EX-99.2 3 brhc10029993_ex99-2.htm EXHIBIT 99.2

Exhibit 99.2

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Supplemental Data

Non-performing assets (1)
                             
   
September 30,
2021
   
June 30,
2021
   
March 31,
2021
   
December 31,
2020
   
September 30,
2020
 
   
(Dollars in thousands)
 
Non-accrual loans
 
$
5,917
   
$
5,531
   
$
7,548
   
$
8,312
   
$
10,481
 
Loans 90 days or more past due and still accruing interest
   
-
     
14
     
-
     
-
     
266
 
Subtotal
   
5,917
     
5,545
     
7,548
     
8,312
     
10,747
 
Less:  Government guaranteed loans
   
327
     
427
     
459
     
439
     
510
 
Total non-performing loans
   
5,590
     
5,118
     
7,089
     
7,873
     
10,237
 
Other real estate and repossessed assets
   
224
     
296
     
346
     
766
     
1,487
 
Total non-performing assets
 
$
5,814
   
$
5,414
   
$
7,435
   
$
8,639
   
$
11,724
 
                                         
As a percent of Portfolio Loans
                                       
Non-performing loans
   
0.19
%
   
0.18
%
   
0.25
%
   
0.29
%
   
0.36
%
Allowance for credit losses
   
1.62
     
1.63
     
1.68
     
1.30
     
1.25
 
Non-performing assets to total assets
   
0.13
     
0.12
     
0.17
     
0.21
     
0.28
 
Allowance for credit losses as a percent of non-performing loans
   
837.19
     
897.34
     
659.54
     
450.01
     
349.43
 

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

Troubled debt restructurings ("TDR")

   
September 30, 2021
 
   
Commercial
   
Retail (1)
   
Total
 
   
(In thousands)
 
Performing TDR's
 
$
4,692
   
$
32,037
   
$
36,729
 
Non-performing TDR's (2)
   
-
     
1,198
(3)

 
1,198
 
Total
 
$
4,692
   
$
33,235
   
$
37,927
 

   
December 31, 2020
 
   
Commercial
   
Retail (1)
   
Total
 
   
(In thousands)
 
Performing TDR's
 
$
7,956
   
$
36,385
   
$
44,341
 
Non-performing TDR's (2)
   
1,148
     
1,584
(3)
 
 
2,732
 
Total
 
$
9,104
   
$
37,969
   
$
47,073
 

(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

   
Nine months ended
September 30,
 
   
2021
   
2020
 
   
Loans
   
Unfunded
Commitments
   
Loans
   
Unfunded
Commitments
 
   
(Dollars in thousands)
 
Balance at beginning of period
 
$
35,429
   
$
1,805
   
$
26,148
   
$
1,542
 
Additions (deductions)
                               
Impact of adoption of ASC 326
   
11,574
     
1,469
     
-
     
-
 
Provision for credit losses (1)
   
(2,558
)
   
-
     
12,884
     
-
 
Initial allowance on loans purchased with credit deterioration
   
134
     
-
     
-
     
-
 
Recoveries credited to allowance
   
3,918
     
-
     
2,404
     
-
 
Loans charged against the allowance
   
(1,698
)
   
-
     
(5,665
)
   
-
 
Additions included in non-interest expense
   
-
     
363
     
-
     
271
 
Balance at end of period
 
$
46,799
   
$
3,637
   
$
35,771
   
$
1,813
 
                                 
Net loans charged (recovered) against the allowance to average Portfolio Loans
   
(0.11
)%
           
0.16
%
       

(1)
Beginning January 1, 2021, calculation is based on CECL methodology.  Prior to January 1, 2021, calculation was based on the probable incurred loss methodology.

Capitalization

   
September 30,
2021
   
December 31,
2020
 
   
(In thousands)
 
Subordinated debt
 
$
39,338
   
$
39,281
 
Subordinated debentures
   
39,575
     
39,524
 
Amount not qualifying as regulatory capital
   
(562
)
   
(505
)
Amount qualifying as regulatory capital
   
78,351
     
78,300
 
Shareholders’ equity
               
Common stock
   
326,390
     
339,353
 
Retained earnings
   
66,543
     
40,145
 
Accumulated other comprehensive income
   
7,098
     
10,024
 
Total shareholders’ equity
   
400,031
     
389,522
 
Total capitalization
 
$
478,382
   
$
467,822
 

2

Non-Interest Income

   
Three months ended
   
Nine months ended
 
   
September 30,
   
June 30,
   
September 30,
   
September 30,
 
   
2021
   
2021
   
2020
   
2021
   
2020
 
   
(In thousands)
 
Interchange income
 
$
4,237
   
$
3,453
   
$
3,428
   
$
10,739
   
$
8,411
 
Service charges on deposit accounts
   
2,944
     
2,318
     
2,085
     
7,178
     
6,299
 
Net gains on assets
                                       
Mortgage loans
   
8,361
     
9,091
     
20,205
     
30,280
     
46,687
 
Securities
   
5
     
-
     
-
     
1,421
     
253
 
Mortgage loan servicing, net
   
1,271
     
(1,962
)
   
(644
)
   
4,476
     
(8,966
)
Investment and insurance commissions
   
678
     
634
     
530
     
1,895
     
1,478
 
Bank owned life insurance
   
145
     
127
     
215
     
411
     
750
 
Other
   
2,054
     
1,110
     
1,192
     
4,472
     
3,470
 
Total non-interest income
 
$
19,695
   
$
14,771
   
$
27,011
   
$
60,872
   
$
58,382
 

Capitalized Mortgage Loan Servicing Rights

   
Three months ended
September 30,
   
Nine months ended
September 30,
 
   
2021
   
2020
   
2021
   
2020
 
   
(In thousands)
 
Balance at beginning of period
 
$
22,431
   
$
13,773
   
$
16,904
   
$
19,171
 
Originated servicing rights capitalized
   
2,529
     
4,017
     
8,637
     
10,260
 
Change in fair value
   
(752
)
   
(2,387
)
   
(1,333
)
   
(14,028
)
Balance at end of period
 
$
24,208
   
$
15,403
   
$
24,208
   
$
15,403
 

3

Mortgage Loan Activity

   
Three months ended
   
Nine months ended
 
   
September 30,
   
June 30,
   
September 30,
   
September 30,
 
   
2021
   
2021
   
2020
   
2021
   
2020
 
   
(Dollars in thousands)
 
Mortgage loans originated
 
$
453,752
   
$
473,742
   
$
536,502
   
$
1,436,497
   
$
1,318,206
 
Mortgage loans sold
   
279,235
     
306,789
     
417,092
     
963,442
     
1,058,400
 
Net gains on mortgage loans
   
8,361
     
9,091
     
20,205
     
30,280
     
46,687
 
Net gains as a percent of mortgage loans sold  ("Loan Sales Margin")
   
2.99
%
   
2.96
%
   
4.84
%
   
3.14
%
   
4.41
%
Fair value adjustments included in the
                                       
Loan Sales Margin
   
0.04
     
(0.08
)
   
0.50
     
(0.40
)
   
0.81
 

Non-Interest Expense

   
Three months ended
   
Nine months ended
 
   
September 30,
   
June 30,
   
September 30,
   
September 30,
 
   
2021
   
2021
   
2020
   
2021
   
2020
 
   
(In thousands)
 
Compensation
 
$
11,507
   
$
11,136
   
$
10,294
   
$
32,764
   
$
30,665
 
Performance-based compensation
   
6,252
     
4,783
     
8,310
     
15,327
     
14,240
 
Payroll taxes and employee benefits
   
3,900
     
3,964
     
3,350
     
11,973
     
9,837
 
Compensation and employee benefits
   
21,659
     
19,883
     
21,954
     
60,064
     
54,742
 
Data processing
   
3,022
     
2,576
     
2,215
     
7,972
     
6,160
 
Occupancy, net
   
2,082
     
2,153
     
2,199
     
6,578
     
6,818
 
Interchange expense
   
1,202
     
1,201
     
831
     
3,351
     
2,416
 
Furniture, fixtures and equipment
   
1,075
     
1,034
     
999
     
3,112
     
3,125
 
Loan and collection
   
735
     
859
     
768
     
2,353
     
2,329
 
Communications
   
683
     
777
     
806
     
2,341
     
2,409
 
Conversion related expenses
   
275
     
1,143
     
643
     
1,636
     
1,045
 
Legal and professional
   
513
     
522
     
566
     
1,534
     
1,427
 
Advertising
   
666
     
164
     
589
     
1,319
     
1,636
 
FDIC deposit insurance
   
346
     
307
     
411
     
983
     
1,211
 
Amortization of intangible assets
   
242
     
243
     
255
     
727
     
765
 
Supplies
   
116
     
170
     
126
     
460
     
513
 
Costs related to unfunded lending commitments
   
369
     
26
     
41
     
363
     
271
 
Correspondent bank service fees
   
77
     
115
     
101
     
292
     
294
 
Provision for loss reimbursement on sold loans
   
36
     
25
     
46
     
95
     
160
 
Branch closure costs
   
-
     
-
     
-
     
-
     
417
 
Net (gains) losses on other real estate and repossessed assets
   
(28
)
   
6
     
46
     
(202
)
   
146
 
Other
   
1,442
     
1,332
     
1,045
     
4,091
     
3,822
 
Total non-interest expense
 
$
34,512
   
$
32,536
   
$
33,641
   
$
97,069
   
$
89,706
 

4

Average Balances and Tax Equivalent Rates

   
Three Months Ended
 
   
September 30,
 
         
2021
               
2020
       
   
Average
Balance
   
Interest
   
Rate (2)
   
Average
Balance
   
Interest
   
Rate (2)
 
   
(Dollars in thousands)
 
Assets
                                   
Taxable loans
 
$
2,896,552
   
$
30,061
     
4.13
%
 
$
2,918,946
   
$
30,323
     
4.14
%
Tax-exempt loans (1)
   
7,148
     
90
     
5.00
     
6,926
     
88
     
5.05
 
Taxable securities
   
951,445
     
3,922
     
1.65
     
733,977
     
3,450
     
1.88
 
Tax-exempt securities (1)
   
365,937
     
2,070
     
2.26
     
157,998
     
1,194
     
3.02
 
Interest bearing cash
   
57,153
     
23
     
0.16
     
51,181
     
14
     
0.11
 
Other investments
   
18,427
     
181
     
3.90
     
18,427
     
223
     
4.81
 
Interest Earning Assets
   
4,296,662
     
36,347
     
3.37
     
3,887,455
     
35,292
     
3.62
 
Cash and due from banks
   
57,151
                     
52,676
                 
Other assets, net
   
159,961
                     
162,187
                 
Total Assets
 
$
4,513,774
                   
$
4,102,318
                 
                                                 
Liabilities
                                               
Savings and interest- bearing checking
 
$
2,317,142
     
695
     
0.12
   
$
1,922,971
     
686
     
0.14
 
Time deposits
   
314,394
     
395
     
0.50
     
498,796
     
1,376
     
1.10
 
Other borrowings
   
108,908
     
962
     
3.50
     
110,714
     
1,006
     
3.61
 
Interest Bearing Liabilities
   
2,740,444
     
2,052
     
0.30
     
2,532,481
     
3,068
     
0.48
 
Non-interest bearing deposits
   
1,303,401
                     
1,137,303
                 
Other liabilities
   
72,387
                     
67,820
                 
Shareholders’ equity
   
397,542
                     
364,714
                 

                                               
Total liabilities and shareholders’ equity
 
$
4,513,774
                   
$
4,102,318
                 
                                                 
Net Interest Income
         
$
34,295
                   
$
32,224
         
                                                 
Net Interest Income as a Percent of Average Interest Earning Assets
                   
3.18
%
                   
3.31
%


(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

   
Nine Months Ended
 
   
September 30,
 
         
2021
               
2020
       
   
Average
Balance
   
Interest
   
Rate (2)
   
Average
Balance
   
Interest
   
Rate (2)
 
   
(Dollars in thousands)
 
Assets
                                   
Taxable loans
 
$
2,859,207
   
$
86,126
     
4.02
%
 
$
2,861,776
   
$
91,804
     
4.28
%
Tax-exempt loans (1)
   
6,801
     
256
     
5.03
     
7,266
     
273
     
5.02
 
Taxable securities
   
881,465
     
10,374
     
1.57
     
579,704
     
9,356
     
2.15
 
Tax-exempt securities (1)
   
347,873
     
5,845
     
2.24
     
114,187
     
2,682
     
3.13
 
Interest bearing cash
   
76,533
     
74
     
0.13
     
52,265
     
160
     
0.41
 
Other investments
   
18,427
     
555
     
4.03
     
18,404
     
694
     
5.04
 
Interest Earning Assets
   
4,190,306
     
103,230
     
3.29
     
3,633,602
     
104,969
     
3.85
 
Cash and due from banks
   
55,883
                     
49,345
                 
Other assets, net
   
155,701
                     
163,503
                 
Total Assets
 
$
4,401,890
                   
$
3,846,450
                 
                                                 
Liabilities
                                               
Savings and interest- bearing checking
 
$
2,239,887
     
2,059
     
0.12
   
$
1,764,933
     
3,121
     
0.24
 
Time deposits
   
319,792
     
1,429
     
0.60
     
529,248
     
6,029
     
1.52
 
Other borrowings
   
108,866
     
2,888
     
3.55
     
121,195
     
2,598
     
2.86
 
Interest Bearing Liabilities
   
2,668,545
     
6,376
     
0.32
     
2,415,376
     
11,748
     
0.65
 
Non-interest bearing deposits
   
1,279,006
                     
1,016,286
                 
Other liabilities
   
65,464
                     
62,984
                 
Shareholders’ equity
   
388,875
                     
351,804
                 

                                               
Total liabilities and shareholders’ equity
 
$
4,401,890
                   
$
3,846,450
                 
                                                 
Net Interest Income
         
$
96,854
                   
$
93,221
         
                                                 
Net Interest Income as a Percent of Average Interest Earning Assets
                   
3.09
%
                   
3.42
%


(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 September 30, 2021

   
Total Commercial Loans
 
         
Watch Credits
   
Percent of
Loan
 
Loan Category
 
All Loans
   
Performing
   
Non-accrual
   
Total
   
Category in
Watch Credit
 
   
(Dollars in thousands)
 
Land
 
$
14,751
   
$
73
   
$
-
   
$
73
     
0.5
%
Land Development
   
11,912
     
33
     
-
     
33
     
0.3
 
Construction
   
86,284
     
-
     
-
     
-
     
0.0
 
Income Producing
   
376,010
     
1,964
     
-
     
1,964
     
0.5
 
Owner Occupied
   
350,819
     
19,997
     
-
     
19,997
     
5.7
 
Total Commercial Real Estate Loans
 
$
839,776
   
$
22,067
     
-
   
$
22,067
     
2.6
 
                                         
Other Commercial Loans
 
$
383,026
   
$
4,488
     
189
   
$
4,677
     
1.2
 
Total non-performing commercial loans
                 
$
189
                 

Commercial Loan Portfolio Analysis as of December 31, 2020

   
Total Commercial Loans
 
         
Watch Credits
   
Percent of
Loan
 
Loan Category
 
All Loans
   
Performing
   
Non-accrual
   
Total
   
Category in
Watch Credit
 
   
(Dollars in thousands)
 
Land
 
$
14,567
   
$
116
   
$
-
   
$
116
     
0.8
%
Land Development
   
12,176
     
36
     
-
     
36
     
0.3
 
Construction
   
68,724
     
36
     
-
     
36
     
0.1
 
Income Producing
   
358,603
     
3,699
     
-
     
3,699
     
1.0
 
Owner Occupied
   
360,510
     
24,693
     
745
     
25,438
     
7.1
 
Total Commercial Real Estate Loans
 
$
814,580
   
$
28,580
     
745
   
$
29,325
     
3.6
 
                                         
Other Commercial Loans
 
$
427,835
   
$
16,059
     
695
   
$
16,754
     
3.9
 
Total non-performing commercial loans
                 
$
1,440
                 


7