EX-99.1 2 ibcp-20241024ex991.htm EX-99.1 Document


Exhibit 99.1
new.jpg
NEWS RELEASE
Independent Bank Corporation
4200 East Beltline
Grand Rapids, MI 49525
616.527.5820
For Release:Immediately
Contact:
William B. Kessel, President and CEO, 616.447.3933
Gavin A. Mohr, Chief Financial Officer, 616.447.3929
INDEPENDENT BANK CORPORATION REPORTS 2024 THIRD QUARTER RESULTS

Third Quarter Highlights

Highlights for the third quarter of 2024 include:
Increases in net interest income of $0.5 million (or 4.9% annualized) from June 30, 2024;
An increase in tangible book value per share of $3.69 (22.3%) over the third quarter of 2023;
Net growth in core deposits of $100.1 million (or 8.9% annualized) from June 30, 2024;
Net growth in loans of $90.4 million (or 9.3% annualized) from June 30, 2024; and
The payment of a 24 cent per share dividend on common stock on August 15, 2024.

GRAND RAPIDS, Mich., October 24, 2024 - Independent Bank Corporation (NASDAQ: IBCP) reported third quarter 2024 net income of $13.8 million, or $0.65 per diluted share, versus net income of $17.5 million, or $0.83 per diluted share, in the prior-year period.

William B. (“Brad”) Kessel, the President and Chief Executive Officer of Independent Bank Corporation, commented: “I am proud of our team and very pleased with our third quarter 2024 results, driving organic growth on both sides of the balance sheet. Overall loans increased 9.3% (annualized), while core deposits are up 8.9% (annualized). We were able to generate net interest income growth on both a linked quarter basis and on a year over year quarterly basis. We believe that our expenses continue to be well managed, and we continue to see improved operational scale from strategic investments we have made in recent years. Our credit metrics continue to be excellent, with watch credits and non-performing assets near historic lows. These fundamentals continue to drive good growth in tangible book value per share (22%) compared to the prior year quarter. Based on a robust commercial loan pipeline, the past record of our core group of professionals and the on-going strategic initiative to add talented bankers to our team, we are optimistic about continuing these growth trends for the remainder of the year and into 2025.”


1


Significant items impacting comparable third quarter 2024 and 2023 results include the following:
Changes in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Changes”) of  $(4.2) million ($(0.16) per diluted share, after taxes) for the three-month period ended September 30, 2024, as compared to $1.6 million ($0.06 per diluted share, after taxes) for the three-months ended September 30, 2023.

Operating Results
The Company’s net interest income totaled $41.9 million during the third quarter of 2024, an increase of $2.4 million, or 6.2% from the year-ago period, and an increase of $0.5 million, or 1.2%, from the second quarter of 2024. The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.37% during the third quarter of 2024, compared to 3.23% in the year-ago period, and 3.40% in the second quarter of 2024. The year-over-year quarterly increase in net interest income was due to an increase in average interest-earning assets and the net interest margin. The increase in net interest income compared to the linked quarter was due to an increase in average interest earning assets that was partially offset by a decrease in the net interest margin. Average interest-earning assets were $4.99 billion in the third quarter of 2024, compared to $4.89 billion in the year ago quarter and $4.89 billion in the second quarter of 2024.
Non-interest income totaled $9.5 million for the third quarter of 2024, compared to $15.6 million in the comparable prior year period. This change was primarily due to variances in mortgage banking related revenues.
Net gains on mortgage loans in the third quarters of 2024 and 2023, were approximately $2.2 million and $2.1 million, respectively. The comparative quarterly increase in net gains on mortgage loans was primarily due to an increase in both gain on sale margin on mortgage loans sold and a increase in the volume of mortgage loans sold.
Mortgage loan servicing, net, generated income (expense) of $(3.1) million and $2.7 million in the third quarters of 2024 and 2023, respectively. The significant variance in mortgage loan servicing, net is primarily due to changes in the fair value of capitalized mortgage loan servicing rights associated with changes in interest rates and the associated expected future prepayment levels and expected float rates. Mortgage loan servicing, net activity is summarized in the following table:
Three months endedNine months ended
9/30/20249/30/20239/30/20249/30/2023
(In thousands)
Mortgage loan servicing, net:
Revenue, net$2,248 $2,197 $6,681 $6,612 
Fair value change due to price(4,155)1,556 (1,979)3,364 
Fair value change due to pay-downs(1,223)(1,085)(3,016)(2,908)
Total$(3,130)$2,668 $1,686 $7,068 
Non-interest expenses totaled $32.6 million in the third quarter of 2024, compared to $32.0 million in the year-ago period.
The Company recorded income tax expense of $3.5 million in the third quarter of 2024. This compares to an income tax expense of $4.1 million in the third quarter of 2023. The changes in income tax expense principally reflect changes in pre-tax earnings in 2024 relative to 2023.
2


Asset Quality
A breakdown of non-performing loans by loan type is as follows:
9/30/202412/31/20239/30/2023
Loan Type(Dollars in thousands)
Commercial$59 $28 $31 
Mortgage6,525 6,425 6,137 
Installment666 970 801 
Sub total7,250 7,423 6,969 
Less - government guaranteed loans2,102 2,191 2,254 
Total non-performing loans$5,148 $5,232 $4,715 
Ratio of non-performing loans to total portfolio loans0.13 %0.14 %0.13 %
Ratio of non-performing assets to total assets0.11 %0.11 %0.10 %
Ratio of allowance for credit losses to total non-performing loans1115.85 %1044.69 %1176.99 %
The provision for credit losses was an expense of $1.49 million and $1.35 million in the third quarters of 2024 and 2023, respectively. We recorded loan net charge offs (recoveries) of $0.31 million and $(0.18) million in the third quarters of 2024 and 2023, respectively. At September 30, 2024, the allowance for credit losses for loans totaled $57.4 million, or 1.46% of total portfolio loans compared to $54.7 million, or 1.44% of total portfolio loans at December 31, 2023.
Balance Sheet, Capital and Liquidity
Total assets were $5.26 billion at September 30, 2024, a decrease of $4.5 million from December 31, 2023. Loans, excluding loans held for sale, were $3.94 billion at September 30, 2024, compared to $3.79 billion at December 31, 2023.  Deposits totaled $4.63 billion at September 30, 2024, an increase of $4.0 million from December 31, 2023. This increase is primarily due to increases in savings and interest-bearing checking, reciprocal and time deposits that were partially offset by a decrease in non-interest bearings deposits and brokered time deposits.
Cash and cash equivalents totaled $121.6 million at September 30, 2024, versus $169.8 million at December 31, 2023. Securities available for sale (“AFS”) totaled $589.0 million at September 30, 2024, versus $679.4 million at December 31, 2023.

Total shareholders’ equity was $452.4 million at September 30, 2024, or 8.60% of total assets compared to $404.4 million or 7.68% at December 31, 2023. Tangible common equity totaled $422.5 million at September 30, 2024, or $20.22 per share compared to $374.1 million or $17.96 per share at December 31, 2023. The increase in shareholder equity as well as tangible common equity are primarily the result of earnings retention and a decrease in accumulated other comprehensive loss.

The Company’s wholly owned subsidiary, Independent Bank, remains significantly above “well capitalized” for regulatory purposes with the following ratios:
Regulatory Capital Ratios9/30/202412/31/2023Well
Capitalized
Minimum
Tier 1 capital to average total assets9.36 %8.80 %5.00 %
Tier 1 common equity  to risk-weighted assets11.74 %11.21 %6.50 %
Tier 1 capital to risk-weighted assets11.74 %11.21 %8.00 %
Total capital to risk-weighted assets13.00 %12.46 %10.00 %

At September 30, 2024, in addition to liquidity available from our normal operating, funding, and investing activities, we had unused credit lines with the FHLB and FRB of approximately $1.11 billion and $471.7 million, respectively. We also had approximately $771.3 million in fair value of unpledged securities AFS and HTM at September 30, 2024 which could be pledged for an estimated additional borrowing capacity at the FHLB and FRB of approximately $718.0 million.
3


Share Repurchase Plan
On December 19, 2023, the Board of Directors of the Company authorized the 2024 share repurchase plan. Under the terms of the 2024 share repurchase plan, the Company is authorized to purchase up to 1,100,000 shares, or approximately 5% of its then outstanding common stock. The repurchase plan is authorized to last through December 31, 2024. The Company did not repurchase any shares of common stock during the first nine months of 2024.
Earnings Conference Call
Brad Kessel, President and CEO, Gavin Mohr, CFO and Joel Rahn, EVP – Commercial Banking will review the quarterly results in a conference call for investors and analysts beginning at 11:00 am ET on Thursday, October 24, 2024.
To participate in the live conference call, please dial 1-833-470-1428 (Access Code # 957797). Also, the conference call will be accessible through an audio webcast with user-controlled slides via the following site/URL: https://events.q4inc.com/attendee/824908063.
A playback of the call can be accessed by dialing 1-866-813-9403 (Access Code # 159381). The replay will be available through October 31, 2024.
About Independent Bank Corporation
Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of approximately $5.3 billion. Founded as First National Bank of Ionia in 1864, Independent Bank Corporation operates a branch network across Michigan's Lower Peninsula through one state-chartered bank subsidiary. This subsidiary (Independent Bank) provides a full range of financial services, including commercial banking, mortgage lending, consumer banking, investments and insurance. Independent Bank Corporation is committed to providing exceptional personal service and value to its customers, stockholders and the communities it serves.
For more information, please visit our Web site at: IndependentBank.com.
Forward-Looking Statements
This presentation contains forward-looking statements, which are any statements or information that are not historical facts. These forward-looking statements include statements about our anticipated future revenue and expenses and our future plans and prospects.

Forward-looking statements involve inherent risks and uncertainties, and important factors could cause actual results to differ materially from those anticipated. For example, deterioration in general business and economic conditions or turbulence in domestic or global financial markets could adversely affect our revenues and the values of our assets and liabilities, reduce the availability of funding to us, lead to a tightening of credit, and increase stock price volatility. Our results could also be adversely affected by changes in interest rates; increases in unemployment rates; deterioration in the credit quality of our loan portfolios or in the value of the collateral securing those loans; deterioration in the value of our investment securities; legal and regulatory developments; changes in customer behavior and preferences; breaches in data security; and management’s ability to effectively manage the multitude of risks facing our business. Key risk factors that could affect our future results are described in more detail in our Annual Report on Form 10-K for the year ended December 31, 2023 and the other reports we file with the SEC, including under the heading “Risk Factors.” Investors should not place undue reliance on forward-looking statements as a prediction of our future results.

Any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement, whether as a result of new information, future events, or otherwise.
4


INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition
September 30, 2024December 31, 2023
(Unaudited)
(In thousands, except share
amounts)
Assets
Cash and due from banks$61,503 $68,208 
Interest bearing deposits60,057 101,573 
Cash and Cash Equivalents121,560 169,781 
Securities available for sale588,950 679,350 
Securities held to maturity (fair value of $314,638 at September 30, 2024 and $318,606 at December 31, 2023)
343,362 353,988 
Federal Home Loan Bank and Federal Reserve Bank stock, at cost16,099 16,821 
Loans held for sale, carried at fair value14,029 12,063 
Loans
Commercial1,825,247 1,679,731 
Mortgage1,511,400 1,485,872 
Installment605,640 625,298 
Total Loans3,942,287 3,790,901 
Allowance for credit losses(57,444)(54,658)
Net Loans3,884,843 3,736,243 
Other real estate and repossessed assets, net781 569 
Property and equipment, net35,250 35,523 
Bank-owned life insurance54,017 54,341 
Capitalized mortgage loan servicing rights, carried at fair value40,204 42,243 
Other intangibles1,617 2,004 
Goodwill28,300 28,300 
Accrued income and other assets130,256 132,500 
Total Assets$5,259,268 $5,263,726 
Liabilities and Shareholders' Equity
Deposits
Non-interest bearing$1,023,739 $1,076,093 
Savings and interest-bearing checking1,947,571 1,905,701 
Reciprocal995,469 832,020 
Time620,446 524,325 
Brokered time39,650 284,740 
Total Deposits4,626,875 4,622,879 
Other borrowings— 50,026 
Subordinated debt39,567 39,510 
Subordinated debentures39,779 39,728 
Accrued expenses and other liabilities100,678 107,134 
Total Liabilities4,806,899 4,859,277 
Shareholders’ Equity
Preferred stock, no par value, 200,000 shares authorized; none issued or outstanding
— — 
Common stock, no par value, 500,000,000 shares authorized; issued and outstanding: 20,893,800 shares at September 30, 2024 and 20,835,633 shares at December 31, 2023
318,216 317,483 
Retained earnings192,405 159,108 
Accumulated other comprehensive loss(58,252)(72,142)
Total Shareholders’ Equity452,369 404,449 
Total Liabilities and Shareholders’ Equity$5,259,268 $5,263,726 
5


INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
Three Months EndedNine Months Ended
September 30,
2024
June 30, 2024September 30,
2023
September 30,
20242023
(Unaudited)
Interest Income(In thousands, except per share amounts)
Interest and fees on loans$58,410 $56,786 $51,419 $170,239 $143,392 
Interest on securities
Taxable4,502 4,713 5,865 14,466 17,668 
Tax-exempt3,404 3,400 3,409 10,195 9,775 
Other investments2,018 1,439 1,739 4,898 3,481 
Total Interest Income68,334 66,338 62,432 199,798 174,316 
Interest Expense
Deposits24,462 22,876 20,743 70,148 51,964 
Other borrowings and subordinated debt and debentures2,018 2,116 2,262 6,253 6,134 
Total Interest Expense26,480 24,992 23,005 76,401 58,098 
Net Interest Income41,854 41,346 39,427 123,397 116,218 
Provision for credit losses1,488 19 1,350 2,251 6,827 
Net Interest Income After Provision for Credit Losses40,366 41,327 38,077 121,146 109,391 
Non-interest Income
Interchange income4,146 3,401 4,100 10,698 10,660 
Service charges on deposit accounts3,085 2,937 3,309 8,894 9,300 
Net gains (losses) on assets
Mortgage loans2,177 1,333 2,099 4,874 5,475 
Equity securities at fair value(8)2,693 — 2,685 — 
Securities available for sale(145)— — (414)(222)
Mortgage loan servicing, net(3,130)2,091 2,668 1,686 7,068 
Other3,383 2,717 3,435 8,818 9,298 
Total Non-interest Income9,508 15,172 15,611 37,241 41,579 
Non-interest Expense
Compensation and employee benefits20,048 21,251 19,975 62,069 59,916 
Data processing3,379 3,257 3,071 9,891 8,953 
Occupancy, net1,893 1,886 1,971 5,853 5,975 
Interchange expense1,149 1,127 1,119 3,373 3,222 
Furniture, fixtures and equipment932 948 927 2,834 2,782 
FDIC deposit insurance664 695 677 2,141 2,209 
Loan and collection657 699 520 1,868 1,718 
Advertising581 788 360 1,860 1,286 
Legal and professional687 544 543 1,717 1,623 
Communications519 499 568 1,633 1,871 
Costs (recoveries) related to unfunded lending commitments113 (137)451 (676)76 
Other1,961 1,776 1,854 5,546 5,610 
Total Non-interest Expense32,583 33,333 32,036 98,109 95,241 
Income Before Income Tax17,291 23,166 21,652 60,278 55,729 
Income tax expense3,481 4,638 4,109 11,949 10,405 
Net Income$13,810 $18,528 $17,543 $48,329 $45,324 
Net Income Per Common Share
Basic$0.66 $0.89 $0.84 $2.31 $2.16 
Diluted$0.65 $0.88 $0.83 $2.29 $2.14 
6


INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data
September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
(unaudited)
(Dollars in thousands except per share data)
Three Months Ended
Net interest income$41,854 $41,346 $40,197 $40,111 $39,427 
Provision for credit losses1,488 19 744 (617)1,350 
Non-interest income9,508 15,172 12,561 9,097 15,611 
Non-interest expense32,583 33,333 32,193 31,878 32,036 
Income before income tax17,291 23,166 19,821 17,947 21,652 
Income tax expense3,481 4,638 3,830 4,204 4,109 
Net income$13,810 $18,528 $15,991 $13,743 $17,543 
Basic earnings per share$0.66 $0.89 $0.77 $0.66 $0.84 
Diluted earnings per share0.65 0.88 0.76 0.65 0.83 
Cash dividend per share0.24 0.24 0.24 0.23 0.23 
Average shares outstanding20,896,01920,901,74120,877,06720,840,68020,922,431
Average diluted shares outstanding21,115,27321,105,38721,079,60721,049,03021,114,445
Performance Ratios
Return on average assets1.04 %1.44 %1.24 %1.04 %1.34 %
Return on average equity12.54 17.98 15.95 14.36 18.68 
Efficiency ratio (1)62.82 61.49 60.26 64.27 57.52 
As a Percent of Average Interest-Earning Assets (1)
Interest income5.48 %5.45 %5.34 %5.29 %5.10 %
Interest expense2.11 2.05 2.04 2.03 1.87 
Net interest income3.37 3.40 3.30 3.26 3.23 
Average Balances
Loans$3,909,954 $3,849,199 $3,810,526 $3,764,752 $3,694,534 
Securities933,750 944,435 999,140 1,027,240 1,071,211 
Total earning assets4,985,842 4,893,367 4,910,669 4,928,697 4,892,208 
Total assets5,275,623 5,181,317 5,201,452 5,233,666 5,192,114 
Deposits4,616,119 4,531,917 4,561,645 4,612,797 4,577,796 
Interest bearing liabilities3,689,684 3,611,972 3,627,446 3,635,771 3,554,179 
Shareholders' equity438,077 414,549 403,225 379,614 372,667 
(1)Presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.















INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data (continued)
September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
(unaudited)
(Dollars in thousands except per share data)
End of Period
Capital
Tangible common equity ratio8.08 %7.63 %7.41 %7.15 %6.67 %
Tangible common equity ratio excluding accumulated other comprehensive loss8.99 8.76 8.57 8.31 8.20 
Average equity to average assets8.30 8.00 7.75 7.25 7.18 
Total capital to risk-weighted assets (2)14.25 14.21 13.85 13.71 13.58 
Tier 1 capital to risk-weighted assets (2)12.06 12.01 11.65 11.50 11.37 
Common equity tier 1 capital to risk-weighted assets (2)11.16 11.09 10.73 10.58 10.44 
Tier 1 capital to average assets (2)9.63 9.59 9.29 9.03 8.94 
Common shareholders' equity per share of common stock$21.65 $20.60 $19.88 $19.41 $17.99 
Tangible common equity per share of common stock20.22 19.16 18.44 17.96 16.53 
Total shares outstanding20,893,80020,899,35820,903,67720,835,63320,850,455
Selected Balances
Loans$3,942,287 $3,851,889 $3,839,965 $3,790,901 $3,741,486 
Securities932,312 936,194 963,577 1,033,338 1,043,540 
Total earning assets4,964,784 4,979,555 4,949,496 4,954,696 4,884,720 
Total assets5,259,268 5,277,500 5,231,255 5,263,726 5,200,018 
Deposits4,626,875 4,614,328 4,582,414 4,622,879 4,585,612 
Interest bearing liabilities3,682,482 3,694,025 3,677,060 3,676,050 3,573,187 
Shareholders' equity452,369 430,459 415,570 404,449 374,998 
(2)September 30, 2024 are Preliminary.
7


Reconciliation of Non-GAAP Financial Measures
Independent Bank Corporation
Independent Bank Corporation believes non-GAAP measures are meaningful because they reflect adjustments commonly made by management, investors, regulators and analysts to evaluate the adequacy of common equity and performance trends.  Tangible common equity is used by the Company to measure the quality of capital.
Reconciliation of Non-GAAP Financial Measures
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(Dollars in thousands)
Net Interest Margin, Fully Taxable Equivalent ("FTE")
Net interest income$41,854 $39,427 $123,397 $116,218 
Add:  taxable equivalent adjustment158 202 513 722 
Net interest income - taxable equivalent$42,012 $39,629 $123,910 $116,940 
Net interest margin (GAAP) (1)3.35 %3.21 %3.34 %3.25 %
Net interest margin (FTE) (1)3.37 %3.23 %3.35 %3.26 %
(1)Annualized.
8


Tangible Common Equity Ratio
September 30,
2024
June 30, 2024March 31, 2024December 31, 2023September 30, 2023
(Dollars in thousands)
Common shareholders' equity$452,369$430,459$415,570$404,449$374,998
Less:
Goodwill28,30028,30028,30028,30028,300
Other intangibles1,6171,7461,8752,0042,141
Tangible common equity422,452400,413385,395374,145344,557
Addition:
Accumulated other comprehensive loss for regulatory purposes52,45465,03065,83166,34486,507
Tangible common equity excluding other comprehensive loss adjustments$474,906$465,443$451,226$440,489$431,064
Total assets$5,259,268$5,277,500$5,231,255$5,263,726$5,200,018
Less:
Goodwill28,30028,30028,30028,30028,300
Other intangibles1,6171,7461,8752,0042,141
Tangible assets5,229,3515,247,4545,201,0805,233,4225,169,577
Addition:
Net unrealized losses on available for sale securities and derivatives, net of tax52,45465,03065,83166,34486,507
Tangible assets excluding other comprehensive loss adjustments$5,281,805$5,312,484$5,266,911$5,299,766$5,256,084
Common equity ratio8.60 %8.16 %7.94 %7.68 %7.21 %
Tangible common equity ratio8.08 %7.63 %7.41 %7.15 %6.67 %
Tangible common equity ratio excluding other comprehensive loss8.99 %8.76 %8.57 %8.31 %8.20 %
Tangible Common Equity per Share of Common Stock:
Common shareholders' equity$452,369 $430,459 $415,570 $404,449 $374,998 
Tangible common equity$422,452 $400,413 $385,395 $374,145 $344,557 
Shares of common stock outstanding (in thousands)20,894 20,899 20,904 20,836 20,850 
Common shareholders' equity per share of common stock$21.65 $20.60 $19.88 $19.41 $17.99 
Tangible common equity per share of common stock$20.22 $19.16 $18.44 $17.96 $16.53 
The tangible common equity ratio removes the effect of goodwill and other intangible assets from capital and total assets.  Tangible common equity per share of common stock removes the effect of goodwill and other intangible assets from common shareholders’ equity per share of common stock.
9