EX-99.2 3 brhc10039905_ex99-2.htm EXHIBIT 99.2

Exhibit 99.2

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Supplemental Data

Non-performing assets (1)

   
June 30,
2022
   
March 31,
2022
   
December 31,
2021
   
September 30,
2021
   
June 30,
2021
 
   
(Dollars in thousands)
 
Non-accrual loans
 
$
5,859
   
$
5,893
   
$
5,545
   
$
5,917
   
$
5,531
 
Loans 90 days or more past due and still accruing interest
   
-
     
-
     
-
     
-
     
14
 
Subtotal
   
5,859
     
5,893
     
5,545
     
5,917
     
5,545
 
Less:  Government guaranteed loans
   
1,360
     
859
     
435
     
327
     
427
 
Total non-performing loans
   
4,499
     
5,034
     
5,110
     
5,590
     
5,118
 
Other real estate and repossessed assets
   
508
     
438
     
245
     
224
     
296
 
Total non-performing assets
 
$
5,007
   
$
5,472
   
$
5,355
   
$
5,814
   
$
5,414
 
                                         
As a percent of Portfolio Loans
                                       
Non-performing loans
   
0.14
%
   
0.17
%
   
0.18
%
   
0.19
%
   
0.18
%
Allowance for credit losses
   
1.47
     
1.52
     
1.63
     
1.62
     
1.63
 
Non-performing assets to total assets
   
0.10
     
0.11
     
0.11
     
0.13
     
0.12
 
Allowance for credit losses as a percent of non-performing loans
   
1,064.30
     
906.38
     
924.70
     
837.19
     
897.34
 

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

Troubled debt restructurings ("TDR")

   
June 30, 2022
 
   
Commercial
   
Retail (1)
     
Total
 
   
(In thousands)
 
Performing TDR's
 
$
3,266
   
$
28,580
     
$
31,846
 
Non-performing TDR's (2)
   
-
     
1,164
  (3)    
1,164
 
Total
 
$
3,266
   
$
29,744
     
$
33,010
 

   
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

   
Six months ended
June 30,
 
   
2022
   
2021
 
   
Loans
   
Securities
   
Unfunded
Commitments
   
Loans
   
Securities
   
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
   
648
     
158
     
-
     
(1,899
)
   
-
     
-
 
Initial allowance on loans purchased with credit deterioration
   
-
             
-
     
134
             
-
 
Recoveries credited to allowance
   
1,274
             
-
     
1,434
             
-
 
Loans charged against the allowance
   
(1,291
)
           
-
     
(746
)
           
-
 
Recoveries included in non-interest expense
   
-
             
294
     
-
             
(6
)
Balance at end of period
 
$
47,883
   
$
158
     
4,775
   
$
45,926
     
-
   
$
3,268
 
                                                 
Net loans charged (recovered) against the allowance to average Portfolio Loans
   
0.00
%
                   
(0.05
)%
               

Capitalization

   
June 30,
2022
   
December 31,
2021
 
   
(In thousands)
 
Subordinated debt
 
$
39,395
   
$
39,357
 
Subordinated debentures
   
39,626
     
39,592
 
Amount not qualifying as regulatory capital
   
(619
)
   
(581
)
Amount qualifying as regulatory capital
   
78,402
     
78,368
 
Shareholders’ equity
               
Common stock
   
319,885
     
323,401
 
Retained earnings
   
96,252
     
74,582
 
Accumulated other comprehensive income (loss)
   
(85,003
)
   
501
 
Total shareholders’ equity
   
331,134
     
398,484
 
Total capitalization
 
$
409,536
   
$
476,852
 

2

Non-Interest Income

   
Three months ended
   
Six months ended
 
   
June 30,
2022
   
March 31,
2022
   
June 30,
2021
   
June 30,
 
 
2022
   
2021
 
   
(In thousands)
 
Interchange income
 
$
3,422
   
$
3,082
   
$
3,453
   
$
6,504
   
$
6,502
 
Service charges on deposit accounts
   
3,096
     
2,957
     
2,318
     
6,053
     
4,234
 
Net gains (losses) on assets
                                       
Mortgage loans
   
1,253
     
835
     
9,091
     
2,088
     
21,919
 
Securities
   
(345
)
   
70
     
-
     
(275
)
   
1,416
 
Mortgage loan servicing, net
   
4,162
     
9,641
     
(1,962
)
   
13,803
     
3,205
 
Investment and insurance commissions
   
682
     
738
     
634
     
1,420
     
1,217
 
Bank owned life insurance
   
105
     
138
     
127
     
243
     
266
 
Other
   
2,257
     
1,487
     
1,110
     
3,744
     
2,418
 
Total non-interest income
 
$
14,632
   
$
18,948
   
$
14,771
   
$
33,580
   
$
41,177
 

Capitalized Mortgage Loan Servicing Rights

   
Three months ended
June 30,
   
Six months ended
June 30,
 
   
2022
   
2021
   
2022
   
2021
 
   
(In thousands)
 
Balance at beginning of period
 
$
35,933
   
$
23,530
   
$
26,232
   
$
16,904
 
Originated servicing rights capitalized
   
1,505
     
2,739
     
3,648
     
6,108
 
Change in fair value
   
2,039
     
(3,838
)
   
9,597
     
(581
)
Balance at end of period
 
$
39,477
   
$
22,431
   
$
39,477
   
$
22,431
 

3

Mortgage Loan Activity

   
Three months ended
   
Six months ended
 
   
June 30,
2022
   
March 31,
2022
   
June 30,
2021
   
June 30,
 
 
2022
   
2021
 
   
(Dollars in thousands)
 
Mortgage loans originated
 
$
317,683
   
$
270,194
   
$
473,742
   
$
587,877
   
$
982,745
 
Mortgage loans sold
   
142,977
     
221,725
     
306,789
     
364,702
     
684,207
 
Net gains on mortgage loans
   
1,253
     
835
     
9,091
     
2,088
     
21,919
 
Net gains as a percent of mortgage loans sold  ("Loan Sales Margin")
   
0.88
%
   
0.38
%
   
2.96
%
   
0.57
%
   
3.20
%
Fair value adjustments included in the Loan Sales Margin
   
(0.27
)
   
(1.87
)
   
(0.08
)
   
(1.24
)
   
(0.57
)

Non-Interest Expense

   
Three months ended
   
Six months ended
 
   
June 30,
2022
   
March 31,
2022
   
June 30,
2021
   
June 30,
 
 
2022
   
2021
 
   
(In thousands)
 
Compensation
 
$
12,533
   
$
12,435
   
$
11,136
   
$
24,968
   
$
21,257
 
Performance-based compensation
   
3,776
     
3,662
     
4,783
     
7,438
     
9,075
 
Payroll taxes and employee benefits
   
3,573
     
4,033
     
3,964
     
7,606
     
8,073
 
Compensation and employee benefits
   
19,882
     
20,130
     
19,883
     
40,012
     
38,405
 
Data processing
   
2,644
     
2,216
     
2,576
     
4,860
     
4,950
 
Occupancy, net
   
2,077
     
2,543
     
2,153
     
4,620
     
4,496
 
Interchange expense
   
1,262
     
1,011
     
1,201
     
2,273
     
2,149
 
Furniture, fixtures and equipment
   
1,042
     
1,045
     
1,034
     
2,087
     
2,037
 
Communications
   
762
     
757
     
777
     
1,519
     
1,658
 
Advertising
   
560
     
680
     
164
     
1,240
     
653
 
Loan and collection
   
647
     
559
     
859
     
1,206
     
1,618
 
FDIC deposit insurance
   
457
     
522
     
307
     
979
     
637
 
Legal and professional
   
479
     
493
     
522
     
972
     
1,021
 
Amortization of intangible assets
   
233
     
232
     
243
     
465
     
485
 
Costs (recoveries) related to unfunded lending commitments
   
649
     
(355
)
   
26
     
294
     
(6
)
Supplies
   
161
     
123
     
170
     
284
     
344
 
Correspondent bank service fees
   
80
     
77
     
115
     
157
     
215
 
Conversion related expenses
   
6
     
44
     
1,143
     
50
     
1,361
 
Provision for loss reimbursement on sold loans
   
12
     
33
     
25
     
45
     
59
 
Net (gains) losses on other real estate and repossessed assets
   
(141
)
   
(55
)
   
6
     
(196
)
   
(174
)
Other
   
1,622
     
1,395
     
1,332
     
3,017
     
2,649
 
Total non-interest expense
 
$
32,434
   
$
31,450
   
$
32,536
   
$
63,884
   
$
62,557
 

4

Average Balances and Tax Equivalent Rates

   
Three Months Ended
June 30,
 
   
2022
   
2021
 
   
Average
Balance
   
Interest
   
Rate (2)
   
Average
Balance
   
Interest
   
Rate (2)
 
   
(Dollars in thousands)
 
Assets
                                   
Taxable loans
  $
3,137,369
   
$
31,383
     
4.01
%
 
$
2,852,972
   
$
28,026
     
3.94
%
Tax-exempt loans (1)
   
7,726
     
90
     
4.67
     
6,572
     
82
     
5.00
 
Taxable securities
   
966,146
     
4,950
     
2.05
     
908,622
     
3,656
     
1.61
 
Tax-exempt securities (1)
   
346,788
     
2,208
     
2.55
     
365,934
     
2,005
     
2.19
 
Interest bearing cash
   
18,032
     
29
     
0.65
     
71,043
     
22
     
0.12
 
Other investments
   
17,653
     
185
     
4.20
     
18,427
     
186
     
4.05
 
Interest Earning Assets
   
4,493,714
     
38,845
     
3.47
     
4,223,570
     
33,977
     
3.22
 
Cash and due from banks
   
58,497
                     
54,120
                 
Other assets, net
   
206,749
                     
157,070
                 
Total Assets
  $
4,758,960
                   
$
4,434,760
                 
                                                 
Liabilities
                                               
Savings and interest-bearing checking
  $
2,534,242
     
788
     
0.12
   
$
2,260,172
     
689
     
0.12
 
Time deposits
   
354,209
     
428
     
0.48
     
305,390
     
453
     
0.59
 
Other borrowings
   
116,652
     
1,087
     
3.74
     
108,863
     
964
     
3.55
 
Interest Bearing Liabilities
   
3,005,103
     
2,303
     
0.31
     
2,674,425
     
2,106
     
0.32
 
Non-interest bearing deposits
   
1,332,596
                     
1,314,153
                 
Other liabilities
   
88,651
                     
57,402
                 
Shareholders’ equity
   
332,610
                     
388,780
                 

                                               
Total liabilities and shareholders’ equity
  $
4,758,960
                   
$
4,434,760
                 
                                                 
Net Interest Income
         
$
36,542
                   
$
31,871
         
                                                 
Net Interest Income as a Percent of Average Interest Earning Assets
                   
3.26
%
                   
3.02
%



(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

Average Balances and Tax Equivalent Rates

   
Six Months Ended
June 30,
 
   
2022
   
2021
 
   
Average
Balance
   
Interest
   
Rate (2)
   
Average
Balance
   
Interest
   
Rate (2)
 
   
(Dollars in thousands)
 
Assets
                                   
Taxable loans
  $
3,054,925
   
$
59,723
     
3.93
%
 
$
2,840,224
   
$
56,065
     
3.98
%
Tax-exempt loans (1)
   
8,127
     
189
     
4.69
     
6,624
     
166
     
5.07
 
Taxable securities
   
1,022,884
     
9,502
     
1.86
     
845,895
     
6,452
     
1.52
 
Tax-exempt securities (1)
   
336,935
     
4,223
     
2.51
     
338,692
     
3,775
     
2.22
 
Interest bearing cash
   
52,483
     
66
     
0.25
     
86,384
     
51
     
0.12
 
Other investments
   
17,884
     
365
     
4.12
     
18,427
     
374
     
4.10
 
Interest Earning Assets
   
4,493,238
     
74,068
     
3.31
     
4,136,246
     
66,883
     
3.25
 
Cash and due from banks
   
58,586
                     
55,239
                 
Other assets, net
   
188,381
                     
153,540
                 
Total Assets
  $
4,740,205
                   
$
4,345,025
                 
                                                 
Liabilities
                                               
Savings and interest-bearing checking
  $
2,518,714
     
1,429
     
0.11
   
$
2,200,620
     
1,364
     
0.13
 
Time deposits
   
346,326
     
554
     
0.32
     
322,535
     
1,034
     
0.65
 
Other borrowings
   
112,831
     
2,060
     
3.68
     
108,844
     
1,926
     
3.58
 
Interest Bearing Liabilities
   
2,977,871
     
4,043
     
0.27
     
2,631,999
     
4,324
     
0.33
 
Non-interest bearing deposits
   
1,324,922
                     
1,266,607
                 
Other liabilities
   
83,222
                     
61,950
                 
Shareholders’ equity
   
354,190
                     
384,469
                 

                                               
Total liabilities and shareholders’ equity
  $
4,740,205
                   
$
4,345,025
                 
                                                 
Net Interest Income
         
$
70,025
                   
$
62,559
         
                                                 

                                               
Net Interest Income as a Percent of Average Interest Earning Assets
                   
3.13
%
                   
3.04
%



(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

6

Commercial Loan Portfolio Analysis as of June 30, 2022

   
Total Commercial Loans
 
         
Watch Credits
   
Percent of
Loan
Category in Watch Credit
 
Loan Category
 
All Loans
   
Performing
   
Non-accrual
   
Total
 
   
(Dollars in thousands)
 
Land
 
$
9,722
   
$
778
   
$
-
   
$
778
     
8.0
%
Land Development
   
20,559
     
-
     
-
     
-
     
0.0
 
Construction
   
78,574
     
-
     
-
     
-
     
0.0
 
Income Producing
   
411,134
     
315
     
-
     
315
     
0.1
 
Owner Occupied
   
425,307
     
23,293
     
-
     
23,293
     
5.5
 
Total Commercial Real Estate Loans
 
$
945,296
   
$
24,386
     
-
   
$
24,386
     
2.6
 
                                         
Other Commercial Loans
 
$
383,902
   
$
4,614
     
56
   
$
4,670
     
1.2
 
Total non-performing commercial loans
                 
$
56
                 

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
                 


7