EX-99.2 3 k48110exv99w2.htm EX-99.2 exv99w2
Exhibit 99.2
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Supplemental Data
Non-performing assets
                 
    June 30,     December 31,  
    2009     2008  
    (dollars in thousands)  
Non-accrual loans
  $ 119,580     $ 122,639  
Loans 90 days or more past due and still accruing interest
    5,700       2,626  
 
           
Total non-performing loans
    125,280       125,265  
Other real estate
    29,760       19,998  
 
           
Total non-performing assets
  $ 155,040     $ 145,263  
 
           
As a percent of Portfolio Loans
               
Non-performing loans
    5.13 %     5.09 %
Allowance for loan losses
    2.67       2.35  
Non-performing assets to total assets
    5.21       4.91  
Allowance for loan losses as a percent of non-performing loans
    52       46  
Allowance for loan losses
                                 
    Six months ended  
    June 30,  
    2009     2008  
            Unfunded             Unfunded  
    Loans     Commitments     Loans     Commitments  
    (in thousands)  
Balance at beginning of period
  $ 57,900     $ 2,144     $ 45,294     $ 1,936  
Additions (deduction)
                               
Provision charged to operating expense
    58,798       (152 )     23,875       (207 )
Recoveries credited to allowance
    1,494               1,099          
Loans charged against the allowance
    (52,921 )             (19,164 )        
 
                       
Balance at end of period
  $ 65,271     $ 1,992     $ 51,104     $ 1,729  
 
                       
 
                               
Net loans charged against the allowance to average Portfolio Loans (annualized)
    4.23 %             1.43 %        

9


 

Alternative Sources of Funds
                                                 
    June 30,     December 31,  
    2009     2008  
            Average                     Average        
    Amount     Maturity     Rate     Amount     Maturity     Rate  
    (dollars in thousands)  
Brokered CDs
  $ 480,173     2.0 years     2.67 %   $ 182,283     1.1 years     3.63 %
Fixed rate FHLB advances
    210,616     1.5 years     1.90       314,214     2.3 years     3.49  
Securities sold under agreements to Repurchase
    35,000     1.4 years     4.42       35,000     1.9 years     4.42  
FRB — Discount borrowing
    8,200       .2 years     0.50       189,500       .1 years     0.54  
Federal funds purchased
                            750          1 day     0.25  
 
                                   
Total
  $ 733,989     1.8 years     2.51 %   $ 721,747     1.4 years     2.80 %
 
                                   
Capitalization
                 
    June 30,     December 31,  
    2009     2008  
    (in thousands)  
Subordinated debentures
  $ 92,888     $ 92,888  
Amount not qualifying as regulatory capital
    (2,788 )     (2,788 )
 
           
Amount qualifying as regulatory capital
    90,100       90,100  
 
           
Shareholders’ Equity
               
Preferred stock, Series A, no par value
    68,806       68,456  
Common stock, par value $1.00 per share
    23,824       22,791  
Capital surplus
    201,192       200,687  
Retained earnings (accumulated deficit)
    (100,238 )     (73,849 )
Accumulated other comprehensive loss
    (18,348 )     (23,208 )
 
           
Total shareholders’ equity
    175,236       194,877  
 
           
Total capitalization
  $ 265,336     $ 284,977  
 
           

10


 

Non-Interest Income
                                         
    Three months ended     Six months ended  
    June 30,     March 31,     June 30,     June 30,  
    2009     2009     2008     2009     2008  
    (in thousands)  
Service charges on deposit accounts
  $ 6,321     $ 5,507     $ 6,164     $ 11,828     $ 11,811  
Net gains (losses) on assets
                                       
Mortgage loans
    3,262       3,281       1,141       6,543       3,008  
Securities
    4,230       (581 )     837       3,649       (1,326 )
VISA check card interchange income
    1,500       1,415       1,495       2,915       2,866  
Mortgage loan servicing
    2,349       (842 )     1,528       1,507       1,205  
Mutual fund and annuity commissions
    539       453       644       992       1,068  
Bank owned life insurance
    355       401       484       756       962  
Title insurance fees
    732       609       384       1,341       801  
Other
    1,723       1,335       1,460       3,058       3,234  
 
                             
Total non-interest income
  $ 21,011     $ 11,578     $ 14,137     $ 32,589     $ 23,629  
 
                             
Mortgage Loan Activity
                                         
    Three months ended   Six months ended
    June 30,   March 31,   June 30,   June 30,
    2009   2009   2008   2009   2008
    (in thousands)
Mortgage loans originated
  $ 196,927     $ 154,608     $ 111,316     $ 351,535     $ 229,558  
Mortgage loans sold
    158,173       142,636       80,238       300,809       164,687  
Mortgage loans sold with servicing rights released
    9,174       5,429       11,660       14,603       19,542  
Net gains on the sale of mortgage loans
    3,262       3,281       1,141       6,543       3,008  
Net gains as a percent of mortgage loans sold (“Loan Sale Margin”)
    2.06 %     2.30 %     1.42 %     2.18 %     1.83 %
SFAS #133/#159 and SAB #109 adjustments included in the Loan Sale Margin
    0.04       0.65       (0.25 )     0.33       0.38  
Capitalized Real Estate Mortgage Loan Servicing Rights
                                 
    Three months ended     Six months ended  
    June 30,     June 30,  
    2009     2008     2009     2008  
    (in thousands)  
Balance at beginning of period
  $ 11,589     $ 15,297     $ 11,966     $ 15,780  
Originated servicing rights capitalized
    1,624       754       3,123       1,632  
Amortization
    (1,640 )     (496 )     (2,819 )     (1,132 )
(Increase)/decrease in impairment reserve
    2,965       996       2,268       271  
 
                       
Balance at end of period
  $ 14,538     $ 16,551     $ 14,538     $ 16,551  
 
                       
 
Impairment reserve at end of period
  $ 2,383     $ 48     $ 2,383     $ 48  
 
                       

11


 

Non-Interest Expense
                                         
    Three months ended     Six months ended  
    June 30,     March 31,     June 30,     June 30,  
    2009     2009     2008     2009     2008  
    (in thousands)  
Salaries
  $ 9,815     $ 9,669     $ 9,727     $ 19,484     $ 19,883  
Performance-based compensation and benefits
    747       329       1,443       1,076       2,747  
Other benefits
    2,766       2,579       2,638       5,345       5,362  
 
                             
Compensation and employee benefits
    13,328       12,577       13,808       25,905       27,992  
Loan and collection
    3,227       4,038       2,031       7,265       3,887  
Occupancy, net
    2,560       3,048       2,813       5,608       5,927  
Data processing
    2,010       2,096       1,712       4,106       3,437  
Deposit insurance
    2,755       1,186       418       3,941       1,251  
Furniture, fixtures and equipment
    1,848       1,849       1,825       3,697       3,642  
Loss on other real estate and repossessed assets
    1,939       1,261       1,560       3,200       1,666  
Credit card and bank service fees
    1,668       1,464       1,174       3,132       2,220  
Advertising
    1,421       1,442       1,168       2,863       2,268  
Communications
    1,107       1,045       1,021       2,152       2,036  
Legal and professional
    705       641       463       1,346       881  
Amortization of intangible assets
    474       501       761       975       1,554  
Supplies
    457       469       472       926       1,015  
Other
    1,343       1,774       1,965       3,117       3,666  
 
                             
Total non-interest expense
  $ 34,842     $ 33,391     $ 31,191     $ 68,233     $ 61,442  
 
                             

12


 

Average Balances and Tax Equivalent Rates
                                                 
    Three Months Ended  
    June 30,  
    2009     2008  
    Average                     Average              
    Balance     Interest     Rate     Balance     Interest     Rate  
    (dollars in thousands)  
Assets (1)
                                               
Taxable loans
  $ 2,513,367     $ 45,157       7.20 %   $ 2,578,668     $ 46,618       7.26 %
Tax-exempt loans (2)
    7,069       104       5.90       11,316       203       7.22  
Taxable securities
    118,116       1,705       5.79       153,895       2,176       5.69  
Tax-exempt securities (2)
    88,601       1,536       6.95       189,313       3,346       7.11  
Other investments
    28,011       239       3.42       27,633       362       5.27  
 
                                       
Interest Earning Assets
    2,755,164       48,741       7.09       2,960,825       52,705       7.15  
 
                                           
Cash and due from banks
    74,659                       50,637                  
Other assets, net
    165,715                       228,550                  
 
                                           
Total Assets
  $ 2,995,538                     $ 3,240,012                  
 
                                           
 
                                               
Liabilities
                                               
Savings and NOW
  $ 974,994       1,493       0.61     $ 993,186       2,454       0.99  
Time deposits
    979,506       7,318       3.00       872,385       8,737       4.03  
Other borrowings
    448,714       3,814       3.41       746,983       6,975       3.76  
 
                                       
Interest Bearing Liabilities
    2,403,214       12,625       2.11       2,612,554       18,166       2.80  
 
                                           
Demand deposits
    320,920                       297,151                  
Other liabilities
    93,861                       89,299                  
Shareholders’ equity
    177,543                       241,008                  
 
                                           
Total liabilities and shareholders’ equity
  $ 2,995,538                     $ 3,240,012                  
 
                                           
 
                                               
Tax Equivalent Net Interest Income
          $ 36,116                     $ 34,539          
 
                                           
Tax Equivalent Net Interest Income as a Percent of Earning Assets
                    5.25 %                     4.68 %
 
                                           
 
(1)   All domestic
 
(2)   Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 35%

13


 

Average Balances and Tax Equivalent Rates
                                                 
    Six Months Ended  
    June 30,  
    2009     2008  
    Average                     Average              
    Balance     Interest     Rate     Balance     Interest     Rate  
    (dollars in thousands)  
Assets (1)
                                               
Taxable loans
  $ 2,504,582     $ 89,457       7.19 %   $ 2,571,593     $ 94,631       7.39 %
Tax-exempt loans (2)
    8,490       259       6.15       10,472       377       7.24  
Taxable securities
    116,478       3,438       5.95       158,032       4,480       5.70  
Tax-exempt securities (2)
    95,795       3,286       6.92       197,102       6,932       7.07  
Other investments
    28,641       563       3.96       26,077       719       5.54  
 
                                       
Interest Earning Assets
    2,753,986       97,003       7.09       2,963,276       107,139       7.26  
 
                                           
Cash and due from banks
    67,935                       51,549                  
Other assets, net
    162,086                       227,250                  
 
                                           
Total Assets
  $ 2,984,007                     $ 3,242,075                  
 
                                           
 
                                               
Liabilities
                                               
Savings and NOW
  $ 960,032       3,074       0.65     $ 995,808       6,019       1.22  
Time deposits
    917,609       14,285       3.14       985,865       21,384       4.36  
Long-term debt
                            497       12       4.86  
Other borrowings
    523,630       8,484       3.27       638,211       13,400       4.22  
 
                                       
Interest Bearing Liabilities
    2,401,271       25,843       2.17       2,620,381       40,815       3.13  
 
                                           
Demand deposits
    314,762                       293,483                  
Other liabilities
    81,267                       86,306                  
Shareholders’ equity
    186,707                       241,905                  
 
                                           
Total liabilities and shareholders’ equity
  $ 2,984,007                     $ 3,242,075                  
 
                                           
 
                                               
Tax Equivalent Net Interest Income
          $ 71,160                     $ 66,324          
 
                                           
 
                                               
Tax Equivalent Net Interest Income as a Percent of Earning Assets
                    5.20 %                     4.49 %
 
                                           
 
(1)   All domestic
 
(2)   Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 35%

14


 

Commercial Loan Portfolio Analysis as of June 30, 2009
                                         
    Total Commercial Loans  
                                    Percent of  
            Watch Credits     Loan  
                    Non-             Category in  
Loan Category   All Loans     Performing     performing     Total     Watch Credit  
    (dollars in thousands)  
Land
  $ 26,978     $ 5,032     $ 7,081     $ 12,113       44.9 %
Land Development
    39,395       8,369       16,799       25,168       63.9 %
Construction
    41,718       5,092       12,846       17,938       43.0 %
Income Producing
    389,872       64,717       19,135       83,852       21.5 %
Owner Occupied
    206,293       31,143       4,610       35,753       17.3 %
               
Total Commercial Real Estate Loans (1)
  $ 704,256     $ 114,353     $ 60,471     $ 174,824       24.8 %
                                 
 
                                       
Other Commercial Loans(1)
  $ 188,979     $ 28,184       2,482     $ 30,666       16.2 %
                               
Total non-performing commercial loans
                  $ 62,953                  
 
                                     
 
(1)   The total of these two categories is different than the June 30, 2009, Consolidated Statement of Financial Condition due primarily to loans in process.

15