
|
Ronald A. Molitor
|
Ryan M. Turtle
|
|
President, Mol-Son, Inc.
|
Vice President
|
|
John M. Novak
|
||
Principal, Miller Canfield Attorneys & Counselors
|
||
Thomas O. Schlueter
|
||
President & Chief Executive Officer, Keystone Community Bank
|
||
Vice President, Firstbank Corporation
|
||
Thomas R. Sullivan
|
||
President & Chief Executive Officer, Firstbank Corporation
|
||
SUBSIDIARY | ||
Keystone Mortgage Services, LLC | ||
OFFICE LOCATIONS
|
||||
Kalamazoo
|
Portage
|
Paw Paw
|
||
107 West Michigan Ave.
|
6405 South Westnedge Ave.
|
900 East Michigan Avenue
|
||
(269) 553-9100
|
(269) 321-9100
|
(269) 655-1000
|
||
235 North Drake Road
|
3910 West Centre Street
|
|||
(269) 544-9100
|
(269) 323-9100
|
|||
2925 Oakland Drive
|
||||
(269) 488-9200
|
||||
5073 Gull Road
|
||||
(269)488-4800
|
BOARD OF DIRECTORS
|
OFFICERS
|
|
Janice K. DeYoung, Chairman
|
William L. Benear
|
|
Former Business Owner
|
President & Chief Executive Officer
|
|
William L. Benear
|
Clare R. Colwell
|
|
President & Chief Executive Officer, Firstbank – West Michigan
|
Executive Vice President
|
|
Vice President, Firstbank Corporation
|
||
Kevin M. Meade | ||
Thomas D. Dickinson, CPA
|
Senior Vice President
|
|
Biggs, Hausserman Thompson & Dickinson P.C.
|
||
Brian Talbot | ||
Jerome I. Gregory
|
Senior Vice President
|
|
Chief Executive Officer, Carr Real Estate, Inc.
|
||
Debrann Hausserman | ||
David M. Laux
|
Vice President
|
|
President, Industrial Engineering Services, Inc.
|
||
William Kavanagh | ||
Douglas J. Ouellette
|
Vice President
|
|
President & Chief Executive Officer, Firstbank (Mt. Pleasant)
|
||
Vice President, Firstbank Corporation
|
Daniel V. King
|
|
Vice President | ||
James E. Reagan, D.D.S.
|
||
Dentist, James E. Reagan, DDS
|
Blaine A. Kemme
|
|
Vice President | ||
Thomas R. Sullivan
|
||
President & Chief Executive Officer, Firstbank Corporation
|
Michele M. Krick
|
|
Vice President | ||
Daniel P. Mitchell | ||
Vice President | ||
Subsidiary | ||
ICNB Mortgage Company |
OFFICE LOCATIONS
|
||||||
Ionia | Belding | Lowell | Hastings | |||
302 W. Main St. | 9344 W. Belding Rd. | 2601 W. Main St. | 1500 W. M-43 Hwy. | |||
(616) 527-0220
|
(616) 794-0890 | (616) 897-6171 | (269) 948-2905 | |||
202 N. Dexter St. | ||||||
(616) 527-1550
|
||||||
2600 S. State Rd. | ||||||
(616) 527-9250 |
Independent Auditors
|
General Counsel
|
Plante & Moran, PLLC
|
Varnum LLP
|
Grand Rapids, Michigan
|
Grand Rapids, Michigan
|
Raymond James
|
- or -
|
FIG Partners, LLC
|
800-248-8863
|
800-677-9654
|
1.
|
I will act with honesty and integrity, avoiding actual or apparent conflicts of interest in all personal and professional relationships.
|
2.
|
I will provide information that is accurate, complete, objective, relevant, timely and understandable.
|
3.
|
I will comply with the rules and regulations of federal, state, and local governments and other appropriate private and public regulatory agencies.
|
4.
|
I will act in good faith, responsibly, and with due care. I will not misrepresent material facts or allow my independent judgment to be subordinated or otherwise compromised.
|
5.
|
I will respect and maintain the confidentiality of information reviewed or acquired in carrying out my duties except when authorized or otherwise legally obligated to disclose.
|
6.
|
I will share knowledge and maintain skills important and relevant to the needs of the Company.
|
7.
|
I will proactively practice and promote ethical behavior as a professional in my role with the Company.
|
8.
|
I will comply with and adhere to all of the Company's policies and practices, including those policies governing accounting and financial reporting practices and corporate governance.
|
9.
|
I will promptly disclose to an appropriate person or persons any material transaction or relationship that reasonably could be expected to give rise to a conflict of interest and/or violations of this Code.
|
NAME
|
STATE OF
INCORPORATION
|
OWNERSHIP
|
Firstbank – Alma (1)
|
Michigan
|
100%
|
Firstbank
|
Michigan
|
100%
|
Firstbank – West Branch (1)
|
Michigan
|
100%
|
Keystone Community Bank
|
Michigan
|
100%
|
1st Title, Inc.
|
Michigan
|
100% by Firstbank – West Branch
|
Firstbank – Alma Mortgage Company (2)
|
Michigan
|
100% by Firstbank - Alma
|
Firstbank (Mt. Pleasant) Mortgage Company (2)
|
Michigan
|
100% by Firstbank
(Mt. Pleasant)
|
Firstbank – West Branch Mortgage Company (2)
|
Michigan
|
100% by Firstbank – West Branch
|
Keystone Mortgage Services, LLC (3)
|
Michigan
|
100% by Keystone Community Bank
|
Keystone Premium Finance
|
Michigan
|
90% by Keystone Community Bank and 10% by Keystone Mortgage Services, LLC
|
Keystone T.I. Sub, LLC
|
Michigan
|
100% by Keystone Community Bank
|
KCB Title Insurance Agency, LLC
|
Michigan
|
50% by Keystone T.I. Sub, LLC
|
1st Investors Title, LLC
|
Michigan
|
46% owned by Firstbank – West Branch
|
FBMI Risk Management Services, Inc.
|
Nevada
|
100%
|
Firstbank – West Michigan (1)
|
Michigan
|
100%
|
ICNB Mortgage Company, LLP (2)
|
Michigan
|
100% by Firstbank – West Michigan
|
First Investment Center
|
Michigan
|
100% by Firstbank – West Michigan
|
Austin Mortgage Company, Inc
|
Michigan
|
100%
|
|
(1)
|
Consolidated into Firstbank effective February 1, 2013.
|
|
(2)
|
Consolidated into Firstbank effective February 28, 2013.
|
|
(3)
|
Consolidated into Keystone Community Bank effective February 28, 2013.
|
/s/ Plante & Moran, PLLC | |||
Plante & Moran, PLLC |
1.
|
I have reviewed this Annual Report on Form 10-K of Firstbank Corporation.
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have:
|
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b)
|
designed such internal control over financial reporting, or caused such internal reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
(d)
|
disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/ Thomas R. Sullivan | |||
Thomas R. Sullivan
|
|||
Chief Executive Officer |
1.
|
I have reviewed this Annual Report on Form 10-K of Firstbank Corporation.
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have:
|
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b)
|
designed such internal control over financial reporting, or caused such internal reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
(d)
|
disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/Samuel G. Stone | |||
Samuel G. Stone
|
|||
Chief Financial Officer |
(1)
|
the Annual Report on Form 10-K for the fiscal year ended December 31, 2012, which this statement accompanies fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and
|
(2)
|
the information contained in the Annual Report on Form 10-K for the fiscal year ended December 31, 2012, fairly presents, in all material respects, the financial condition and results of operations of Firstbank Corporation.
|
/s/ Thomas R. Sullivan | |||
Thomas R. Sullivan
|
|||
Chief Executive Officer |
/s/Samuel G. Stone | |||
Samuel G. Stone
|
|||
Chief Financial Officer |
(i)
|
The compensation committee of Firstbank Corporation has discussed, reviewed, and evaluated with senior risk officers at least every six months during any part of the most recently completed fiscal year that was a TARP period, senior executive officer (SEO) compensation plans and employee compensation plans and the risks these plans pose to Firstbank Corporation;
|
(ii)
|
The compensation committee of Firstbank Corporation has identified and limited during any part of the most recently completed fiscal year that was a TARP period any features of the SEO compensation plans that could lead SEOs to take unnecessary and excessive risks that could threaten the value of Firstbank Corporation and has identified any features of the employee compensation plans that pose risks to Firstbank Corporation and has limited those features to ensure that Firstbank Corporation is not unnecessarily exposed to risks;
|
(iii)
|
The compensation committee has reviewed, at least every six months during any part of the most recently completed fiscal year that was a TARP period, the terms of each employee compensation plan and identified any features of the plan that could encourage the manipulation of reported earnings of Firstbank Corporation to enhance the compensation of an employee, and has limited any such features;
|
(iv)
|
The compensation committee of Firstbank Corporation will certify to the reviews of the SEO compensation plans and employee compensation plans required under (i) and (iii) above;
|
(v)
|
The compensation committee of Firstbank Corporation will provide a narrative description of how it limited during any part of the most recently completed fiscal year that was a TARP period the features in:
|
(A)
|
SEO compensation plans that could lead SEOs to take unnecessary and excessive risks that could threaten the value of Firstbank Corporation;
|
(B)
|
Employee compensation plans that unnecessarily expose Firstbank Corporation to risks; and
|
(C)
|
Employee compensation plans that could encourage the manipulation of reported earnings of Firstbank Corporation to enhance the compensation of an employee;
|
(vi)
|
Firstbank Corporation has required that bonus payments to SEOs or any of the next twenty most highly compensated employees, as defined in the regulations and guidance established under section 111 of EESA (bonus payments), be subject to a recovery or “clawback” provision during any part of the most recently completed fiscal year that was a TARP period if the bonus payments were based on materially inaccurate financial statements or any other materially inaccurate performance metric criteria;
|
(vii)
|
Firstbank Corporation has prohibited any golden parachute payment, as defined in the regulations and guidance established under section 111 of EESA, to a SEO or any of the next five most highly compensated employees during any part of the most recently completed fiscal year that was a TARP period;
|
|
(viii)
|
Firstbank Corporation has limited bonus payments to its applicable employees in accordance with section 111 of EESA and the regulations and guidance established thereunder during any part of the most recently completed fiscal year that was a TARP period;
|
(ix)
|
Firstbank Corporation and its employees have complied with the excessive or luxury expenditures policy, as defined in the regulations and guidance established under section 111 of EESA, during any part of the most recently completed fiscal year that was a TARP period; and any expenses that, pursuant to the policy, required approval of the board of directors, a committee of the board of directors, an SEO, or an executive officer with a similar level of responsibility were properly approved;
|
(x)
|
Firstbank Corporation will permit a non-binding shareholder resolution in compliance with any applicable Federal securities rules and regulations on the disclosures provided under the federal securities laws related to SEO compensation paid or accrued during any part of the most recently completed fiscal year that was a TARP period;
|
(xi)
|
Firstbank Corporation will disclose the amount, nature, and justification for the offering, during any part of the most recently completed fiscal year that was a TARP period, of any perquisites, as defined in the regulations and guidance established under section 111 of EESA, whose total value exceeds $25,000 for any employee who is subject to the bonus payment limitations identified in paragraph (viii);
|
|
(xii)
|
Firstbank Corporation will disclose whether Firstbank Corporation, the board of directors of Firstbank Corporation, or the compensation committee of Firstbank Corporation has engaged during any part of the most recently completed fiscal year that was a TARP period, a compensation consultant; and the services the compensation consultant or any affiliate of the compensation consultant provided during this period;
|
|
(xiii)
|
Firstbank Corporation has prohibited the payment of any gross-ups, as defined in the regulations and guidance established under section 111 of EESA, to the SEOs and the next twenty most highly compensated employees during any part of the most recently completed fiscal year that was a TARP period;
|
(xiv)
|
Firstbank Corporation has substantially complied with all other requirements related to employee compensation that are provided in the agreement between Firstbank Corporation and Treasury, including any amendments;
|
|
(xv)
|
Firstbank Corporation has submitted to Treasury a complete and accurate list of the SEOs and the twenty next most highly compensated employees for the current fiscal year, with the non-SEOs ranked in descending order of level of annual compensation, and with the name, title, and employer of each SEO and most highly compensated employee identified; and
|
(xvi)
|
I understand that a knowing and willful false or fraudulent statement made in connection with this certification may be punished by fine, imprisonment, or both. (See, for example 18 U.S.C. 1001.)
|
/s/ Thomas R. Sullivan | |||
Thomas R. Sullivan
|
|||
Principal Executive Officer |
/s/Samuel G. Stone | |||
Samuel G. Stone
|
|||
Principal Financial Officer |
VALUE
|
VALUE
|
VALUE
|
VALUE
|
VALUE
|
||||||||||||||||
AS OF
|
AS OF
|
AS OF
|
AS OF
|
AS OF
|
||||||||||||||||
FUND
|
12/31/2008
|
12/31/2009
|
12/31/2010
|
12/31/2011
|
12/31/2012
|
|||||||||||||||
Vanguard Total Bond Market Index Fund
|
$ | 1,051.50 | $ | 1,115.01 | $ | 1,187.93 | $ | 1,279.28 | $ | 1,329.18 | ||||||||||
5.15 | % | 6.04 | % | 6.54 | % | 7.69 | % | 3.90 | % | |||||||||||
Vanguard 500 Index Fund
|
$ | 630.30 | $ | 798.02 | $ | 918.13 | $ | 937.22 | $ | 1,086.90 | ||||||||||
(36.97 | )% | 26.61 | % | 15.05 | % | 2.08 | % | 15.97 | % | |||||||||||
T. Rowe Price Personal Income Fund
|
$ | 796.20 | $ | 998.99 | $ | 1,115.67 | $ | 1,125.60 | $ | 1,266.64 | ||||||||||
(20.38 | )% | 25.47 | % | 11.68 | % | 0.89 | % | 12.53 | % | |||||||||||
T. Rowe Price Retirement 2010
|
$ | 732.90 | $ | 937.75 | $ | 1,056.84 | $ | 1,062.55 | $ | 1,194.73 | ||||||||||
(26.71 | )% | 27.95 | % | 12.70 | % | 0.54 | % | 12.44 | % | |||||||||||
T. Rowe Price Retirement 2015
|
$ | 697.80 | $ | 916.56 | $ | 1,042.95 | $ | 1,039.62 | $ | 1,183.19 | ||||||||||
(30.22 | )% | 31.35 | % | 13.79 | % | (0.32 | )% | 13.81 | % | |||||||||||
T. Rowe Price Retirement 2020
|
$ | 665.20 | $ | 892.63 | $ | 1,024.21 | $ | 1,011.92 | $ | 1,163.80 | ||||||||||
(33.48 | )% | 34.19 | % | 14.74 | % | (1.20 | )% | 15.01 | % | |||||||||||
T. Rowe Price Retirement 2030
|
$ | 622.10 | $ | 855.82 | $ | 992.84 | $ | 966.03 | $ | 1,128.52 | ||||||||||
(37.79 | )% | 37.57 | % | 16.01 | % | (2.70 | )% | 16.82 | % | |||||||||||
T. Rowe Price Retirement 2040
|
$ | 611.50 | $ | 850.41 | $ | 990.82 | $ | 956.24 | $ | 1,124.06 | ||||||||||
(38.85 | )% | 39.07 | % | 16.51 | % | (3.49 | )% | 17.55 | % | |||||||||||
T. Rowe Price Retirement Income
|
$ | 816.20 | $ | 996.34 | $ | 1,096.97 | $ | 1,112.65 | $ | 1,224.47 | ||||||||||
(18.38 | )% | 22.07 | % | 10.10 | % | 1.43 | % | 10.05 | % | |||||||||||
Vanguard Mid Cap Index Fund
|
$ | 582.20 | $ | 817.58 | $ | 1,027.05 | $ | 1,006.61 | $ | 1,167.87 | ||||||||||
(41.78 | )% | 40.43 | % | 25.62 | % | (1.99 | )% | 16.02 | % | |||||||||||
Columbia Acorn Fund Class Z
|
$ | 614.50 | $ | 858.15 | $ | 1,081.27 | $ | 1,031.42 | $ | 1,216.36 | ||||||||||
(38.55 | )% | 39.65 | % | 26.00 | % | (4.61 | )% | 17.93 | % | |||||||||||
Vanguard Small Cap Index Fund
|
$ | 640.00 | $ | 872.58 | $ | 1,115.59 | $ | 1,085.69 | $ | 1,283.83 | ||||||||||
(36.00 | )% | 36.34 | % | 27.85 | % | (2.68 | )% | 18.25 | % | |||||||||||
Columbia Small Cap Value Fund
|
$ | 1,247.40 | $ | 1,572.47 | $ | 1,478.12 | $ | 1,646.33 | ||||||||||||
(since inception)
|
24.74 | % | 26.06 | % | (6.00 | )% | 11.38 | % | ||||||||||||
Vanguard Total International Stock Index Fund
|
$ | 1,367.00 | $ | 1,168.51 | $ | 1,381.30 | ||||||||||||||
(since inception)
|
36.70 | % | (14.52 | )% | 18.21 | % | ||||||||||||||
T Rowe Price Retirement 2045
|
$ | 1,391.00 | $ | 1,619.68 | $ | 1,563.48 | $ | 1,838.96 | ||||||||||||
(since inception)
|
39.10 | % | 16.44 | % | (3.47 | )% | 17.62 | % | ||||||||||||
T Rowe Price Retirement 2050
|
$ | 1,389.00 | $ | 1,616.93 | $ | 1,562.61 | $ | 1,836.84 | ||||||||||||
(since inception)
|
38.90 | % | 16.41 | % | (3.36 | )% | 17.55 | % | ||||||||||||
VALUE
|
VALUE
|
VALUE
|
VALUE
|
VALUE
|
||||||||||||||||
AS OF
|
AS OF
|
AS OF
|
AS OF
|
AS OF
|
||||||||||||||||
FUND
|
12/31/2008
|
12/31/2009
|
12/31/2010
|
12/31/2011
|
12/31/2012
|
|||||||||||||||
Vanguard Short Term Treasury
|
$ | 1,014.40 | $ | 1,041.18 | $ | 1,064.71 | $ | 1,071.63 | ||||||||||||
(since inception)
|
1.44 | % | 2.64 | % | 2.26 | % | 0.65 | % | ||||||||||||
Fidelity Advisor New Insights Fund
|
$ | 1,163.40 | $ | 1,154.91 | $ | 1,340.96 | ||||||||||||||
(since inception)
|
16.34 | % | (0.73 | )% | 16.11 | % | ||||||||||||||
T. Rowe Price Mid Cap Growth Fund
|
$ | 1,280.60 | $ | 1,265.10 | $ | 1,441.08 | ||||||||||||||
(since inception)
|
28.06 | % | (1.21 | )% | 13.91 | % | ||||||||||||||
|
||||||||||||||||||||
Goldman Sachs Mid Cap Value Fund
|
$ | 1,248.50 | $ | 1,170.34 | $ | 1,387.33 | ||||||||||||||
(since inception)
|
24.85 | % | (6.26 | )% | 18.54 | % | ||||||||||||||
Vanguard Short Term Investment Grade Fund
|
$ | 1,052.10 | $ | 1,072.41 | $ | 1,120.88 | ||||||||||||||
(since inception)
|
5.21 | % | 1.93 | % | 4.52 | % | ||||||||||||||
Vanguard Intermediate Term Treasury Fund
|
$ | 1,073.50 | $ | 1,178.70 | $ | 1,208.88 | ||||||||||||||
(since inception)
|
7.35 | % | 9.80 | % | 2.56 | % | ||||||||||||||
|
||||||||||||||||||||
Blackrock Equity Dividend Fund
|
$ | 1,121.80 | ||||||||||||||||||
(since inception)
|
12.18 | % | ||||||||||||||||||
Manning & Napier World Opportunities Fund
|
$ | 1,188.10 | ||||||||||||||||||
(since inception)
|
18.81 | % | ||||||||||||||||||
Mathews Pacific Tiger Fund
|
$ | 1,210.00 | ||||||||||||||||||
(since inception)
|
21.00 | % | ||||||||||||||||||
Delaware Emerging Markets Fund
|
$ | 1,167.20 | ||||||||||||||||||
(since inception)
|
16.72 | % | ||||||||||||||||||
Northern Institutional Treasury Portfolio Fund
|
$ | 1,000.20 | ||||||||||||||||||
(since inception)
|
0.02 | % | ||||||||||||||||||
Firstbank Stock Fund
|
$ | 633.10 | $ | 703.56 | $ | 496.36 | $ | 437.59 | $ | 939.78 | ||||||||||
(36.69 | )% | 11.13 | % | (29.45 | )% | (11.84 | )% | 114.76 | % |
|
*All assume an initial investment on 1/01/2008, or inception date of the fund, of $1,000.00.
|
D!\@'Z`@,"#`(4
M`AT")@(O`C@"00)+`E0"70)G`G$">@*$`HX"F`*B`JP"M@+!`LL"U0+@`NL"
M]0,``PL#%@,A`RT#.`-#`T\#6@-F`W(#?@.*`Y8#H@.N`[H#QP/3`^`#[`/Y
M!`8$$P0@!"T$.P1(!%4$8P1Q!'X$C`2:!*@$M@3$!-,$X03P!/X%#044%]@8&!A8&)P8W!D@&609J!GL&C`:=
M!J\&P`;1!N,&]0<'!QD'*P<]!T\'80=T!X8'F0>L![\'T@?E!_@("P@?"#((
M1@A:"&X(@@B6"*H(O@C2".<(^PD0"24).@E/"60)>0F/":0)N@G/">4)^PH1
M"B<*/0I4"FH*@0J8"JX*Q0K<"O,+"PLB"SD+40MI"X`+F`NP"\@+X0OY#!(,
M*@Q##%P,=0R.#*<,P`S9#/,-#0TF#4`-6@UT#8X-J0W##=X-^`X3#BX.20YD
M#G\.FPZV#M(.[@\)#R4/00]>#WH/E@^S#\\/[!`)$"800Q!A$'X0FQ"Y$-<0
M]1$3$3$13Q%M$8P1JA')$>@2!Q(F$D429!*$$J,2PQ+C$P,3(Q-#$V,3@Q.D
M$\43Y10&%"<4211J%(L4K13.%/`5$A4T%585>!6;%;T5X!8#%B86219L%H\6
MLA;6%OH7'1=!%V47B1>N%](7]Q@;&$`891B*&*\8U1CZ&2`911EK&9$9MQG=
M&@0:*AI1&G<:GAK%&NP;%!L[&V,;BANR&]H<`APJ'%(<>QRC',P<]1T>'4<=
M:AZ4'KX>Z1\3'SX?:1^4'[\?ZB`5($$@;""8(,0@\"$<
M(4@A=2&A( &YXS'DJ>8EYYWI&>J5[!'MC>\)\
M(7R!?.%]07VA?@%^8G["?R-_A'_E@$>`J($*@6N!S8(P@I*"](-7@[J$'82`
MA..%1X6KA@Z&W=1XES<0Q,4:ZBMAI)
MMBZL$
=;NT=-H
M;<]QL@L5)IC)MTH21A&3%4.KQN!JJ-3(NMD&LUW`6]ES#!RRETIOY-OM[H,X
M*1A+B.-P&8:R-+2:"=)J!KH`:!=XW^>-\7*SX)0_-FKV7VUCLK4=SU?Q342-&5:(*[RWF:?
MD6WY<7]YR
M6RRCPX!*O^C0J`"LXV%INMA>[9?Q%[&XB:.1=3+J1P59=2
M%6%5)%5(/H>E-G=W&WWEK?VCA;J"19$-`U'1@RG2P*FA`-&!!X$$=`Q\:OB_
MT3\/^C]G_'#XY[!INN>E]A4^9IMJ[+BSFY]T+CX]P9K)[BS35&?WKF]R;HS$
M^1S.8J9Y):VNJ)292NH*%4&V\WESS"@CWB031BTBM:$*H\"&%8(XZ(%%%B4*
M3\399B7)8EEC9P;:]S+9AUFFN'G=B[NS2R-J9]3LS<:!5!"HH54"JH`+]U;_
M`"O/@MTK#T73=9='-MBE^-/:W9W=O1M&G9W<66HNO>RNY,97XCL?.8RBSO8.
M3I:Z@W#092H5<56I58BA>9I*2E@D.KW6TNKBQDVZ:VE(FM-E?:8F/>R[>\BR
MM;DOJ+U=%(E?5.H4(LH3MZ5WY.Z-S$]^QD;=MVAW.ZS3Q;ZW%(IP%H(](XQQ
M:(6.7C8YZ5F=_EX_#GV
M32ORQS7N6WV[.U!-&)GDMKY$.D*LT%W!/&A>-@$"%T8M7HKY56XW1?<.UWN+
MPMSV?:K^]BT!E2:)-O;<=NE[PQ>&:%HEE:-@LCI-X3IC2
MJ>W:KM3>/;-3VAMWLC$[NR&3CZNZ5ZTG[9WQ5["J=K;]V5#C=ST^SL)DY8Y*
MV+*0LT2!:9V]+E.UWT!YWM-MWL^'R?#MQO+Z9/[>&$;A86)DCKJ4A/K0S+X;
M'&JJJK=&+[1=WO*>[7VS4;F8WUK:6B/4Q2374-ZT:NJTD8M-;Q(H1U)#,H!9
ME*CSV+_,;W"?E[_*8ZJZ6I>N]U=`?S%.O?D+V1GMX9?'Y^NWA1[?ZYZ5VWVG
MUU4;#RF+W5B\!C!E9\]HR8R&-R9DA`2'[>0%R)&V:ZL>9/=OES=5TW/+G+QO
M4T_CN5W.&R*N375`8Y&=0FABVEO$*]I(([ZWO/;;8.>+-'6ZO-_L+)HWX1Q7
M5O=RS*RT5UN(I+=8^XT4AU>,M323C^3M_.4[X^=7;7RAZ2^4/7G4'7.\]D8W
M=W:/QGJ^K\9N[#8[M+H_8_;W8W1N[LGG:+=G8&^JFIW-M+L'8T4-8U+-0QO%
M6JPIHUTNQ(1/_K0GGB@'-%K86MS=P\8%3<=KCW';Y(P#K\.6ES'(#(Q4QHFH
M/7HTWJV?:?<^XY3T,>6);VZM;:8@^(9[&Y5+F&233X)E-O<6TT:*JM03.5*%
M=(;[+_G7?*CQDVQMGK^;LWLS9
MC9CK"BF[5GRN%WB,7LRED%1E:W-47W$DK?::&1$&5KL%G/[B\G\HO)+^[=PY
M'GWF1@5\5;J+9[3<%C0Z=(@,UPZE61I/""J)0X+L5
%X9)8*WB%Q32%8M0&],UZ+I(A`)!X)5F+&/PTJ9
M`5`5_%\0`*67PPC%@S,JC;[3=*NO>_=>Z][]U[KWOW7NE![]U[JA+^51_P!O
MA_GC_P!JKY0__!1==^_=>ZVE??NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW6K_
M`/\`"D3_`+DS_P#+B/\`YA?OW7NKX/A#_P!D7?$/_P`5?Z!_]]1M/W[KW1H/
M?NO=>]^Z]U[W[KW4/(5])BJ"NRF0GCI:#&T=37UM5,P2&FI*.%ZBIGE=K*D<
M,,;,Q/``]HMROX-KVZ_W.Z:EM;PO*Y]%C4LW\@>G[:WFO+FWM+="UQ*ZHH'$
MLQ"J!\R2!U\^[&Y#Y@?,[^7#_-R[LV)_+\[<[AVM\]?DSV9\F>K?E7MSNSXT
M;4Q.S]D?&;=&'I.G?%UQNWM7!]SY8]=+U-4H4H<1+-6K(RT:5!9=>KB3
8PU5'+D]P_#?=."[$V]5+&7BD2FSRU]
M'*O^T$$#Z>Q;O?+.V2>\/N7R[%W;!>WPHJ]Q]1_S
M4?Y9G\NOL#,M7;S_`);?R"_F;=,[3&5JS-GL_P#&WLWX]XCM;XX;MT&"+S8Y
MMFY.?&:Q98FH%C%[<,