EX-99.2 3 ibcp-2023427ex992.htm EX-99.2 Document

Exhibit 99.2
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Supplemental Data

Non-performing assets

March 31, 2023December 31, 2022September 30, 2022June 30, 2022March 31, 2022
(Dollars in thousands)
Non-accrual loans$6,216 $5,381 $5,307 $5,859 $5,893 
Loans 90 days or more past due and still accruing interest— — — — — 
Subtotal6,216 5,381 5,307 5,859 5,893 
Less:  Government guaranteed loans2,330 1,660 1,491 1,360 859 
Total non-performing loans3,886 3,721 3,816 4,499 5,034 
Other real estate and repossessed assets499 455 348 508 438 
Total non-performing assets$4,385 $4,176 $4,164 $5,007 $5,472 
As a percent of Portfolio Loans
Non-performing loans0.11 %0.11 %0.11 %0.14 %0.17 %
Allowance for credit losses1.44 1.51 1.50 1.47 1.52 
Non-performing assets to total assets0.09 0.08 0.08 0.10 0.11 
Allowance for credit losses as a percent of non-performing loans1,300.82 1,409.16 1,340.20 1,064.30 906.38 





Allowance for credit losses

Three months ended March 31,
20232022
LoansSecuritiesUnfunded
Commitments
LoansSecuritiesUnfunded
Commitments
(Dollars in thousands)
Balance at beginning of period$52,435$168$5,080$47,252$$4,481
Additions (deductions)
Provision for credit losses(832)2,992(1,573)
Recoveries credited to allowance578621
Assets charged against the allowance(1,631)(3,000)(673)
Additions included in non-interest expense(475)(355)
Balance at end of period$50,550$160$4,605$45,627$$4,126
Net loans charged (recovered) against the allowance to average Portfolio Loans0.12 %0.01 %

1


Capitalization

March 31, 2023December 31, 2022
(In thousands)
Subordinated debt$39,452 $39,433 
Subordinated debentures39,677 39,660 
Amount not qualifying as regulatory capital(676)(657)
Amount qualifying as regulatory capital78,453 78,436 
Shareholders’ equity
Common stock321,026 320,991 
Retained earnings127,499 119,368 
Accumulated other comprehensive income (loss)(80,811)(92,763)
Total shareholders’ equity367,714 347,596 
Total capitalization$446,167 $426,032 

Non-Interest Income

Three months ended
March 31, 2023December 31, 2022March 31, 2022
(In thousands)
Interchange income$3,205 $3,402 $3,082 
Service charges on deposit accounts2,857 3,153 2,957 
Net gains (losses) on assets
Mortgage loans1,256 1,486 835 
Securities(222)— 70 
Mortgage loan servicing, net726 687 9,641 
Investment and insurance commissions827 728 738 
Bank owned life insurance111 58 138 
Other1,791 1,954 1,487 
Total non-interest income$10,551 $11,468 $18,948 

Capitalized Mortgage Loan Servicing Rights

Three months ended March 31,
20232022
(In thousands)
Balance at beginning of period$42,489 $26,232 
Originated servicing rights capitalized930 2,143 
Change in fair value(1,496)7,558 
Balance at end of period$41,923 $35,933 

2


Mortgage Loan Activity

Three months ended
March 31, 2023December 31, 2022March 31, 2022
(Dollars in thousands)
Mortgage loans originated$113,021$138,889$270,194
Mortgage loans sold106,84680,584221,725
Net gains on mortgage loans1,2561,486835
Net gains as a percent of mortgage loans sold  ("Loan Sales Margin")1.18 %1.84 %0.38 %
Fair value adjustments included in the Loan Sales Margin1.20 %0.19 %(1.87)%

Non-Interest Expense

Three months ended
March 31, 2023December 31, 2022March 31, 2022
(In thousands)
Compensation$13,269 $12,728 $12,435 
Performance-based compensation2,245 4,147 3,662 
Payroll taxes and employee benefits3,825 3,519 4,033 
Compensation and employee benefits19,339 20,394 20,130 
Data processing2,991 2,670 2,216 
Occupancy, net2,159 2,225 2,543 
Interchange expense1,049 1,042 1,011 
Furniture, fixtures and equipment926 933 1,045 
FDIC deposit insurance783 572 522 
Communications668 629 757 
Legal and professional607 588 493 
Loan and collection578 679 559 
Advertising495 489 680 
Amortization of intangible assets137 146 232 
Supplies106 125 123 
Correspondent bank service fees63 67 77 
Provision for loss reimbursement on sold loans10 — 33 
Net gains on other real estate and repossessed assets(46)— (55)
Recoveries related to unfunded lending commitments(475)(77)(355)
Other1,567 1,609 1,439 
Total non-interest expense$30,957 $32,091 $31,450 

3


Average Balances and Tax Equivalent Rates

Three Months Ended March 31,
20232022
Average
Balance
InterestRate (2)Average
Balance
InterestRate (2)
(Dollars in thousands)
Assets
Taxable loans$3,487,539 $44,234 5.12 %$2,971,566 $28,340 3.85 %
Tax-exempt loans (1)6,630 76 4.65 8,532 99 4.71 
Taxable securities822,572 5,884 2.86 1,080,252 4,552 1.69 
Tax-exempt securities (1)323,503 3,506 4.34 326,973 2,015 2.47 
Interest bearing cash38,889 464 4.84 87,317 37 0.17 
Other investments17,653 211 4.85 18,117 180 4.03 
Interest Earning Assets4,696,786 54,375 4.67 4,492,757 35,223 3.16 
Cash and due from banks60,442 58,676 
Other assets, net231,212 169,772 
Total Assets$4,988,440 $4,721,205 
Liabilities
Savings and interest-bearing checking2,535,045 8,857 1.42 2,503,014 641 0.10 
Time deposits657,686 4,903 3.02 338,354 126 0.15 
Other borrowings112,137 1,735 6.27 108,969 973 3.62 
Interest Bearing Liabilities3,304,868 15,495 1.90 %2,950,337 1,740 0.24 
Non-interest bearing deposits1,224,375 1,317,160 
Other liabilities102,477 77,698 
Shareholders’ equity$356,720 $376,010 
Total liabilities and shareholders’ equity$4,988,440 $4,721,205 
Net Interest Income$38,880 $33,483 
Net Interest Income as a Percent of Average Interest Earning Assets3.33 %3.00 %

(1)Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.
(2)Annualized


4


Commercial Loan Portfolio Analysis as of March 31, 2023

Total Commercial Loans
Watch CreditsPercent of Loan Category in Watch Credit
Loan CategoryAll LoansPerformingNon-accrualTotal
(Dollars in thousands)
Land$11,583 $26 $— $26 0.2 %
Land Development15,019 — — — — 
Construction89,060 — — — — 
Income Producing498,500 2,474 — 2,474 0.5 
Owner Occupied428,849 16,173 — 16,173 3.8 
Total Commercial Real Estate Loans$1,043,011 $18,673 $— $18,673 1.8 
Other Commercial Loans$428,282 $8,370 36 $8,406 2.0 
Total non-performing commercial loans$36 

Commercial Loan Portfolio Analysis as of December 31, 2022

Total Commercial Loans
Watch CreditsPercent of Loan Category in Watch Credit
Loan CategoryAll LoansPerformingNon-accrualTotal
(Dollars in thousands)
Land$9,285 $180 $— $180 1.9 %
Land Development16,220 — — — — 
Construction114,277 — — — — 
Income Producing469,696 6,177 — 6,177 1.3 
Owner Occupied426,404 16,525 — 16,525 3.9 
Total Commercial Real Estate Loans$1,035,882 $22,882 $— $22,882 2.2 
Other Commercial Loans$430,971 $9,157 38 $9,195 2.1 
Total non-performing commercial loans$38 
5