FSNM First State Bncp (MM)

First State Bancorporation (NASDAQ:FSNM):

OVERVIEW:

• Core deposits increased by $158.9 million.
• Bolstering the allowance for loan losses results in loss for the quarter of $24.4 million.
• Net interest margin of 3.27% for the quarter.
• Loans decreased by $50.5 million, improving liquidity position.
• Signed definitive agreement to sell Colorado branches.
• TARP application was withdrawn to maintain independence.

First State Bancorporation (�First State�) (NASDAQ:FSNM) today announced a first quarter 2009 loss of $24.4 million, or $(1.19) per diluted share, compared to net income of $3.9 million or $0.19 per diluted share for the same period in 2008. The net loss for the three months ended March 31, 2009 resulted primarily from the level of provision for loan losses due to increased non-performing assets and charge-offs.

�Due primarily to our proactive approach to identifying problem loans, this was a difficult quarter from a credit perspective, but we are beginning to see signs that real estate values in our markets have stabilized,� stated Michael R. Stanford, President and Chief Executive Officer. �After reaching a pinnacle in January, we saw a positive trend in our provision and the volume of new problem loans in February and March, so we are cautiously optimistic that the worst of our credit issues are behind us. We withdrew our TARP application as this source of capital no longer made sense for the Company and our shareholders. The sale of our Colorado branches will not only provide us with a much needed boost in our capital ratios, roughly equivalent to a capital injection of $60 million, but will also allow us to refocus our efforts on our legacy New Mexico market and to prepare for eventual growth in the Arizona market. We are delighted with the recent increase in our core deposits and expect further improvements in our liquidity and capital ratios through the steady run off of our remaining loan portfolio in Utah and Colorado, combined with an expected further increase in deposits. Our capacity for lending going forward will be focused on meeting our customer needs in New Mexico and Arizona,� continued Stanford.

At March 31, 2009, the loans to be sold in the Colorado transaction were classified as held for sale on the consolidated balance sheet. We reclassified approximately $406.6 million of net loans from held for investment to available for sale, consisting of $415.1 million in total loans, offset by the associated allowance for loan losses of approximately $8.5 million. Deposits and securities sold under agreements to repurchase of $480 million and $3.1 million, respectively, and premises and equipment of $19.1 million are also reflected as held for sale on the consolidated balance sheet.

INCOME STATEMENT HIGHLIGHTS:

� (Unaudited-$ in thousands, except share and per share amounts) First Quarter Ended

March 31,

2009 � 2008 Interest income $ 41,230 $ 52,969 Interest expense � 14,878 � � 21,564 � Net interest income 26,352 31,405 Provision for loan losses � (33,300 ) � (3,900 )

Net interest income (loss) after provision for loan losses

(6,948 ) 27,505 Non-interest income 9,634 6,212 Non-interest expense � 27,059 � � 27,761 � Income (loss) before income taxes (24,373 ) 5,956 Income tax expense � - � � 2,031 � Net income (loss) $ (24,373 ) $ 3,925 � Basic earnings (loss) per share $ (1.19 ) $ 0.19 Diluted earnings (loss) per share $ ( 1.19 ) $ 0.19 Weighted average basic shares outstanding 20,468,411 20,135,032 Weighted average diluted shares outstanding 20,468,411 20,157,739

FINANCIAL RATIOS:

� First Quarter Ended March 31, (unaudited) 2009 � 2008 Return on average assets (2.88 )% 0.46 % Return on average equity (63.69 )% 4.99 % Efficiency ratio 75.19 % 73.80 % Operating expenses to average assets 3.20 % 3.27 % Net interest margin 3.27 % 4.12 % Average equity to average assets 4.51 % 9.28 % Leverage ratio: Consolidated 4.88 % 8.47 % Bank Subsidiary 6.48 % 8.37 % Total risk-based capital ratio Consolidated 8.90 % 10.71 % Bank Subsidiary 9.02 % 10.61 %

BALANCE SHEET HIGHLIGHTS:

(Unaudited � $ in thousandsexcept per share amounts)

�

March 31,2009

�

December 31,2008

�

March 31,2008

�

$ Change fromDecember 31, 2008

�

$ Change fromMarch 31, 2008

Total assets � $ 3,549,825 � $ 3,415,049 � $ 3,460,038 � $ 134,776

$

89,787 Total loans 2,704,048 2,754,589 2,610,192 (50,541 ) 93,856 Investment securities 506,326 488,996 493,772 17,330 12,554 Deposits 2,727,169 2,522,542 2,580,601 204,627 146,568 Non-interest bearing deposits 497,226 453,319 466,447 43,907 30,779 Interest bearing deposits 2,229,943 2,069,223 2,114,154 160,720 115,789 Borrowings 597,400 596,060 349,988 1,340 247,412 Shareholders� equity 135,301 159,254 316,144 (23,953 ) (180,843 ) Book value per share $ 6.59 $ 7.84 $ 15.72 $ (1.25 ) $ (9.13 ) Tangible book value per share $ 5.86 $ 7.08 $ 8.52 $ (1.22 ) $ (2.66 )

Net interest income was $26.4 million for the first quarter of 2009 compared to $31.4 million for the same quarter of 2008. Our net interest margin was 3.27% and 4.12% for the first quarter of 2009 and 2008, respectively.

The decrease in the net interest margin is primarily due to the decrease in the federal funds target rate that began in September 2007 and continued through December 2008. The Federal Reserve Bank has lowered the federal funds target rate by 500 basis points, 400 of which occurred in calendar 2008, leading to an equal decrease in the prime lending rate. A significant portion of our loan portfolio is tied directly to the prime lending rate and adjusts daily when there is a change in the prime lending rate. The rates paid on customer deposits are influenced more by competition in our markets and tend to lag behind Federal Reserve Bank action in both timing and magnitude, particularly in this very low rate environment. In conjunction with the Federal Reserve Bank�s lower target rates, we have lowered selected deposit rates, but remain competitive in the markets we serve. Our asset sensitivity combined with the fact that deposit repricing is slow and minimal because of the low rate environment has had a negative impact on the margin. The increase in the level of non-accrual loans has also negatively impacted the net interest margin. Over the last year, and due to overall market conditions, our overall balance sheet mix has changed. We are currently targeting a loan to deposit ratio below 100%, but due to the strong loan growth in the first half of 2008, combined with an increasingly difficult deposit generating environment, the total amount of loans that exceed our deposits has grown, requiring us to utilize additional funding sources beginning in the second half of 2008. This has resulted in an increase in average borrowings of $217 million since March 31, 2008, and contributed to the compression in our net interest margin. Although our borrowing rates have decreased, our core deposits, including non-interest bearing accounts provide for a lower overall funding source. In addition, in the first quarter of 2009, in order to increase our liquidity position, we issued additional brokered deposits and borrowed additional funds from the Federal Home Loan Bank (�FHLB�), resulting in an increase in lower yielding cash on the balance sheet. We have also lengthened the maturities of our newly issued brokered deposits and FHLB borrowings over the next two to three years to further strengthen our liquidity position. Although these activities may cause further margin compression, we believe that the improvement in our current liquidity position clearly outweighs the potential margin compression that could occur over the next few quarters. The extent of future changes in our net interest margin will depend on the amount and timing of any Federal Reserve rate changes, our overall liquidity position, our non-performing asset levels, our ability to manage the cost of interest-bearing liabilities, and our ability to stay competitive in the markets we serve.

ALLOWANCE FOR LOAN LOSSES:

(Unaudited - $ in thousands) �

Quarter endedMarch 31, 2009

�

Year endedDecember 31, 2008

�

Quarter endedMarch 31, 2008

Balance beginning of period $ 79,707 $ 31,712 $ 31,712 Provision for loan losses 33,300 71,618 3,900 Net charge-offs (13,261 ) (23,623 ) (1,116 ) Allowance related to loans available for sale � (8,469 ) � - � � - � Balance end of period $ 91,277 � $ 79,707 � $ 34,496 � Allowance for loan losses to total loans held for investment 4.01 % 2.91 % 1.33 % Allowance for loan losses to non-performing loans 56 % 67 % 69 %

NON-PERFORMING ASSETS:

(Unaudited - $ in thousands) � March 31, 2009 � December 31, 2008 � March 31, 2008 Accruing loans � 90 days past due $ 2 $ 4,139 $ 553 Non-accrual loans � 163,585 � � 114,138 � � 49,748 � Total non-performing loans $ 163,587 $ 118,277 $ 50,301 Other real estate owned � 17,754 � � 18,894 � � 16,551 � Total non-performing assets $ 181,341 � $ 137,171 � $ 66,852 � Potential problem loans $ 246,200 $ 130,884 $ 71,862 Total non-performing assets to total assets 5.11 % 4.02 % 1.93 %

First State�s provision for loan losses was $33.3 million for the first quarter of 2009 compared to $3.9 million for the same quarter of 2008. The increase is primarily a result of an increase in net charge-offs, an increase in non-performing loans, and growth of the portfolio from March 31, 2008 to March 31, 2009. First State�s allowance for loan losses was 4.01% and 1.33% of total loans held for investment at March 31, 2009 and March 31, 2008, respectively. The allowance for loan losses to non-performing loans decreased from 67% at December 31, 2008 to 56% at March 31, 2009, partially due to the reclassification of $8.5 million of the allowance attributable to the loans available for sale included in the anticipated sale of the Colorado branches, all of which are performing credits. Also, the net increase in non-performing loans during the quarter was $45.3 million, while the provision for loan losses resulting from the Company�s assessment of reserves needed on those additional non-performing loans exceeded the net charge-offs for the quarter by $20.0 million, further contributing to the decrease in the ratio of the allowance for loan losses to non-performing loans. Approximately 95% of the Company�s non-performing loans are secured by real estate, where fair value is more determinable based on appraisals, which decreases the reserves needed on those loans, compared to other categories where the collateral is less tangible.

�In January and February of 2009 we received and reviewed updated financial and other information from many of our commercial borrowers, which led to a substantial increase in our non-performing and potential problem assets in the first two months of the quarter,� commented H. Patrick Dee, Executive Vice President and Chief Operating Officer. �As a result, we increased our provision for loan losses, adding over $20 million to our allowance for loan losses, above the amount we charged off during the quarter. Due to the slight improvement in many of our asset quality metrics that we saw in March 2009, we do not believe that the results in the first quarter are necessarily an indicator of future trends. As of March 31, 2009, our allowance for loan losses included $55 million that is not included in our capital ratios,� continued Dee.

NON-INTEREST INCOME:

(Unaudited - $ in thousands) � First Quarter Ended � March 31, 2009 � 2008 �

$�Change

� % Change Service charges on deposit accounts $ 3,763 � $ 2,992 $ 771 � 26 % Credit and debit card transaction fees 952 937 15 2 Gain (loss) on investment securities 2,754 (236 ) 2,990 1,267 Gain on sale of mortgage loans 1,365 1,247 118 10 Other � 800 � � 1,272 � � � (472 ) � (37 ) $ 9,634 � $ 6,212 � � $ 3,422 � � 55 %

The increase in service charges on deposit accounts is primarily due to an increase in NSF fees charged per occurrence, a reduction in fees waived from deposit accounts, and an increase in account analysis fees.

The increase in gain on investment securities is due to an increase in sales of investment securities during the period. During the first quarter of 2009, certain securities were sold at a gain as part of our continued efforts to bolster capital. The 2008 loss on investment securities includes an other-than-temporary charge of $333,000 on FHLMC preferred stock, held in the available for sale portfolio and acquired as part of the acquisition of Front Range Capital Corporation in March 2007.

The decrease in other non-interest income is primarily due to a decrease in official check outsourcing fee income as official check processing was brought in-house in the fourth quarter of 2008. The decrease is also attributable to the redemption of VISA stock that occurred in the first quarter of 2008.

NON-INTEREST EXPENSE:

� � (Unaudited - $ in thousands) First Quarter Ended March 31, 2009 � 2008

$ Change

� % Change Salaries and employee benefits $ 11,522 $ 13,517 $ (1,995 ) (15 )% Occupancy 3,818 4,025 (207 ) (5 ) Data processing 1,477 1,549 (72 ) (5 ) Equipment 1,915 2,144 (229 ) (11 ) Legal, accounting, and consulting 1,354 576 778 135 Marketing 659 747 (88 ) (12 ) Telephone 371 493 (122 ) (25 ) Other real estate owned 960 502 458 91 FDIC insurance premiums 1,486 465 1,021 220 Amortization of intangibles 602 640 (38 ) (6 ) Other � 2,895 � 3,103 � (208 ) (7 ) $ 27,059 $ 27,761 $ (702 ) (3 )%

The decrease in salaries and benefits is primarily due to a decrease in headcount. At March 31, 2009, full time equivalent employees totaled 775, compared to 873 at March 31, 2008. The decrease is also due to a decrease in share-based compensation expense, a decrease in incentive bonus expense, a decrease in self-insured medical and dental claims, and a decrease in expenses related to temporary help.

The increase in legal, accounting, and consulting is primarily due to legal and investment banking costs incurred in connection with the pending sale of our Colorado branches, and consultation costs related to a staffing model that was prepared in connection with our continued efforts to control non-interest expenses.

The increase in other real estate owned is primarily due to an increase in write-downs of properties to reflect their fair values and an increase in losses on sales of properties.

The increase in FDIC insurance premiums is due to new FDIC assessment rates that took effect on January 1, 2009, as well as an increase in deposits. In February 2009, the FDIC adopted an additional final rule which includes an additional uniform two basis point increase as well as other adjustments that will take effect on April 1, 2009. In conjunction with the February ruling, the FDIC also adopted an interim rule, imposing a twenty basis point emergency special assessment on June 30, 2009, to be collected on September 30, 2009. The interim rule also permits the imposition of an additional emergency special assessment after June 30, 2009, of up to ten basis points. Based on this rulemaking, we expect our 2009 FDIC insurance premiums to be approximately $12 million, including the twenty basis point emergency assessment. This estimate could change, depending on our level of deposits or further rulemaking.

There was no income tax expense for the three months ended March 31, 2009, as the net operating loss and other net deferred tax assets were fully offset by a deferred tax asset valuation allowance.

In conjunction with its first quarter earnings release, First State will host a conference call to discuss these results, which will be simulcast over the Internet on Monday, April 27, 2009 at 5:00 p.m. Eastern Time. To listen to the call and view the slide presentation, visit www.fcbnm.com, Investor Relations. The conference call will be available for replay beginning April 27, 2009 through May 6, 2009 at www.fcbnm.com, Investor Relations.

First State Bancorporation is a New Mexico based commercial bank holding company (NASDAQ:FSNM). First State provides services, through its subsidiary First Community Bank, to customers from a total of 60 branches located in New Mexico, Colorado, and Arizona. On Friday, April 24, 2009, First State�s stock closed at $2.39 per share.

The following table provides selected information for average balances and average yields for the quarters ended March 31, 2009 and March 31, 2008:

� First Quarter Ended � First Quarter Ended March 31, 2009 March 31, 2008 AVERAGE BALANCES:

AverageBalance

�

AverageYield

AverageBalance

�

AverageYield

(Unaudited - $ in thousands) Loans $ 2,738,421 5.32 % $ 2,558,587 7.42 % Investment securities 477,809 4.48 % 500,683 4.58 %

Interest-bearing deposits with other banks and federal funds sold

50,397 0.31 % 8,222 3.67 % Total interest-earning assets 3,266,627 5.12 % 3,067,492 6.95 % Total interest-bearing deposits 2,127,701 2.28 % 2,089,306 3.28 % Total interest-bearing liabilities 2,787,462 2.16 % 2,612,574 3.32 % � Non interest-bearing demand accounts 461,007 458,648 Equity 154,707 316,651 Total assets $ 3,426,646 $ 3,412,119

The following tables provide information regarding loans and deposits for the quarter ended March 31, 2009 and 2008, and the year ended December 31, 2008:

LOANS: (Unaudited - $ in thousands)

� March 31, 2009 � December 31, 2008 � March 31, 2008 Commercial $ 342,963 � 12.7 % $ 356,769 � 13.0 % $ 354,723 � 13.6 % Real estate � commercial 1,146,975 42.5 % 1,172,952 42.6 % 963,664 36.9 % Real estate � one- to four-family 270,114 10.0 % 270,613 9.8 % 242,302 9.3 % Real estate � construction 882,733 32.6 % 896,117 32.5 % 982,847 37.6 % Consumer and other 38,732 1.4 % 41,474 1.5 % 45,905 1.8 % Mortgage loans available for sale � 22,531 � 0.8 % � 16,664 � 0.6 % � 20,751 � 0.8 % Total $ 2,704,048 � 100.0 % $ 2,754,589 � 100.0 % $ 2,610,192 � 100.0 % DEPOSITS:

(Unaudited - $ in thousands)

� March 31, 2009 � December 31, 2008 � March 31, 2008 Non-interest bearing $ 497,226 � 18.2 % $ 453,319 � 18.0 % $ 466,447 � 18.1 % Interest-bearing demand 302,056 11.1 % 296,732 11.8 % 331,072 12.8 % Money market savings accounts 562,060 20.6 % 471,011 18.6 % 471,704 18.3 % Regular savings 103,952 3.8 % 100,691 4.0 % 109,610 4.3 % Certificates of deposit less than $100,000 328,136 12.0 % 325,110 12.9 % 372,136 14.4 % Certificates of deposit greater than $100,000 485,527 17.9 % 471,826 18.7 % 712,726 27.6 % CDARS Reciprocal deposits 210,920 7.7 % 212,249 8.4 % 64,307 2.5 % Brokered deposits � 237,292 � 8.7 % � 191,604 � 7.6 % � 52,599 � 2.0 % Total $ 2,727,169 � 100.0 % $ 2,522,542 � 100.0 % $ 2,580,601 � 100.0 %

Certain statements in this news release are forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the �Exchange Act�). These statements are based on management�s current expectations or predictions of future results or events. We make these forward-looking statements in reliance on the safe harbor provisions provided under the Private Securities Litigation Reform Act of 1995.

All statements, other than statements of historical fact, included in this news release which relate to performance, development or activities that we expect or anticipate will or may happen in the future, are forward-looking statements. The discussions regarding our growth strategy, expansion of operations in our markets, acquisitions, dispositions, competition, loan and deposit growth, timing of new branch openings, capital expectations, and response to consolidation in the banking industry include forward-looking statements. Other forward-looking statements may be identified by the use of forward-looking words such as �believe,� �expect,� �may,� �might,� �will,� �should,� �seek,� �could,� �approximately,� �intend,� �plan,� �estimate,� or �anticipate� or the negative of those words or other similar expressions.

Forward-looking statements involve inherent risks and uncertainties and are based on numerous assumptions. They are not guarantees of future performance. A number of important factors could cause actual results to differ materially from those in the forward-looking statement. Some factors include changes in interest rates, local business conditions, government regulations, loss of key personnel or inability to hire suitable personnel, faster or slower than anticipated growth, economic conditions, our competitors� responses to our marketing strategy or new competitive conditions, and competition in the geographic and business areas in which we conduct our operations. Forward-looking statements contained herein are made only as of the date made, and we do not undertake any obligation to update them to reflect events or circumstances after the date of this report to reflect the occurrence of unanticipated events.

Because forward-looking statements involve risks and uncertainties, we caution that there are important factors, in addition to those listed above, that may cause actual results to differ materially from those contained in the forward-looking statements. These factors are included in our Form 10-K for the period ended December 31, 2008, as filed with the Securities and Exchange Commission.

First State�s news releases and filings with the Securities and Exchange Commission are available through the Investor Relations section of First State�s website at www.fcbnm.com.