EX-99.2 3 brhc10036647_ex99-2.htm EXHIBIT 99.2
Exhibit 99.2

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Supplemental Data

Non-performing assets (1)

   
March 31,
2022
   
December 31,
2021
   
September 30,
2021
   
June 30,
2021
   
March 31,
2021
 
   
(Dollars in thousands)
 
Non-accrual loans
 
$
5,893
   
$
5,545
   
$
5,917
   
$
5,531
   
$
7,548
 
Loans 90 days or more past due and still accruing interest
   
-
     
-
     
-
     
14
     
-
 
Subtotal
   
5,893
     
5,545
     
5,917
     
5,545
     
7,548
 
Less:  Government guaranteed loans
   
859
     
435
     
327
     
427
     
459
 
Total non-performing loans
   
5,034
     
5,110
     
5,590
     
5,118
     
7,089
 
Other real estate and repossessed assets
   
438
     
245
     
224
     
296
     
346
 
Total non-performing assets
 
$
5,472
   
$
5,355
   
$
5,814
   
$
5,414
   
$
7,435
 
                                         
As a percent of Portfolio Loans Non-performing loans
   
0.17
%
   
0.18
%
   
0.19
%
   
0.18
%
   
0.25
%
Allowance for credit losses
   
1.52
     
1.63
     
1.62
     
1.63
     
1.68
 
Non-performing assets to total assets
   
0.11
     
0.11
     
0.13
     
0.12
     
0.17
 
Allowance for credit losses as a percent of non-performing loans
   
906.38
     
924.70
     
837.19
     
897.34
     
659.54
 

(1)
Excludes loans classified as "trouble debt restructured" that are not past due.

  Troubled debt restructurings ("TDR")

   
March 31, 2022
 
   
Commercial
   
Retail (1)
   
Total
 
   
(In thousands)
 
Performing TDR's
 
$
4,410
   
$
30,622
   
$
35,032
 
Non-performing TDR's (2)
   
-
     
875
 (3)
   
875
 
Total
 
$
4,410
   
$
31,497
   
$
35,907
 

   
December 31, 2021
 
   
Commercial
   
Retail (1)
   
Total
 
   
(In thousands)
 
Performing TDR's
 
$
4,481
   
$
31,589
   
$
36,070
 
Non-performing TDR's (2)
   
-
     
1,016
 (3)
   
1,016
 
Total
 
$
4,481
   
$
32,605
   
$
37,086
 

(1)
Retail loans include mortgage and installment loan segments.
(2)
Included in non-performing assets table above.
(3)
Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.

1

Allowance for credit losses


 
 
    
Three months ended
March 31,
 
   
2022
   
2021
 
   
Loans
   
Unfunded
Commitments
   
Loans
   
Unfunded
Commitments
 
 
   
(Dollars in thousands)
 
Balance at beginning of period
 
$
47,252
   
$
4,481
   
$
35,429
   
$
1,805
 
Additions (deductions)
                               
Impact of adoption of ASC 326
   
-
     
-
     
11,574
     
1,469
 
Provision for credit losses
   
(1,573
)
   
-
     
(474
)
   
-
 
Initial allowance on loans purchased with credit deterioration
   
-
     
-
     
134
     
-
 
Recoveries credited to allowance
   
621
     
-
     
548
     
-
 
Loans charged against the allowance
   
(673
)
   
-
     
(456
)
   
-
 
Recoveries included in non-interest expense
   
-
     
(355
)
   
-
     
(32
)
Balance at end of period
 
$
45,627
   
$
4,126
   
$
46,755
   
$
3,242
 
                                 
Net loans charged (recovered) against the allowance to average Portfolio Loans
   
0.01
%
           
(0.01
)%
       

Capitalization

   
March 31,
2022
   
December 31,
2021
 
   
(In thousands)
 
Subordinated debt
 
$
39,376
   
$
39,357
 
Subordinated debentures
   
39,609
     
39,592
 
Amount not qualifying as regulatory capital
   
(600
)
   
(581
)
Amount qualifying as regulatory capital
   
78,385
     
78,368
 
Shareholders’ equity
               
Common stock
   
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 capitalization
 
$
433,834
   
$
476,852
 

2

Non-Interest Income

   
Three months ended
 
   
March 31,
2022
   
December 31,
2021
   
March 31,
2021
 
   
(In thousands)
 
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
   
70
     
(10
)
   
1,416
 
Mortgage loan servicing, net
   
9,641
     
1,269
     
5,167
 
Investment and insurance commissions
   
738
     
708
     
583
 
Bank owned life insurance
   
138
     
156
     
139
 
Other
   
1,487
     
1,750
     
1,308
 
Total non-interest income
 
$
18,948
   
$
15,771
   
$
26,406
 

Capitalized Mortgage Loan Servicing Rights

   
Three months ended
March 31,
 
   
2022
   
2021
 
   
(In thousands)
 
Balance at beginning of period
 
$
26,232
   
$
16,904
 
Originated servicing rights capitalized
   
2,143
     
3,369
 
Change in fair value
   
7,558
     
3,257
 
Balance at end of period
 
$
35,933
   
$
23,530
 

3

Mortgage Loan Activity

   
Three months ended
 
   
March 31,
2022
   
December 31,
2021
   
March 31,
2021
 
 
   
(Dollars in thousands)
 
Mortgage loans originated
 
$
270,194
   
$
424,563
   
$
509,003
 
Mortgage loans sold
   
221,725
     
291,196
     
377,418
 
Net gains on mortgage loans
   
835
     
5,600
     
12,828
 
Net gains as a percent of mortgage loans sold  ("Loan Sales Margin")
   
0.38
%
   
1.92
%
   
3.40
%
Fair value adjustments included in the Loan Sales Margin
   
(1.87
)
   
(0.90
)
   
(0.98
)

Non-Interest Expense

   
Three months ended
 
   
March 31,
2022
   
December 31,
2021
   
March 31,
2021
 
   
(In thousands)
 
Compensation
 
$
12,435
   
$
11,462
   
$
10,121
 
Performance-based compensation
   
3,662
     
4,473
     
4,292
 
Payroll taxes and employee benefits
   
4,033
     
3,970
     
4,109
 
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
 
Amortization of intangible assets
   
232
     
243
     
242
 
Supplies
   
123
     
151
     
174
 
Correspondent bank service fees
   
77
     
90
     
100
 
Conversion related expenses
   
44
     
191
     
218
 
Provision for loss reimbursement on sold loans
   
33
     
38
     
34
 
Net gains on other real estate and repossessed assets
   
(55
)
   
(28
)
   
(180
)
Costs (recoveries) related to unfunded lending commitments
   
(355
)
   
844
     
(32
)
Other
   
1,395
     
2,206
     
1,317
 
Total non-interest expense
 
$
31,450
   
$
33,954
   
$
30,021
 

4

Average Balances and Tax Equivalent Rates

    
Three Months Ended
March 31,
 
   
2022
   
2021
 
    
Average
Balance
   
Interest
   
Rate (2)
   
Average
Balance
   
Interest
   
Rate (2)
 
   
(Dollars in thousands)
 
Assets
                                   
Taxable loans
 
$
2,971,566
   
$
28,340
     
3.85
%
 
$
2,827,335
   
$
28,039
     
4.00
%
Tax-exempt loans (1)
   
8,532
     
99
     
4.71
     
6,677
     
84
     
5.10
 
Taxable securities
   
1,080,252
     
4,552
     
1.69
     
782,471
     
2,796
     
1.43
 
Tax-exempt securities (1)
   
326,973
     
2,015
     
2.47
     
311,147
     
1,770
     
2.28
 
Interest bearing cash
   
87,317
     
37
     
0.17
     
101,895
     
29
     
0.12
 
Other investments
   
18,117
     
180
     
4.03
     
18,427
     
188
     
4.14
 
Interest Earning Assets
   
4,492,757
     
35,223
     
3.16
     
4,047,952
     
32,906
     
3.27
 
Cash and due from banks
   
58,676
                     
56,371
                 
Other assets, net
   
169,772
                     
149,971
                 
Total Assets
 
$
4,721,205
                   
$
4,254,294
                 
                                                 
Liabilities
                                               
Savings and interest-
                                               
bearing checking
 
$
2,503,014
     
641
     
0.10
   
$
2,140,405
     
675
     
0.13
 
Time deposits
   
338,354
     
126
     
0.15
     
339,872
     
581
     
0.69
 
Other borrowings
   
108,969
     
973
     
3.62
     
108,825
     
962
     
3.59
 
Interest Bearing Liabilities
   
2,950,337
     
1,740
     
0.24
     
2,589,102
     
2,218
     
0.35
 
Non-interest bearing deposits
   
1,317,160
                     
1,218,534
                 
Other liabilities
   
77,698
                     
66,547
                 
Shareholders’ equity
   
376,010
                     
380,111
                 
Total liabilities and
shareholders’ equity
 
$
4,721,205
                   
$
4,254,294
                 
                                                 
Net Interest Income
         
$
33,483
                   
$
30,688
         
                                                 
Net Interest Income as a Percent
of Average Interest Earning Assets
                   
3.00
%
                   
3.05
%


(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

5

Commercial Loan Portfolio Analysis as of March 31, 2022

   
Total Commercial Loans
 
     
All Loans
   
Watch Credits
   
Percent of Loan
Category in Watch Credit
 
Loan Category
     
Performing
   
Non-accrual
   
Total
     
   
(Dollars in thousands)
 
Land
 
$
9,878
   
$
790
   
$
-
   
$
790
     
8.0
%
Land Development
   
16,421
     
30
     
-
     
30
     
0.2
 
Construction
   
74,390
     
-
     
-
     
-
     
0.0
 
Income Producing
   
396,726
     
1,924
     
-
     
1,924
     
0.5
 
Owner Occupied
   
404,607
     
23,329
     
-
     
23,329
     
5.8
 
Total Commercial Real Estate Loans
 
$
902,022
   
$
26,073
     
-
   
$
26,073
     
2.9
 
                                         
Other Commercial Loans
 
$
355,579
   
$
4,189
     
59
   
$
4,248
     
1.2
 
Total non-performing commercial loans
                 
$
59
                 

Commercial Loan Portfolio Analysis as of December 31, 2021

   
Total Commercial Loans
 
         
Watch Credits
   
Percent of Loan
Category in Watch Credit
 
Loan Category
 
All Loans
   
Performing
   
Non-accrual
   
Total
     
   
(Dollars in thousands)
 
Land
 
$
13,621
   
$
114
   
$
-
   
$
114
     
0.8
%
Land Development
   
14,854
     
32
     
-
     
32
     
0.2
 
Construction
   
67,663
     
-
     
-
     
-
     
0.0
 
Income Producing
   
402,936
     
2,215
     
-
     
2,215
     
0.5
 
Owner Occupied
   
360,614
     
21,960
     
-
     
21,960
     
6.1
 
Total Commercial Real Estate Loans
 
$
859,688
   
$
24,321
     
-
   
$
24,321
     
2.8
 
                                         
Other Commercial Loans
 
$
343,893
   
$
12,546
     
62
   
$
12,608
     
3.7
 
Total non-performing commercial loans
                 
$
62
                 


6