EX-99.1 2 brhc10036647_ex99-1.htm EXHIBIT 99.1
Exhibit 99.1


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
2022 FIRST QUARTER RESULTS

GRAND RAPIDS, Mich., April. 26, 2022 - Independent Bank Corporation (NASDAQ: IBCP) reported first quarter 2022 net income of $18.0 million, or $0.84 per diluted share, versus net income of $22.0 million, or $1.00 per diluted share, in the prior-year period.  The decrease in 2022 first quarter earnings as compared to 2021 primarily reflects a decrease in non-interest income and an increase in non-interest expense that were partially offset by an increase in net interest income and a decrease in the provision for credit losses.

William B. (“Brad”) Kessel, the President and Chief Executive Officer of Independent Bank Corporation, commented: “I am pleased with the first quarter 2022 performance by our team generating strong core results with good growth in net interest income, stabilization of our net interest margin and net growth in each category of loans and total deposits. During the first quarter inflation was reported at near 40 year highs and we witnessed a very dramatic increase in rates on the middle and long end of the yield curve with the expectation now for multiple Fed hikes through 2022 and into 2023.  This increase in rates slowed our mortgage origination volume and decreased net gains on mortgage loan sales, but also increased the value of our capitalized mortgage servicing rights.  On the asset quality front, we had very low net charge-offs in the first quarter, as well as commercial watch credits at 2.44% of the portfolio, and a very low level of past due loans. While there exists much uncertainty, we are excited about the momentum we have in our markets and look forward to continuing these growth trends for the remainder of 2022.”

First quarter 2022 highlights include:


Return on average assets and return on average equity of 1.54% and 19.38%, respectively;

An increase in net interest income of 9.0% over the first quarter of 2021;

Loan net growth of $99.0 million (or 13.8% annualized);

Deposit net growth of $88.4 million (or 8.7% annualized);

Continued strong asset quality metrics as evidenced by low loan charge-offs during the quarter as well as a low level of non-performing loans and non-performing assets; and

The payment of a 22 cent per share dividend on common stock on February 15, 2022.

Significant items impacting comparable quarterly 2022 and 2021 results include the following:


Service charges on deposits was $3.0 million and $1.9 million in the first quarter of 2022 and 2021, respectively.

Net gains (losses) on sale of securities was $0.1 million in the first quarter of 2022 compared to $1.4 million in the first quarter of 2021.

1


Net gains on mortgage loans was $0.8 million in the first quarter of 2022 compared to $12.8 million in the first quarter of 2021.

A change in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Change”) of a positive $8.5 million ($0.31 per diluted share, after taxes) as compared to a positive MSR change of $4.6 million ($0.17 per diluted share, after taxes) for the first quarters of 2022 and 2021, respectively.

The provision for credit losses was a credit of $1.6 million in the first quarter of 2022 compared to a credit of $0.5 million in the first quarter of 2021.

Compensation and employee benefits was $20.1 million in the first quarter of 2022 compared to $18.5 million in the first quarter of 2021.

Operating Results

The Company’s net interest income totaled $33.0 million during the first quarter of 2022, an increase of $2.7 million, or 9.0% from the year-ago period, and down $1.3 million, or 3.8%, from the fourth quarter of 2021.  The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.00% during the first quarter of 2022, compared to 3.05% in the year-ago period, and 3.13% in the fourth quarter of 2021. The year-over-year quarterly increase in net interest income is due to an increase in average interest-earning assets that was partially offset by a decline in the net interest margin.  Average interest-earning assets were $4.49 billion in the first quarter of 2022, compared to $4.05 billion in the year ago quarter and $4.43 billion in the fourth quarter of 2021.
 
In addition, commercial loan balances, interest income and yields have been impacted by Paycheck Protection Program (“PPP”) lending activity. Interest income on PPP loans was $0.6 million and $2.6 million for the first quarters of 2022 and 2021, respectively. PPP loan balances were less than $6.0 million at the end of the first quarter 2022.

Non-interest income totaled $18.9 million for the first quarter of 2022, compared to $26.4 million in the respective comparable year ago period.  These changes were primarily due to variances in mortgage banking related revenues (net gains on mortgage loans and mortgage loan servicing, net), service charges on deposit accounts and net gains(losses) on the sale of securities.

Net gains on mortgage loans in the first quarters of 2022 and 2021, were approximately $0.8 million and $12.8 million, respectively.  The decrease in net gains on mortgage loans in 2022 was primarily due to a decrease in mortgage loan sales volume, a decrease in profit margins on mortgage loan sales as well as a decrease in the fair value adjustments on the mortgage loan pipeline.

Mortgage loan servicing, net, generated a gain of $9.6 million and $5.2 million in the first quarters of 2022 and 2021, respectively.  The significant variances in mortgage loan servicing, net are primarily due to changes in the fair value of capitalized mortgage loan servicing rights associated with changes in mortgage loan interest rates and expected future prepayment levels. Mortgage loan servicing, net activity is summarized in the following table:

 
 
Three months ended
 
 
 
3/31/2022
   
3/31/2021
 
 
 
(In thousands)
 
Mortgage loan servicing, net:
           
Revenue, net
 
$
2,083
   
$
1,910
 
Fair value change due to price
   
8,452
     
4,640
 
Fair value change due to pay-downs
   
(894
)
   
(1,383
)
Total
 
$
9,641
   
$
5,167
 

Net gains (losses) on securities available for sale totaled $0.07 million, compared to $1.41 million in the prior year first quarter. The gain during the first quarter of 2021 was generally attributed to the divestiture of a group of mortgage backed securities.

Non-interest expenses totaled $31.5 million in the first quarter of 2022, compared to $30.0 million in the year-ago period.  The year-over-year increases in non-interest expense are primarily due to increases in compensation and employee benefits that was partially offset by a decrease in data processing and costs (recoveries) related to unfunded lending commitments. The increase in compensation and employee benefits in 2022 is due to several factors, including wage increases that were generally effective at the start of the year, a decreased level of compensation that was deferred in the first quarter of 2022 as direct origination costs (due to lower mortgage loan origination volume), an increase in commercial lending personnel and higher health care insurance costs. The decrease in data processing costs is primarily due to a onetime credit from our core provider in the first quarter of 2022. The decrease in expense related to the reserve for unfunded lending commitments is due primarily to lower committed unfunded balances.

2

The Company recorded an income tax expense of $4.1 million in the first quarter of 2022.  This compares to an income tax expense of $5.1 million in the first quarter of 2021.  The changes in income tax expense primarily reflect changes in pre-tax earnings in 2022 relative to 2021.

Asset Quality

A breakdown of non-performing loans(1) by loan type is as follows:

Loan Type
 
3/31/2022
   
12/31/2021
   
3/31/2021
 
   
(Dollars in thousands)
 
Commercial
 
$
59
   
$
62
   
$
1,373
 
Mortgage
   
5,166
     
4,914
     
5,741
 
Installment
   
668
     
569
     
434
 
Subtotal
   
5,893
     
5,545
     
7,548
 
Less – government guaranteed loans
   
859
     
435
     
459
 
Total non-performing loans
 
$
5,034
   
$
5,110
   
$
7,089
 
Ratio of non-performing loans to total portfolio loans
   
0.17
%
   
0.18
%
   
0.25
%
Ratio of non-performing assets to total assets
   
0.11
%
   
0.11
%
   
0.17
%
Ratio of the allowance for credit losses to non-performing loans
   
906.38
%
   
924.70
%
   
659.54
%

  (1)
Excludes loans that are classified as “troubled debt restructured” that are still performing.

The provision for credit losses was a credit of $1.6 million and a credit of $0.5 million in the first quarters of 2022 and 2021, respectively. The year-to-date decrease in the provision for credit losses in 2022 compared to 2021, was primarily the result of a decline in the adjustment to allocations based on subjective factors due in part to expected reduction in risk related to COVID-19. The Company recorded loan net charge offs of $0.1 million and loan net recoveries of $0.1 million in the first quarters of 2022 and 2021, respectively. At March 31, 2022, the allowance for credit losses totaled $45.6 million, or 1.52% of total portfolio loans compared to $47.3 million, or 1.63% of total portfolio loans at December 31, 2021.

Balance Sheet, Liquidity and Capital

Total assets were $4.76 billion at March 31, 2022, an increase of $57.2 million from December 31, 2021.  Loans, excluding loans held for sale, were $3.00 billion at March 31, 2022, compared to $2.91 billion at December 31, 2021.  Deposits totaled $4.21 billion at March 31, 2022, an increase of $88.4 million from December 31, 2021.  This increase is primarily due to growth in savings and interest-bearing checking and reciprocal deposit account balances.

Cash and cash equivalents totaled $109.8 million at March 31, 2022, versus $109.5 million at December 31, 2021. Securities available for sale totaled $1.40 billion at March 31, 2022, versus $1.41 billion at December 31, 2021.

Total shareholders’ equity was $355.4 million at March 31, 2022, or 7.46% of total assets compared to $398.5 million or 8.47% at December 31, 2021.  Tangible common equity totaled $324.0 million at March 31, 2022, or $15.31 per share compared to $366.8 million or $17.33 per share at December 31, 2021. The decrease in shareholder equity as well as tangible common equity are primarily the result of a decline in accumulated other comprehensive income (loss) related to unrealized losses on securities available for sale. The Company’s wholly owned subsidiary, Independent Bank, remains significantly above “well capitalized” for regulatory purposes with the following ratios:

 
 
Regulatory Capital Ratios
 
3/31/2022
 
12/31/2021
 
Well
Capitalized
Minimum
Tier 1 capital to average total assets
 
8.56
%
 
8.57
%
 
5.00
%
Tier 1 common equity  to risk-weighted assets
 
11.49
%
 
11.80
%
 
6.50
%
Tier 1 capital to risk-weighted assets
 
11.49
%
 
11.80
%
 
8.00
%
Total capital to risk-weighted assets
 
12.71
%
 
13.05
%
 
10.00
%

3

Share Repurchase Plan

On December 17, 2021, the Board of Directors of the Company authorized the 2022 share repurchase plan.  Under the terms of the 2022 share repurchase plan, the Company is authorized to purchase up to 1,100,000 shares, or approximately 5% of its outstanding common stock. The repurchase plan is authorized to last through December 31, 2022.  During the first quarter of 2022, the Company repurchased 59,002 shares at a weighted average price of $23.46 per share.

Earnings Conference Call

Brad Kessel, President and CEO, Gavin A. 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 Tuesday, April 26, 2022.
 
To participate in the live conference call, please dial 1-844-200-6205 (access code #645428). 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/872415764.

A playback of the call can be accessed by dialing 1-866-813-9403 (Conference ID # 996080). The replay will be available through May 3, 2022.
 
About Independent Bank Corporation

Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of approximately $4.8 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, 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 press release contains forward-looking statements about Independent Bank Corporation. Statements that are not historical or current facts, including statements about beliefs and expectations, are forward-looking statements and are based on the information available to, and assumptions and estimates made by, management as of the date hereof. These forward-looking statements cover, among other things, anticipated future revenue and expenses and the future plans and prospects of Independent Bank Corporation. Forward-looking statements involve inherent risks and uncertainties, and important factors could cause actual results to differ materially from those anticipated. The COVID-19 pandemic is adversely affecting Independent Bank Corporation, its customers, counterparties, employees, and fourth-party service providers, and the ultimate extent of the impacts on its business, financial position, results of operations, liquidity, and prospects is uncertain. Continued deterioration in general business and economic conditions or turbulence in domestic or global financial markets could adversely affect Independent Bank Corporation’s revenues and the values of its assets and liabilities, reduce the availability of funding from certain financial institutions, lead to a tightening of credit, and increase stock price volatility. In addition, changes to statutes, regulations, or regulatory policies or practices could affect Independent Bank Corporation in substantial and unpredictable ways. Independent Bank Corporation’s results could also be adversely affected by changes in interest rates; further increases in unemployment rates; deterioration in the credit quality of its loan portfolios or in the value of the collateral securing those loans; deterioration in the value of its investment securities; legal and regulatory developments; litigation; increased competition from both banks and non-banks; changes in the level of tariffs and other trade policies of the United States and its global trading partners; changes in customer behavior and preferences; breaches in data security; failures to safeguard personal information; effects of mergers and acquisitions and related integration; effects of critical accounting policies and judgments; and management’s ability to effectively manage credit risk, market risk, operational risk, compliance risk, strategic risk, interest rate risk, liquidity risk and reputation risk.

Certain risks and important factors that could affect Independent Bank Corporation's future results are identified in its Annual Report on Form 10-K for the year ended December 31, 2021 and other reports filed with the SEC, including among other things under the heading “Risk Factors” in such Annual Report on Form 10-K. Any forward-looking statement speaks only as of the date on which it is made, and Independent Bank Corporation undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances, after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise.

4

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition

   
March 31,
2022
   
December 31,
2021
 
   
(unaudited)
 
   
(In thousands, except share
 
   
amounts)
 
Assets
 
Cash and due from banks
 
$
46,600
   
$
51,069
 
Interest bearing deposits
   
63,221
     
58,404
 
Cash and Cash Equivalents
   
109,821
     
109,473
 
Securities available for sale
   
1,400,137
     
1,412,830
 
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
   
17,653
     
18,427
 
Loans held for sale, carried at fair value
   
29,514
     
55,470
 
Loans held for sale, carried at lower of cost or fair value
   
-
     
34,811
 
Loans
               
Commercial
   
1,257,601
     
1,203,581
 
Mortgage
   
1,170,059
     
1,139,659
 
Installment
   
576,405
     
561,805
 
Total Loans
   
3,004,065
     
2,905,045
 
Allowance for credit losses
   
(45,627
)
   
(47,252
)
Net Loans
   
2,958,438
     
2,857,793
 
Other real estate and repossessed assets
   
438
     
245
 
Property and equipment, net
   
37,385
     
36,404
 
Bank-owned life insurance
   
54,984
     
55,279
 
Capitalized mortgage loan servicing rights, carried at fair value
   
35,933
     
26,232
 
Other intangibles
   
3,104
     
3,336
 
Goodwill
   
28,300
     
28,300
 
Accrued income and other assets
   
86,276
     
66,140
 
Total Assets
 
$
4,761,983
   
$
4,704,740
 
                 
Liabilities and Shareholders' Equity
 
Deposits
               
Non-interest bearing
 
$
1,318,377
   
$
1,321,601
 
Savings and interest-bearing checking
   
1,972,462
     
1,897,487
 
Reciprocal
   
605,332
     
586,626
 
Time
   
306,382
     
308,438
 
Brokered time
   
2,945
     
2,938
 
Total Deposits
   
4,205,498
     
4,117,090
 
Other borrowings
   
30,006
     
30,009
 
Subordinated debt
   
39,376
     
39,357
 
Subordinated debentures
   
39,609
     
39,592
 
Accrued expenses and other liabilities
   
92,045
     
80,208
 
Total Liabilities
   
4,406,534
     
4,306,256
 
                 
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:
   
-
     
-
 
21,168,230 shares at March 31, 2022 and 21,171,036 shares at December 31, 2021
   
321,981
     
323,401
 
Retained earnings
   
87,882
     
74,582
 
Accumulated other comprehensive income (loss)
   
(54,414
)
   
501
 
Total Shareholders’ Equity
   
355,449
     
398,484
 
Total Liabilities and Shareholders’ Equity
 
$
4,761,983
   
$
4,704,740
 

5

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations

   
Three Months Ended
 
   
March 31,
2022
   
December 31,
2021
   
March 31,
2021
 
   
(unaudited)
 
Interest Income
 
(In thousands, except per share amounts)
 
Interest and fees on loans
 
$
28,418
   
$
30,316
   
$
28,105
 
Interest on securities available for sale
                       
Taxable
   
4,552
     
4,114
     
2,796
 
Tax-exempt
   
1,554
     
1,577
     
1,384
 
Other investments
   
217
     
217
     
217
 
Total Interest Income
   
34,741
     
36,224
     
32,502
 
Interest Expense
                       
Deposits
   
767
     
977
     
1,256
 
Other borrowings and subordinated debt and debentures
   
973
     
962
     
962
 
Total Interest Expense
   
1,740
     
1,939
     
2,218
 
Net Interest Income
   
33,001
     
34,285
     
30,284
 
Provision for credit losses
   
(1,573
)
   
630
     
(474
)
Net Interest Income After Provision for Credit Losses
   
34,574
     
33,655
     
30,758
 
Non-interest Income
                       
Interchange income
   
3,082
     
3,306
     
3,049
 
Service charges on deposit accounts
   
2,957
     
2,992
     
1,916
 
Net gains (losses) on assets
                       
Mortgage loans
   
835
     
5,600
     
12,828
 
Securities available for sale
   
70
     
(10
)
   
1,416
 
Mortgage loan servicing, net
   
9,641
     
1,269
     
5,167
 
Other
   
2,363
     
2,614
     
2,030
 
Total Non-interest Income
   
18,948
     
15,771
     
26,406
 
Non-interest Expense
                       
Compensation and employee benefits
   
20,130
     
19,905
     
18,522
 
Occupancy, net
   
2,543
     
2,216
     
2,343
 
Data processing
   
2,216
     
2,851
     
2,374
 
Furniture, fixtures and equipment
   
1,045
     
1,060
     
1,003
 
Interchange expense
   
1,011
     
1,083
     
948
 
Communications
   
757
     
739
     
881
 
Advertising
   
680
     
599
     
489
 
Loan and collection
   
559
     
819
     
759
 
FDIC deposit insurance
   
522
     
413
     
330
 
Legal and professional
   
493
     
534
     
499
 
Conversion related expenses
   
44
     
191
     
218
 
Net gains on other real estate and repossessed assets
   
(55
)
   
(28
)
   
(180
)
Costs (recoveries) related to unfunded lending commitments
   
(355
)
   
844
     
(32
)
Other
   
1,860
     
2,728
     
1,867
 
Total Non-interest Expense
   
31,450
     
33,954
     
30,021
 
Income Before Income Tax
   
22,072
     
15,472
     
27,143
 
Income tax expense
   
4,105
     
2,964
     
5,106
 
Net Income
 
$
17,967
   
$
12,508
   
$
22,037
 
Net Income Per Common Share
                       
Basic
 
$
0.85
   
$
0.59
   
$
1.01
 
Diluted
 
$
0.84
   
$
0.58
   
$
1.00
 

6

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data

   
March 31,
2022
   
December 31,
2021
   
September 30,
2021
   
June 30,
2021
   
March 31,
2021
 
   
(unaudited)
 
   
(Dollars in thousands except per share data)
 
Three Months Ended
                             
Net interest income
 
$
33,001
   
$
34,285
   
$
33,803
   
$
31,393
   
$
30,284
 
Provision for credit losses
   
(1,573
)
   
630
     
(659
)
   
(1,425
)
   
(474
)
Non-interest income
   
18,948
     
15,771
     
19,695
     
14,771
     
26,406
 
Non-interest expense
   
31,450
     
33,954
     
34,512
     
32,536
     
30,021
 
Income before income tax
   
22,072
     
15,472
     
19,645
     
15,053
     
27,143
 
Income tax expense
   
4,105
     
2,964
     
3,683
     
2,665
     
5,106
 
Net income
 
$
17,967
   
$
12,508
   
$
15,962
   
$
12,388
   
$
22,037
 
                                         
Basic earnings per share
 
$
0.85
   
$
0.59
   
$
0.74
   
$
0.57
   
$
1.01
 
Diluted earnings per share
   
0.84
     
0.58
     
0.73
     
0.56
     
1.00
 
Cash dividend per share
   
0.22
     
0.21
     
0.21
     
0.21
     
0.21
 
 
                                       
Average shares outstanding
   
21,191,860
     
21,256,367
     
21,515,669
     
21,749,654
     
21,825,937
 
Average diluted shares outstanding
   
21,398,128
     
21,473,963
     
21,726,346
     
21,966,829
     
22,058,503
 
 
                                       
Performance Ratios
                                       
Return on average assets
   
1.54
%
   
1.07
%
   
1.40
%
   
1.12
%
   
2.10
%
Return on average equity
   
19.38
     
12.61
     
15.93
     
12.78
     
23.51
 
Efficiency ratio (1)
   
59.62
     
66.68
     
63.47
     
69.24
     
53.48
 
                                         
As a Percent of Average Interest-Earning Assets (1)
                                       
Interest income
   
3.16
%
   
3.30
%
   
3.37
%
   
3.22
%
   
3.27
%
Interest expense
   
0.16
     
0.17
     
0.19
     
0.20
     
0.22
 
Net interest income
   
3.00
     
3.13
     
3.18
     
3.02
     
3.05
 
                                         
Average Balances
                                       
Loans
 
$
2,980,098
   
$
2,957,985
   
$
2,903,700
   
$
2,859,544
   
$
2,834,012
 
Securities available for sale
   
1,407,225
     
1,367,038
     
1,317,382
     
1,274,556
     
1,093,618
 
Total earning assets
   
4,492,757
     
4,433,400
     
4,296,662
     
4,223,570
     
4,047,952
 
Total assets
   
4,721,205
     
4,654,491
     
4,513,774
     
4,434,760
     
4,254,294
 
Deposits
   
4,158,528
     
4,069,901
     
3,934,937
     
3,879,715
     
3,698,811
 
Interest bearing liabilities
   
2,950,337
     
2,863,057
     
2,740,444
     
2,674,425
     
2,589,102
 
Shareholders' equity
   
376,010
     
393,477
     
397,542
     
388,780
     
380,111
 
                                         
End of Period
                                       
Capital
                                       
Tangible common equity ratio
   
6.85
%
   
7.85
%
   
8.02
%
   
8.21
%
   
8.08
%
Average equity to average assets
   
7.96
     
8.45
     
8.81
     
8.77
     
8.93
 
Common shareholders' equity per share of common stock
 
$
16.79
   
$
18.82
   
$
18.76
   
$
18.30
   
$
17.79
 
Tangible common equity per share of common stock
   
15.31
     
17.33
     
17.27
     
16.82
     
16.30
 
Total shares outstanding
   
21,168,230
     
21,171,036
     
21,321,092
     
21,632,912
     
21,773,734
 
                                         
Selected Balances
                                       
Loans
 
$
3,004,065
   
$
2,905,045
   
$
2,883,978
   
$
2,814,559
   
$
2,784,224
 
Securities available for sale
   
1,400,137
     
1,412,830
     
1,348,378
     
1,330,660
     
1,247,280
 
Total earning assets
   
4,514,590
     
4,484,987
     
4,405,189
     
4,246,410
     
4,209,017
 
Total assets
   
4,761,983
     
4,704,740
     
4,622,340
     
4,461,272
     
4,426,440
 
Deposits
   
4,205,498
     
4,117,090
     
4,012,068
     
3,862,466
     
3,858,575
 
Interest bearing liabilities
   
2,956,736
     
2,865,090
     
2,784,554
     
2,633,747
     
2,626,280
 
Shareholders' equity
   
355,449
     
398,484
     
400,031
     
395,974
     
387,329
 

(1)
Presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.

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
March 31,
 
   
2022
   
2021
 
   
(Dollars in thousands)
 
Net Interest Margin, Fully Taxable
           
Equivalent ("FTE")
           
             
Net interest income
 
$
33,001
   
$
30,284
 
Add:  taxable equivalent adjustment
   
482
     
404
 
Net interest income - taxable equivalent
 
$
33,483
   
$
30,688
 
Net interest margin (GAAP) (1)
   
2.96
%
   
3.01
%
Net interest margin (FTE) (1)
   
3.00
%
   
3.05
%

(1)
Annualized.

Tangible Common Equity Ratio

    
March 31,
2022
   
December 31,
2021
   
September 30,
2021
   
June 30,
2021
   
March 31,
2021
 
   
(Dollars in thousands)
 
Common shareholders' equity
 
$
355,449
   
$
398,484
   
$
400,031
   
$
395,974
   
$
387,329
 
Less:
                                       
Goodwill
   
28,300
     
28,300
     
28,300
     
28,300
     
28,300
 
Other intangibles
   
3,104
     
3,336
     
3,579
     
3,821
     
4,063
 
Tangible common equity
 
$
324,045
   
$
366,848
   
$
368,152
   
$
363,853
   
$
354,966
 
                                         
Total assets
 
$
4,761,983
   
$
4,704,740
   
$
4,622,340
   
$
4,461,272
   
$
4,426,440
 
Less:
                                       
Goodwill
   
28,300
     
28,300
     
28,300
     
28,300
     
28,300
 
Other intangibles
   
3,104
     
3,336
     
3,579
     
3,821
     
4,063
 
Tangible assets
 
$
4,730,579
   
$
4,673,104
   
$
4,590,461
   
$
4,429,151
   
$
4,394,077
 
                                         
Common equity ratio
   
7.46
%
   
8.47
%
   
8.65
%
   
8.88
%
   
8.75
%
Tangible common equity ratio
   
6.85
%
   
7.85
%
   
8.02
%
   
8.21
%
   
8.08
%
                                         
Tangible Common Equity per Share of Common Stock:
                                       
                                         
Common shareholders' equity
 
$
355,449
   
$
398,484
   
$
400,031
   
$
395,974
   
$
387,329
 
Tangible common equity
 
$
324,045
   
$
366,848
   
$
368,152
   
$
363,853
   
$
354,966
 

                                       
Shares of common stock outstanding (in thousands)
   
21,168
     
21,171
     
21,321
     
21,633
     
21,774
 
Common shareholders' equity per share of common stock
 
$
16.79
   
$
18.82
   
$
18.76
   
$
18.30
   
$
17.79
 
Tangible common equity per share of common stock
 
$
15.31
   
$
17.33
   
$
17.27
   
$
16.82
   
$
16.30
 

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.


8