EX-99.2 3 ibcp-20240425ex992.htm EX-99.2 Document

Exhibit 99.2
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Supplemental Data

Non-performing assets

March 31, 2024December 31, 2023September 30, 2023June 30, 2023March 31, 2023
(Dollars in thousands)
Non-accrual loans$5,355 $6,991 $6,969 $6,876 $6,216 
Loans 90 days or more past due and still accruing interest— 432 — — — 
Subtotal5,355 7,423 6,969 6,876 6,216 
Less:  Government guaranteed loans1,665 2,191 2,254 2,882 2,330 
Total non-performing loans3,690 5,232 4,715 3,994 3,886 
Other real estate and repossessed assets1,060 569 443 658 499 
Total non-performing assets$4,750 $5,801 $5,158 $4,652 $4,385 
As a percent of Portfolio Loans
Non-performing loans0.10 %0.14 %0.13 %0.11 %0.11 %
Allowance for credit losses1.47 1.44 1.48 1.49 1.44 
Non-performing assets to total assets0.09 0.11 0.10 0.09 0.09 
Allowance for credit losses as a percent of non-performing loans1,526.10 1,044.69 1,176.99 1,351.13 1,300.82 





Allowance for credit losses

Three months ended March 31,
20242023
LoansSecuritiesUnfunded
Commitments
LoansSecuritiesUnfunded
Commitments
(Dollars in thousands)
Balance at beginning of period$54,658$157$5,504$52,435$168$5,080
Additions (deductions)
Provision for credit losses1,871(1,127)(832)2,992
Recoveries credited to allowance5961,125578
Assets charged against the allowance(812)(1,631)(3,000)
Additions included in non-interest expense(652)(475)
Balance at end of period$56,313$155$4,852$50,550$160$4,605
Net loans charged (recovered) against the allowance to average Portfolio Loans0.02 %0.12 %

1


Capitalization

March 31, 2024December 31, 2023
(In thousands)
Subordinated debt$39,529 $39,510 
Subordinated debentures39,745 39,728 
Amount not qualifying as regulatory capital(753)(734)
Amount qualifying as regulatory capital78,521 78,504 
Shareholders’ equity
Common stock317,099 317,483 
Retained earnings170,100 159,108 
Accumulated other comprehensive income (loss)(71,629)(72,142)
Total shareholders’ equity415,570 404,449 
Total capitalization$494,091 $482,953 

Non-Interest Income

Three months ended
March 31, 2024December 31, 2023March 31, 2023
(In thousands)
Interchange income$3,151 $3,336 $3,205 
Service charges on deposit accounts2,872 3,061 2,857 
Net gains (losses) on assets
Mortgage loans1,364 1,961 1,256 
Securities(269)— (222)
Mortgage loan servicing, net2,725 (2,442)726 
Investment and insurance commissions804 1,010 827 
Bank owned life insurance181 141 111 
Other1,733 2,030 1,791 
Total non-interest income$12,561 $9,097 $10,551 

Capitalized Mortgage Loan Servicing Rights

Three months ended March 31,
20242023
(In thousands)
Balance at beginning of period$42,243 $42,489 
Originated servicing rights capitalized828 930 
Change in fair value506 (1,496)
Balance at end of period$43,577 $41,923 

2


Mortgage Loan Activity

Three months ended
March 31, 2024December 31, 2023March 31, 2023
(Dollars in thousands)
Mortgage loans originated$93,994$108,011$113,021
Mortgage loans sold80,81886,473106,846
Net gains on mortgage loans1,3641,9611,256
Net gains as a percent of mortgage loans sold  ("Loan Sales Margin")1.69 %2.27 %1.18 %
Fair value adjustments included in the Loan Sales Margin0.44 %0.69 %1.20 %

Non-Interest Expense

Three months ended
March 31, 2024December 31, 2023March 31, 2023
(In thousands)
Compensation$13,277 $12,656 $13,269 
Performance-based compensation3,476 2,644 2,245 
Payroll taxes and employee benefits4,017 3,749 3,825 
Compensation and employee benefits20,770 19,049 19,339 
Data processing3,255 2,909 2,991 
Occupancy, net2,074 1,933 2,159 
Interchange expense1,097 1,110 1,049 
Furniture, fixtures and equipment954 974 926 
FDIC deposit insurance782 796 783 
Communications615 535 668 
Loan and collection512 456 578 
Advertising491 879 495 
Legal and professional486 585 607 
Amortization of intangible assets129 137 137 
Supplies118 138 106 
Correspondent bank service fees46 55 63 
Provision for loss reimbursement on sold loans(1)10 
Net (gains) losses on other real estate and repossessed assets(76)(46)
Costs (recoveries) related to unfunded lending commitments(652)348 (475)
Other1,589 1,974 1,567 
Total non-interest expense$32,193 $31,878 $30,957 

3


Average Balances and Tax Equivalent Rates

Three Months Ended March 31,
20242023
Average
Balance
InterestRate (2)Average
Balance
InterestRate (2)
(Dollars in thousands)
Assets
Taxable loans$3,801,985 $54,955 5.80 %$3,487,539 $44,234 5.12 %
Tax-exempt loans (1)8,541 111 5.23 6,630 76 4.65 
Taxable securities680,133 5,251 3.09 822,572 5,884 2.86 
Tax-exempt securities (1)319,007 3,548 4.45 323,503 3,355 4.15 
Interest bearing cash84,182 1,143 5.46 38,889 464 4.84 
Other investments16,821 298 7.13 17,653 211 4.85 
Interest Earning Assets4,910,669 65,306 5.34 4,696,786 54,224 4.67 
Cash and due from banks55,550 60,442 
Other assets, net235,233 231,212 
Total Assets$5,201,452 $4,988,440 
Liabilities
Savings and interest-bearing checking2,633,519 13,367 2.04 2,535,045 8,857 1.42 
Time deposits864,672 9,443 4.39 657,686 4,903 3.02 
Other borrowings129,255 2,119 6.59 112,137 1,735 6.27 
Interest Bearing Liabilities3,627,446 24,929 2.76 %3,304,868 15,495 1.90 
Non-interest bearing deposits1,063,454 1,224,375 
Other liabilities107,327 102,477 
Shareholders’ equity403,225 356,720 
Total liabilities and shareholders’ equity$5,201,452 $4,988,440 
Net Interest Income$40,377 $38,729 
Net Interest Income as a Percent of Average Interest Earning Assets3.30 %3.32 %

(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


4


Commercial Loan Portfolio Analysis as of March 31, 2024

Total Commercial Loans
Watch CreditsPercent of Loan Category in Watch Credit
Loan CategoryAll LoansPerformingNon-accrualTotal
(Dollars in thousands)
Land$10,356 $— $— $— — %
Land Development16,784 — — — — 
Construction135,236 — — — — 
Income Producing593,286 4,285 — 4,285 0.7 
Owner Occupied490,023 14,418 — 14,418 2.9 
Total Commercial Real Estate Loans$1,245,685 $18,703 $— $18,703 1.5 
Other Commercial Loans$489,599 $20,652 25 $20,677 4.2 
Total non-performing commercial loans$25 

Commercial Loan Portfolio Analysis as of December 31, 2023

Total Commercial Loans
Watch CreditsPercent of Loan Category in Watch Credit
Loan CategoryAll LoansPerformingNon-accrualTotal
(Dollars in thousands)
Land$10,620 $$— $0.0 %
Land Development17,966 — — — — 
Construction101,178 — — — — 
Income Producing625,927 4,177 — 4,177 0.7 
Owner Occupied449,287 15,165 — 15,165 3.4 
Total Commercial Real Estate Loans$1,204,978 $19,343 $— $19,343 1.6 
Other Commercial Loans$474,753 $16,537 28 $16,565 3.5 
Total non-performing commercial loans$28 
5