Attached files

file filename
10-K - FORM 10-K - FIRSTBANK CORPfirst10k_123109.htm
EX-3 - AMENDED ARTICLES OF INCORPORATION - FIRSTBANK CORPfirst10k_123109ex3a.htm
EX-12 - RATIO OF EARNINGS TO FIXED CHARGES - FIRSTBANK CORPfirst10k_123109ex12.htm
EX-21 - SUBSIDIARIES - FIRSTBANK CORPfirst10k_123109ex21.htm
EX-10 - RESTRICTED STOCK AGREEMENT - FIRSTBANK CORPfirst10k_123109ex10k.htm
EX-99 - TARP CERTIFICATION OF CFO - FIRSTBANK CORPfirst10k_123109ex99p3.htm
EX-31 - CERTIFICATION OF THOMAS SULLIVAN - FIRSTBANK CORPfirst10k_123109ex31p1.htm
EX-32 - CERTIFICATION OF SULLIVAN AND STONE - FIRSTBANK CORPfirst10k_123109ex32p1.htm
EX-31 - CERTIFICATION OF SAMUAL STONE - FIRSTBANK CORPfirst10k_123109ex31p2.htm
EX-14 - CODE OF ETHICS - FIRSTBANK CORPfirst10k_123109ex14.htm
EX-23 - CONSENT OF INDEPENDENT ACCOUNTING FIRM - FIRSTBANK CORPfirst10k_123109ex23p1.htm
EX-99 - PERFORMANCE TABLE - FIRSTBANK CORPfirst10k_123109ex99p1.htm
EX-99 - TARP CERTIFICATION OF CEO - FIRSTBANK CORPfirst10k_123109ex99p2.htm

PRESIDENT’S MESSAGE

 

To Our Shareholders:

 

                We believe that the real test of a community banking company – its philosophy, its model, its culture, and its people – comes not when times are good, but rather when difficult and demanding times test our strength and commitment. While we are disappointed with our earnings performance last year, those earnings come in the face of a challenging banking environment. We have persevered through these challenges and are taking the right steps to assure that we are positioned for success as economic and market conditions improve.

 

In 2009, Firstbank Corporation earned a profit of $2.7 million, or 15 cents per share. Net interest income increased 4.1% to $48.7 million. Average earning assets increased 2.8%. Average deposits increased 3.9%. Gains from the sale of mortgage loans increased more than $5 million, as we helped our customers take advantage of the low interest rate environment to lock-in safe, low rate, long-term financing for their homes.

 

                These 2009 highlights are remarkable because our talented team achieved them during the sharpest, most volatile, and most painful economic downturn that our state and country has experienced since the Great Depression. Michigan’s unemployment rate rose throughout the year, peaking at over 15%. Two of the three major auto companies headquartered in our state went bankrupt, impacting employees, suppliers, dealers, bondholders, and shareholders, along with current owners and potential buyers of those companies’ vehicles. Real estate values, for both commercial and residential properties, are continuing to fall and prices have not yet stabilized.

 

                We addressed these issues head on. First, by taking several actions during the year to strengthen our balance sheet, so that we are prepared in the event this economic recession is longer than expected. Loan loss provision expense in 2009 of $14.7 million exceeded net loan losses by more than $4.5 million, building the allowance for loan losses to 1.70% of loans, a substantial improvement from year-end 2008 when the allowance represented 1.26% of loans. The $33 million investment by the U. S. Treasury in Firstbank Corporation preferred stock in the first quarter 2009 supplemented our capital, providing substantial stability during this unprecedented turbulence. This gave us greater confidence to make more loans to credit-worthy customers within our communities. We also took the difficult step of significantly reducing the cash dividend in order to retain more capital within the company until earnings improve. Many of these decisions have been both difficult and complicated. We have had to balance our desire for current earnings with the realization that our situation in Michigan has most likely not reached bottom. Long term, our ability to sustain normal deposit gathering and lending activities throughout our markets is contingent on maintaining a strong capital position.

 

In addition to the significant achievements noted above, we also continued to build and invest for future growth and success in 2009.

 

v  Our operations and technology groups implemented new image capture capability for the entire corporate branch network, rolling out that technology to our high balance commercial customers. This improves efficiency while extending our deposit gathering reach.

v  “E-statements” were introduced to our retail account holders, with over 8,800 accounts converting to that new delivery format – saving paper, printing, postage and prep time for over 100,000 statements annually.

v  We originated or refinanced over 3,000 residential mortgages representing $348 million of volume during 2009. We now directly service more than 7,200 mortgages representing more than $606 million of home loans.

v  We organized a small and efficient training and support group focusing on management and communications with front-line staff, and improved coordination among operations and branch personnel. The goal is to strengthen customer service and sales as well as to prepare our banks operationally for an enhanced marketing effort.

v  We selected a new marketing and advertising agency that will work with us to launch a new marketing campaign to take advantage of market conditions to grow our deposits and our customer base.

v  Our ongoing efforts to build low cost core deposits to replace higher cost wholesale funding were successful. Core deposits increased $110 million, or 10.9%, during 2009 – while wholesale funding including FHLB advances, brokered and internet CD’s, and securities sold under agreements to repurchase declined $83 million or 33%.

v  We selected a new advisor for our investment portfolio with a focus on high quality liquid investments.

v  We joined the CDARS program – a deposit product for high balance customers that provides virtually unlimited FDIC insurance while keeping these large deposits in our banks and supporting our local communities

 

 

1


v  We continued to service our borrowers’ needs, increasing commercial and commercial real estate loans 2.5%, and ending the year with a portfolio of over $590 million in those two categories. This growth helped to offset the sale of residential mortgages out of our portfolio into the secondary market (a by-product of the mortgage re-finance activity) and to limit the decline in total loans to only $36 million.

v  To help our customers who are experiencing stress in their ability to service their loan obligations, we are participating in the Home Affordable Modification Program for residential borrowers. We are working with customers who remain committed to repaying their debts by giving them the opportunity to restructure their loans in a manner that protects the bank while assisting the borrower with a lower payment, lower rate, or some other type of temporary assistance.

 

We emerged from 2009 stronger than we were in 2008, primarily because we adhered to the same principles that have proven successful for our company for many years. As we look forward to 2010 and beyond, we believe that our continued focus on community and customer will lead us to improved profitability; our practice of aggressively addressing credit issues as they arise will enable us to maintain asset quality superior to most of our peers; our dedication to developing our branch network’s core deposit gathering capability will build our net interest margin and liquidity; and our commitment to maintaining a strong level of capital, will all position us for future success.

 

During the year our Firstbank team worked under the most difficult circumstances in the banking industry that any of us have ever faced. Their dedication, commitment, professionalism and continued hard work have served our customers, our communities, and our company exceptionally well. We are fortunate to have great people in our company – from the frontlines in our branches, to our operational support areas, and in our boardrooms. I thank each and every one of them for all of their efforts on behalf of Firstbank Corporation.

 

I would like to acknowledge the contributions of a long time member of the Firstbank leadership team who retired at the end of 2009. Dale Peters joined our company in 1987, when we acquired a little bank in West Branch, with $11 million of total assets. Under Dale’s leadership, Firstbank – West Branch grew to over $250 million of assets in 2009, achieved a number one position with market share of over 45% of the deposits in Ogemaw County, and the West Branch bank has historically been one of the most profitable banks not only in our company but throughout the state of Michigan. Dale’s contributions to our company, and to the West Branch community, have been too numerous to list, but all are sincerely appreciated. On behalf of the shareholders, directors, officers, and staff members of Firstbank Corporation I want to express our gratitude to Dale for his 22 years of service, and to wish both Dale and Helen a long, happy and healthy retirement.

 

Finally, I would like to thank our customers and our communities for entrusting us with their business and for allowing us to serve them. We stand strong and ready to serve their future needs. And I want to thank you, our owners, for your confidence and investment in Firstbank Corporation. Your support and encouragement are sincerely appreciated.

 

                                                                                                Sincerely,

 

 

                                                                                                Thomas R. Sullivan

                                                                                                President & Chief Executive Officer

 

 

               

2


 

 

 

Corporate%20Logo

 

 

 

 

2009

Annual Report

 

 

 

 

 

This 2009 Annual Report contains audited financial statements and a detailed financial review.  This is Firstbank Corporation’s 2009 Annual Report to Shareholders.

 

The report presents information concerning the business and financial results of Firstbank Corporation in a format and level of detail that we believe shareholders will find useful and informative.  Shareholders who would like to receive even more detailed information than that contained in this 2009 Annual Report are invited to request our Annual Report on Form 10‑K.

 

Firstbank Corporation’s Form 10‑K Annual Report filed with the Securities and Exchange Commission will be provided to any shareholder, without charge, upon written request.  Requests should be addressed to Samuel G. Stone, Chief Financial Officer, Firstbank Corporation, 311 Woodworth Avenue, P.O. Box 1029, Alma, Michigan 48801‑6029.  Firstbank Corporation's Form 10-K Annual Report may also be accessed through our website www.firstbankmi.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3


FINANCIAL HIGHLIGHTS

Firstbank Corporation

 

 

 

 

 

(In Thousands of Dollars, Except per Share Data)

 

 

 

 

For the year:

      2009

      2008

      2007

     2006

       2005

   Interest income

$ 74,686

$ 82,191

$ 80,862

$ 70,786

$ 53,130

   Net interest income

48,747

46,838

42,645

40,065

35,316

   Provision for loan losses

14,671

8,256

2,014

767

295

   Non-interest income

15,409

3,990

9,720

10,133

9,732

   Non-interest expense

45,750

42,915

39,074

34,821

29,940

   Net income

2,691

719

8,386

10,208

10,110

   Net income available to common

1,178

719

8,386

10,208

10,110

 

 

 

 

 

 

At year end:

 

 

 

 

 

   Total assets

1,482,356

1,425,340

1,365,739

1,095,092

1,061,118

   Total earning assets

1,342,530

1,292,647

1,229,564

1,008,545

976,332

   Loans

1,122,185

1,159,632

1,123,654

910,640

878,917

   Deposits

1,149,063

1,046,914

1,011,392

835,426

811,105

   Other borrowings

175,756

251,275

217,910

149,976

144,255

   Common shareholders’ equity

114,173

114,983

118,611

96,073

93,577

   Total shareholders’ equity

146,880

114,983

118,611

96,073

93,577

 

 

 

 

 

 

Average balances:

 

 

 

 

 

   Total assets

1,433,555

1,396,357

1,223,470

1,070,759

878,075

   Total earning assets

1,300,354

1,264,425

1,118,569

987,232

816,108

   Loans

1,135,868

1,145,849

1,010,863

904,196

728,508

   Deposits

1,064,567

1,024,305

915,077

808,897

664,596

   Other borrowings

207,614

236,095

182,740

152,409

122,348

   Common shareholders’ equity

114,424

118,494

107,537

95,227

79,165

   Total shareholders’ equity

144,583

118,494

107,537

95,227

79,165

 

 

 

 

 

 

Per common share: (1)

 

 

 

 

 

   Basic earnings

$0.15

$0.10

$1.21

$ 1.56

$ 1.67

   Diluted earnings

$0.15

$0.10

$1.21

$ 1.55

$ 1.64

   Cash dividends

$0.40

$0.90

$0.90

$ 0.85

$ 0.79

   Common shareholders’ equity

$14.77

$15.44

$16.01

$ 14.82

$ 14.20

 

 

 

 

 

 

Financial ratios:

 

 

 

 

 

   Return on average assets

0.19%

0.05%

0.69%

0.95%

1.15%

   Return on average common equity

1.86%

0.61%

7.80%

10.72%

12.77%

   Average equity to average assets

10.09%

8.38%

8.79%

8.89%

9.02%

   Average common equity        

 

 

 

 

 

     to average assets

7.98%

8.38%

8.79%

8.89%

9.02%

   Dividend payout ratio

 

 

 

 

 

     on common stock

113.80%

935.73%

74.49%

54.72%

47.35%

 

(1) All per share amounts are adjusted for stock dividends.

 

The Company’s Form 10-K Annual Report filed with the Securities and Exchange Commission will be provided to any shareholder, without charge, upon written request. Requests should be addressed to: Samuel G. Stone, Chief Financial Officer, Firstbank Corporation, 311 Woodworth Avenue, P.O. Box 1029, Alma, Michigan 48801-6029 The Company’s Form 10-K may also be viewed through our web site at www.firstbankmi.com.

4


MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The purpose of this section of the annual report is to provide a narrative discussion about Firstbank Corporation’s financial condition and results of operations. Please refer to the consolidated financial statements and the selected financial data presented in this report in addition to the following discussion and analysis. We also encourage you to read our Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission.

 

RESULTS OF OPERATIONS

 

Highlights

 

Firstbank Corporation (“the Company”) had net income of $2,690,000 for 2009 compared with $719,000 in 2008, an increase of $1,971,000, or 274%. After payment of dividends on preferred stock, net income available to common shareholders was $1,178,000 for 2009 compared with $719,000 in 2008, an increase of $459,000 or 64%. Core banking activities continued to provide a solid basis for earnings; however, a Michigan economy that has the highest unemployment in the nation and a troubled housing market created many challenges during the year. Our loan loss provision was increased to $14,671,000 in 2009, compared with $8,256,000 provided in 2008. The higher provision was necessary as we encountered increasing delinquencies and non performing loans throughout the year.

 

Mortgage gains increased year over year for the third year in a row. Mortgage rates remained at historically low levels throughout the year allowing us the opportunity to re-finance many customers into more favorable loans, while also recording $7.551 million in gains on the sale of loans compared to the $2.513 million reported in 2008.

 

We posted a return on average assets of 0.19%, 0.05%, and 0.69% for 2009, 2008, and 2007, respectively. Total average assets increased $37 million in 2009, $173 million in 2008, and $153 million in 2007. Diluted earnings per share were $0.15, $0.10, and $1.21 for the same time periods. Return on equity was 1.86% in 2008, 0.61% in 2008, and 7.80% in 2007. While these profitability measures do not meet our expectations, the industry as a whole and the Michigan banking industry in particular are experiencing similar and even more substantial impacts on their performance.

 

Net Interest Income

 

Our core business is earning interest on loans and securities while paying interest on deposits and borrowings. In response to economic recession in the United States, the Federal Reserve maintained overnight interest rates at historically low levels of 0.00% to 0.25% throughout the year. While these low short term rates allowed us to lower the rates we pay on certain deposit products, it also reduced the rates we earn on variable rate loan products and renewing fixed rate loans. The net interest spread, the difference between the interest rates charged on earning assets and the rate paid on interest bearing liabilities, grew steadily in the first three quarters of the year before leveling off in the fourth quarter. As a result, our net interest margin increased in the first three quarters before flattening out in the fourth quarter. The net interest margin for the year was 3.82% compared with 3.80% in 2008, and 3.90% in 2007. During 2009, our average loan to average deposit ratio was 107%, lower than the 112% in 2008 and 110% in 2007. We maintain capital and funding capacity and a desire to expand lending; however, demand for quality loans is in our local economies is very low at this time.

 

Net interest income increased in 2009 by $1.9 million as a combination of the higher net interest margin and a higher level of average earning assets improved earnings. Average interest earning assets increased $36 million from 2008 levels. The increase in interest earnings assets was largely a result of higher balances in the investment portfolio. A critical task of management is to price assets and liabilities so that the spread between the interest earned on assets and the interest paid on liabilities is maximized while maintaining acceptable levels of risk. While interest rates on earning assets and interest bearing liabilities are subject to market forces, in general and in the short run, we can exert more control over deposit rates than earning asset rates. However, competitive forces and the need to maintain and grow deposits as a funding source place limitations on the degree of control over deposit rates.

 

5


The following table presents a summary of net interest income for 2009, 2008, and 2007. 

 

Summary of Consolidated Net Interest Income

 

      Year Ended

      December 31, 2009

      Year Ended

      December 31, 2008

      Year Ended

      December 31, 2007

 

 

 

(In Thousands of Dollars)

Average

Balance

 

Interest

Average

Rate

Average

Balance

 

Interest

Average

Rate

  Average

  Balance

Interest

 Average

  Rate

 

Average Assets

 

 

 

 

 

 

 

 

 

 

   Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

      Taxable securities

$98,413

$ 2,743

2.79%

$ 82,858

$ 4,055

4.90%

$ 61,077

$ 3,323

5.44%

 

      Tax exempt securities(1)

31,700

2,010

6.34%

33,904

2,167

6.40%

30,883

1,915

6.20%

 

         Total Securities      

130,113

4,753

3.66%

116,762

6,222

5.33%

91,960

5,238

5.70%

 

 

 

 

 

 

 

 

 

 

 

 

      Loans(1) (2)

1,112,810

70,696

6.35%

1,130,188

76,793

6.80%

1,004,973

75,510

7.51%

 

      Federal funds sold

134

0

0.25%

11,998

240

2.00%

17,782

911

5.12%

 

      Interest bearing deposits

    57,297

     136

0.24%

      5,477

      60

1.10%

      3,854

     171

4.44%

 

         Total Earning Assets

1,300,354

75,585

5.82%

1,264,425

83,315

6.59%

1,118,569

81,830

7.32%

 

 

 

 

 

 

 

 

 

 

 

 

      Nonaccrual loans

23,057

 

 

15,661

 

 

5,890

 

 

 

      Less allowance for loan

 

 

 

 

 

 

 

 

 

 

         Loss

(15,481)

 

 

(12,262)

 

 

(10,725)

 

 

 

      Cash and due from banks

25,060

 

 

31,846

 

 

30,013

 

 

 

      Other non-earning assets

  100,565

 

 

    96,687

 

 

    79,723

 

 

 

         Total Assets

$ 1,433,555

 

 

 

$ 1,396,357

 

 

 

$ 1,223,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Liabilities

 

 

 

 

 

 

 

 

 

 

  Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

      Demand

$ 236,087

1,660

0.71%

$ 221,732

$ 2,982

1.35%

$ 189,989

$ 4,301

2.26%

 

      Savings

163,249

974

0.60%

156,326

1,801

1.16%

142,996

2,642

1.85%

 

      Time

511,269

16,208

3.17%

498,443

20,685

4.15%

446,136

21,706

4.87%

 

         Total Deposits

910,605

18,842

2.07%

876,501

25,468

2.91%

779,121

28,649

3.68%

 

 

 

 

 

 

 

 

 

 

 

 

      Federal funds purchased

 

 

 

 

 

 

 

 

 

 

      and repurchase

      agreements

 

45,070

 

136

 

0.31%

 

48,227

 

919

 

1.91%

 

41,706

 

1,701

 

4.08%

 

      FHLB advances and

 

 

 

 

 

 

 

 

 

 

        notes payable

126,460

5,350

4.23%

151,784

6,811

4.49%

113,887

6,047

5.31%

 

      Subordinated debentures

    36,084

  1,611

4.47%

    36,084

  2,075

5.75%

  27,147

  1,827

6.73%

 

         Total Interest Bearing

 

 

 

 

 

 

 

 

 

 

            Liabilities

1,118,219

25,939

2.32%

1,112,596

35,273

3.17%

961,861

38,224

3.97%

 

 

 

 

 

 

 

 

 

 

 

 

Demand Deposits

153,962

 

 

147,804

 

 

    135,956

 

 

 

         Total Funds

1,272,181

 

 

1,260,400

 

 

1,097,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Non-Interest Bearing

 

 

 

 

 

 

 

 

 

 

   Liabilities

    16,791

 

 

17,463

 

 

    18,116

 

 

 

         Total Liabilities

1,288,972

 

 

1,277,863

 

 

1,115,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shareholders’ Equity

144,583

 

 

118,494

 

 

107,537

 

 

 

         Total Liabilities and

 

 

 

 

 

 

 

 

 

 

            Shareholders’ Equity

$ 1,433,555

 

 

$ 1,396,357

 

 

$ 1,223,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income(1)

 

$ 49,646

 

 

$48,042

 

 

$43,606

 

 

 

 

 

 

 

 

 

 

 

 

 

Rate Spread(1)

 

 

3.50%

 

 

3.42%

 

 

3.35%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (percent of

 

 

 

 

 

 

 

 

 

 

   Average earning assets) (1)

 

 

3.82%

 

 

3.80%

 

 

3.90%

 

 

(1)  Presented on a fully taxable equivalent basis using a federal income tax rate of 35% for all periods presented.

 

(2)  Interest income includes amortization of loan fees of $1,809,000, $1,974,000, and $1,756,000 for 2009, 2008, and 2007, respectively. Uncollected interest on nonaccrual loans is not included.

 

6


The table below provides an analysis of the changes in interest income and interest expense due to volume and rate:

 

 

2008/2009

2007/2008

 

 

 

 

 

 

 

 

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)

$ 661

$ (2,003)

$ (1,342)

$ 1,092

$ (360)

$ 732

Tax-exempt Securities

(133)

  (728)

  (861)

  192

   60

252

Total Securities

528

(2,731)

(2,203)

1,284

(300)

984

 

 

 

 

 

 

 

Loans(2)

(1,166)

(5,097)

(6,263)

8,899

(7,616)

1,283

Federal Funds Sold

(127)

(113)

(240)

(233)

(438)

(671)

Interest Bearing Deposits

   157

   (81)

    76

      53

  (164)

(111)

 

 

 

 

 

 

 

Total Interest Income on Earning Assets

(608)

(8,022)

(8,630)

10,003

(8,518)

1,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

Interest Paying Demand

182

(1,504)

(1,322)

634

(1,953)

(1,319)

Savings

77

(904)

(827)

228

(1,069)

(841)

Time

2,720

(7,197)

(4,477)

2,379

(3,399)

(1,020)

Total Deposits

2,979

(9,605)

(6,626)

3,241

(6,421)

(3,180)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Funds Purchased and Securities

 

 

 

 

 

 

Sold under Agreements to Repurchase

(57)

(726)

(783)

234

(1,016)

(782)

FHLB and Other Notes Payable

(1,088)

(373)

(1,461)

1,800

(1,036)

764

Subordinated Debentures

       0

(464)

(464)

   541

 ( 293)

   248

 

 

 

 

 

 

 

Total Interest Expense on Liabilities

1,834

(11,168)

(9,334)

5,816

(8,766)

(2,950)

 

 

 

 

 

 

 

Net Interest Income

$ (2,442)

$ 3,146

$ 704

$ 4,187

$ 248

$ 4,435

 

(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 2009, the average rate realized on earning assets was 5.75%, a decrease of 84 basis points from the 2008 results of 6.59%, and 157 basis points lower than the 7.32% realized in 2007. During 2007 the Federal Reserve began decreasing rates late in the third quarter with a 50 basis point decrease in September, followed by two 25 basis point reductions in October and December. The result of these changes left the prime rate at 7.25% at year end 2007. In 2008, in reaction to a weakening economy and a credit crisis in the financial markets, the Federal Reserve aggressively lowered rates by 2.25% between January and April bringing the prime rate down to 5.00%. After a six month pause in the rate reduction strategy, the Federal Reserve then lowered rates by another 1.75% in the fourth quarter with the prime rate settling in at 3.25% at year end 2008, where it remained for all of 2009.

 

Average loans outstanding decreased $10 million in 2009 when compared with 2008. As of December 31, 2009, approximately 24% of the loan portfolio was comprised of variable rate instruments, the same mix as the end of 2008. The remaining 76% of the loan portfolio is made up of fixed rate loans that do not re-price until maturity. Of the fixed rate loans approximately $266 million, or 31% of the fixed rate loan portfolio, matures within twelve months and are subject to rate adjustments at maturity. During the year, as re-pricing opportunities occurred, we put interest rate floors in place to protect our margin from falling. At year end 2009, 71% of our variable rate commercial loan portfolio was protected by a floor compared with only 34% at the end of 2008.

7


As short term interest rates decreased in 2008 and 2009, maturing securities in the investment portfolio were replaced with securities of comparable quality bearing generally lower yields. As a result, maturing securities ran off from the investment portfolio at higher rates than comparable current offerings, decreasing the overall investment portfolio yield from 5.70% in 2007 to 5.33% in 2008 and 3.09% in 2009.

 

Average total interest bearing deposits for the year increased $34 million. The average rate paid on interest bearing liabilities was 2.32% in 2009, compared to 3.17% in 2008, and 3.97% in 2007. Deposit rates decreased during 2008 and 2009 with the faltering economy after increasing in 2007 primarily due to a migration to time deposits. The average rates paid on time deposits decreased 98 basis points in 2009 compared with 2008 and 170 basis points compared with 2007, as new and renewing deposits re-priced to lower rates. Rates on checking and savings deposits also decreased in 2009, falling 64 basis points and 56 basis points, respectively. These same rates were 91 basis points and 69 basis points lower in 2008 than they had been in 2007.

 

Brokered CDs carry an interest rate that is generally higher than the rate offered in local markets and have been issued with original maturities ranging from three months to two years. The average balance of brokered CDs in 2009 was $19 million, compared with $30 million in 2008 and $31 million in 2007. These CDs carried an average interest rate of 2.18% in 2009 compared with 4.36% in 2008, and 5.28% in 2007.

 

We fund a portion of our loan growth with borrowings from the Federal Home Loan Bank (FHLB) and notes payable. During 2009, the average outstanding balance of FHLB advances and notes payable decreased $25 million and the year-end balance decreased $56 million when compared with 2008 balances. While FHLB borrowings are one method of funding loans when core deposits are not available, the cost is typically higher than our core deposit costs. The average rate paid for Federal Home Loan Bank advances and notes payable decreased 26 basis points in 2009, to 4.23%, when compared with the 2008 rate of 4.49%. Borrowings from the Federal Home Loan Bank carry significant prepayment penalties that act as a deterrent to early payment.

 

In July of 2007, we issued $15.5 million in subordinated debentures to fund a portion of the ICNB acquisition. That issuance was split evenly between debentures that carry a fixed rate of 6.566% for five years, at which time they will convert to a variable interest rate of 90 day LIBOR plus 1.35%, and variable rate debentures that carry a rate of 90 day LIBOR plus 1.35%. The variable rate debentures re-price quarterly. In January of 2006, we issued $10.3 million in subordinated debentures that carry a fixed rate of 6.049% for five years, at which time they will convert to a variable interest rate of 90 day LIBOR plus 1.27%. In October of 2004, we issued $10.3 million in subordinated debentures, at a variable interest rate of 90 day LIBOR plus 1.99% which re-price on a quarterly basis. The average rate paid on all subordinated debentures during 2009 was 4.47% compared with 5.75% and 6.73% in 2008 and 2007, respectively.

 

We utilize short term borrowing, made up of Federal Funds Purchased and Repurchase Agreements as a source of liquidity and to balance our daily cash needs. Average short term borrowed funds decreased by $3 million when 2009 is compared with 2008. We also maintained a variable rate line of credit, which we used from time to time to provide temporary funding. There was $5.6 million outstanding at the end of 2008, which was paid off in January 2009. There were no balances outstanding on the line of credit at the end of 2009 and the line was terminated as we determined it no longer was necessary.

 

The 2009 rate spread of 3.43% is one basis point higher than the 2008 spread of 3.42%, and eight basis points higher than the 2007 spread of 3.35%. Tax equivalent net interest income increased $704,000 in 2009 as an increase in total average earning assets of $36 million and a two basis point improvement in the net interest margin drove higher interest. The net interest margin of 3.82% for 2009 was two basis points above 2008, but eight basis points lower than in 2007. The increase in the rate spread in 2009 was the result of rates on average earning assets decreasing 84 basis points while the average cost of interest bearing liabilities decreased 85 basis points. The two basis point increase in the net interest margin was a result of a lower percentage of earning assets being funded by non interest bearing liabilities and equity as well as the management of rates on both loans and deposits during the year. Average earning assets represented 91% of total average assets in all three years 2007 through 2009.

 

Provision for Loan Losses

 

In accordance with accounting standards, we allocate a portion of the allowance for loans that we determine to be impaired. We also analyze other loans for specific allocations in order to arrive at the appropriate allowance for loan losses. If a loan for which allocations had been established pays off, or the risk of loss is otherwise reduced, we reverse those specific allocations. The methodology described above resulted in a provision for loan losses in 2009 of $14.7 million, compared with $8.3 million in 2008, and $2.0 million in 2007. The higher provision charges in 2008 and 2009 were incurred as the struggling Michigan economy resulted in new loan problems which were either charged off, or allocated reserves for probable losses were established during the year.

8


 

During 2009, we had recoveries of previously charged off loans totaling $1.0 million, and favorable outcomes on certain previously identified problem loans, reducing the amount of provision expense needed, while deterioration of certain loans to problem status and charge offs of $11.2 million increased the amount of provision expense needed. In 2008, we had recoveries of previously charged off loans totaling $676,000 and favorable outcomes on certain previously identified problem loans, reducing the amount of provision expense needed, while deterioration of certain loans to problem status and charge offs of $5.1 million increased the amount of provision expense needed. Charged off loans, for which allowance had been established in a previous year totaled $1 million reducing the amount we needed to provide in 2007 to maintain the allowance for loan losses at an adequate level.

 

At December 31, 2009, the allowance for loan losses as a percent of total loans was 1.70% compared to 1.26% and 1.02% at December 31, 2008, and December 31, 2007, respectively. Total nonperforming loans were 3.65% of ending loans at December 31, 2009, compared to 2.14% and 1.81% at the two previous year ends. The increase in nonperforming in 2009 was due to an increase in nonaccrual loans of $11.1 million, an increase in restructured loans of $6.8 million, net of a reduction in 90 day past due loans of $1.8 million. The increase in nonperforming loans in 2008 reflects an increase in 90 day past due loans of $1.8 million and an increase in nonaccrual loans of $9.1 million.

 

Net charged off loans totaled $10.2 million in 2009 compared to $5.1 million in 2008, and $2.8 million in 2007. Net charged off loans as a percent of average loans were 0.90% in 2009, 0.45% in 2008, and 0.28% in 2007. Charge offs of $2.9 million in 2009 had specific reserves established in a prior year, while in 2008 and 2007, $929,000 and $102,000 of specific allowance allocations had been set aside at the end of the prior year. Provision expense did not need to be increased to cover those previously identified losses.

 

Non-interest Income 

 

Non-interest income increased $11.4 million as gains on the sale of mortgage loans increased $5.0 million and we recorded $1.3 million of securities related gains compared with $5.9 million of losses in the previous year.

The losses on securities in 2008 were due to impairments on money market preferred securities.

 

Revenue from non bank subsidiaries increased $174,000 as we saw higher revenue from our title insurance company due to activity in mortgage banking during the year. We recorded $150,000 of other than temporary impairment associated with valuation of two trust preferred securities this year compared with $5.4 million relating to money market preferred auction rate securities in 2008. In addition, we sold most of the auction rate securities holding from the prior year, after the market recovered, netting $1.8 million in gains on these securities. We recognized $213,000 of losses on valuation changes in our trading account securities portfolio during 2009, $454,000 in losses in 2008, and $628,000 in losses in 2007 as market values of those stocks continued to decline.

 

Gains on the sale of mortgage loans increased $5.0 million during 2009 after increasing $837,000, or 50% in 2008. A low rate environment spurred a mortgage re-finance boom that lasted most of the year, generating the higher gains, while allowing customers to reduce their monthly mortgage payments. Service charges on deposit accounts decreased $316,000 in 2009 after increasing $349,000 in 2008. The improvement in both gains on the sale of loans and service charges on deposit accounts during 2008 was aided by the full year effect of additional revenue from the ICNB acquisition compared with the prior year, adding $160,000 and $301,000, respectively.

 

When a mortgage is refinanced or pre-paid, capitalized mortgage servicing rights relating to that mortgage are written off. Refinance activity in 2009 was significantly higher due to low interest rates, resulting in more mortgage loans prepayments, and therefore $756,000 higher amortization cost of serving rights, which caused mortgage servicing income to be lower by $730,000. In 2009, mortgage servicing income (servicing income net of amortization of capitalized serving rights) was a negative $471,000 compared with income of $258,000 in 2008 and $555,000 in 2007.

 

9


Deposit account service charges were $4,509,000, a decrease of 7% in 2009 when compared with $4,825,000 in 2008, and were just $34,000 higher than 2007 which included only six months of income from the ICNB acquisition. Courier and cash delivery services income decreased 13% to $751,000 in 2009 after having decreased 6% in 2008. This revenue is from the operations of 1st Armored Incorporated, which operates an armored car and courier business, and does not include income from servicing Firstbank affiliates. The revenue from this unit has been declining for several years as pricing pressure from competition and a migration toward electronic transfer of bank transactions has reduced their volume of business.

 

Gains and losses from securities activities resulted in a pre-tax gain of $1.3 million in 2009 compared with a loss of $5.9 million in 2008. Trading account securities losses caused a loss of $213,000 this year compared with $454,000 in 2008 and a $628,000 loss in 2007. The available for sale portfolio had a gain of $1.5 million in 2009 compared with a loss of $5.5 million in 2008. Market conditions resulted in our decision to record other than temporary impairment charges of $5.4 million during 2008. The original value of the money market preferred portfolio was $9.4 million and was written down to a value of $4.0 million. The securities in this portfolio have made all quarterly dividend payments as required, with the exception of those secured by the preferred stock of the Federal Home Mortgage Association (FHMA). The value of the FHMA securities was written down from an original value of $1.7 million to a year end value of $34,000 in 2008. At year end 2009, all of the money market preferred securities mentioned above were sold, except for the 34,000 shares of FHMA and 64,000 shares of Goldman Sachs Preferred Series D.

 

We exited our real estate sales business in the third quarter of 2007. The Michigan real estate market continues to be soft and it was determined that the business was not contributing to our goals. As a result of this action, we reported no revenue from this unit in 2008 or 2009 compared with $492,000 in 2007. The unit’s contribution to operating income in the prior years had been negligible.

 

We also reduced our stake in the title insurance business, through a reorganization of our 100% owned 1st Title Insurance Agency, whereby we now have ownership of 49% in the business. As a result of the reduction to below 50% we no longer consolidate the results of this business into our financial statements beginning in November 2009. Title insurance sales increased $291,000 compared with last year after declining modestly in 2008.  

 

Other non-interest income was $1,122,000, compared with $1,108,000 in 2008 and $2,005,000 in 2007. The decline in this line item from 2007 levels was largely due to a negative impact of earnings on our deferred compensation plan, which was a negative $133,000 in 2009, a negative $424,000 in 2008 and positive earnings of $328,000 in 2007. Accounting rules require us to report the earnings of the plan through non-interest income, and an offsetting entry to non-interest expense for the same amount. Also affecting the comparison were losses on the sale of Other Real Estate Owned of $336,000 in 2009, $184,000 in 2008, compared with negligible gains in 2007.

 

Non-interest Expense

 

Salary and employee benefits expenses increased $60,000, or 0.3%, when 2009 is compared with 2008. Salary and employee benefits increased $1.6 million in 2008 compared with 2007 primarily as a result of the ICNB acquisition mid-year 2007. The ICNB acquisition added $1.5 million more to our 2008 expense, compared with 2007. Absent the full year effects of the ICNB acquisition, salary and employee benefits would have increased just $73,000 from 2007 to 2008. We employed 466 full time equivalent employees at the end of 2009 compared with 483 at the end of 2008, and 492 at year end 2007.

 

Occupancy and equipment costs decreased $683,000 in 2009 compared with 2008 as several large assets reached full depreciation late in 2008 and early 2009 and we sold one branch in April 2009. In 2008 occupancy and equipment costs increased $967,000 when compared with 2007. The full year effect of the ICNB acquisition caused $637,000 of the increase in 2008 as we incurred a full year of costs compared with a half year in 2007.

 

FDIC expense increased to $2.4 million, compared with $562,000 in 2008 and $269,000 in 2007. The large increase in 2009 was due to a special assessment in the second quarter of $642,000 and higher assessment fees as the FDIC rebuilds its fund after being depleted from bank failures. Costs going forward are expected to remain elevated as we prepaid $6.5 million for the next three years fees at the end of 2009.

 

10


Amortization of intangibles was $934,000 in 2009, compared with $1.1 million in 2008, a reduction of $137,000. Amortization expense in 2007 was $1.1 million, $64,000 higher than 2008. The 2007 results included a $275,000 impairment charge associated with the sale of our CA Hanes, Realty, Inc. subsidiary. Absent this charge, 2008 cost would have been $311,000 higher than 2007 due to the additional amortization resulting from the mid-year 2007 acquisition of ICNB.  

 

Expenses for outside professional services increased $89,000 compared with 2008. This same item was $62,000 lower in 2008 when compared with 2007. Advertising and special promotion expense was $1.6 million, up $196,000, or 14%, in 2009 following an increase in 2008 of $151,000 as we increased our marketing efforts. The ICNB acquisition added $236,000 to advertising and marketing in 2008 and $170,000 in 2007.

 

Other real estate costs increased $1.2 million to $2.4 million in 2009 as the cost of carrying more properties for longer time frames and write downs due to decreasing property values drove the cost up. Other real estate costs were $1.2 million in 2008 and $387,000 in 2007.

 

Other non-interest expense increased to $8.9 million from $8.7 in 2008, an increase of $279,000, or 3%, and $8.6 million in 2007. The ICNB acquisition added $1.8 million to our expense in 2008 compared with the half year costs in 2007 of $908,000.

 

Federal Income Tax

 

In 2009 we had a federal tax expense of $1,044,000 based on pre-tax earnings of $3,735,000, resulting in an effective tax rate of 28%. At year end we determined that we were unlikely to be able to claim certain deferred tax benefits associated with capital losses on securities recorded in 2008. As a result, we recorded a non-cash charge of $659,000 to our federal income tax expense and established a valuation allowance against our deferred tax assets. Absent this charge, our effective tax rate for 2009 would have been 10%. In 2008 we had a federal tax benefit of $1,062,000 based on a pre-tax loss of $343,000. The tax benefit was larger than our pre-tax income due to tax exempt earnings during the year. Our effective federal income tax rate was 26% for 2007. The 2008 tax rate was affected by the low level of earnings before taxes in relation to non-taxable earnings for the year. Each year we evaluate our contingent tax liability and make adjustments as deemed necessary. In 2007, we lowered our contingent liability by approximately $100,000 due to certain positions that we now believe would not be challenged by the IRS.

 

 FINANCIAL CONDITION

 

Total assets at December 31, 2009 were $1.482 billion, exceeding December 31, 2008 total assets of $1.425 billion by $57 million, or 4.0%. Total portfolio loans decreased 3.1% at December 31, 2009 compared with the balance at the previous year end. Commercial loans increased $7.6 million, or 4.1%. Residential mortgage loans decreased $27 million, or 6.7%, while commercial real estate loans increased $6.3 million, or 1.6%. Construction loans were $18 million lower at December 31, 2009, decreasing 17.4%, from the previous year end. Mortgages serviced for others grew by $88 million, or 17.0%.

 

        (In Thousands of Dollars)

 

 

          2009

          2008

       Change

   % Change

Commercial

$ 192,096

$ 184,455

$ 7,641

         4.1%

Commercial real estate

397,863

391,572

6,291

1.6%

Residential real estate

376,683

403,695

(27,012)

(6.7%)

Construction

85,229

103,206

(17,977)

(17.4%)

Consumer

     69,736

    75,296

 (5,560)

(7.4%)

     Total

$1,121,607

$ 1,158,224

$ (36,064)

(3.1%)

 

 

 

 

 

Mortgages serviced for others

$ 605,800

$ 518,000

$ 87,800

17.0%

 

Total securities available for sale increased $47 million, or 41%. The increase was mainly due to investment of our available funds at better rates for the short term. Securities available for sale were 10.6% of total assets at year end 2009, compared with 7.9% at the end of 2008.

 

Premises and equipment decreased by $1.5 million after recognized depreciation of $2.7 million. The decrease in premise and equipment resulted from depreciation expense exceeding expenditures on new facilities and equipment during the year.

 

11


Total deposits increased at the end of 2009 to $1.149 billion, an increase of 9.8%, compared to $1.046 billion at year end 2008. Non-interest bearing demand deposit balances increased from the end of 2008, by $15 million to $164 million at year end 2009, an increase of 10.1%. Interest bearing demand deposits increased by $32 million, or 14.3%, and savings account balances increased $20 million, or 13.1%.

 

At the end of 2009, we had $23 million of wholesale CDs on the balance sheet, compared with $31 million at the end of 2008. Wholesale CDs, which contain both brokered CDs and internet CDs, generally carry a higher interest rate than locally generated CDs of similar duration but are available in large dollar pools which results in lower operational cost than smaller dollar local deposits. Including wholesale CDs, total time deposits increased $35 million, or 6.7% compared with the end of 2008. Excluding the wholesale CDs, time deposits would have increased from $489 million in 2008 to $532 million in 2009, an increase of 8.8%.

 

Securities sold under agreements to repurchase and federal funds purchased decreased by $14 million. Federal Home Loan Bank advances decreased by $56 million at December 31, 2009 compared with December 31, 2008. Notes payable decreased by $6 million, as we repaid our borrowing on our line of credit. The decrease in Federal Home Loan Bank advances was possible due to core deposit growth exceeding loan demand.

 

Asset Quality

 

The Michigan and national economies continued to struggle throughout 2009, as Michigan reported the worst unemployment rate in the nation for most of the year. Many banks in our state have shown significant losses associated with bad loans. We were not immune from the impact that the economy had on businesses and consumers. Our net charged off loans increased in 2009 after having increased in 2008, as customers that had been able to sustain their payments in better times succumbed to the economic conditions. Our nonaccrual loans also increased substantially from prior year end. We remain vigilant at monitoring these loan relationships and working through issues with our customers.  

 

Loans are carried at an amount which management believes will be collected. A balance considered not collectible is charged against (reduction of) the allowance for loan losses. In 2009, net charged off loans were $10.2 million double the $5.1 million in 2008. Net charged off loans as a percentage of average loans were 0.90% and 0.45% in 2009 and 2008. Charge offs continued to be a problem at our newest affiliate bank, which result in $6.0 million of the charge offs, however, charged off loans increased in all six of our banks. Charged off loans in 2008 were largely the result of writing off problem loans that emerged in our newest affiliate bank, which recorded $3.1 million in net charge offs during 2008.

 

Nonperforming loans are defined as nonaccrual loans, loans 90 days past due and any loans where the terms have been renegotiated to below market terms. Total nonperforming loans were $41.0 million and $24.8 million at December 31, 2009 and 2008, respectively. Total nonaccrual loans were $30.7 million at December 31, 2009, compared to $19.6 million at the end of 2008. The increase in nonaccrual loans was largely due to economic stresses being felt in Michigan and across the nation. Borrowers which had previously been able to meet their loan obligations during better times have become unable to do so in the current environment. Loans past due 90 days or more decreased to $3.2 million at year end 2008 compared with $5.0 million at the end of 2008, in part because we were more aggressive about moving these loans to nonaccrual during the year. Impaired loans are commercial loans for which we believe it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. The average investment in impaired loans was $29.0 million during 2009 compared to $23.4 million during 2008. At year end, impaired loans were $37.8 million compared with $19.6 million at December 31, 2008. In the current environment, we have deemed it necessary to work with some customers to restructure loans to reduce the probability of loss to the bank. At the end of the year, we had $7.1 million of restructured loans where the borrower was in compliance with the terms of agreement, or delinquent less than 90 days.

 

The allowance for loan losses was $4.5 million, or 31%, higher at year end 2009 compared with 2008. This increase was a result of provision expense of $14.7 million exceeding charged off loans of $11.2 million during the year, and recoveries of prior charged off loans of $1.0 million. Through our analysis process, we determined that it was necessary to provide more for future losses than our net charge offs this year as a result of several factors. We record provision for loan loss expense when loans for which losses are likely, are identified. For loans which carry an allocated allowance, no expense is recognized at the time of charge off because it has been previously provided for. See the discussion of loan loss provision expense previously presented for additional information. The allowance for loan losses represents 1.70% of outstanding loans at the end of 2009, compared with 1.26% at December 31, 2008.

12


 

We maintain the allowance at a level which we believe adequately provides for losses inherent in the loan portfolio. Such losses are estimated by a variety of factors, including specific examination of certain borrowing relationships and consideration of historical losses incurred on certain types of credits. We focus on early identification of problem credits through ongoing reviews by management, loan personnel and an outside loan review specialist. Please refer to Note 6 of the Notes to Consolidated Financial Statements for more information on impaired loans.

 

 

LIQUIDITY AND INTEREST RATE SENSITIVITY

 

Asset liability management aids us in achieving reasonable and predictable earnings and liquidity while maintaining a balance between interest earning assets and interest bearing liabilities. We maintain a complex interest rate risk modeling system which assists management in understanding the impact of changes in rates, both in the past, and forecasted. This information allows management to make adjustment as to its view toward certain products with regard to rate and term in order to minimize our interest rate risk in a changing rate environment.

 

Liquidity management involves the ability to meet the cash flow requirements of our customers. These customers may be either borrowers needing to meet their credit requirements or depositors wanting to withdraw funds. Management of interest rate sensitivity attempts to manage the level of varying net interest margins and to achieve consistent net interest income through periods of changing interest rates. The net interest margin was 3.82% in 2009 compared to 3.80% in 2008. The yield on the securities portfolio fell 224 basis points, from 5.33% in 2008 to 3.09% in 2009. Loan yields decreased 46 basis points, from 6.34% in 2009, to 6.80% in 2008. Deposit costs decreased 84 basis points from 2.91% in 2008 to 2.07% in 2009. Loan demand was muted through the year as customers were cautious about the economy, resulting in a decrease of $17 million in average. Average total earning assets increased $36 million as average securities investments increased $13 million and average interest bearing deposits with banks increased $52 million. The interest bearing deposit balances at banks is primarily due to excess balances held at the Federal Reserve.

 

Full year average balances in time deposits increased $13 million compared with the prior year, while average demand and savings balances increased $21 million. The use of Federal Home Loan Bank advances continued to be a significant source of longer term funding; however, average advances decreased from the prior year by $25 million as we utilized increased core deposits to reduce these borrowings.

 

A decision to decrease deposit rates immediately affects most rates paid, other than time deposits, and has an immediate positive impact on net interest margin. With the exception of variable rate loans, an increase in loan rates does not affect the yield until a new loan is made or an existing loan is renewed. Likewise, an increase in deposit rates raises our cost of funds, and a decrease in loan rates only effects variable rate loans, until such time as a new fixed rate loan is generated, or re-finances. The prime rate is used to price virtually our entire variable rate loan portfolio. Therefore, reductions in the prime rate immediately have a negative effect on earnings, while an increase in prime rate has a positive effect on earnings. 

 

The prime rate, was held constant at 3.25% throughout all of 2009 as the Federal Reserve maintained its target fed funds rate at a range of 0 to 0.25% for the year in an effort to get the economy growing again. Prime rate began 2008 at 7.25%, was reduced seven times during the year, beginning with two decreases in January that cumulatively were 1.25%. That was followed by two more reductions in March and April of three quarters of a percent and one quarter of a percent, respectively. With the prime rate at 5.00%, the Federal Reserve went on hold until October. With the economy faltering and a financial credit crunch in process, the Federal Reserve lowered rates by one half a percent twice in October and by three quarters of a percent in December causing the prime rate to fall to its year-end level of 3.25%.

 

The principal sources of liquidity for us are maturing securities, federal funds purchased or sold, loan payments by borrowers, investment securities, loans held for sale, deposit or deposit equivalent growth and Federal Home Loan Bank advances. Securities maturing or re-pricing within one year at December 31, 2009 were $23 million, compared to $72 million at December 31, 2008. Total investments available for sale were $157 million at year end 2009, an increase of $44 million from the prior year end. 

 

13


The table below shows the interest sensitivity gaps for five different intervals as of December 31, 2009. Deposits that do not have a fixed maturity date are shown as immediately re-pricing according to reporting conventions.

 

 

   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

$ 277.6

$ 76.4

$ 182.0

$ 522.0

$ 64.7

   Securities

0

28.7

61.3

44.9

20.9

   Other earning assets

  80.1

      0

       0

      0

13.0

      Total

357.7

105.1

243.3

566.9

98.6

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

  Deposits

429.8

89.0

268.4

197.5

0.0

  Other interest bearing liabilities

  39.4

  95.0

   3 .1

  33.4

4.8

      Total

$ 469.2

$ 184.0

$ 271.5

 $ 230.9

$ 4.8

 

 

 

 

 

 

Interest Sensitivity Gap

$ (111.5)

$ (78.9)

$ (28.2)

$ 336.0

$ 93.8

 

 

 

 

 

 

Cumulative Gap

$ (111.5)

$ (190.4)

$ (218.6)

$ 117.4

$ 211.2

 

For the one day interval, maturities of interest bearing liabilities exceed those of interest earning assets by $112 million. Included in the one day maturity classification are $430 million in savings and checking accounts which are contractually available to our customers immediately, but in practice, function as core deposits with considerably longer maturities. In the two day through the five year time frame, interest sensitive assets exceed interest sensitive liabilities by $229 million, resulting in a cumulative position of interest sensitive assets exceeding interest sensitive liabilities by $117 million through five years. For the time period greater than five years, the analysis shows an asset sensitive position, such that cumulatively, interest sensitive assets exceed interest sensitive liabilities by $211 million.

 

Showing a negative cumulative gap through the twelve month period does not necessarily result in a corresponding increase in net interest income during a falling rate environment. In practice, deposit rates do not change as rapidly as would be indicated by the contractual availability of deposit balances to customers. Also, changes in the steepness of the yield curve can cause differing effects on different products. Some of the benefit associated with lower deposit rates is mitigated by rate decreases on variable rate loans, renewals of fixed rate loans to lower rates, and customer prepayments. Conversely, showing a positive cumulative gap through the twelve month period does not necessarily result in a corresponding increase in net interest income during a rising rate environment for similar reasons.

 

Interest rate sensitivity varies with different types of interest earning assets and interest bearing liabilities. Overnight investments, on which rates change daily, and loans tied to the prime rate differ considerably from long term investment securities and fixed rate loans. Time deposits over $100,000 and money market accounts are more interest sensitive than regular savings accounts. Comparison of the re-pricing intervals of interest earning assets to interest bearing liabilities is a measure of the interest sensitivity gap, not interest rate risk. Balancing interest rate sensitivity is a continual challenge in a changing rate environment. We use a sophisticated computer program to perform analysis of interest rate risk, assist with our asset and liability management, and measure the expected impact of interest rate changes and our sensitivity to those changes. 

 

 

CONTRACTUAL OBLIGATIONS, COMMITMENTS, CONTINGENT LIABLILITES, AND OFF-BALANCE SHEET ARRANGEMENTS

 

We have various financial obligations, including contractual obligations and commitments that may require future cash payments.

 

14


The following table presents, as of December 31, 2009, significant fixed and determinable contractual obligations to third parties by payment date. 

 

(In Thousands of Dollars)

 

 

Contractual Obligation

 

One Year

or less

1 - 3 Years

3 - 5 Years

More than

5 Years

Total

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

$ 360,319

 

$ 169,272

 

$ 22,013

 

$ 3,598

 

$ 555,202

Federal Funds Borrowed and

 

 

 

 

 

 

 

 

 

 

     Repurchase Agreements

 

39,409

 

0

 

0

 

0

 

39,409

Long Term Debt

 

66,419

 

24,826

 

1,500

 

7,518

 

100,263

Subordinated Debt

 

0

 

0

 

0

 

36,084

 

36,084

Operating Leases

 

583

 

1,021

 

551

 

0

 

2,155

 

Further discussion of the nature of each obligation is included in Notes 7, 10, 11, 12, and 13 to the consolidated financial statements. 

 

Our operating lease obligations represent short and long-term lease and rental payments, primarily for facilities, and to a lesser degree for certain software and data processing equipment. 

 

The following table details the amounts and expected maturities of significant commitments as of December 31, 2009. 

 

(In Thousands of Dollars)

 

 

 

 

     One Year

     One to

   Three to

     Over  

 

 

   Or Less

Three Years

Five Years

Five Years

Total

Credit:

 

 

 

 

 

Commercial real estate

$ 6,944

$ 1,335

$ 1,124

$ 1,017

$ 10,420

Residential real estate

4,726

10

22

0

4,758

Construction loans

4,635

148

419

134

5,336

Revolving home equity and credit card lines

4,057

10,781

19,433

3,571

37,842

Other 

60,122

3,907

1,890

11,210

77,129

Commercial standby letters of credit

21,684

736

0

3,000

25,420

 

Commitments to extend credit, including loan commitments, standby letters of credit and commercial letters of credit, do not necessarily represent future cash requirements in that these commitments often expire without being drawn upon.  Further discussion of these commitments is included in Note 18 to the consolidated financial statements.

 

CRITICAL ACCOUNTING POLICIES

 

Certain of our accounting policies are important to the portrayal of our financial condition since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances. Facts and circumstances which could affect these judgments include, without limitation, changes in interest rates, in local and national economic conditions or the financial condition of borrowers. Our significant accounting policies are discussed in detail in Note 1 of the Notes to the Consolidated Financial Statements.

 

We view critical accounting policies to be those which are highly dependent on subjective or complex judgments, estimates and assumptions, and where changes in those estimates and assumptions could have a significant impact on the financial statements. We believe that our critical accounting policies include determining the allowance for loan losses, determining the fair value of securities and other financial instruments, including possible impairment of goodwill and other assets, the valuation of mortgage servicing rights, determination of purchase accounting adjustments, and estimating state and federal tax liabilities.

 

Allowance for Loan Losses The allowance for loan losses is a valuation allowance for probable incurred credit losses. We use a quantitative and qualitative methodology for analyzing factors which impact the allowance for loan losses consistently across our six banking subsidiaries. The process applies risk factors for historical charge-offs and delinquency experience, portfolio segment weightings and industry and regional factors and trends as they affect the banks’ portfolios. The consideration of exposures to industries potentially most affected by current risks in the economic and political environment, and the review of potential risks in certain credits that either are, or are not, considered part of the non-performing loan category contributed to the establishment of the allowance levels at each bank. Loan losses are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed.


 

Loans are reviewed on an ongoing basis for impairment. A loan is impaired when it is probable that we will be unable to collect all amounts due substantially in accordance with the contractual terms of the loan agreement. Impaired loans are measured based on the present value of expected cash flows discounted at the loan’s effective interest rate or, as a practical expedient, the fair value of collateral if the loan is collateral dependent. Loans considered to be impaired are reduced to the present value of expected future cash flow or to the fair value of collateral by allocating a portion of the allowance for loan losses to such loans. If these allocations cause an increase in the calculated allowance for loan losses, such increase is reported as provision for loan loss expense. Increases or decreases in carrying value due to changes in estimates of future payments or the passage of time are reported as reductions or increases in the provision for loan losses.

 

Smaller balance homogeneous loans such as residential first mortgage loans secured by one to four family residences, residential construction, automobile, home equity and second mortgage loans, are collectively evaluated for impairment. Commercial loans and first mortgage loans secured by other properties are evaluated individually for impairment. When credit analysis of the borrower’s operating results and financial condition indicates the underlying ability of the borrower’s business activity is not sufficient to generate adequate cash flow to service the business’ cash needs, including our loans to the borrower, the loan is evaluated for impairment. Often this is associated with a delay or shortfall in payments of 90 days or less. Commercial loans are rated on a scale of 1 to 9, with grades 1 to 4 being satisfactory grades, 5 and 6 special attention or watch, 7 substandard, 8 doubtful, and 9 loss. Loans graded 6 through 9 are considered for impairment. Loans are generally moved to nonaccrual status when 90 days or more past due. These loans are often considered impaired. Impaired loans, or portions thereof, are charged off when deemed uncollectible.

 

Fair Value of Securities and Other Financial Instruments  Securities available for sale consist of bonds and notes which might be sold prior to maturity due to changes in interest rate, prepayment risks, yield and availability of alternative investments, liquidity needs or other factors. Securities classified as available for sale are reported at their fair value. Declines in the fair value of securities below their cost that are other than temporary are reflected as realized losses. In estimating other-than-temporary losses, management considers: (1) the length of time and extent that fair value has been less than carrying value; (2) the financial condition and near term prospects of the issuer; and (3) our ability and intent to hold the security for a period of time sufficient to allow for any anticipated recovery in fair value.

 

Market values for securities available for sale are obtained from outside sources and applied to individual securities within the portfolio. The difference between the amortized cost and the current market value of securities is recorded as a valuation adjustment and reported in other comprehensive income.

 

Valuation of Mortgage Servicing Rights Mortgage servicing rights are recognized as assets for the allocated value of retained servicing rights on loans sold. Servicing rights are expensed in proportion to, and over the period of, estimated net servicing revenues.

 

We utilize a discounted cash flow model to determine the value of our servicing rights. The valuation model utilizes mortgage prepayment speeds, the remaining life of the mortgage pool, delinquency rates, our cost to service loans, and other factors to determine the cash flow that we will receive from serving each grouping of loans. These cash flows are then discounted based on current interest rate assumptions to arrive at the fair value of the right to service those loans. Impairment is evaluated based on the fair value of the rights, using groupings of the underlying loans classified by interest rates. Any impairment of a grouping is reported as a valuation allowance.

 

Acquisition Intangibles  Generally accepted accounting principles require us to determine the fair value of all of the assets and liabilities of an acquired entity, and record their fair value on the date of acquisition. We employ a variety of means in determination of the fair value, including the use of discounted cash flow analysis, market comparisons, and projected future revenue streams. For certain items that we believe we have the appropriate expertise to determine the fair value, we may choose to use our own calculation of the value. In other cases, where the value is not easily determined, we consult with outside parties to determine the fair value of the asset or liability. Once valuations have been adjusted, the net difference between the price paid for the acquired company and the value of its balance sheet is recorded as goodwill. Due to the unique market conditions this year and our lower level of earnings, we contracted to have a goodwill impairment analysis completed in the third quarter. The results of that analysis indicated that no impairment existed at that time.  See Note 8 to the financial statements for further information on the valuation results.

16


 

Uncertain Tax Liabilities  Uncertain tax liabilities, primarily Michigan business tax liabilities, are estimated based on our exposures to interpretation of the applicable tax codes. We estimate our contingent tax liabilities by determining the amount of income that may be at risk of an adverse interpretation by taxing authorities on specific issues, multiplied by our effective tax rate, to determine our gross exposure. Once this exposure is determined, an estimate of the probability of an adverse adjustment being required is determined and applied to the gross liability to determine the contingent tax reserve.  

 

Recent Accounting Pronouncements

 

The FASB issued new guidance in 2009 on the accounting for transfers of financial assets. The new guidance eliminates the concept of a qualifying special-purpose entity. Other changes from current accounting standards include new de-recognition criteria for a transfer to be accounted for as a sale, and a changes to the amount of recognized gain/loss on transfers accounted for as a sale when beneficial interests are received by the transferor. This new standard will be applied prospectively to new transfers of financial assets and will be effective for the first annual period beginning after November 15, 2009 and interim periods within that first annual period. Early application is prohibited.  We have determined that the adoption of this new standard will not have a material effect on our financial statements.

 

 

QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

 

We face market risk to the extent that both earnings and the fair market values of our financial instruments are affected by changes in interest rates and liquidity of markets. We manage this risk with static GAP analysis and simulation modeling. During 2008 the prime rate was decreasing at an accelerated pace. Our models indicate that we have maintained an overall liability sensitive position, whereby we should benefit as rates decline. These models do not fully incorporate customer preferences and changes in their behavior. As such, we believe we are somewhat less liability sensitive in a downward rate environment than the analysis indicates. In the short run, we believe it will be difficult to maintain our net interest margin as our assets re-price downward in larger steps than our liabilities. In the longer run as time deposits re-price to lower rates, we believe we will recover that lost margin and can maintain our overall profitability. As of the date of this annual report we do not know of nor expect there to be any material change in the general nature of our primary market risk exposure in the near term.

 

Our market risk exposure is mainly comprised of our vulnerability to interest rate risk. We do not accept significant interest rate risk in our mortgage banking operations. To manage our interest rate risk in mortgage banking we generally lock in our sale price to the secondary market at the same time we make a rate commitment to the borrower. Prevailing interest rates and interest rate relationships in the future will be primarily determined by market factors which are outside of our control. All information provided in response to this item consists of forward looking statements. Reference is made to the section captioned “Forward Looking Statements” in this annual report for a discussion of the limitations on our responsibility for such statements.

 

The following tables provide information about our financial instruments that are sensitive to changes in interest rates as of December 31, 2009 and 2008. They show expected maturity date values for loans and securities which were calculated without adjusting the instruments’ contractual maturity dates for expected prepayments. Maturity date values for interest bearing core deposits were not based on estimates of the period over which the deposits would be outstanding, but rather, the opportunity for re-pricing. We believes that re-pricing dates, as opposed to expected maturity dates, may be more relevant in analyzing the value of such instruments and are reported as such in the following tables. Fair value is computed as the present value of expected cash flows at rates in effect at the date indicated.

17


 

Principal/Notional Amounts Maturing or Re-pricing in:

                    (In Thousands of Dollars)                                  

 

 

 

 

 

 

 

 

 

 

As of December 31, 2009

     2010

     2011

     2012

     2013

     2014

Thereafter

Total        

Fair Value

12/31/09

Rate Sensitive Assets:

 

 

 

 

 

 

 

 

   Fixed interest rate loans

$ 192,558

$ 125,167

$ 136,509

$ 138,548

$ 104,048

$ 135,919

$ 832,769

$ 835,121

      Average interest rate

6.73%

6.97%

7.09%

6.68%

6.61%

7.37%

 

 

   Variable interest rate loans

162,936

25,478

16,357

31,141

27,686

25,818

289,416

285,969

      Average interest rate

4.47%

4.54%

4.39%

3.82%

5.08%

4.91%

 

 

   Fixed interest rate securities

22,959

43,356

36,482

14,360

8,356

33,927

159,440

159,440

      Average interest rate

2.02%

2.08%

2.02%

2.74%

3.66%

3.68%

 

 

   Variable interest rate    

 

 

 

 

 

 

 

 

         Securities

 

 

 

 

 

318

318

318

      Average interest rate

 

 

 

 

 

4.16%

 

 

   Other interest bearing assets

80,111

 

 

 

 

9,084

89,195

89,195

      Average interest rate

0.24%

 

 

 

 

 

 

 

Rate Sensitive Liabilities:

 

 

 

 

 

 

 

 

   Savings and interest bearing

 

 

 

 

 

 

 

 

        checking

429,528

 

 

 

 

 

429,528

429,535

      Average interest rate

0.66%

 

 

 

 

 

 

 

   Time deposits

360,318

151,253

18,019

13,521

8,492

3,598

555,202

560,505

      Average interest rate

3.89%

3.02%

3.98%

4.49%

3.50%

2.86%

 

 

   Fixed interest rate

 

 

 

 

 

 

 

 

          borrowings

59,419

20,000

3,826

1,500

 

25,560

110,305

116,386

      Average interest rate

5.28%

2.87%

3.16%

2.74%

 

6.09%

 

 

   Variable interest rate

 

 

 

 

 

 

 

 

         borrowings

8,000

 

 

 

 

18,042

26,042

26,083

      Average interest rate

0.40%

 

 

 

 

2.00%

 

 

   Repurchase agreements

39,409

 

 

 

 

 

39,409

39,409

      Average interest rate

0.30%

 

 

 

 

 

 

 

 

 

 

As of December 31, 2008

                    (In Thousands of Dollars)

 Fair Value

 12/31/08

 

     2009

     2010

     2011

     2012

     2013

Thereafter

Total        

Rate Sensitive Assets:

 

 

 

 

 

 

 

 

   Fixed interest rate loans

$ 173,327

$ 143,620

$ 122,935

$117,009

$ 146,289

$ 154,811

$857,991

$ 870,427

      Average interest rate

7.04%

6.90%

7.08%

7.22%

6.66%

7.13%

 

 

   Variable interest rate loans

156,810

50,077

17,949

14,399

33,856

28,550

301,641

294,701

      Average interest rate

4.23%

4.12%

4.42%

4.60%

4.12%

5.40%

 

 

   Fixed interest rate securities

28,564

20,985

20,625

13,995

2,828

25,418

112,415

112,415

      Average interest rate

3.32%

4.05%

3.85%

4.90%

4.20%

4.80%

 

 

   Variable interest rate     

 

 

 

 

 

 

 

 

         Securities

 

 

 

 

 

458

458

458

      Average interest rate

 

 

 

 

 

4.67%

 

 

   Other interest bearing assets

5,472

 

 

 

 

9,084

14,555

14,555

      Average interest rate

0.30%

 

 

 

 

 

 

 

Rate Sensitive Liabilities:

 

 

 

 

 

 

 

 

   Savings and interest bearing

 

 

 

 

 

 

 

 

        checking

377,541

 

 

 

 

 

377,541

377,476

      Average interest rate

0.76%

 

 

 

 

 

 

 

   Time deposits

342,411

125,285

28,345

13,150

10,772

232

520,195

530,759

      Average interest rate

3.74%

4.23%

5.38%

4.57%

4.55%

4.16%

 

 

   Fixed interest rate

 

 

 

 

 

 

 

 

          borrowings

40,083

56,498

17,002

923

1,500

25,710

141,716

156,408

      Average interest rate

4.45%

5.49%

3.11%

6.94%

2.74%

6.10%

 

 

   Variable interest rate

 

 

 

 

 

 

 

 

         borrowings

38,600

 

 

 

 

18,042

56,642

52,719

      Average interest rate

0.71%

 

 

 

 

5.77%

 

 

   Repurchase agreements

52,917

 

 

 

 

 

52,917

52,917

      Average interest rate

1.78%

 

 

 

 

 

 

 

 

18


CAPITAL RESOURCES

 

We obtain funds for our operating expenses and dividends to shareholders through dividends from our subsidiary banks. In general, the subsidiary banks pay only those amounts required to meet holding company cash requirements, while maintaining appropriate capital at the banks. Capital is maintained at the subsidiary banks to support their current operations and projected future growth.

 

Bank regulators have established risk based capital guidelines for banks and bank holding companies. Minimum capital levels are established under these guidelines and each asset category is assigned a perceived risk weighting. Off balance sheet items, such as loan commitments and standby letters of credit, also require capital allocations.

 

As of December 31, 2009, our total capital to risk weighted assets exceeded the minimum requirement for capital adequacy purposes of 8% by $69 million. Tier 1 capital to risk weighted assets exceeded the minimum of 4% by $99 million, and Tier 1 capital to average assets exceeded the minimum of 4% by $86 million. In the current economic environment, regulatory agencies are encouraging banks to maintain capital well above this minimum requirement. At year end 2009, our total capital to risk weighted assets exceeded the well capitalized minimum requirement for capital adequacy purposes of 10% by $46 million. Tier 1 capital to risk weighted assets exceeded the well capitalized minimum of 6% by $77 million, and Tier 1 capital to average assets exceeded the well capitalized minimum of 5% by $72 million.

 

For a more complete discussion of capital requirements please refer to Note 22 of the Notes to Consolidated Financial Statements. The Federal Deposit Insurance Corporation insures specified customer deposits and assesses premium rates based on defined criteria. Insurance assessment rates may vary from bank to bank based on the factors that measure the perceived risk of a financial institution. One condition for maintaining the lowest risk assessment, and therefore, the lowest insurance rate, is the maintenance of capital at the “well capitalized” level. Each of our affiliate banks has exceeded the regulatory criteria for a “well capitalized” financial institution and each bank pays the lowest assessment rate assigned by the FDIC.

 

A certain level of capital growth is desirable to maintain an appropriate ratio of equity to total assets. The compound annual growth rate for total average assets for the past five years was 12.7%. The compound annual growth rate for average equity over the same period was 12.8%.

 

We have established an internal goal of maintaining our dividend payout ratio in the range of 40 – 60% of earnings, to generate internal capital growth to support growth in the balance sheet. In 2008 we maintained our dividend payment rate at higher levels and distributed more capital to our shareholders than was generated, resulting in a negative earnings retention percentage. As a result of our earnings in 2008 and the need to preserve capital, the Board of Directors’ reduced the dividend in 2009 to better align with these objectives. Earnings continued under pressure in 2009 and dividends exceeded earnings, once again causing a negative retention rate, and resulting in the Board of Directors’ decision to further reduce the dividend in the first quarter of 2010. In 2007 we retained 25.5% of our earnings. To achieve the goal of acceptable internal capital growth, we intend to continue our efforts to return to higher earnings levels, and will adjust our dividend payout rate as appropriate.

 

As an additional enhancement to capital growth we offer a dividend reinvestment program. The Firstbank Corporation Dividend Reinvestment Plan was first offered in 1988. At December 31, 1988, 123 owners holding 209,856 shares participated in the Plan. By the end of 2009, 1,073 owners holding 2,381,317 shares were participating in the Plan.

 

To further strengthen our capital position, we elected to participate in the United States Treasury’s Capital Purchase Plan, whereby we issued $33 million of preferred stock and warrants to purchase up to 578,947 shares of our common stock at a price of $8.55, to the United States Treasury on January 30, 2009. The preferred stock issued in this transaction requires a 5% dividend for five years and then converts to a 9% dividend rate.

 

We are not aware of any recommendations by regulatory authorities at December 31, 2009, which are likely to have a material effect on our liquidity, capital resources or operations.

 

 

 

19


FORWARD LOOKING STATEMENTS

 

This annual report including, without limitation, management’s discussion and analysis of financial condition and results of operations, and other sections of our Annual Report to Shareholders, contain forward-looking statements that are based on management’s beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and about the Company itself. Words such as “anticipate”, “believe”, “determine”, “estimate”, “expect”, “forecast”, “intend”, “is likely”, “plan”, “project”, “opinion”, “should”, variations of such terms, and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward looking statements. Internal and external factors that may cause such a difference include changes in interest rates and interest rate relationships; demand for products and services; the degree of competition by traditional and non-traditional competitors; changes in banking regulations; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; governmental and regulatory policy changes; the outcomes of pending and future litigation and contingencies; trends in customer behavior and customer ability to repay loans; software failure, errors or  miscalculations; the ability of the Company to locate and correct all data sensitive computer codes; and the vicissitudes of the national economy. The Company undertakes no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events, or otherwise.

 

COMMON STOCK DATA

 

Firstbank Corporation Common Stock was held by 1,856 shareholders of record as of December 31, 2009. Total shareholders number approximately 3,400, including those whose shares are held in nominee name through brokerage firms. Our shares are listed on the NASDAQ Global Select Market under the symbol FBMI and are traded by several brokers. The range of high and low sales prices for shares of common stock for each quarterly period during the past two years is as follows:

 

 

 

Quarter

High

Low

4th 2009

 

$ 8.75

$ 5.44

3rd 2009

 

$ 8.39

$ 5.50

2nd 2009

 

$ 7.46

$ 5.01

1st 2009

 

$ 9.16

$ 4.38

4th 2008

 

$ 10.50

$ 7.21

3rd 2008

 

$ 12.30

$ 8.10

2nd 2008

 

$ 13.99

$ 8.98

1st 2008

 

$ 14.61

$ 12.88

 

The prices quoted above were obtained from www.NASDAQ.com. Prices have been adjusted to reflect stock dividends.

 

The following table summarizes cash dividends paid per share (adjusted for stock dividends) of common stock during 2009 and 2008.

 

 

 2009

 2008

First Quarter

$ 0.10

$ 0.225

Second Quarter

0.10

0.225

Third Quarter

0.10

0.225

Fourth Quarter

0.10

0.225

     Total

$ 0.40

$ 0.900

 

Our principal sources of funds to pay cash dividends are the earnings of, and dividends paid by, our subsidiary banks. Under current regulations the subsidiary banks are restricted in their ability to transfer funds in the form of cash dividends, loans, and advances to the holding company (See Note 20 of the Notes to Consolidated Financial Statements). As of January 1, 2010, approximately $21.8 million of the subsidiaries’ retained earnings were available for transfer in the form of dividends to the holding company without prior regulatory approval. In addition, the subsidiaries’ 2010 earnings are expected to be available for distributions as dividends to the holding company. As a condition of our issuance of preferred stock in early 2009, we are prohibited from increasing our dividend above the $0.90 per year paid in 2008 for three years without approval from the United States Treasury Department.

 

20


STOCK PERFORMANCE

 

The following graph compares the cumulative total shareholder return on the common stock of the Corporation to the Standard & Poor’s 500 Stock Index and the NASDAQ Bank Index, assuming a $100 investment at the end of 2004. The Standard & Poor’s 500 Stock Index is a broad equity market index. The NASDAQ Bank Index is composed of 468 banks and savings institutions as well as companies performing functions closely related to banking, such as check cashing agencies, currency exchanges, safe deposit companies and corporations for banking abroad.  Cumulative total return is measured by dividing (i) the sum of (A) the cumulative amount of dividends for the measurement period, assuming dividend reinvestment, and (B) the difference between the share price at the end and the beginning of the measurement period; by (ii) the share price at the beginning of the measurement period.

 

 

COMPARISON OF 5 YEAR CUMULATIVE TOTAL RETURN*

Among Firstbank Corporation, The S&P 500 Index

And The NASDAQ Bank Index

 

 

 

$100 invested on 12/31/04 in stock or index, including reinvestment of dividends.

Fiscal year ending December 31.                                                                                        

 

Copyright© 2010 S&P, a division of the McGraw-Hill Companies, Inc.  All rights reserved.        

 

 

The table below shows dollar values for cumulative total shareholder return plotted in the graph above.

 

 

2004

2005

2006

2007

2008

2009

Firstbank Corporation

$ 100.00

$ 87.11

$ 87.03

$ 59.33

$ 37.56

$41.74

S & P 500

$ 100.00

$ 104.91

$ 121.48

$ 128.16

$ 80.74

$ 102.11

NASDAQ Bank

$ 100.00

$ 98.57

$ 111.92

$ 89.33

$ 71.39

$ 60.47

 

 

 

 

 

 

 

 


MANAGEMENT’S RESPONSIBILITY FOR FINANCIAL REPORTING

 

The management of Firstbank Corporation has the responsibility for preparing the accompanying consolidated financial statements and for their integrity and objectivity. The statements were prepared in accordance with accounting principles generally accepted in the United States of America. The consolidated financial statements include amounts that are based on management's best estimates and judgments. Management also prepared other information in the annual report and is responsible for its accuracy and consistency with the financial statements.

 

The Company's 2009 consolidated financial statements have been audited by Plante & Moran PLLC independent registered public accounting firm. Management has made available to Plante & Moran all financial records and related data, as well as the minutes of Boards of Directors' meetings. Management believes that all representations made to Plante & Moran during the audit were valid and appropriate.         

 

MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

 

The management of Firstbank Corporation is responsible for establishing and maintaining adequate internal control over financial reporting. The Company's internal control system is designed to provide reasonable assurance to the Company's management and Board of Directors regarding the reliability of financial reporting and the presentation of published financial statements. The system of internal control provides for division of responsibility and is documented by written policies and procedures that are communicated to employees with significant roles in the financial reporting process and updated as necessary. Management monitors the system of internal control for compliance.

 

The Company maintains an internal auditing program that independently assesses the effectiveness of the internal controls and recommends possible improvements thereto. However, all internal control systems, no matter how well designed, have inherent limitations.

 

The Company's management assessed the effectiveness of the Company's internal control over financial reporting as of December 31, 2009. In making this assessment, it used the criteria for effective internal control over financial reporting set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in "Internal Control-Integrated Framework". Based on our assessment management concludes that, as of December 31, 2009, the Company's internal control over financial reporting is effective based on those criteria.

 

The Company’s independent public accountant, Plante & Moran PLLC, has issued an audit report on the Company’s internal control over financial reporting which appears on the following page.

 

 

 

 

 

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)

 

Dated: March 9, 2010

 

 

 

22


 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

 

Board of Directors and Shareholders

Firstbank Corporation

 

 

We have audited the accompanying consolidated balance sheet of Firstbank Corporation as of December 31, 2009 and 2008, and the related consolidated statements of income and comprehensive income, changes in shareholders' equity, and cash flows for each of the three years ended December 31, 2009. We also have audited the Company's internal control over financial reporting as of December 31, 2009, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Management is responsible for these financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying financial statements. Our responsibility is to express an opinion on these financial statements and an opinion on the company's internal control over financial reporting based on our audits.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audit of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinion.

 

A company's internal control over financial reporting is a process designed 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. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Firstbank Corporation as of December 31, 2009 and 2008, and the results of its operations and its cash flows for each of the years in the three year period ended December 31, 2009 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, Firstbank Corporation maintained, in all material respects, effective internal control over financial reporting as of December 31, 2009, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

                                                                                                             

 

 

Grand Rapids, Michigan                                                                  /s/ Plante & Moran, PLLC

March 9, 2010

23


 

FIRSTBANK CORPORATION

CONSOLIDATED BALANCE SHEETS

(In Thousands of Dollars, Except for Share Data)

 

                    December 31,

ASSETS

           2009

           2008

 

 

 

Cash and due from banks

$ 27,254

$ 33,050

Short term investments

  80,111

30,662

   Total cash and cash equivalents

107,365

63,712

Trading Account Securities

2,828

222

Securities available for sale

156,930

112,873

Federal Home Loan Bank stock

9,084

9,084

Loans held for sale

578

1,408

Loans, net of allowance for loan losses of $19,114 in 2009 and

 

 

   $14,594 in 2008

1,102,493

1,143,630

Premises and equipment, net

25,437

26,941

Goodwill

35,513

35,603

Core deposits and other intangibles

2,940

3,881

Other real estate owned

7,425

5,382

Accrued interest receivable and other assets

    31,763

    22,604

 

 

 

TOTAL ASSETS                        

$ 1,482,356

$ 1,425,340

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

LIABILITIES

 

 

Deposits:

 

 

  Non-interest bearing demand accounts

$ 164,333

$ 149,179

  Interest bearing accounts:

 

 

     Demand

255,414

223,526

     Savings

174,114

154,015

     Time

   555,202

   520,194

  Total Deposits

1,149,063

1,046,914

 

 

 

Securities sold under agreements to repurchase and overnight borrowings

39,409

52,917

Federal Home Loan Bank advances

100,263

155,921

Notes payable

0

6,353

Subordinated Debentures

36,084

36,084

Accrued interest payable and other liabilities

     10,657

     12,168

  Total Liabilities

1,335,476

1,310,357

 

 

 

SHAREHOLDERS’ EQUITY

 

 

Preferred stock; no par value, 300,000 shares authorized, 33,000 issued

32.734

0

Common stock, no par value, 20,000,000 shares authorized;

 

 

   7,730,241 and 7,580,298 shares issued and outstanding in 2009 and 2008

114.773

113,411

Retained earnings               

(1,225)

686

Accumulated other comprehensive income

      598

      886

  Total Shareholders’ Equity

146,880

   114,983

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

$ 1,482,356

$ 1,425,340

 

 

See notes to consolidated financial statements.

 

 

 

 

24


 

FIRSTBANK CORPORATION

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(In Thousands of Dollars, Except for Per Share Data)

 

 

 

 

 

        Year Ended December 31,

 

 

         2009

 

         2008

       

 2007

Interest Income:

 

 

 

   Loans, including fees

$ 70,531

$ 76,604

$ 75,364

   Securities:

 

 

 

      Taxable

2,712

3,878

3,160

      Exempt from federal income tax

1,306

1,408

1,256

   Short term investments

     137

     301

  1,082

        Total Interest Income

74,686

82,191

80,862

                                                                                                                                  

 

 

 

Interest Expense:

 

 

 

   Deposits

18,841

25,468

28,649

   FHLB Advances, notes payable and subordinated debentures

5,350

6,892

6,044

   Subordinated debentures

1,612

2,075

1,827

   Other

     136

    918

  1,697

     Total Interest Expense

25,939

35,353

38,217

       Net Interest Income

48,747

46,838

42,645

 

 

 

 

   Provision for loan losses

14,671

  8,256

  2,014

      Net Interest Income after Provision for Loan Losses

34,076

38,582

40,631

 

 

 

 

Non-Interest Income:

 

 

 

   Service charges on deposit accounts

4,509

4,825

4,475

   Gain on sale of mortgage loans

7,551

2,513

1,676

   Mortgage servicing, net of amortization

(471)

258

555

   Gain/(loss) on trading account securities

          (213)

(454)

(628)

   Gain/(loss) on securities transactions

1,534

(5,463)

(123)

   Courier and cash delivery services

751

868

921

   Commissions on real estate sales

0

0

492

   Title insurance fees

626

335

347

   Other

  1,122

1,108

2,005

                  Total Non-Interest Income

15,409

3,990

9,720

 

 

 

 

Non-Interest Expense:

 

 

 

   Salaries and employee benefits

22,291

22,231

20,620

   Occupancy and equipment

6,248

6,931

5,964

   FDIC Insurance Premium

2,430

562

269

   Amortization of intangibles

934

1,071

1,135

   Outside professional services

934

845

907

   Advertising and promotions

 1,588

1,392

1,241

   OREO costs

2,391

  1,228

   387

   Other

 8,934

 8,655

  8,551

            Total Non-Interest Expense

45,750

42,915

39,074

Income Before Federal Income Taxes

3,735

(343)

11,277

Federal Income Taxes

1,044

(1,062)

 2,891

NET INCOME

$ 2,691

$ 719

$ 8,386

 

 

 

 

Preferred Stock Dividends and Accretion of Discount on Preferred Stock

  1,540

    0

       0

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

$ 1,151

$ 719

$ 8,386

 

 

 

 

COMPREHENSIVE INCOME

 

 

 

   Net Income

$2,691

$ 719

$ 8,386

   Change in unrealized gain on securities, net of tax

 

 

 

      and reclassification effects

      (288)

   403

   614

TOTAL COMPREHENSIVE INCOME

$ 2,403 

$ 1,122

$ 9,000

 

 

 

 

Basic earnings per common share

$ 0.15

$ 0.10

$ 1.21

 

 

 

 

Diluted earnings per common share

$ 0.15

$ 0.10

$ 1.21

See notes to consolidated financial statements.

 

 

 

 

 

25


 

 

 

 

 

FIRSTBANK CORPORATION

 

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

 

FOR THE YEARS ENDED DECEMBER 31, 2009, 2008, AND 2007

 

(In Thousands of Dollars, Except for Share and per Share Data)

 

 

 

 

 

 

 

 

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

 

 

 

 

 

 

  Common

  Stock

Preferred

Retained

Earnings

 

 

Stock

    Total

Balances at January 1, 2007

$ 91,652

 

 

$ 4,552

 

$(131

)

$ 96,073

Net income for 2007

 

 

 

8,386

 

 

8,386

Cash dividends - $0.90 per share

 

 

 

(6,246

)

 

(6,246)

Issuance of 45,158 shares of common stock

 

 

 

 

 

 

 

   through exercise of stock options (including

 

 

 

 

 

 

   $80 of tax benefit)

704

 

 

 

 

704

Issuance of 77,244 shares of common stock

 

 

 

 

 

 

   through the dividend reinvestment plan

1,362

 

 

 

 

1,362

Issuance of 4,750 shares of common stock

 

 

 

 

 

 

   from supplemental shareholder investments

90

 

 

 

 

90

Purchase of 103,100 shares of stock

(1,801

)

 

 

 

(5,254)

Issuance of 23,996 shares of common stock

 448   

 

 

 

 

448

Stock option and restricted stock expense

261

 

 

 

 

261

Issuance of 874,949 shares for acquisition

18,720

 

 

 

 

18,720

Net change in unrealized gain/(loss) on

 

 

 

 

 

 

   securities available for sale, net of tax of $316

              

 

 

              

614

 

      614

BALANCES AT DECEMBER 31, 2007           

$ 111,436

 

 

$ 6,692

 

     $ 483

73

$ 118,611

 

 

 

 

 

 

 

Net income for 2008

 

 

 

719

 

 

719

Cash dividends - $0.90 per share

 

 

 

(6,725

)

 

(6,725)

Issuance of 122,469 shares of common stock

 

 

 

 

 

 

   through the dividend reinvestment plan

1,284

 

 

 

 

1,284

Issuance of 8,422 shares of common stock

 

 

 

 

 

 

   from supplemental shareholder investments

103

 

 

 

 

103

Issuance of 42,209 shares of common stock

      379

 

 

 

 

379

Stock option and restricted stock expense

209

 

 

 

 

209

Net change in unrealized gain/(loss) on

 

 

 

 

 

 

   securities available for sale, net of tax of $157

             ­­­­­

 

 

          ­­­­­

 403

 

      403

BALANCES AT DECEMBER 31, 2008           

$ 113,411

 

 

$ 686

 

$ 886

 

$ 114,983

 

 

 

 

 

 

 

 

 

Net income for 2009

 

 

 

2,691

 

 

 

2,691

Cash dividends on common stock - $0.40

 

 

 

 

 

 

 

 

   per share

 

 

 

(3,062

)

 

 

    (3,062)

Accrued dividends on preferred stock and

 

 

 

 

·       

 

 

 

   accretion of discount on preferred stock

 

 

27

(1,540

)

 

 

(1,513)

Issuance of 33,000 shares of preferred stock

 

 

 

 

 

 

 

 

   and  578,948 warrants through the Treasury’s  

 

 

 

 

 

 

 

 

   Capital Purchase Program

293

 

$ 32,707

 

 

 

 

33,000

Issuance of 93,730 shares of common stock

 

 

 

 

 

 

 

 

   through the dividend reinvestment plan

591

 

 

 

 

 

 

591

Issuance of 7,375 shares of common stock

 

 

 

 

 

 

 

 

   from supplemental shareholder investments

49

 

 

 

 

 

 

49

Issuance of 49,337 shares of common stock

269

 

 

 

 

 

 

269

Stock option and restricted stock expense

160

 

 

 

 

 

 

160

Net change in unrealized gain/(loss) on

 

 

 

 

 

 

 

 

   securities available for sale, net of tax of $148

              

 

 

 ___  

 

(288)

 

    (288)

BALANCES AT DECEMBER 31, 2009           

$ 114,773

 

$ 32,734

$ (1,225

)

       $ 598

 

$ 146,880

 

See notes to consolidated financial statements.

26


 

 

 

FIRSTBANK CORPORATION

CONSOLIDATED STATEMENTS OF CASHFLOWS

(In Thousands of Dollars)

 

       Year Ended December 31,

 

        2009

        2008

        2007

 

 

 

 

OPERATING ACTIVITIES

 

 

 

   Net income

$ 2,691

$ 719

$ 8,386

   Adjustments to reconcile net income to net cash from   

 

 

 

         operating activities:

 

 

 

      Provision for loan losses

14,671

8,256

2,014

      Depreciation of premises and equipment

2,675

3,174

2,959

      Net amortization (accretion) of security premiums/discounts

       897

     60

(311)

      Loss on trading account securities

213

      454

628

      (Gain)/Loss on securities transactions

     (1,534)

      5,463

         123

      Amortization and impairment of intangibles

934

1,071

1,135

      Stock option and restricted stock grant compensation expense

160

209

261

      Gain on sale of mortgage loans

(7,551)

(2,513)

(1,676)

      Proceeds from sales of mortgage loans

332,576

112,733

68,315

      Loans originated for sale

  (324,195)

(109,904)

(67,244)

      Deferred federal income tax expense/(benefit)

241

(3,513)

       331

      Decrease (increase) in accrued interest receivable and other assets

566

7,532

6,565

      Increase in accrued interest payable and other liabilities

(1,511)

(5,659)

  (2,502)

           NET CASH FROM OPERATING ACTIVITIES

20,833

18,082

18,984

 

 

 

 

INVESTING ACTIVITIES

 

 

 

   Bank acquisition, net of cash assumed

        0

       0

(15,170)

   Purchase of trading account securities

(2,819)

       0

0

   Proceeds from sales of securities available for sale

10,222

6,435

13,901

   Proceeds from maturities and calls of securities available for sale

90,896

124,109

56,429

   Purchase of securities available for sale

(144,975)

(143,925)

(79,105)

   Sale (Purchase) of Federal Home Loan Bank stock, net

0

(1,077)

(520)

   Net (increase) decrease in portfolio loans

14,703

(46,811)

(36,829)

   Net purchases of premises and equipment

(1,171)

(2,559)

 (2,998)

        NET CASH USED IN INVESTING ACTIVITIES

(33,144)

(63,828)

(64,292)

 

 

 

 

FINANCING ACTIVITIES

 

 

 

   Net increase in deposits

102,149

35,523

3,967

   Net increase (decrease) in securities sold under agreements to

 

 

 

      repurchase and overnight borrowings

   (13,508)

      10,126

     3,302

   Repayment of notes payable and other borrowings

(6,353)

(189)

(19,728)

   Repayment of Federal Home Loan Bank borrowings

(129,658)

(82,248)

(12,847)

   Proceeds from Federal Home Loan Bank borrowings

74,000

100,000

29,500

   Proceeds from subordinated debentures and other borrowings

0

5,676

35,149

   Cash proceeds from issuance of Preferred Stock and Warrants

33,000

0

0

   Cash proceeds from issuance of Common Stock

909

       1,766

      2,604

   Repurchase of the Company’s Common Stock

0

            0

(1,801)

   Cash dividends on Preferred Stock

   (1,513)

            0

           0

   Cash dividends on Common Stock

(3,062)

  (6,725)

 (6,246)

        NET CASH FROM FINANCING ACTIVITIES

    55,964

63,929

33,900

 

 

 

 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

    43,653

     18,183

(11,408)

   Cash and cash equivalents at beginning of year

  63,712

 45,529

 56,937

 

 

 

 

CASH AND CASH EQUIVALENTS AT END OF YEAR

$ 107,365

$ 63,712

$ 45,529

   Supplemental disclosure of cash flow information:

 

 

 

      Cash paid during the year for:

 

 

 

         Interest

$ 26,750

$ 33,477

$ 38,163

         Income taxes

$ 1,415

$ 2,567

$ 2,685

         Non cash transfer of loans to other real estate owned

$ 11,211

$ 5,373

$ 2,373

 

See notes to consolidated financial statements.

 

27


CONSOLIDATED STATEMENTS OF CASHFLOWS (continued)

 

 

Bank acquisitions:

(In Thousands of Dollars)

 

2009

 

2008

 

2007

 

 

 

 

Securities acquired (including FHLB stock)

0

0

28,252

Loans acquired, net of allowance for loan losses

0

0

178,456

Bank premises and equipment

0

0

7,283

Acquisition intangibles recorded

0

0

18,983

Other assets assumed

0

0

12,152

Deposits assumed

0

0

(171,999)

Borrowings assumed

0

0

(32,558)

Other liabilities assumed

0

0

(6,679)

 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 – SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Operations:  Firstbank Corporation (the “Company”) is a bank holding company. Each of our subsidiary banks is a full service community bank. The subsidiary banks offer all customary banking services, including the acceptance of checking, savings and time deposits, and the making of commercial, agricultural, real estate, personal, home improvement, automobile and other installment and consumer loans. Our consolidated assets were, $1.482 billion as of December 31, 2009, and primarily represent commercial and retail banking activity. Mortgage loans serviced for others of $602 million, as of December 31, 2009, are not included in the consolidated balance sheet.

 

Principles of Consolidation:  The consolidated financial statements include the accounts of the Company and its subsidiaries, Firstbank – Alma; Firstbank (Mt. Pleasant); Firstbank – West Branch; Firstbank – St. Johns; Keystone Community Bank and Firstbank – West Michigan (the “Banks”); 1st Armored, Incorporated; 1st Title, Incorporated; 1st Investors Title, LLC; C.A. Hanes Realty, Incorporated (sold September 30, 2007), Austin Mortgage Company; and FBMI Risk Management Services, Inc., after elimination of inter-company accounts and transactions. These subsidiaries are wholly owned, except C.A. Hanes Realty, which had a 45% minority interest through September 30, 2007 and 1st Investors Title, LLC, which had a 48% minority interest through September 30, 2009 at which time we sold 3% of the company.  We now have a 49% ownership in 1st Investors Title, LLC and do not consolidate their results into the results of the Company as required by generally accepted accounting principles. Firstbank – Lakeview was merged into Firstbank (Mt. Pleasant) in 2008. Each of our six banks operates its own Mortgage Company. Keystone Community Bank also owns Keystone Premium Finance, LLC, which has been in the business of financing large dollar insurance premiums and was closed during 2008. The operating results of these companies are consolidated into each Bank’s financial statements. During 2004 we formed a special purpose trust, Firstbank Capital Trust I, in 2006 we formed Firstbank Capital Trust II, and in 2007 we formed Firstbank Capital Trust III and Firstbank Capital Trust IV, for the sole purpose of issuing trust preferred securities. Under generally accepted accounting principles, these trusts are not consolidated into our financial statements. 

 

Use of Estimates:  The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period.  Actual results could differ from those estimates.

 

Certain Significant Estimates:  The primary estimates incorporated into our financial statements, which are susceptible to change in the near term, include the allowance for loan losses, the determination of the fair value of certain financial instruments, determination of state and federal tax liabilities, goodwill, purchase accounting and core deposit intangible valuations, valuation of other real estate owned, and the valuation of mortgage servicing rights.

 

Current Vulnerability Due to Certain Concentrations:  Our business is concentrated in the mid-central and southwestern sections of the lower peninsula of Michigan. While the loan portfolio is diversified, the customers’ ability to honor their debts is partially dependent on the local economies. Our service area is primarily dependent on manufacturing (automotive and other), agricultural and recreational industries. Most commercial and agricultural loans are secured by business assets, including commercial and agricultural real estate and federal farm agency guarantees. Generally, consumer loans are secured by various items of personal property and mortgage loans are secured by residential real estate. Our funding sources include time deposits and other deposit products which bear interest. Periods of rising interest rates result in an increase in our cost of funds and an increase in the yields on certain assets. Conversely, periods of falling interest rates result in a decrease in yields on certain assets and costs of certain funds.

28


 

Cash and Cash Equivalents:  Cash and cash equivalents include cash on hand, amounts due from banks and short term investments, which include interest bearing deposits with banks and the Federal Reserve, federal funds sold, and overnight money market fund investments. Generally, federal funds and overnight money market funds are purchased for a one day period. We report customer loan transactions, deposit transactions and repurchase agreements and overnight borrowings on a net basis within our cash flow statement.

 

Trading Account Securities: From time to time, we invest in the common stock of other companies. During 2007 we determined that we should reclassify those investments from available for sale to trading account securities. Trading account securities are adjusted to fair value through the income statement, with increases in value reflected as non-interest income and decreases in value reflected as a decrease to non-interest income.

 

Securities Available for Sale:  Securities available for sale consist of bonds and notes which might be sold prior to maturity due to changes in interest rate, prepayment risks, yield and availability of alternative investments, liquidity needs or other factors. Securities classified as available for sale are reported at their fair value and the related unrealized holding gain or loss (the difference between the fair value and amortized cost of the securities so classified) is reported in other comprehensive income. Other securities such as Federal Home Loan Bank stock are carried at cost. Interest income includes amortization of purchase premium or discount. Premiums and discounts on securities are amortized on the level-yield method.   

 

Declines in the fair value of securities below their cost that are other than temporary are reflected as realized losses. In estimating other-than-temporary losses, management considers: (1) the length of time and extent that fair value has been less than carrying value; (2) the financial condition and near term prospects of the issuer; and (3) the Company’s ability and intent to hold the security for a period of time sufficient to allow for any anticipated recovery in fair value.

 

Mortgage Banking Activities:  Servicing rights are recognized as assets based on the allocated value of retained servicing rights on loans sold. Servicing rights are expensed in proportion to, and over the period of, estimated net servicing revenues. Impairment is evaluated based on the fair value of the rights, using groupings of the underlying loans as to interest rates. Any impairment of a grouping is reported as a valuation allowance.

 

Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal or a fixed amount per loan and are recorded as income when earned. Amortization of mortgage serving rights is netted against loan servicing fee income.

 

Mortgage Derivatives: From time to time, we enter into mortgage banking derivatives such as forward contracts and rate lock commitments in the ordinary course of business. The derivatives are not designated as hedges and are carried at fair value. The net gain or loss on mortgage banking derivatives is included in gain on sale of loans.

 

Loans Held for Sale:  Mortgage loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or market, as determined by outstanding commitments from investors. Net unrealized losses, if any, are recorded as a valuation allowance and charged to earnings.

 

Mortgage loans held for sale are generally sold with servicing rights retained. Gains and losses on sales of mortgage loans are based on the difference between the selling price and the carrying value of the related loan sold, which is reduced by the cost allocated to the servicing right. We generally lock in the sale price to the purchaser of the loan at the same time we make a rate commitment to the borrower.

 

Loans:  Loans receivable, for which management has the intent and ability to hold for the foreseeable future or payoff are reported at their outstanding unpaid principal balances, net of any deferred fees or costs on originated loans, unamortized premiums or discounts. Loan origination fees and certain origination costs are capitalized and recognized as an adjustment to yield of the related loan. Interest income is reported on the interest method and includes amortization of net deferred loan fees and costs over the loan term without anticipating prepayments. Interest income on mortgage and commercial loans is discontinued at the time the loan becomes 90 days delinquent unless the credit is well secured and in process of collection. Consumer and unsecured consumer line of credit loans are typically charged off no later than 120 days past due. In all cases loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.

29


 

All interest accrued, but not received, for loans placed on nonaccrual status, is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost-recovery method until qualifying for return to accrual. Loans are returned to accrual status when all of the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

 

Allowance for Loan Losses:  The allowance for loan losses is a valuation allowance for probable incurred credit losses. Management uses a quantitative and qualitative methodology for analyzing factors which impact the allowance for loan losses consistently across its six banking subsidiaries. The process applies risk factors for historical charge-offs and delinquency experience, portfolio segment weightings and industry and regional factors and trends as they affect the banks’ portfolios. Consideration of exposures to industries potentially most affected by risks in the current economic and political environment, and the review of potential risks in certain credits that are considered part of the non-performing loan category contributed to the establishment of the allowance levels at each bank.  Loan losses are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed.

 

Loans are reviewed on an ongoing basis for impairment. A loan is impaired when it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. Impaired loans are measured based on the present value of expected cash flows discounted at the loan’s effective interest rate or, as a practical expedient, the fair value of collateral, if the loan is collateral dependent. Loans considered to be impaired are reduced to the present value of expected future cash flows or to the fair value of collateral by allocating a portion of the allowance for loan losses to such loans. If these allocations cause an increase in the allowance for loan losses such increase is reported as provision for loan loss. Increases or decreases in carrying value due to changes in estimates of future payments or the passage of time are reported as reductions or increases in the provision for loan losses.

 

Smaller balance homogeneous loans such as residential first mortgage loans secured by one to four family residences, residential construction, automobile, home equity and second mortgage loans, are collectively evaluated for impairment. Commercial loans and first mortgage loans secured by other properties are evaluated individually for impairment. When credit analysis of the borrower’s operating results and financial condition indicates the underlying ability of the borrower’s business activity is not sufficient to generate adequate cash flow to service the business’ cash needs, including our loans to the borrower, the loan is evaluated for impairment. Often this is associated with a delay or shortfall in payments of 90 days or less. Commercial loans are rated on a scale of 1 to 9, with grades 1 to 4 being pass grades, 5 and 6 being special attention or watch, 7 substandard, 8 doubtful, and 9 loss.  Loans graded 6, 7, and 8 are considered for impairment. Loans are generally moved to nonaccrual status when 90 days or more past due. These loans are often considered impaired. Impaired loans, or portions thereof, are charged off when deemed uncollectible. 

 

Premises and Equipment:  Premises and equipment are stated on the basis of cost less accumulated depreciation. Depreciation is computed over the estimated useful lives of the assets, primarily by accelerated methods for income tax purposes and by the straight line method for financial reporting purposes.  Buildings and related components are assigned useful lives ranging from 5 to 33 years. Furniture, fixtures and equipment are assigned useful lives ranging from 3 to 10 years.

 

Other Real Estate:  Other real estate (included as a component of other assets) includes properties acquired through either a foreclosure proceeding or acceptance of a deed in lieu of foreclosure and is initially recorded at the fair value less cost to sell when acquired, establishing a new cost basis. These properties are evaluated periodically and if fair value declines subsequent to foreclosure, a valuation allowance is recorded through expense. Costs incurred for the property after foreclosure are expensed. Other real estate owned totaled $7.4 million and $5.4 million at December 31, 2009 and 2008. Gains and losses on the sale of other real estate owned are recorded on the income statement as other income.

30


The following table summarizes the activity associated with other real estate owned.

 

(In Thousands of Dollars)

2009

2008

Balance at beginning of year

$ 5,382

$ 3,153

Properties transferred into OREO

11,211

5,377

Valuation impairments recorded

(1,271)

(688)

Proceeds from sale of properties

(7,561)

(2,273)

Gain or (loss) on sale of properties

 (336)

 (187)

Balance at end of year

$7,425

$5,382

 

Goodwill and Other Intangible Assets:  Goodwill results from business acquisitions and represents the excess of the purchase price over the fair value of acquired tangible assets and liabilities and identifiable intangible assets. Goodwill is assessed at least annually for impairment and any such impairment is recognized in the period identified. We use a market valuation model, which compares the inherent value of our company to valuations of recent transactions in the market place to determine if the our goodwill has been impaired.

 

Other intangible assets consist of core deposit, acquired customer relationship intangible assets arising from whole bank and branch acquisitions, and non-compete agreements. They are initially measured at fair value and then are amortized on an accelerated method over their estimated useful lives.

 

Long Term Assets:  Premises and equipment, core deposit and other intangible assets, and other long-term assets are reviewed for impairment when events indicate their carrying amount may not be recoverable from future undiscounted cash flows. If impaired, a charge is taken to earnings, and the assets are written down to fair value.

 

Loan Commitments and Related Financial Instruments:  Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded.

 

Income Taxes:  We record income tax expense based on the amount of taxes due on our tax return plus the change in deferred taxes, computed based on the future tax consequences of temporary differences between the carrying amounts and tax bases of assets and liabilities using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. 

 

Earnings Per Share:  Basic earnings per share is calculated by dividing net income available for common shareholders (net income less preferred stock dividends and accretion of the preferred stock discount) by the weighted average number of common shares outstanding.  Diluted earnings per share is calculated by dividing net income available for common shareholders by the weighted average common shares outstanding including the dilutive effect of additional common shares that may be issued under outstanding stock options and warrants.

 

Comprehensive Income:  Comprehensive income consists of net income and changes in unrealized gains and losses on securities available for sale, net of tax, which is recognized as a separate component of equity. Accumulated other comprehensive income consists of unrealized gains and losses on securities available for sale, net of tax.

 

Effect of Newly Issued Accounting Standards:  The FASB issued new guidance in 2009 on the accounting for transfers of financial assets. The new guidance eliminates the concept of a qualifying special-purpose entity. Other changes from current accounting standards include new de-recognition criteria for a transfer to be accounted for as a sale, and a changes to the amount of recognized gain/loss on transfers accounted for as a sale when beneficial interests are received by the transferor. This new standard will be applied prospectively to new transfers of financial assets and will be effective for the first annual period beginning after November 15, 2009 and interim periods within that first annual period. Early application is prohibited.  We have determined that the adoption of this new standard will not have a material effect on our financial statements.

 

Loss Contingencies:  Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe there are such matters that will have a material effect on the financial statements as of December 31, 2009.

31


 

Fair Value of Financial Instruments:  Fair values of financial instruments are estimated using relevant market information and other assumptions, as more fully disclosed in a separate note. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect the estimates.

 

Reclassification:  Certain 2007 and 2008 amounts may have been reclassified to conform to the 2009 presentation.

 

Operating Segments:  While the chief decision-makers monitor the revenue streams of the various products and services, operations are managed and financial performance is evaluated on a company wide basis. Operating segments are aggregated into one as operating results for all segments are similar. Accordingly, all of the financial service operations are considered by management to be aggregated in one reportable operating segment.

 

NOTE 2 – ACQUISITIONS AND DIVESTITURES

 

On July 1, 2007 we acquired ICNB Financial Corporation (ICNB). ICNB was the holding company for The Ionia County National Bank of Ionia, based in Ionia, Michigan. Ionia County National Bank subsequently changed its name to Firstbank – West Michigan. The purpose of the acquisition was to increase market share in the Michigan banking market and to achieve increased operating efficiencies by leveraging our central support functions. As of June 30, 2007, ICNB had total assets of $231 million, total deposits of $172 million, and total loans, net of allowance, of $178 million. The merger was accounted for using the purchase accounting method of accounting, and accordingly the purchase price was allocated to assets acquired and the liabilities assumed based upon the estimated fair value as of the merger date.

 

Firstbank Corporation paid an aggregate value of $38.4 million to acquire the shares of ICNB common stock outstanding. The purchase price was determined using the Firstbank’s market price on February 1, 2007, the date of the merger agreement. We issued 874,749 shares of Firstbank common stock, and paid $19,584,000 in cash for the acquisition. The acquisition resulted in the creation of $19.0 million of intangible assets, of which $14.9 million was designated as goodwill and $3.7 million as core deposit intangible. The goodwill created in this merger is not tax deductible.

 

ICNB’s financial information is incorporated into the financial statements contained within this report from July 1, 2007 forward, the date of the merger.

 

On September 30, 2007, we sold our 55% majority ownership in C.A. Hanes Realty, Inc. at a loss after taxes of $104,000. Historical earnings from C.A. Hanes Realty, Inc., net of the 45% minority interest, are included in the financial presented in this report. Financial results subsequent to September 30, 2007 are excluded for C.A. Hanes, Realty, Inc. as the sale transaction was completed on that date.

 

NOTE 3 – RESTRICTIONS ON CASH AND DUE FROM BANKS

 

Our subsidiary banks are required to maintain average reserve balances in the form of cash and non-interest bearing balances due from the Federal Reserve Bank. The average reserve balances required to be maintained during 2009 and 2008 were $8,189,000 and $6,190,000, respectively. These balances do not earn interest.

 

32


NOTE 4 – SECURITIES

 

The fair value of securities available for sale was as follows:

 

Fair            Value

Gross Unrealized

Gains

    Gross    

 Unrealized

    Losses       

 

(In Thousands of Dollars)

Securities Available for Sale:

 

 

 

 

December 31, 2009:

 

 

 

 

U.S. governmental agency

$ 99,185

$ 435

$ (200)

 

States and political subdivisions

33,818

510

(217)

 

Collateralized Mortgage Obligations

10,339

338

(2)

 

Equity 

  3,338

 172

(130)

 

    Total

$ 156,930

$ 1,455

$ (549)

 

 

 

 

 

 

December 31, 2008:

 

 

 

 

U.S. governmental agency

$   64,102

$    805

$  (64)

 

States and political subdivisions

33,278

442

(101)

 

Collateralized Mortgage Obligations

9,446

272

(6)

 

Equity 

   6,047

      0

   (6)

 

    Total

$ 112,873

$ 1,519

$  (177)

 

 

Securities with unrealized losses at year end 2009 and 2008 not recognized in income are as follows:

 

(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, 2009

 

 

 

 

 

 

US Government Agencies

$ 29,394

$ (200)

$ 0

$ 0

$ 29,394

$ (200)

States and Political Subdivisions

4,855

(182)

2,618

(35)

7,473

(217)

Collateralized Mortgage Obligations

1,410

(2)

0

0

1,410

(2)

Equity

      94

(56)

   126

 (74)

     220

(130)

Total Temporarily Impaired

$ 35,753

$ (440)

$ 2,744

$ (109)

$ 38,497

$ (549)

 

 

 

 

 

 

 

December 31, 2008

 

 

 

 

 

 

US Government Agencies

$ 14,694

$ (64)

$ 0

$ 0

$ 14,236

$ (64)

States and Political Subdivisions

3,527

(29)

2,039

(72)

5,567

(101)

Collateralized Mortgage Obligations

458

       (6)

0

0

458

(6)

Equity

       0

  0

   250

(6)

    250

(6)

Total Temporarily Impaired

$ 18,679

$ (99)

$ 2,289

$ (78)

$ 20,511

$ (177)

 

Unrealized losses on securities shown in the previous tables have not been recognized into income because management has the intent and ability to hold these securities for the foreseeable future. The decline in market value is due to changes in interest rates for debt securities and considered normal market fluctuations for equity securities. Management has also reviewed the issuers’ bond ratings, noting they are of high credit quality.

 

Trading account securities are marked to market with the change in value reported on the income statement. Gains and losses on available for sale securities are recognized if the security is either deemed to be other than temporarily impaired, or the security is sold. During 2008 as the credit markets seized up and the market for auction rate securities became illiquid, the value of those securities fell substantially. We determined that due to the uncertainty surrounding the recoverability of the value of these securities, an other than temporary impairment charge was appropriate. During 2009 we had two securities which were written down for other than temporary impairment by a total of $150,000. These securities were trust preferred securities of Michigan banks that had a combined original book value of $500,000 and were written down to $350,000. The following table shows gross gains and losses on investment securities for the three year period:

 

 

 

(In Thousands of Dollars)

        2009

        2008

        2007

Trading Account Securities Losses

$ (213)

$ (454)

$ (628)

 

 

 

 

Available for Sale Securities

 

 

 

  Other than temporary impairment losses

$ (150)

$ (5,443)

$ 0

  Gross realized gains

1,814

$ 139

    $ 8

  Gross realized losses

(130)

 (159)

 (131)

  Net realized gains (losses)

$ 1,534

$ (5,463)

$ (123)

33


The fair value of securities at December 31, 2009, by stated maturity, is shown below. Actual maturities may differ from stated maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

(In Thousands of Dollars)

Fair Value

Due in one year or less

$ 22,960

Due after one year through five years

102,555

Due after five years through ten years

20,439

Due after ten years        

   7,638

   Total

153,592

 

 

Equity securities

   3,338

   Total securities

$ 156,930

 

At December 31, 2009 and 2008, securities with carrying values approximating $101,187,000 and $70,027,000 were pledged to secure public trust deposits, securities sold under agreements to repurchase, and for such other purposes as required or permitted by law.

 

Federal Home Loan Bank stock is carried at cost, which approximates fair value.

 

NOTE 5 – LOAN SERVICING

 

Loans held for sale at year end are as follows:

                                            

(In Thousands of Dollars)

 

 

2009

2008

Loans held for sale

$ 578

$ 1,408

   Less: Allowance to adjust to lower of cost or market

   0

      0

Loans held for sale, net

$ 578

$ 1,408

 

 

Mortgage loans serviced for others are not reported as assets.  The principal balances of these loans at year end are as follows:

 

(In Thousands of Dollars)

 

 

2009

2008

Mortgage loan portfolios serviced for:

 

 

   Federal Home Loan Mortgage Association

$ 599,624

$ 508,874

   Federal National Mortgage Association

$ 2,535

$    3,751

   Federal Home Loan Bank

$3,617

$    5,375

                                            

Custodial escrow balances maintained in connection with serviced loans were $1,158,000 and $951,800 at year end 2009 and 2008.

 

Activity for capitalized mortgage servicing rights, included in other assets on the Consolidated Balance Sheet, was as follows:

 

(In Thousands of Dollars)

 

 

2009

2008

        2007

Servicing rights:

 

 

 

  Beginning of year

$ 2,370

$ 2,284

$ 1,856

  Acquired in acquisitions

0

0

369

  Additions

3,056

1,038

580

  Amortized to expense

(1,721)

(954)

(521)

  Valuation (Impairment)/Recovery

      0

     2

      0

  End of year

$ 3,705

$ 2,370

$ 2,284

 

Management has determined that no valuation allowance was necessary at December 31, 2009 or 2008. A valuation allowance of $2 thousand was required at December 31, 2007 and was recovered in 2008.

 

The fair value of mortgage servicing rights was $5,422,000 and $4,542,000 at year end 2009 and 2008. Fair value was determined using a discount rate of 8.41%, prepayment speeds ranging from 170% to 270%, depending on the stratification of the specific right, and a weighted average delinquency rate of 1.53%.

 


The weighted average amortization period is 4.2 years.  Estimated amortization expense for each of the next five years is:

 

(In Thousands of Dollars)

2010

$ 730

2011

$ 605

2012

$ 506

2013

$ 430

2014

$ 357

 

NOTE 6 – LOANS

 

Loans at year end were as follows: 

 

 

(In Thousands of Dollars)

        2009

        2008

Commercial

$ 192,096

$ 184,455

Mortgage Loans on Real Estate:

 

 

   Residential

376,683

403,695

   Commercial

397,863

391,572

   Construction

85,229

103,206

Consumer

63,403

69,328

Credit Card

      6,333

       5,968

    Subtotal

1,121,607

1,158,224

Less:

 

 

     Allowance for loan losses

19,114

     14,594

          Loans, net

$ 1,102,493

$ 1,143,630

 

Activity in the allowance for loan losses was as follows:

 

(In Thousands of Dollars)

 

2009

2008

2007

Beginning balance

$ 14,594

$ 11,477

$ 9,966

Allowance of acquired bank

0

0

2,345

Provision for loan losses

14,671

8,256

2,014

Loans charged off

(11,185)

(5,815)

(3,423)

Recoveries

  1,034

     676

    575

Ending balance

$19,114

$14,594

$ 11,477

 

Impaired loans were as follows:

 

(In Thousands of Dollars)

 

 

2009

2008

2007

Year end loans with no allocated allowance for loan losses

$ 19,223

$ 12,282

$ 11,392

Year end loans with allocated allowance for loan losses

  11,454

7,300

3,598

  Total

$ 30,677

$ 19,582

$ 14,990

 

 

 

 

Amount of the allowance for loan losses allocated

$ 3,427

$ 2,885

$ 769

 

 

 

(In Thousands of Dollars)

2009

2008

2007

Nonaccrual loans at year end

$ 30,677

$ 19,582

$ 10,454

Restructured Loans

7,106

275

543

Loans past due over 90 days still on accrual at year end

3,221

4,982

3,161

Average of impaired loans during the year

29,047

23,402

11,864

Interest income recognized during impairment

718

454

463

Cash-basis interest income recognized

58

52

30

 

Approximately $25,809,000 and $30,081,000 of commercial loans were pledged to the Federal Reserve Bank of Chicago discount window at December 31, 2009 and 2008 to secure potential overnight borrowings.

 


NOTE 7 – PREMISES AND EQUIPMENT

 

Year end premises and equipment were as follows:

 

 

(In Thousands of Dollars)

 

2009

 

2008

Land

$ 5,692

$ 5,294

Buildings

31,937

31,937

Furniture, fixtures and equipment

19,472

19,504

     Total

57,101

56,735

Less:

 

 

     Accumulated depreciation

(31,664)

(29,794)

     Total

$ 25,437

$ 26,941

 

Depreciation expense was $2,675,000, $3,174,000, and $2,959,000 for 2009, 2008, and 2007. Rent expense was $356,000 in 2009 compared with $410,000 for 2008, and $406,000 for 2007. Rental commitments for the next five years under non-cancelable operating leases were as follows (before considering renewal options that generally are present):

 

(In Thousands of Dollars)

2010

$ 583

2011

568

2012

453

2013

373

2014

   178

Total

$ 2,155

 

NOTE 8 – GOODWILL AND INTANGIBLE ASSETS

 

Goodwill

During the third quarter of 2009 we commissioned a third party to complete an impairment analysis of our goodwill. The results of that test showed that no impairment existed at that time based on the assumptions used to value the company. We determined that the appropriate reporting level to evaluate the company was the total company. The standard for the valuation used was fair value defined as the price that would be received to sell the company as a whole in an orderly transaction between market participants at the measurement date. In addition, we assumed that synergies and other cost reductions of 15% would occur from a change of control in determination of the fair value.

 

The analysis included two approaches to determine the fair value; the income approach, where value was determined using a discounted cash flow of projected earnings capacity including synergies was determined using a 12% discount rate; and the market approach, where value was determined using price-to-earnings, price-to-tangible book value and core deposit premiums of similar sized transactions. These measures were compiled and a composite value determined. This composite value was compared to the carrying value of common equity to determine if impairment existed. Since the calculated fair value exceeded the carrying value of equity by 3.3% no impairment was recorded. As of the date the testing was completed, management concurred with the result provided by the third party used for the analysis.

 

Assumptions for future earnings and synergies are inherently uncertain and actual results could differ from these assumptions. If future earnings do not achieve the estimates used in the modeling, or future valuations for transactions in the market change, the results of future testing could be different, possibly resulting in impairment of our goodwill at a future date.

 

The change in the carrying amount of goodwill for the year is as follows:

 

(In Thousands of Dollars)

 

 

2009

2008

Balance at January 1

$ 35,603

$ 34,421

Goodwill from acquisitions/(divestitures)

(90)

302

Reclassification of other intangibles to goodwill

        0

  880

Balance at December 31 

$ 35,513

$ 35,603

 


The $302,000 of goodwill from acquisitions in 2008 relates to the purchase of ICNB. The $880,000 reclassification in 2008 resulted from a re-characterization of an intangible relating to an earlier acquisition.

 

Acquired Intangible Assets

Acquired intangible assets at year end were as follows:                                       

 

 

(In Thousands of Dollars)

     Gross

     Amount

 

Accumulated  Amortization

Net

Carrying

Amount

 

2009

Amortized intangible assets:

 

 

 

 

  Core deposit premium resulting from

 

 

 

 

       bank and branch acquisitions

$ 7,930

$ 4,990

$ 2,940

 

  Other customer relationship intangibles

   271

   271

       0

 

      Total

$ 8,201

$ 5,261

$ 2,940

 

 

 

 

 

 

2008

 

 

 

 

Amortized intangible assets:

 

 

 

 

  Core deposit premium resulting from

 

 

 

 

       bank and branch acquisitions

$ 8,029

$ 4,148

$ 3,881

 

  Other customer relationship intangibles

   271

   271

      0

 

      Total

$ 8,300

$ 4,419

$ 3,881

 

 

 

 

 

 

Aggregate amortization expense was $934,000, $1,071,000, and $954,000 for 2009, 2008, and 2007, respectively. The amount shown as core deposit premium at December 31, 2009 is net of a write off from sale of our Auburn branch in the second quarter of 2009 which had a gross amount of $99,000 and accumulated amortization of $92,000. Our estimated amortization expense for each of the next five years:

 

 (In Thousands of Dollars)

 

Year

Amount

2010

$ 796

2011

$ 697

2012

$ 482

2013

$ 370

2014

$ 278

 

NOTE 9 – FEDERAL INCOME TAXES

 

Federal income taxes consist of the following:

 

 

(In Thousands of Dollars)

2009

2008

2007

Current expense

$ 144

$ 2,451

$ 2,560

Deferred expense (benefit)

         241

 (3,513)

  331

Change in deferred tax valuation allowance

   659

       0

      0

     Total

    $ 1,044

$ (1,062)

$ 2,891

 

A reconciliation of the difference between federal income tax expense and the amount computed by applying the federal statutory tax rate of 35% in 2009, 2008 and 2007 is as follows:

 

 

 

(In Thousands of Dollars)

2009

2008

2007

Tax at statutory rate

$ 1,307

$ (120)

$ 3,947

Adjustment of federal tax uncertain liabilities

0

0

(124)

Effect of tax-exempt interest

(554)

(604)

(535)

Deferred tax valuation allowance

659

0

0

Other

(368)

(338)

(397)

     Federal income taxes

$ 1,044

$ (1,062)

$ 2,891

 

 

 

 

Effective tax rate

28%

322%

26%

 

37


The components of deferred tax assets and liabilities consist of the following at December 31st year end:

 

(In Thousands of Dollars)

 

 

2009

2008

Deferred tax assets:

 

 

  Allowance for loan losses

$ 5,850

$ 4,709

  Deferred compensation

1,318

1,966

  Losses on capital investments

1,836

2,309

  Other

    745

  1,140

    Total deferred tax assets

9,749

10,124

Deferred tax liabilities:

 

 

  Fixed assets

(1,852)

(2,023) 

  Mortgage servicing rights

(1,019)

(679) 

  Purchase accounting adjustment

(785)

(920) 

  Unrealized gain on securities available for sale

(308)

(457) 

  Other

  (726)

  (894) 

    Total deferred tax liabilities

(4,690)

(4,973

    Net deferred tax assets

$ 5,059 

 $ 5,151

  Deferred tax valuation allowance

 (659)

      0

    Net deferred tax assets

$ 4,400

$ 5,151

 

A valuation allowance related to deferred tax assets is required when it is considered more likely than not that all or part of the benefits related to such assets will not be realized. In reviewing the company’s position relative to deferred tax assets associated with certain incurred capital losses, management determined that a valuation adjustment of $659,000 was necessary at year end 2009. Based on this determination, a non-cash charge was made to record the valuation adjustment, reducing the deferred tax asset, and increasing current year income tax expense. The establishment of a valuation allowance does not relinquish our rights to utilize the deferred asset, but rather recognizes that at the current time management does not believe the deferred asset will be able to be utilized prior to its expiration. The deferred assets for which the valuation allowance was established were related to capital losses for which we do not believe we will have capital gains to offset. These assets are; $70,000 to expire in 2012, and $589,000 to expire in 2015.

 

At year end 2008, management determined that no such allowance was required. Losses on capital investments have a three year carry back and five year carry forward time period for offset. The timeframe begins with the sale of the investment. Certain tax planning strategies have been established, including the possible sale and leaseback of certain of our facilities that management believes could be executed if necessary to retain the benefits listed above.

 

Net deferred tax assets at December 31, 2009 and 2008 are included in other assets in the accompanying consolidated balance sheets.

 

NOTE 10 – DEPOSITS

 

Time deposits of $100,000 or more were $243 million and $225 million at year end 2009 and 2008. There were $19.6 million and $27.0 million of brokered CDs included in time deposits of $100,000 or more in 2009 and 2008 respectively.

Scheduled maturities of time deposits at December 31, 2009 were as follows:

 

(In Thousands of Dollars)

Year

Amount

2010

$ 357,244

2011

152,619

2012

18,786

2013

14,142

2014

12,398

2015 and after

        10

    Total

$ 555,202

 


NOTE 11 – BORROWINGS

 

Information relating to securities sold under agreements to repurchase is as follows:

 

 (In Thousands of Dollars)

 

2009

2008

At December 31:

 

 

     Outstanding Balance

$ 39,409

$ 52,917

     Average Interest Rate

.29%

.34%

 

 

 

Daily Average for the Year:

 

 

     Outstanding Balance

$ 44,933

$ 42,111

     Average Interest Rate

.30%

1.78%

 

 

 

Maximum Outstanding at any Month End

$ 50,148

$ 54,151

 

Securities sold under agreements to repurchase (repurchase agreements) generally have original maturities of less than one year. Repurchase agreements are treated as financings and the obligations to repurchase securities sold are reflected as liabilities. Securities involved with the agreements are recorded as assets of the Company and are primarily held in safekeeping by correspondent banks. Repurchase agreements are offered principally to certain large deposit customers as deposit equivalent investments.

 

We had no unsecured overnight borrowings, in the form of federal funds purchased at December 31, 2009. There were no overnight borrowings at December 31, 2008.

 

We renewed a line of credit agreement with Comerica Bank, on June 30, 2008 at a variable interest rate chosen by us of either Comerica Bank’s prime commercial borrowing rate, or 1.55% over Comerica Bank’s Eurodollar-based Rate. This agreement allowed for a revolving line of credit up to an aggregate principal amount of $30,000,000. In 2008 we accessed the line to provide working capital and had an outstanding balance of $5,600,000 at year end. On January 30, 2009, we repaid the balance and cancelled the line. A new line of credit of $6.0 million was established with the PrivateBank in early 2009. The line was never utilized and the Company chose to cancel the line prior to year-end.   

 

Firstbank – Alma had a 6.00% fixed rate note payable with a balance of $27,000 at December 31, 2008.  The note matured on January 1, 2009 and was paid off.

 

Firstbank – West Michigan had a 6.25% fixed rate note payable with a balance of $82,000 at December 31, 2008.  The note was paid off on June 4, 2009.

 

Austin Mortgage Company, LLC had a prime rate minus 0.50% variable rate line of credit with a balance of $644,000 at December 31, 2008.  The Company chose not to renew the line and it was paid off on January 30, 2009.

 

NOTE 12 – FEDERAL HOME LOAN BANK ADVANCES

 

Long term borrowings have been secured from the Federal Home Loan Bank. At year end, advances from the Federal Home Loan Bank were as follows:

 

(In Thousands of Dollars)

 

 

      2009

      2008

 

Maturities January 2010 through March 2026  at

   fixed rates ranging from 0.40% to 7.30%, averaging 4.65%

 

$ 92,263

 

$ 122,921

 

 

 

 

 

Maturities January 2010 through March 2010  with a variable rate of interest at year end of 0.46%

 

$ 8,000

 

$ 33,000

 

 

Each Federal Home Loan Bank advance is payable at its maturity date without penalty, however, substantial penalties do exist if an advance is paid before its contractual maturity. Such penalties vary from advance to advance and are based on the size, interest rate, and remaining term of each specific advance. Advances of $68,900,000 may be converted from fixed to variable rate by the FHLB, but may be repaid, without penalty, if that option is exercised. The advances were collateralized by $270,638,000 and $282,731,000 of first mortgage loans under a blanket lien arrangement and pledges of specific mortgages at year end 2009 and 2008. As of December 31, 2009, the Company had $63,570,000 of additional borrowing capacity with the Federal Home Loan Bank. 

39


 

Maturities of FHLB advances are as follows:

 

(In Thousands of Dollars)

2010

$ 66,419

2011

20,000

2012

4,826

2013

1,500

2014

0

2015 and after

   7,518

  Total

$ 100,263

 

NOTE 13 – SUBORDINATED DEBENTURES

 

On October 18, 2004, a trust formed by us issued $10,310,000 of LIBOR plus 1.99% variable rate trust preferred securities as part of a pooled offering of such securities. We issued subordinated debentures to the trust in exchange for the proceeds of the offering; the debentures represent the sole assets of the trust. We may redeem the subordinated debentures, in whole or in part, any time on or after October 18, 2009 at 100% of the principal amount of the securities. The debentures are required to be paid in full on October 18, 2034.

 

On January 20, 2006, a trust formed by us issued $10,310,000 of trust preferred securities as part of a pooled offering of such securities. The securities carry an interest rate of 6.049% for five years, and then convert to a variable rate of LIBOR plus 1.27% for the remainder of their term. We issued subordinated debentures to the trust in exchange for the proceeds of the offering; the debentures represent the sole assets of the trust. We may redeem the subordinated debentures, in whole or in part, any time on or after April 7, 2011 at 100% of the principal amount of the securities. The debentures are required to be paid in full on April 7, 2036.

 

On July 30, 2007, two trusts, formed by us, issued $15,464,000 of trust preferred securities as part of a pooled offering of such securities. One of the trusts issued $7,732,000 of variable rate securities at 90 day LIBOR plus 1.35% (6.71% on the date of issuance). The other trust issued $7,732,000 of fixed rate securities that carry an interest rate of 6.566% for five years, and then convert to a variable rate of 90 day LIBOR plus 1.35% for the remainder of their term. Firstbank then issued subordinated debentures to the trust in exchange for the proceeds of the offering; the debentures represent the sole assets of each of the trusts. We may redeem the subordinated debentures, in whole or in part, any time on or after July 30, 2012 at 100% of the principal amount of the securities. The debentures are required to be paid in full on July 30, 2037.

 

The trusts are not consolidated with the company’s financial statements, but rather the subordinated debentures are shown as a liability.  Our investment in the stock of the trust was $1,084,000 and is included in equity securities available for sale. These investments are restricted from sale and are carried at historical cost, which approximates fair value.

 

NOTE 14 – SHAREHOLDERS’ EQUITY

 

We are subject to various regulatory policies and requirements relating to the payment of dividends, including requirements to maintain adequate capital above regulatory minimums.

 

On January 30, 2009 we issued 33,000 shares of Series A, no par value $1,000 liquidation preference, fixed rate cumulative perpetual preferred stock (Preferred Stock) and warrants to purchase 578,947 shares of our common stock at an exercise price of $8.55 per share (Warrants), to the U.S. Department of Treasury in return for $33 million under the Capital Purchase Program (CPP). Of the proceeds, $32.7 million was allocated to the Preferred Stock and $0.3 million was allocated to the Warrants based on the relative fair value of each. The $0.3 million discount on the Preferred Stock is being accreted using an effective yield method over five years. The Preferred Stock and Warrants qualify as Tier 1 capital.

 

The Preferred Stock pays cumulative quarterly cash dividends at a rate of 5% per year on the $1,000 liquidation preference through February 15, 2014 and at a rate of 9% per year thereafter. We accrue dividends based on the rates, liquidation preference and time since last quarterly dividend payment. Under the CPP, the consent of the U.S. Treasury is required for any quarterly common stock dividend of more than $0.225 per share (subject to adjustment for stock splits, stock dividends and certain other transactions) and for any common share repurchases (other than common share repurchases in connection with any benefit plan in the ordinary course of business) in each case until January 30, 2012, unless the Preferred Stock has been fully redeemed or the U.S. Treasury has transferred all the Preferred Stock to third parties prior to that date.  In addition, all accrued and unpaid dividends on the Preferred Stock must be declared and the payment set aside for the benefit of the holders of Preferred Stock before any dividend may be declared on our common stock and before any shares of our common stock may be repurchased, subject to certain limited exceptions.

40


 

Holders of shares of the Preferred Stock have no right to exchange or convert such shares into any other security of Firstbank Corporation and have no right to require the redemption or repurchase of the Preferred Stock.  The Preferred Stock does not have any sinking fund.  The Preferred Stock is non-voting, other than class voting rights on certain matters that could adversely affect the Preferred Stock. 

 

After January 30, 2012, we may redeem the Preferred Stock for the liquidation preference plus accrued and unpaid dividends.  Any such redemption is subject to U.S. Treasury’s prior consultation with the Federal Reserve Board.

 

The Warrants are immediately exercisable for 578,947 shares of our common stock at an initial exercise price of $8.55 per common share.  The Warrants are transferrable and may be exercised at any time on or before January 30, 2019.

 

NOTE 15 – BENEFIT PLANS

 

The Firstbank Corporation 401(k) plan, a defined contribution plan, is an IRS qualified 401(k) salary deferral plan, under which Firstbank Corporation stock is one of the investment options. The Board of Directors approved changing the plan to a Safe Harbor 401(k) plan for the 2008 plan year. A Safe Harbor plan relieves administrative testing in exchange for immediate vesting of the employee’s matching contributions. Both employee and employer contributions may be made to the plan. The Company’s 2009, 2008 and 2007 matching 401(k) contributions charged to expense were $557,000, $572,000 and $425,000 respectively.  The increase in match represents additional employees from the ICNB acquisition. The percent of the Company’s matching contribution to the 401(k), and the determination to offer a Safe Harbor plan, is determined annually by the Board of Directors.

 

The ICNB Financial Corporation Incentive Savings Plan was an IRS approved 401(k) plan that allowed both employee and employer contributions. Firstbank – West Michigan’s 2007 matching contributions charged to expense after acquisition was $21,000. The ICNB Savings Plan was terminated in the first quarter of 2008 and Firstbank – West Michigan’s employees were eligible to participate in the Firstbank Corporation 401(k) Plan on January 1, 2008. Firstbank – West Michigan also had a deferred compensation plan for its directors and executive officers. The plan was frozen before the ICNB acquisition and has a balance at the end of 2009 of $2.3 million.

 

The Board of Directors had established the Firstbank Corporation Affiliate Deferred Compensation Plan (“Plan”). The American Jobs Creation Act of 2004, had significant impact on the design and operation of non-qualified deferred compensation plans. As a result of those changes, future deferrals into the Plan were suspended effective December 31, 2004. This nonqualified plan, as defined by the Internal Revenue Code, allowed Directors to defer their director fees and key management to defer a portion of their salaries into the Plan. The Plan was terminated in 2009 and the assets are being distributed according to the Plan document. The distribution does not materially enhance an existing benefit or right, nor does it create a new benefit or right. 

 

NOTE 16 – STOCK BASED COMPENSATION

 

The Company has stock based compensation plans as described below. Total compensation cost that has been charged against income for those plans was $­­­­­112,000, $181,000, and $247,000 for 2009, 2008 and 2007. The total income tax benefit was $38,000, $62,000 and $84,000, respectively.

 

The Firstbank Corporation Stock Compensation Plans of 1993, 1997 and 2006 (“Plans”), as amended,  which were shareholder approved, provide for the grant of 395,986, 593,798 and 315,000 shares of stock, respectively, in either restricted form or under option. Options may be either incentive stock options or nonqualified stock options. As of December 31, 2009 only nonqualified stock options and restricted stock shares have been issued under the plans. The Plan of 1993 terminated April 26, 2003. The 1997 Plan terminated April 28, 2007. The 2006 Plan will terminate February 27, 2016. The Board, at its discretion, may terminate any or all of the Plans prior to the Plans’ scheduled termination dates.  At year end 2009, there were 128,665 shares available for grand under the 2006 Plan.

41


 

Stock Option

Each option granted under the Plans may be exercised in whole or in part during such period as is specified in the option agreement governing that option. Options may only be issued with exercise prices equal to, or greater than, the stock’s market value on the date of issuance. The length of time available for a stock option to be exercised is governed by each option agreement, but has not been more than ten years from the issuance date. 

 

All companies are required to record compensation cost for stock options provided to employees in return for employee service. The cost is measured at the fair value of the options when granted. This cost is expensed over the employee service period, which is normally the vesting period of the options. 

 

The fair value of each option award is estimated on the date of grant using a closed form option valuation (Black-Scholes) model that uses the assumptions noted in the table below. Expected volatilities are based on historical volatilities of our common stock. We use historical data to estimate option exercise and post-vesting termination behavior. The expected term of options granted is based on historical data and represents the period of time that options granted are expected to be outstanding, which takes into account that the options are not transferable. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of the grant. The weighted average fair value of options granted was $2.18, $0.39 and $2.80 in 2009, 2008, and 2007, respectively.

 

 

2009

2008

2007

 

 

 

 

Risk-free interest rate

2.80%

2.71%

3.53%

Expected option life

7 years

7 years

7 years

Expected stock price volatility

38.6%

30.2%

30.1%

Dividend yield

4.7%

12.4%

5.6%

 

Activity under the plans:

 

Twelve months ended December 31, 2009

Total options outstanding

 

 

 

 

Shares

 

 

Weighted Average Exercise Price

Weighted Average Remaining Contractual Life (years)

Aggregate Intrinsic Value (000)

Options outstanding, beginning of period

485,140

$ 18.19

 

 

Granted

42,950

 $ 8.60

 

 

Exercised

                 0

-

 

 

Forfeited

(9,242)

$ 19.54

 

 

Expired

(22,417)

$ 15.40

 

 

Options outstanding, end of period

496,431

$ 17.46

5.8

$ 40

Options exercisable, end of period

334,937

$ 19.85

4.4

$ 8

 

Proceeds, related tax benefits realized from options exercised and intrinsic value of options exercised were as follows:

 

 

Twelve months ended December 31,

(In Thousands of Dollars)

 

 

 

 

2009

2008

2007

Proceeds of options exercised

$ 0

$ 0

$ 624

Related tax benefit recognized

$ 0

$ 0

$80

Intrinsic value of options exercised

$ 0

$ 0

$ 227

 

As of December 31, 2009, there was $156,000 of total unrecognized compensation cost related to non-vested stock options granted under the Plans. The cost is expected to be recognized over a weighted-average period of 2.2 years.

 

42


Options outstanding at December 31, 2009 were as follows:

 

 

Options outstanding

 

Exercisable

 

 

Range of exercise prices

 

 

 

Shares

Weighted Average Exercise Price

Weighted Average Contractual Life (years)

 

 

 

 

Shares

Weighted Average Exercise Price

$  7.80 - $12.00

107,700

 $ 8.12

9.3

 

12,950

$  7.80

$12.01 - $16.00

140,254

$ 14.85

4.3

 

102,304

$ 14.42

$16.01 - $ 20.00

41,213

$ 19.20

2.9

 

41,213

$ 19.20

$20.01 - $ 26.18

207,764

$ 23.75

5.4

 

178,469

$ 23.98

 Total

496,431

$ 17.46

5.8

 

334,937

$ 19.85

 

Restricted Stock

Restricted shares may be issued under the Plans as described above. Compensation expense is recognized over the vesting period of the shares based on the market value of the shares on the issue date.

 

A summary of changes in the Company’s non-vested shares for 2009 follows:

 

 

 

Non-vested Shares

 

 

Shares

 

Weighted-Average

Grant-Date

Fair Value

Non-vested at January 1, 2009

10,015

 

$ 15.38

   Granted

8,500

 

$ 7.68

   Vested

(1,787)

 

$ 12.79

Non-vested at December 31, 2009

16,228

 

$ 11.87

 

As of December 31, 2009, there was $115,000 of total unrecognized compensation cost related to non-vested shares granted under the Restricted Stock Plan. The cost is expected to be recognized over a weighted-average period of 1.8 years. The total fair value of shares vested during the years ended December 31, 2009, 2008 and 2007 was $22,900, $31,700, and $0. Expense of $48,000 was recorded for restricted stock in 2009 compared with $28,000 in 2008 and $14,000 in 2007.

 

NOTE 17 – RELATED PARTY TRANSACTIONS

 

Loans to principal officers, directors, and their affiliates were as follows:

 

(In Thousands of Dollars)

2009

2008

Beginning balance

$ 57,230

$ 51,569

New loans

38,930

76,603

Repayments

47,442

(67,572)

Addition/(Deletion) of Directors

(2,883)

  (3,370)

Ending balance

$ 45,835

$ 57,230

 

Deposits from principal officers, directors, and their affiliates at year end 2009 and 2008 were $23.2 million and $23.2 million respectively.

 

NOTE 18 – FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

 

Some financial instruments, such as loan commitments, credit lines, letters of credit and overdraft protection are issued to meet customer financing needs. These are agreements to provide credit or to support the credit of others, as long as conditions established in the contract are met and usually have expiration dates. Commitments may expire without being used. Off-balance sheet risk to credit loss exists up to the face amount of these instruments although material losses are not anticipated. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of the commitment.

 

43


Financial instruments with off-balance sheet risk were as follows at year end:

 

 

(In Thousands of Dollars)

 

                    2009

                    2008

 

Fixed Rate

Variable Rate

Fixed Rate

Variable Rate

Commitments to make loans

$ 40,897

$8,016 

$ 58,751

$ 10,807

   (at market rates)

 

 

 

 

Unused lines of credit and letters

 

 

 

 

   of Credit

$ 22,452

$113,034

$ 22,547

$ 119,444

Standby Letters of Credit

$   6,541

$18,879  

$   8,491

$   11,042

 

Commitments to make loans are generally made for periods of 60 days or less. The fixed rate loan commitments have interest rates ranging from 6.0% to 7.75% and maturities ranging from 1 year to 30 years.

 

NOTE 19 – CONTINGENCIES

 

From time to time certain claims are made against the Company and its banking subsidiaries in the normal course of business. There were no outstanding claims considered by management to be material at December 31, 2009.

 

NOTE 20 – DIVIDEND LIMITATION OF SUBSIDIARIES

 

Capital guidelines adopted by Federal and State regulatory agencies and restrictions imposed by law limit the amount of cash dividends the banks can pay to the Company. At December 31, 2009, using the most restrictive of these conditions for each bank, the aggregate cash dividends that the banks can pay the Company without prior approval was $21,848,000. It is not the intent of management to have dividends paid in amounts which would reduce the capital of the banks to levels below those which are considered prudent by management and in accordance with guidelines of regulatory authorities.

 

NOTE 21 – STOCK REPURCHASE PROGRAM

 

On July 23, 2007 the board of directors approved a plan to re-establish the authorization to repurchase shares of Firstbank Corporation common stock in an aggregate amount of up to $5 million from that date forward.

 

During 2007, we repurchased 103,100 shares of our common stock for an average cost per share of $17.47. We did not repurchase any shares during 2008 or 2009.

 

As of June 30, 2009 we had authority to repurchase $3.2 million of our common stock under the July 2007 plan. On August 24, 2009, the Board of Directors unanimously approved rescinding the remaining authority to repurchase common shares.

 

NOTE 22 – CAPITAL ADEQUACY

 

Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators.  Failure to meet capital requirements can initiate regulatory action.

 

Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited; as are asset growth and expansion, and capital restoration plans are required.

 

At year end 2009 and 2008, the most recent regulatory notifications categorize us as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed that classification.

 

44


Actual and required capital amounts at year end and ratios are presented below:

 

 

      Actual

  Minimum Required

For Capital

   Adequacy Purposes

   To Be Well

   Capitalized Under

   Prompt Corrective

   Action Provisions

 

 

 

(In thousands of dollars)

 

Amount

Ratio

Amount

Ratio

Amount

Ratio

2009

 

 

 

 

 

 

Total Capital to Risk Weighted Assets

 

 

 

 

 

 

     Consolidated

$ 156,898

14.21%

$ 88,355

 8.00%

$ 110,443

  10.00%

     Firstbank – Alma

21,728

12.66%

13,727

8.00%

17,159

10.00%

     Firstbank – Mt. Pleasant

36,680

12.01%

24,431

8.00%

30,538

10.00%

     Firstbank – West Branch

22,366

11.75%

15,233

8.00%

19,041

10.00%

     Firstbank – St. Johns

8,823

12.22%

5,777

8.00%

7,221

10.00%

     Keystone Community Bank

26,320

11.89%

17,706

 8.00%

22,133

10.00%

     Firstbank – West Michigan

17,308

13.22%

10,473

 8.00%

13,091

10.00%

 

 

 

 

 

 

 

Tier 1 (Core) Capital to Risk Weighted Assets

 

 

 

 

 

 

     Consolidated

$ 143,538

13.00%

$ 44,177

4.00%

$ 66,266

  6.00% 

     Firstbank – Alma

19,576

11.41%

6,864

4.00%

10,295

6.00%

     Firstbank – Mt. Pleasant

32,861

10.76%

12,215

4.00%

18,323

6.00%

     Firstbank – West Branch

20,372

10.70%

7,616

4.00%

11,425

6.00%

     Firstbank – St. Johns

7,915

10.96%

2,888

 4.00%

4,332

6.00%

     Keystone Community Bank

23,542

10.64%

8,853

 4.00%

13,280

  6.00%

     Firstbank – West Michigan

15,627

11.94%

5,236

  4.00%

7,855

6.00%

 

 

 

 

 

 

 

Tier 1 (Core) Capital to Average Assets

 

 

 

   

 

     

     Consolidated

$ 143,538

10.05%

$ 57,153

  4.00%

$ 71,441

5.00%

     Firstbank – Alma

19,576

7.27%

10,764

  4.00%

13,455

5.00%

     Firstbank – Mt. Pleasant

32,861

9.07%

14,499

  4.00%

18,124

5.00%

     Firstbank – West Branch

20,372

8.15%

9,995

  4.00%

12,493

5.00%

     Firstbank – St. Johns

7,915

8.64%

3,666

  4.00%

4,583

 5.00%

     Keystone Community Bank

23,542

9.97%

9,446

  4.00%

11,808

5.00%

     Firstbank – West Michigan

15,627

8.05%

7,769

  4.00%

9,711

   5.00%

 


 

 

      Actual

  Minimum Required

For Capital

   Adequacy Purposes

   To Be Well

   Capitalized Under

   Prompt Corrective

   Action Provisions

 

 

 

(In thousands of dollars)

 

Amount

Ratio

Amount

Ratio

Amount

Ratio

2008

 

 

 

 

 

 

Total Capital to Risk Weighted Assets

 

 

 

 

 

 

     Consolidated

$ 123,200

11.06%

$ 89,122

 8.00%

$ 111,403

10.00%

     Firstbank – Alma

18,744

10.36%

14,469

8.00%

18,086

10.00%

     Firstbank – Mt. Pleasant

31,875

10.60%

24,060

8.00%

30,075

10.00%

     Firstbank – West Branch

19,357

10.60%

14,613

8.00%

18,266

10.00%

     Firstbank – St. Johns

22,557

10.27%

17,571

 8.00%

21,964

10.00%

     Keystone Community Bank

18,270

12.37%

11,820

 8.00%

14,775

10.00%

     Firstbank – West Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 (Core) Capital to Risk Weighted Assets

$ 111,396

10.00%

$ 44,561

4.00%

$ 66,842

  6.00%

     Consolidated

16,480

9.11%

7,234

4.00%

10,852

6.00%

     Firstbank – Alma

28,924

9.62%

12,030

4.00%

18,045

6.00%

     Firstbank – Mt. Pleasant

17,364

9.51%

7,307

4.00%

10,960

6.00%

     Firstbank – West Branch

6,566

9.28%

2,829

 4.00%

4,244

6.00%

     Firstbank – St. Johns

16,392

11.09%

5,910

  4.00%

8,865

6.00%

     Keystone Community Bank

 

 

 

 

 

 

     Firstbank – West Michigan

 

 

 

   

 

     

 

$ 111,396

8.08%

$ 55,118

4.00%

$ 68,897

5.00%

Tier 1 (Core) Capital to Average Assets

16,480

6.56%

10,045

4.00%

12,557

5.00%

     Consolidated

28,924

8.48%

13,649

  4.00%

17,062

5.00%

     Firstbank – Alma

17,364

6.86%

10,125

  4.00%

12,656

5.00%

     Firstbank – Mt. Pleasant

6,566

7.80%

3,367

  4.00%

4,209

 5.00%

     Firstbank – West Branch

20,676

8.95%

9,243

  4.00%

11,554

5.00%

     Firstbank – St. Johns

$ 123,200

11.06%

$ 89,122

 8.00%

$ 111,403

  10.00%

     Keystone Community Bank

18,744

10.36%

14,469

8.00%

18,086

10.00%

     Firstbank – West Michigan

31,875

10.60%

24,060

8.00%

30,075

10.00%

 

NOTE 23 – FAIR VALUE OF FINANCIAL INSTRUMENTS

 

Carrying amount and estimated fair values of financial instruments were as follows at year end:

 

       (In Thousands of Dollars)

 

 

      2009

       2008

 

Carrying

    Fair

      Carrying

   Fair

 

      Amount

   Value

      Amount

  Value

Financial Assets:

 

 

 

 

     Cash and cash equivalents

$ 107,365

$ 107,365

$ 63,712

$ 63,712

     Trading Account Securities

          2,828

2,828

222

222

     Securities available for sale

156,930

156,930

112,873

112,873

     Federal Home Loan Bank stock

9,084

9,084

9,084

9,084

     Loans held for sale

             578

578

1,408

1,461

     Loans, net

1,102,493

1,101,500

1,143,630

1,149,175

     Accrued interest receivable

4,421

4,421

5,255

5,255

Financial Liabilities:

 

 

 

 

     Deposits

(1,149,063)

(1,135,093)

(1,046,914)

(1,048,661)

     Securities sold under agreements to

 

 

 

 

        repurchase and overnight borrowings

(39,409)

(39,409)

(52,917)

(52,917)

     Federal Home Loan Bank advances

(100,263)

(104,356)

(155,921)

(162,801)

     Notes payable

0

0

(6,353)

(6,355)

     Accrued interest payable

(2,195)

(2,195)

(2,755)

(2,755)

     Subordinated Debentures

(36,084)

(38,114)

(36,084)

(39,971)

 

The methods and assumptions used to estimate fair value are described as follows: The carrying amount is the estimated fair value for cash and cash equivalents, short term borrowings, Federal Home Loan Bank stock, accrued interest receivable and payable, demand deposits, short term debt, and variable rate loans or deposits that re-price frequently and fully. Security fair values are based on market prices or dealer quotes, and if no such information is available, on the rate and term of the security and information about the issuer. For fixed rate loans or deposits and for variable rate loans or deposits with infrequent re-pricing or re-pricing limits, fair value is based on discounted cash flows using current market rates applied to the estimated life and credit risk. Fair values for impaired loans are estimated using discounted cash flow analysis or underlying collateral values. Fair value of loans held for sale is based on market quotes.  Fair value of debt is based on current rates for similar financing. The fair value of off-balance sheet items is based on the current fees or cost that would be charged to enter into or terminate such arrangements. The fair value of off-balance sheet items was not material to the consolidated financial statements at December 31, 2009 and 2008.


 

The following tables present information about our assets measured at fair value on a recurring basis at December 31, 2009, and valuation techniques used by us to determine those fair values.

 

In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets that we have the ability to access.

 

Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals. In 2008, our Level 2 securities consisted of auction rate securities secured by preferred stock, and preferred stock.   We recorded other than temporary impairment on these securities to write them down to the valuation derived from the factors noted above as of December 31, 2009.

 

Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability.

 

Assets Measured at Fair Value on a Recurring Basis

 

 

 

 

 

(In Thousands of Dollars)

Quoted Prices in Active Markets for Identical Assets

(Level 1)

 

Significant Other Observable Inputs

(Level 2)

 

 

Significant Unobservable Inputs

(Level 3)

 

 

 

 

Balance at

December 31

2009

 

 

 

 

Securities available for sale

$ 149,371

$ 0

$ 7,559

$ 156,930

Trading securities

$ 2,828

$ 0

$ 0

$ 2,828

 

 

 

 

 

2008

 

 

 

 

Securities available for sale

$ 101,030

$ 3,963

$ 7,880

$ 112,873

Trading securities

$ 222

$ 0

$ 0

$ 222

 

Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis

 

(Dollars in Thousands)

 

2009

 

2008

Balance at beginning of year

$ 7,880

$ 13,160

  Total realized and unrealized gains/(losses) included in income

     (100)

(1,666) 

  Total unrealized gains/(losses) included in other comprehensive income

     (56)

  Net purchases, sales, calls and maturities

     85

2,755

  Net transfers in/out of Level 3

  (250)

(6,369) 

Balance at end of year

   $ 7,559

 $ 7,880

 

The Level 3 assets that were held at each year end are carried at historical cost unless which approximates fair value.   During 2009, $905,000 of these securities were sold, or paid down, and $990,000 of new securities were acquired. During 2008, $533,000 of these securities were sold, or paid down and $3.3 million of new securities were acquired. The $250,000 of net transfers out of Level 3 related to a security which is now priced in the open market. 

 

Both observable and unobservable inputs may be used to determine the fair value of positions classified as Level 3 assets. As a result, the unrealized gains and losses for these assets presented in the tables above may include changes in fair value that were attributable to both observable and unobservable inputs.

 

Available for sale investments securities categorized as Level 3 assets primarily consist of bonds issued by local municipalities, and other like assets. We carry local municipal securities at cost, which approximates fair value, unless economic conditions for the municipalities changes to a degree requiring a valuation adjustment.  

 


We also have assets that under certain conditions are subject to measurement at fair value on a non-recurring basis. These assets consist of impaired loans and other real estate owned. We have estimated the fair value of impaired loans using Level 3 inputs, specifically valuation of loans based on either a discounted cash flow projection, or a discount to the appraised value of the collateral underlying the loan. We use appraised values or broker’s price opinions to determine the fair value other real estate owned.

 

 Assets Measured at Fair Value on a Nonrecurring Basis

 

 

 

 

(Dollars in Thousands)

 

 

Balance at

December 31, 2009

Quoted Prices in Active Markets for Identical Assets

(Level 1)

Significant Other Observable Inputs

(Level 2)

 

Significant Unobservable Inputs

(Level 3)

 

Total Losses for the period ended December 31, 2009

 

Impaired loans

 

$ 37,783

 

$ 0

 

$ 0

 

$ 37,783

 

$ 6,866

Other real estate owned

$ 7,425

$ 0

$ 0

$ 7,425

$ 924

 

Impaired loans categorized as Level 3 assets consist of non-homogeneous loans that are considered impaired. We estimate the fair value of the loans based on the present value of expected future cash flows using management’s best estimate of key assumptions. These assumptions include future payment ability, timing of payment streams, and estimated realizable values of available collateral (typically based on outside appraisals). The $6.9 million in losses indicated in the table above were charged to the allowance for loan losses.

 

NOTE 24 – BASIC AND DILUTED EARNINGS PER SHARE

 

(In Thousands, Except per Share Data)

         Year Ended December 31

 

         2009

         2008

        2007

Basic earnings per common share

 

 

 

  Net income available to common shareholders  

$ 1,151

$  719

$8,386

  Weighted average common shares outstanding

7,657

7,477

6,954

 

 

 

 

  Basic earnings per common share

$   0.15

$ 0.10

$ 1.21

 

 

 

 

Diluted Earnings per Share

 

 

 

  Net income available to common shareholders

$ 1,151

$  719

$8,386

 

 

 

 

  Weighted average common shares outstanding

7,657

7,477

6,954

  Add dilutive effects of assumed exercises of options

      2

       1

      3

  Weighted average common and dilutive potential

 

 

 

     Common shares outstanding

7,659

7,478

6,957

 

 

 

 

  Diluted earnings per common share    

$ 0.15

$ 0.10

$ 1.21

 

S tock options and warrants for 1,065,629, 419,290, and 314,036 shares of common stock were not considered in computing diluted earnings per share for 2009, 2008, and 2007 because they were anti-dilutive.

 

  NOTE 25 – FIRSTBANK CORPORATION (PARENT COMPANY ONLY)


CONDENSED FINANCIAL INFORMATION

 

CONDENSED BALANCE SHEETS

                    

 

     Year Ended December 31,

(In Thousands of Dollars)

             2009

           2008

ASSETS

 

 

  Cash and cash equivalents

$ 10,152

$       600

  Commercial loans

214

242

  Investment in and advances to banking subsidiaries

163,071

149,319

  Securities

3,912

1,306

  Other assets

   8,467

    9,671

    Total Assets

$ 185,816

$ 161,139

LIABILITIES AND EQUITY

 

 

  Accrued expenses and other liabilities

$ 2,852

$     4,471

  Other Borrowed Funds

0

5,600

  Subordinated Debentures

36,084

36,084

  Shareholders’ equity

146,880

114,983

    Total Liabilities and Shareholders’ Equity

$ 185,816

$ 161,139

 

CONDENSED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

 

 

 

 

Years Ended December 31st

       2009

       2008

       2007

  Dividends from banking subsidiaries (net of capital infusions)

 $ 7,246

$ 8,773

$ 13,574

  Other income

5,542

3,713

4,163

  Other expense

(8,800)

(8,086)

(8,353)

  Income before income tax and undistributed subsidiary income

3,988

4,400

9,384

  Income tax benefit

1,022

1,522

1,446

  Equity in undistributed subsidiary income

(2,319)

(5,203)

(2,444)

  Net income

2,691

719

8,386

  Change in unrealized gain (loss) on securities, net of tax and

 

 

 

     classification effects

 (288)

   403

   614

  Comprehensive income

$ 2,403

$ 1,122

$ 9,000

 

CONDENSED STATEMENTS OF CASH FLOWS

 

 

 

 

           Year Ended December 31,

 

       2009

      2008

      2007

 Cash flows from operating activities

 

 

 

    Net income

$ 2,691

$ 719

$ 8,386

    Adjustments:

 

 

 

     Unrealized loss on trading account securities

213

454

628

     Equity in undistributed subsidiary income

2,322

4,065

2,444

     Stock Option and Restricted Stock Grant Compensation Expense

158

209

261

     Change in other assets

1,204

3,764

973

     Change in other liabilities

(1,619)

 (582)

     754

        Net cash from operating activities

4,969

8,629

13,446

 

 

 

 

  Cash flows from investing activities

 

 

 

     Sale/(Purchase) of Securities AFS

(2,819)

0

164

     Net decrease in commercial loans

28

32

51

     Payments for Investments in Subsidiaries

(16,360)

(12,838)

(39,120)

        Net cash from investing activities

(19,151)

(12,806)

(38,905)

 

 

 

 

 Cash flows from financing activities

 

 

 

     Proceeds from issuance of long-term debt and notes payable

0

6,100

35,064

     Payments of long-term debt

(5,600)

(500)

(19,600)

     Proceeds from issuance of preferred stock and common stock warrants

33,000

0

0

     Proceeds from issuance of common stock

909

1,766

21,324

     Repurchase of common stock

            0

0

(1,801)

     Dividends on preferred stock

(1,513)

0

0

     Dividends on common stock

(3,062)

(6,725)

(6,246)

        Net cash from financing activities

23,734

642

28,741

  Net change in cash and cash equivalents

9,552

(3,535)

3,282

  Beginning cash and cash equivalents

    600

4,135

  853

  Ending cash and cash equivalents

10,152

600

$ 4,135

 

49


NOTE 26 – OTHER COMPREHENSIVE INCOME

 

Other comprehensive income components and related taxes were as follows:

 

(In Thousands of Dollars)

 2009

 2008

  2007

Change in unrealized holding gains and losses on available for sale securities

$ (1,098)

$ 540

$ 858

Less reclassification adjustments for gains and losses later recognized in income

   1,534

(20)

(123)

Net unrealized gains and (losses)

    (436)

560

 981

Tax effect

      148

157

 367

 

 

 

 

Other comprehensive income (loss)

  $ (288)

$ 403

$ 614

 

NOTE 27 – QUARTERLY FINANCIAL DATA (UNAUDITED)

 

(In Thousands of Dollars, Except per Share Data)

2009

 

 

   1st

    Quarter

   2nd

    Quarter

   3rd

    Quarter

   4th

    Quarter

     Year

 

Interest income

$ 18,732

$ 18,496

$ 18,763

$ 18,695

$ 74,686

Net interest income

11,601

11,856

12,596

12,694

48,747

Income before federal income taxes

1,983

(232)

1,520

464

     3,735

Net income

1,513

62

1,217

(101)

2,691

Preferred stock dividends

274

413

413

413

1,513

Net income available to common shareholders

1,239

(351)

804

(514)

1,178

Basic earnings per common share

0.16

(0.04)

0.10

(0.07)

0.15

Diluted earnings per common share

0.16

(0.04)

0.10

(0.07)

0.15

 

 

 

 

 

 

 

 

2008

 

 

   1st

    Quarter

   2nd

    Quarter

   3rd

    Quarter

   4th

    Quarter

     Year

Interest income

$ 21,238

$ 20,411

$ 20,502

$ 20,040

$ 82,191

Net interest income

11,464

11,517

11,895

11,962

46,838

Income before federal income taxes

2,871

80

782

(4,076)

(343)

Net income

2,150

292

737

(2,460)

719

Basic earnings per common share

0.29

0.04

0.10

(0.33)

0.10

Diluted earnings per common share

0.29

0.04

0.10

(0.33)

0.10

 

All per share amounts have been adjusted for stock dividends and stock splits. 

 


FIRSTBANK CORPORATION

 

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 P.C.

                                                                                                                  William L. Benear

David W. Fultz                                                                                             Vice President

Owner, Fultz Insurance Agency &,                                                                 

Kirtland Insurance Agency                                                                             Dan Grenier (effective January 1, 2010)

                                                                                                                  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                                                                           Dale A. Peters (retired January 1, 2010)

                                                                                                                  Vice President

David D. Roslund, CPA                                                                                

Administrator, Warwick Living Center                                                              Richard D. Rice

Small Business Investor and Manager                                                              Vice President of Accounting & Operations

                                                                                                                 

Samuel A. Smith                                                                                           Thomas O. Schlueter

Owner, Smith Family Funeral Homes                                                               Vice President

                                                                                                                 

Thomas R. Sullivan                                                                                       James E. Wheeler, II

President & Chief Executive Officer, Firstbank Corporation                               Vice President

                                                                                                                 

                                                                                                                  Paul C. Williams

                                                                                                                  Controller

                                                                                                                 

                                                                                                                 

 

 

 

 

 

                                                                                                                  NON-BANK SUBSIDIARY

                                                                                                                  Austin Mortgage Company, LLC

 

                                                                                                                 

                                                                                                                 

                                                                                                                 

 

 

 

                                                                                                                 

 

 

 

 

 

 

 

                                                                                                                                                                                   

 

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

 

51


FIRSTBANK – ALMA

 

BOARD OF DIRECTORS                                                                         OFFICERS

 

William E. Goggin, Chairman                                                                         James E. Wheeler, II

Chairman, Firstbank Corporation                                                                   President & Chief Executive Officer

Attorney, Goggin Law Offices

                                                                                                                  Richard A. Barratt

Martha A. Bamfield, D.D.S.                                                                           Executive Vice President

Dentist, Nester & Bamfield, DDS, PC

                                                                                                                  Laura A. Crocker

Cindy M. Bosley                                                                                           Vice President

Chief Administrative Officer, Masonic Pathways

                                                                                                                  Gregory A. Daniels

Paul C. Lux                                                                                                  Vice President         

Owner, Lux Funeral Homes, Inc.                                                              

                                                                                                                  Tammy L. Halfmann                                    

Donald L. Pavlik                                                                                          Vice President

Superintendent, Alma Public Schools

                                                                                                                  Marita A. Harkness

David D. Roslund, CPA                                                                                 Vice President

Administrator, Warwick Living Center                                                             

Small Business Investor and Manager                                                              Timothy M. Lowe

                                                                                                                  Vice President                     

Thomas R. Sullivan

President & Chief Executive Officer, Firstbank Corporation                               Joan S. Welke

                                                                                                                  Vice President

Saundra J. Tracy, Ph.D.

President, Alma College                                                                                 Pamela K. Winters               

                                                                                                                  Vice President

James E. Wheeler, II

President & Chief Executive Officer, Firstbank – Alma

Vice President, Firstbank Corporation                                                            

                       

 

 

                       

                       

                                                                                                                  SUBSIDIARY

                                                                                                                  Firstbank – Alma Mortgage Company

                                                                                                                 

                                                                                                                 

 

                                                                                                                 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                                                                                                                   

OFFICE LOCATIONS

 

Alma                                         Ashley                                       Ithaca                                        Merrill              

     7455 N. Alger Road                       114 S. Sterling St.                     219 E. Center St.                             125 W. Saginaw St.

     (989) 463-3134                             (989) 847-2394                          (989) 875-4107                                (989) 643-7253                       

 

     230 Woodworth Ave.                 St. Charles                                 St. Louis                                   

     (989) 463-3137                             102 Pine St.                               135 W. Washington Ave.                       

                                                     (989) 865-9918                            (989) 681-5758                     

     311 Woodworth Ave.

     (989) 463-3131                        Vestaburg

                                                     9002 W. Howard City-Edmore Rd.

                                                     (989) 268-5445

 

52


FIRSTBANK (MT. PLEASANT)

 

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 Stalker

President & CEO, Cadillac Tire Center, Cadillac                                              Community Bank President-Cadillac

President & CEO, Upper Lakes Tire, Gaylord                                                  

                                                                                                                  Daniel J. Timmins

Ralph M. Berry                                                                                             Community Bank President-Clare

Owner, Berry Funeral Homes                                                                         

                                                                                                                  Kim D. vonKronenberger

Glen D. Blystone, CPA                                                                                  Community Bank President - Lakeview

Blystone & Bailey, CPA’s PC                                                                               

                                                                                                                  Mark B. Perry

Kenneth C. Bovee                                                                                         Senior Vice President

President & Chief Executive Officer, Keystone Management Group

                                                                                                                  Robert L. Wheeler

Robert E. List, CPA                                                                                      Senior Vice President

Shareholder, Weinlander Fitzhugh, CPA’s                                                             

Manager, Clare and Gladwin Offices                                                               Cheryl L. Gaudard

                                                                                                                  Vice President                     

William M. McClintic                                                                                   

Attorney, W.M. McClintic, PC                                                                         Barbara J. Kain

                                                                                                                  Vice President

Keith D. Merchant                                                                                             

President, B&P Manufacturing                                                                       Karen L. McKenzie  

                                                                                                                  Vice President         

J. Regan O’Neill

President and Co-Founder, Network Reporting Corporation                               Teresa L. Rupert      

President and Co-Founder, NetMed Transcription Services, LLC                         Vice President

 

Douglas J. Ouellette                                                                                      Tracey L. Sallee

President & Chief Executive Officer, Firstbank (Mt. Pleasant)                            Vice President         

Vice President, Firstbank Corporation      

                                                                                                                  Dianne Stilson

E. Lynn Pohl, CPA                                                                                       Vice President

Partner, Boge, Wybenga & Bradley, PC

 

Kenneth A. Rader                                                                                         SUBSIDIARY

Owner, Ken Rader Farms                                                                               Firstbank – Mt. Pleasant Mortgage Company  

 

Phillip R. Seybert

President, P.S. Equities, Inc.

                                                                                                                 

Thomas R. Sullivan

President & Chief Executive Officer, Firstbank Corporation

                                                                                                                                                                       

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.                    Clare                            Lakeview                                   Shepherd

     (989) 773-2335                          806 N. McEwan Ave.       506 Lincoln Ave.                        258 W. Wright Ave.

                                                     (989) 386-7313              (989) 352-7271                          (989) 828-6625  

     2013 S. Mission St.

     (989) 773-3959                     Canadian Lakes                 9531 N. Greenville Rd.           Winn

                                                     10049 Buchanan Rd.        (989) 352-8180                          2783 Blanchard Rd.

     1925 E. Remus Rd.                      Stanwood, MI                                                                 (989) 866-2210

     (989) 775-8528                          (231) 972-4200         Morley

                                                                                         101 E. 4th St.           

                                                                                         (231) 856-7652

                                               

 

 

53


FIRSTBANK – WEST BRANCH

 

BOARD OF DIRECTORS                                                                         OFFICERS

 

Joseph M. Clark, Chairman                                                                            Dale A. Peters

Owner, Morse Clark Furniture                                                                        President & Chief Executive Officer

                                                                                                                  (retired January 1, 2010)

Bryon A. Bernard                                                                                        

CEO, Bernard Building Center                                                                        Daniel H. Grenier

                                                                                                                  President & Chief Executive Officer

Robert Carpenter, CPA                                                                                  (effective January 1, 2010)               

Vice President, Robertson & Carpenter CPA’s

                                                                                                                  Lorri B. Burzlaff                             

David W. Fultz                                                                                             Vice President                                 

Owner, Fultz Insurance Agency &                                                                  

Kirtland Insurance Agency                                                                             Pamela J. Crainer

                                                                                                                  Vice President                     

Daniel H. Grenier

President & Chief Executive Officer, Firstbank – West Branch                            Danny J. Gallagher

Vice President, Firstbank Corporation                                                             Vice President

(effective January 1, 2010)

                                                                                                                  James L. Kloostra    

Robert T. Griffin, Jr.                                                                                    Vice President

Owner and President, Griffin Beverage Company,                                            

Northern Beverage Co. and West Branch Tank & Trailer                                    Eileen S. McGregor              

                                                                                                                  Vice President

Christine R. Juarez                                                                                       

Attorney, Juarez and Juarez, PLLC                                                                  Mark D. Wait

                                                                                                                  Vice President

Norman J. Miller                                                                                         

Owner, Miller Farms and Miller Dairy Equipment and Feed                                Marie A. Wilkins     

                                                                                                                  Vice President

Dale A. Peters (retired January 1, 2010)                                                        

President & Chief Executive Officer, Firstbank – West Branch                                 

Vice President, Firstbank Corporation                                                            

                                                                                                                 

Jeffrey C. Schubert, D.D.S.                                                                           

Dentist                                                                                                       

                                                                                                                 

Thomas R. Sullivan                                                                                                                                                  

President & Chief Executive Officer, Firstbank Corporation                              

                                                                                                                 

Mark D. Weber, MD                                                                                      Subsidiaries

Orthopedic Surgeon                                                                                      1st Armored, Incorporated    

                                                                                                                   Firstbank – West Branch Mortgage Company

Kimberly Zygiel

Accountant, Stephenson, Gracik & Company, PC

 

 

 

 

                                                                                                                                                                  

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.           Prescott                                    Rose City                      St. Helen

     (989) 345-7900                          311 Harrison St.                         505 S. Bennett St.          1990 N. St. Helen Rd.

                                                     (989) 873-6201                          (989) 685-3909              (989) 389-1311

     2087 S. M-76

     (989) 345-5050

 

     2375 M-30

     (989) 345-6210

54


                                            FIRSTBANK – ST. JOHNS

 

BOARD OF DIRECTORS                                                                         OFFICERS

 

Dr. Ann M. Flermoen, D.D.S., Chairman                                                          Thomas R. Sullivan

Dentist, Ann M. Flermoen, DDS                                                                      Chief Executive Officer

                                                                                                                 

Todd Deitrich                                                                                               Craig A. Bishop

President, Olympian Tool, Inc.                                                                       President

                         

Frank G. Pauli                                                                                              Janette Havlik

President, Pauli Ford-Mercury, Inc.                                                                Vice President

                                                                                                                 

Sara Clark-Pierson                                                                                        Daniel Redman

Attorney, Certified Public Accountant, Clark Family Enterprises                         Vice President

                                                                                                                 

Donald A. Rademacher

Owner, RSI Home Improvement, Inc.

                                                                                                                       

Samuel A. Smith

Owner, Smith Family Funeral Homes                                                              

.

Thomas R. Sullivan

President & Chief Executive Officer, Firstbank Corporation

 

 

 

 

 

 

 

 

 

 

                                                                                                                                                  SUBSIDIARY

                                                                                                              Firstbank – St. Johns Mortgage Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                                                                                                                  

OFFICE LOCATIONS

 

St. Johns                                                           DeWitt

     201 N. Clinton Ave.                                           13070 US - 27

     (989) 227-8383                                                 (517) 668-8000

 

     1065 Superior Dr.

     (989)227-6995

 

55


KEYSTONE COMMUNITY BANK

 

BOARD OF DIRECTORS                                                                         OFFICERS

 

Kenneth V. Miller, Chairman                                                                          Thomas O. Schlueter

Partner, Havirco                                                                                           President & Chief Executive Officer

Owner, Millennium Restaurant Group

                                                                                                                  Diana K. Greene      

Michelle L. Eldridge                                                                                     Senior Vice President           

Principal, LVM Capital Management, LTD.                                                   

                                                                                                                  John E. Laman                    

Samuel T. Field                                                                                            Senior Vice President

Attorney, Field & Field, P.C                                                                         

                                                                                                                  Cynthia J. Carter

Jeff A. Gardner                                                                                            Vice President

Certified Property Manager &                                                                       

Owner, Gardner Group                                                                                  Sara S. Dana           

                                                                                                                  Vice President

John E. Hopkins

Retired, former President & Chief Executive Officer,                                          Rodney S. Dragicevich

Kalamazoo Community Foundation                                                                 Vice President

                                                                                                                       

Ronald A. Molitor                                                                                         Kimberly A. Labadie         

President, Mol-Son, Inc.                                                                                Vice President

                                                                                                                 

John M. Novak                                                                                           Cynthia L. Mount         

Principal, Miller Canfield Attorneys & Counselors                                           Vice President

                                                                                                           

Thomas O. Schlueter                                                                                          

President & Chief Executive Officer, Keystone Community Bank                         

Vice President, Firstbank Corporation                                                                  

                                                                                               

Thomas R. Sullivan

President & Chief Executive Officer, Firstbank Corporation

 

John R. Trittschuh, M.D.

President, EyeCare Physicians and Surgeons, P.C.

 

 

 

 

 

                                                                                                                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 FIRSTBANK - WEST MICHIGAN

56


 

 

BOARD OF DIRECTORS                                                                         OFFICERS

 

Jerome I. Gregory, Chairman                                                                          William L. Benear

Chief Executive Officer, Carr Agency, Inc.                                                       President & Chief Executive Officer

 

William L. Benear                                                                                          Clare R. Colwell

President & Chief Executive Officer, Firstbank – West Michigan                         Executive Vice President

Vice President, Firstbank Corporation

                                                                                                                  Larry A. D’Haem

Janice K. DeYoung                                                                                        Vice President

President, Michigan Chief Sales, Inc.                                                             

                                                                                                                  Debrann Hauserman

Thomas D. Dickinson, CPA                                                                            Vice President

Certified Public Accountant

Biggs, Hausserman, Thompson & Dickinson P.C.                                              Blaine A. Kemme

                                                                                                                  Vice President

David M. Laux  

President, Industrial Engineering Services, Inc.                                                Kevin M. Meade

                                                                                                                  Vice President

Dr. James E. Reagan, D.D.S.                                                                         

Dentist, James E. Reagan, DDS                                                                      Daniel P. Mitchell

                                                                                                                  Vice President

Thomas R. Sullivan                                                                                      

President & Chief Executive Office, Firstbank Corporation                                 Jackeline Salerno Thebo

                                                                                                                  Vice President

 

                       

 

                                                                                                                 

 

 

                                                                                                                 

                                                                                                                 

 

 

 

                                                                                                                  Subsidiary

                                                                                                                  ICNB Mortgage Company

                                                                                                                  First Investment Center

                       

 

 

 

 

 

 

 

 

 

 

                                                                                                                                                                                  

OFFICE LOCATIONS

 

Ionia                                   Belding                                    Lowell                                  Woodland                                               

  302 W. Main St.                        105 S. Pearl St.                            2601 W. Main St.                        115 S. Main St.

  (616) 527-0220                         (616) 794-1195                             (616) 897-6171                            (269) 367-4911

 

  202 N. Dexter St.                      9344 W. Belding Rd.                   Sunfield

  (616) 527-1550                         (616) 794-0890                              145 Main St.

                                                                                                    (517) 566-8025

  2600 S. State Rd.                    Hastings

  (616) 527-9250                          1500 W. M-43 Hwy.

                                                 (269) 948-2905

57


BUSINESS OF THE COMPANY

 

Firstbank Corporation is a bank holding company.  As of December 31, 2009, our subsidiaries are Firstbank – Alma; Firstbank (Mt. Pleasant); Firstbank – West Branch and it’s wholly owned subsidiary 1st Armored, Incorporated; Firstbank – St. Johns; Keystone Community Bank; Firstbank – West Michigan; FBMI Risk Management Services, Inc.; and Austin Mortgage Company, LLC. As of December 31, 2009, Firstbank Corporation and its subsidiaries employed 466 people on a full-time equivalent basis.

 

We are in the business of banking. Each of our subsidiary banks is a full service community bank. The subsidiary banks offer all customary banking services, including the acceptance of checking, savings and time deposits and the making of commercial, agricultural, real estate, personal, home improvement, automobile and other installment and consumer loans. Trust services are offered to customers through Citizens Bank Wealth Management in the Firstbank – Alma main office and Primevest in the Firstbank – West Michigan main office. Deposits of each of the banks are insured by the Federal Deposit Insurance Corporation.

 

The banks obtain most of their deposits and loans from residents and businesses in Barry, Bay, Clare, Gratiot, Kalamazoo, Ionia, Iosco, Isabella, Mecosta, Midland, Montcalm, Ogemaw, Oscoda, Roscommon, Saginaw, and parts of Clinton, Eaton, Kent and Wexford counties. Firstbank – Alma has its main office and one branch in Alma, Michigan, and one branch located in each of the following areas:  Ashley, Ithaca, Merrill, Pine River Township (near Alma), St. Charles, St. Louis, and Vestaburg, Michigan. Firstbank (Mt. Pleasant) has its main office and one branch located in Mt. Pleasant, Michigan, two branches located in Union Township (near Mt. Pleasant), two branches in Lakeview, and one branch located in each of the following areas: Cadillac, Canadian Lakes, Clare, Howard City, Morley, Remus, Shepherd, and Winn, Michigan. Firstbank – West Branch has its main office in West Branch, Michigan, and one branch located in each of the following areas: Fairview, Hale, Higgins Lake, Rose City, St. Helen, Prescott, and West Branch Township (near West Branch), Michigan. Firstbank – St. Johns has its main office and one branch located in St. Johns, Michigan and a third branch in DeWitt. Keystone Community bank has its main office and three branches located in Kalamazoo, Michigan, two additional branches in Portage, Michigan, and one branch in Paw Paw, Michigan. Firstbank – West Michigan has its main office and two additional branches in Ionia, Michigan, two branches in Belding, Michigan, and one branch each in Hastings, Lowell, Sunfield and Woodland, Michigan. The banks have no material foreign assets or income.  

 

Our principal sources of revenues are interest and fees on loans and non-interest revenue resulting from banking and non-bank subsidiary activity. On a consolidated basis, interest and fees on loans accounted for approximately 78% of total revenues in 2009, 89% in 2008, and 83% in 2007. Non-interest revenue accounted for approximately 17% of total revenue in 2009, 5% in 2008, and 11% in 2007. Interest on securities accounted for approximately 5% of total revenue in 2009, 6% in 2008, and 6% in 2007.

 

 

                                                                                                                                                                                  

 

Annual Meeting

The annual meeting of shareholders will be held on Monday, April 26, 2010 at 4:30 p.m., Heritage Center, Alma College, Alma, Michigan.

 

Independent Auditors                                                             General Counsel

Plante & Moran, PLLC                                                                          Varnum LLP

Grand Rapids, Michigan                                                                          Grand Rapids, Michigan 

 

Stock Information

Firstbank Corporation common stock is traded on the NASDAQ National Market System under the symbol FBMI.  For research information and/or investment recommendations, contact: 

 

Howe Barnes, Hoefer & Arnett          - or -                        FIG Partners, LLC

800-800-4693                                                                800-677-9654

 

Transfer Agent Information

Registrar and Transfer Company is Firstbank Corporation’s Transfer Agent.  You may contact the Investor Relations Department at 800-368-5948.

                       

 

58