EX-99.2 3 k49495exv99w2.htm EX-99.2 exv99w2
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Supplemental Data   Exhibit 99.2
Non-performing assets
                 
    June 30,     December 31,  
    2010     2009  
    (dollars in thousands)  
Non-accrual loans
  $ 84,158     $ 105,965  
Loans 90 days or more past due and still accruing interest
    356       3,940  
 
           
Total non-performing loans
    84,514       109,905  
Other real estate and repossessed assets
    41,785       31,534  
 
           
Total non-performing assets
  $ 126,299     $ 141,439  
 
           
As a percent of Portfolio Loans
               
Non-performing loans
    4.16 %     4.78 %
Allowance for loan losses
    3.72       3.55  
Non-performing assets to total assets
    4.61       4.77  
Allowance for loan losses as a percent of non-performing loans
    89.46       74.35  
Allowance for loan losses
                                 
    Six months ended  
            June 30,          
    2010     2009  
            Unfunded             Unfunded  
    Loans     Commitments     Loans     Commitments  
            (dollars in thousands)          
Balance at beginning of period
  $ 81,717     $ 1,858     $ 57,900     $ 2,144  
Additions (deduction)
                               
Provision for loan losses
    29,694               55,783          
Recoveries credited to allowance
    1,839               1,494          
Loans charged against the allowance
    (37,644 )             (49,906 )        
Additions (deductions) included in non-interest expense
            336               (152 )
 
                       
Balance at end of period
  $ 75,606     $ 2,194     $ 65,271     $ 1,992  
 
                       
 
                               
Net loans charged against the allowance to average Portfolio Loans (annualized)
    3.33 %             3.98 %        
Alternative Sources of Funds
                                                 
    June 30,     December 31,  
    2010     2009  
            Average                     Average        
    Amount     Maturity     Rate     Amount     Maturity     Rate  
                    (dollars in thousands)                  
Brokered CDs
  $ 422,749     2.5 years     2.95 %   $ 629,150     2.2 years     2.46 %
Fixed rate FHLB advances
    23,275     5.9 years     6.41       27,382     5.5 years     6.59  
Variable rate FHLB advances
    75,000     1.2 years     0.48       67,000     1.4 years     0.32  
Securities sold under agreements to repurchase
    35,000     .4 years     4.42       35,000     .9 years     4.42  
 
                                           
Total
  $ 556,024     2.3 years     2.86 %   $ 758,532     2.2 years     2.51 %
 
                                           

12


 

Capitalization
                 
    June 30,     December 31,  
    2010     2009  
    (in thousands)  
Subordinated debentures
  $ 50,175     $ 92,888  
Amount not qualifying as regulatory capital
    (1,507 )     (2,788 )
 
           
Amount qualifying as regulatory capital
    48,668       90,100  
 
           
Shareholders’ Equity
               
Preferred stock
    70,458       69,157  
Common stock
    250,737       23,863  
Capital surplus
            201,618  
Accumulated deficit
    (177,242 )     (169,098 )
Accumulated other comprehensive loss
    (14,281 )     (15,679 )
 
           
Total shareholders’ equity
    129,672       109,861  
 
           
Total capitalization
  $ 178,340     $ 199,961  
 
           
Non-Interest Income
                                         
    Three months ended     Six months ended  
    June 30,     March 31,     June 30,     June 30,  
    2010     2010     2009     2010     2009  
    (in thousands)
Service charges on deposit accounts
  $ 5,833     $ 5,275     $ 6,321     $ 11,108     $ 11,828  
Net gains (losses) on assets
                                       
Mortgage loans
    2,372       1,843       3,262       4,215       6,543  
Securities
    1,363       265       4,230       1,628       3,666  
Other than temporary loss on securities available for sale
                                       
Total impairment loss
            (118 )             (118 )     (17 )
Loss recognized in other comprehensive loss
                                       
 
                             
Net impairment loss recognized in earnings
            (118 )             (118 )     (17 )
VISA check card interchange income
    1,655       1,572       1,500       3,227       2,915  
Mortgage loan servicing
    (2,043 )     432       2,349       (1,611 )     1,507  
Mutual fund and annuity commissions
    409       389       539       798       992  
Bank owned life insurance
    483       468       355       951       756  
Title insurance fees
    366       494       732       860       1,341  
Gain on extinguishment of debt
    18,086                       18,086          
Other
    790       1,397       1,723       2,187       3,058  
 
                             
Total non-interest income
  $ 29,314     $ 12,017     $ 21,011     $ 41,331     $ 32,589  
 
                             
Capitalized Real Estate Mortgage Loan Servicing Rights
                                 
    Three months ended     Six months ended  
    June 30,     June 30,  
    2010     2009     2010     2009  
            (in thousands)          
Balance at beginning of period
  $ 15,435     $ 11,589     $ 15,273     $ 11,966  
Originated servicing rights capitalized
    680       1,624       1,455       3,123  
Amortization
    (633 )     (1,640 )     (1,391 )     (2,819 )
(Increase)/decrease in impairment reserve
    (2,460 )     2,965       (2,315 )     2,268  
 
                       
Balance at end of period
  $ 13,022     $ 14,538     $ 13,022     $ 14,538  
 
                       
 
                               
Impairment reserve at end of period
  $ 4,617     $ 2,383     $ 4,617     $ 2,383  
 
                       

13


 

          Mortgage Loan Activity
                                         
    Three months ended     Six months ended  
    June 30,     March 31,     June 30,     June 30,  
    2010     2010     2009     2010     2009  
    (in thousands)  
Mortgage loans originated
  $ 93,900     $ 90,007     $ 196,927     $ 183,907     $ 351,535  
Mortgage loans sold
    87,583       87,708       158,173       175,291       300,809  
Mortgage loans sold with servicing rights released
    20,747       11,864       9,174       32,611       14,603  
Net gains on the sale of mortgage loans
    2,372       1,843       3,262       4,215       6,543  
Net gains as a percent of mortgage loans sold (“Loan Sale Margin”)
    2.71 %     2.10 %     2.06 %     2.40 %     2.18 %
Fair value adjustments included in the Loan Sale Margin
    0.43       (.07 )     0.04       0.18       0.33  
     Non-Interest Expense
                                         
    Three months ended     Six months ended  
    June 30,     March 31,     June 30,     June 30,  
    2010     2010     2009     2010     2009  
    (in thousands)
Salaries
  $ 10,242     $ 10,176     $ 9,815     $ 20,418     $ 19,484  
Performance-based compensation and benefits
    655       644       747       1,299       1,076  
Other benefits
    2,533       2,393       2,766       4,926       5,345  
 
                             
Compensation and employee benefits
    13,430       13,213       13,328       26,643       25,905  
Vehicle service contract counterparty contingencies
    4,861       3,418       2,215       8,279       3,015  
Loan and collection
    2,785       4,786       3,227       7,571       7,265  
Occupancy, net
    2,595       2,909       2,560       5,504       5,608  
Data processing
    2,039       2,105       2,010       4,144       4,106  
Loss on other real estate and repossessed assets
    1,554       2,029       1,939       3,583       3,200  
FDIC deposit insurance
    1,763       1,802       2,755       3,565       3,941  
Furniture, fixtures and equipment
    1,648       1,719       1,848       3,367       3,697  
Credit card and bank service fees
    1,500       1,675       1,668       3,175       3,132  
Communications
    1,015       1,073       1,107       2,088       2,152  
Legal and professional
    894       1,136       705       2,030       1,346  
Advertising
    674       779       1,421       1,453       2,863  
Supplies
    415       393       457       808       926  
Amortization of intangible assets
    323       322       474       645       975  
Credit costs related to unfunded lending commitments
    280       56       (66 )     336       (152 )
Other
    1,389       1,720       1,343       3,109       3,117  
 
                             
Total non-interest expense
  $ 37,165     $ 39,135     $ 36,991     $ 76,300     $ 71,096  
 
                             

14


 

Average Balances and Rates
                                                 
    Three Months Ended  
    June 30,  
    2010     2009  
    Average                     Average              
    Balance     Interest     Rate     Balance     Interest     Rate  
    (dollars in thousands)  
Assets (1)
                                               
Taxable loans
  $ 2,115,837     $ 36,569       6.93 %   $ 2,513,367     $ 45,157       7.20 %
Tax-exempt loans (2)
    9,866       106       4.31       7,069       67       3.80  
Taxable securities
    87,554       902       4.13       118,116       1,705       5.79  
Tax-exempt securities (2)
    49,012       526       4.30       88,601       976       4.42  
Cash — interest bearing
    324,592       192       0.24                          
Other investments
    27,001       197       2.93       28,011       239       3.42  
 
                                       
Interest Earning Assets
    2,613,862       38,492       5.90       2,755,164       48,144       7.01  
 
                                           
Cash and due from banks
    48,751                       74,659                  
Other assets, net
    160,291                       165,715                  
 
                                           
Total Assets
  $ 2,822,904                     $ 2,995,538                  
 
                                           
 
                                               
Liabilities
                                               
Savings and NOW
  $ 1,088,526       670       0.25     $ 974,994       1,493       0.61  
Time deposits
    1,019,882       6,838       2.69       979,506       7,318       3.00  
Other borrowings
    227,979       2,413       4.25       448,714       3,814       3.41  
 
                                       
Interest Bearing Liabilities
    2,336,387       9,921       1.70       2,403,214       12,625       2.11  
 
                                           
Demand deposits
    340,558                       320,920                  
Other liabilities
    52,051                       93,861                  
Shareholders’ equity
    93,908                       177,543                  
 
                                           
Total liabilities and shareholders’ equity
  $ 2,822,904                     $ 2,995,538                  
 
                                           
 
                                               
Net Interest Income
          $ 28,571                     $ 35,519          
 
                                           
 
                                               
Net Interest Income as a Percent of Earning Assets
                    4.38 %                     5.17 %
 
                                           
 
(1)   All domestic, except for $0.4 million and $8.8 million for the three months ended June 30, 2010 and 2009, respectively, of average payment plan receivables included in taxable loans for customers domiciled in Canada.
 
(2)   Interest on tax-exempt loans and securities is not presented on a fully tax equivalent basis due to the current net operating loss carryforward position and the deferred tax asset valuation allowance.

15


 

Average Balances and Rates
                                                 
    Six Months Ended  
    June 30,  
    2010     2009  
    Average                     Average              
    Balance     Interest     Rate     Balance     Interest     Rate  
    (dollars in thousands)  
Assets (1)
                                               
Taxable loans
  $ 2,184,046     $ 75,491       6.95 %   $ 2,504,582     $ 89,457       7.19 %
Tax-exempt loans (2)
    9,997       211       4.26       8,490       168       3.99  
Taxable securities
    91,859       2,062       4.53       116,478       3,438       5.95  
Tax-exempt securities (2)
    56,671       1,211       4.31       95,795       2,083       4.38  
Cash — interest bearing
    299,910       349       0.23                          
Other investments
    27,426       412       3.03       28,641       563       3.96  
 
                                       
Interest Earning Assets
    2,669,909       79,736       6.01       2,753,986       95,709       6.99  
 
                                           
Cash and due from banks
    53,855                       67,935                  
Other assets, net
    154,408                       162,086                  
 
                                           
Total Assets
  $ 2,878,172                     $ 2,984,007                  
 
                                           
 
                                               
Liabilities
                                               
Savings and NOW
  $ 1,086,524       1,533       0.28     $ 960,032       3,074       0.65  
Time deposits
    1,073,452       14,194       2.67       917,609       14,285       3.14  
Other borrowings
    227,801       5,407       4.79       523,630       8,484       3.27  
 
                                       
Interest Bearing Liabilities
    2,387,777       21,134       1.78       2,401,271       25,843       2.17  
 
                                           
Demand deposits
    334,100                       314,762                  
Other liabilities
    58,359                       81,267                  
Shareholders’ equity
    97,936                       186,707                  
 
                                           
Total liabilities and shareholders’ equity
  $ 2,878,172                     $ 2,984,007                  
 
                                           
 
                                               
Net Interest Income
          $ 58,602                     $ 69,866          
 
                                           
 
                                               
Net Interest Income as a Percent of Earning Assets
                    4.41 %                     5.10 %
 
                                           
 
(1)   All domestic, except for $0.7 million and $7.4 million for the six months ended June 30, 2010 and 2009, respectively, of average payment plan receivables included in taxable loans for customers domiciled in Canada.
 
(2)   Interest on tax-exempt loans and securities is not presented on a fully tax equivalent basis due to the current net operating loss carryforward position and the deferred tax asset valuation allowance.

16


 

Commercial Loan Portfolio Analysis as of June 30, 2010
                                         
    Total Commercial Loans  
            Watch Credits     Percent of Loan
Category in Watch
 
Loan Category   All Loans     Performing     Non- performing     Total     Credit  
    (dollars in thousands)  
Land
  $ 28,587     $ 9,939     $ 3,621     $ 13,560       47.4 %
Land Development
    23,116       8,626       3,520       12,146       52.5  
Construction
    24,372       13,638       2,392       16,030       65.8  
Income Producing
    342,334       69,114       21,358       90,472       26.4  
Owner Occupied
    182,962       34,292       4,728       39,020       21.3  
             
Total Commercial Real Estate Loans (1)
  $ 601,371     $ 135,609     $ 35,619     $ 171,228       28.5  
 
                                     
                             
 
                                       
Other Commercial Loans(1)
  $ 165,386     $ 26,871       1,977     $ 28,848       17.4  
 
                                   
                             
Total non-performing commercial loans
                  $ 37,596                  
 
                                     
 
(1)   The total of these two categories is different than the June 30, 2010, Consolidated Statement of Financial Condition due primarily to loans in process.

17