Independent Bank Corporation Reports 2021 Fourth Quarter and Full Year Results

Company Release - 1/27/2022 7:59 AM ET

GRAND RAPIDS, Mich., Jan. 27, 2022 (GLOBE NEWSWIRE) -- Independent Bank Corporation (NASDAQ: IBCP) reported fourth quarter 2021 net income of $12.5 million, or $0.58 per diluted share, versus net income of $17.0 million, or $0.77 per diluted share, in the prior-year period. For the year ended December 31, 2021, the Company reported net income of $62.9 million, or $2.88 per diluted share, compared to net income of $56.2 million, or $2.53 per diluted share, in 2020. The increase in full year 2021 net income as compared to 2020 primarily reflects an increase in net interest income and a decrease in provision for credit losses that were partially offset by a decrease in non-interest income and an increase in non-interest expense and income tax expense.

Fourth quarter 2021 highlights include:

  • An increase in net interest income of 10.6% over the fourth quarter of 2020;
  • Net gains on mortgage loans of $5.6 million and total mortgage loan origination volume of $424.6 million;
  • Deposit net growth of $105.0 million (or 10.4% 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 21 cent per share dividend on common stock on November 15, 2021.

Full year 2021 highlights include:

  • Increases in net income and diluted earnings per share of 12.0% and 13.8%, respectively, compared to 2020;
  • Return on average assets and return on average equity of 1.41% and 16.13%, respectively;
  • Net gains on mortgage loans of $35.9 million and total mortgage loan origination volume of $1.9 billion;
  • Net growth in portfolio loans of $171.4 million (or 6.3%);
  • Deposit net growth of $479.7 million (or 13.2 %);
  • Paid $0.84 in dividends which was a 5.0% increase compared to 2020; and
  • Tangible common equity per share increased by 6.1% to $17.33 from $16.33.

William B. (“Brad”) Kessel, the President and Chief Executive Officer of Independent Bank Corporation, commented: “I am very pleased with the high level of performance by our team generating strong core results for yet another quarter and the full year 2021. We continue to execute on our strategies of investing in people and technology. During the fourth quarter we saw good growth in net interest income, stabilization of our net interest margin and across the board loan growth, net of PPP. Our commercial pipeline is at its highest level in many quarters. Deposit gathering continues to be robust both via existing customers as well as through the addition of new customers. In addition, while mortgage gains have tapered down they continue to be solid and our card strategies are generating positive growth in interchange revenue. On the asset quality front, I could not be more pleased, with our net recoveries for the full year, as well as commercial watch credits at 3.10% of the portfolio, and a very low level of past due loans. We are excited about the momentum we have in our markets and look forward to continuing these trends into 2022.”

Significant items impacting comparable quarterly and year to date 2021 and 2020 results include the following:

  • Changes in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Changes”) of a positive $0.6 million ($0.02 per diluted share, after taxes) and $3.4 million ($0.12 per diluted share, after taxes) for the three-months and full-year ended December 31, 2021, respectively, as compared to a negative $0.9 million ($0.03 per diluted share, after taxes) and a negative $10.8 million ($0.39 per diluted share, after taxes) for the three-months and full year ended December 31, 2020 respectively.

Operating Results

The Company’s net interest income totaled $34.3 million during the fourth quarter of 2021, an increase of $3.3 million, or 10.6% from the year-ago period, and up $0.5 million, or 1.4%, from the third quarter of 2021. The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.13% during the fourth quarter of 2021, compared to 3.12% in the year-ago period, and 3.18% in the third quarter of 2021. The year-over-year quarterly increase in net interest income is due to an increase in average interest-earning assets and the net interest margin. Average interest-earning assets were $4.43 billion in the fourth quarter of 2021, compared to $3.98 billion in the year ago quarter and $4.30 billion in the third quarter of 2021.

For the full year 2021, net interest income totaled $129.8 million, an increase of $6.2 million, or 5.0% from 2020. The Company’s net interest margin for the full year of 2021 was 3.10% compared to 3.34% in 2020. The increase in net interest income for the full year of 2021 compared to 2020 is due to an increase in average interest-earning assets that was partially offset by a decline in the net interest margin.

Due to the economic impact of COVID-19, the Federal Reserve has taken a variety of actions to stimulate the economy, including significantly lowering short-term interest rates. These actions have placed continued pressure on the Company’s net interest margin.

In addition, commercial loan balances, interest income and yields have been impacted by Paycheck Protection Program (“PPP”) lending activity. PPP lending activity is summarized in the following tables:

  PPP – Round 1
At or for the three months ended 12/31/2021 9/30/2021 12/31/2020
  #   (000’s)   #   (000’s)   #   (000’s)
Loans outstanding at period end 6   $ 197   20   $ 1,262     1,483   $ 169,782  
Average loans outstanding       774   -     2,699           220,214  
Cumulative forgiveness applications submitted 2,124     261,088   2,085     260,015     808     122,962  
Cumulative forgiveness applications approved 2,122     261,047   2,082     259,613     755     91,972  
Net fees accreted into interest income       -   -     381           3,250  
Net unaccreted fees at period end         -     -           3,216  
Average loan yield       -   -     11.51 %         6.91 %

Note: PPP – Round 1 loan activity began in the second quarter of 2020.

  PPP – Round 2
At or for the three months ended 12/31/2021 9/30/2021 3/31/2021
  #   (000’s)   #   (000’s)   #   (000’s)
Loans outstanding at period end 180   $ 26,167     806   $ 88,888     1,250   $ 128,240  
Average loans outstanding       58,895     -     110,276     -     72,011  
Cumulative forgiveness applications submitted 1,401     115,568     831     51,370     -     -  
Cumulative forgiveness applications approved 1,372     109,405     810     50,535     -     -  
Net fees accreted into interest income       2,372     -     2,249     -     229  
Net unaccreted fees at period end       806     -     3,178     -     5,454  
Average loan yield       17.11 %   -     9.17 %   -     2.25 %

Note: PPP – Round 2 loan activity began in the first quarter of 2021.

Non-interest income totaled $15.8 million and $76.6 million, respectively, for the fourth quarter and full year 2021, compared to $22.4 million and $80.7 million in the respective comparable year ago periods. These changes were primarily due to variances in mortgage banking related revenues (net gains on mortgage loans and mortgage loan servicing, net).

Net gains on mortgage loans in the fourth quarters of 2021 and 2020, were approximately $5.6 million and $15.9 million, respectively. For full year 2021, net gains on mortgage loans totaled $35.9 million compared to $62.6 million in 2020. The decrease in net gains on mortgage loans in 2021 was primarily due to a decrease in mortgage loan sales volume, as well as a decrease in profit margins on mortgage loan sales and fair value adjustments on the mortgage loan pipeline.

Mortgage loan servicing, net, generated a gain of $1.3 million and a loss of $0.4 million in the fourth quarters of 2021 and 2020, respectively. For full year 2021 and 2020, mortgage loan servicing, net, generated a gain of $5.7 million and loss of $9.4 million, 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   Twelve Months Ended  
  12/31/2021   12/31/2020   12/31/2021 12/31/2020  
Mortgage loan servicing, net: (Dollars in thousands)
Revenue, net $ 2,044     $ 1,812     $ 7,853     $ 6,874  
Fair value change due to price   567       (892 )     3,380       (10,833 )
Fair value change due to pay-downs   (1,342 )     (1,304 )     (5,488 )     (5,391 )
Total $ 1,269     $ (384 )   $ 5,745     $ (9,350 )

Net gain(loss) on securities available for sale totaled $(0.01) million and $1.41 million in fourth quarter and full year 2021, respectively, compared to 0.01 million and $0.27 million in the prior year fourth quarter and full year, respectively. The increase in gain during the full year of 2021 was related to the divestiture of a group of mortgage backed securities in the first quarter of 2021.

Non-interest expenses totaled $34.0 million in the fourth quarter of 2021, compared to $32.7 million in the year-ago period. For full year 2021, non-interest expenses totaled $131.0 million versus $122.4 million in 2020. These year-over-year increases in non-interest expense are primarily due to increases in compensation and employee benefits (for the year to date period), data processing, interchange, costs(recoveries) related to the reserve for unfunded lending commitments and other expenses. The increase in compensation and employee benefits in 2021 is due to several factors, including, wage increases that were generally effective at the start of the year, an increase in lending personnel, increased overtime primarily associated with a data processing conversion, higher payroll taxes due to the increase in compensation and higher health care insurance costs (these costs during 2020 were unusually low due to the various COVID related lock-downs). The increase in data processing costs is primarily due to new software and technology product and service additions. The increase in interchange expense is due primarily to changes in transaction volume and transaction channel mix. The increase in expense related to the reserve for unfunded lending commitments is due to higher committed unfunded balances.

The Company recorded an income tax expense of $3.0 million and $14.4 million in the fourth quarter and full-year 2021, respectively. This compares to an income tax expense of $4.1 million and $13.3 million in the fourth quarter and full-year 2020, respectively. The changes in income tax expense primarily reflect changes in pre-tax earnings in 2021 relative to 2020.

Asset Quality

A breakdown of loan forbearance totals by loan type is as follows:

  12/31/2021 9/30/2021 % change vs. prior quarter
Loan Type

#


$ (000’s)
% of
portfolio


#


$ (000's)
% of
portfolio


#


$
Commercial - $         - 0.0% - $         - 0.0% none none
Mortgage 22   2,278 0.2% 39   5,901 0.5% (43.6)% (61.4)%
Installment 1   55 0.0% 7   109 0.0% (85.7)% (49.5)%
Total 23 $ 2,333 0.1% 46 $ 6,010 0.2% (50.0)% (61.2)%
                 
Loans serviced for others 46 $ 5,163 0.2% 64 $ 7,986 0.3% (28.1)% (35.3)%

Note: The % of portfolio is based on the dollar amount of forbearances to the total for the loan portfolio segment.

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

Loan Type 12/31/2021 12/31/2020 12/31/2019
  (Dollars in thousands)
Commercial $ 62   $ 1,440   $ 1,377  
Mortgage   4,914     6,353     7,996  
Installment   569     519     805  
Subtotal   5,545     8,312     10,178  
Less – government guaranteed loans   435     439     646  
Total non-performing loans $ 5,110   $ 7,873   $ 9,532  
Ratio of non-performing loans to total portfolio loans   0.18 %   0.29 %   0.35 %
Ratio of non-performing assets to total assets   0.11 %   0.21 %   0.32 %
Ratio of the allowance for loan losses to non-performing loans   924.70 %   450.01 %   274.32 %

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

Non-performing loans have decreased $2.8 million from December 31, 2020, due primarily to a decrease in non-performing commercial loans and mortgage loans.

The provision for credit losses was an expense of $0.6 million and a credit of $0.4 million in the fourth quarters of 2021 and 2020, respectively. The provision for credit losses was a credit of $1.9 million and an expense of $12.5 million in the full year of 2021 and 2020, respectively. The year-to-date decreases in the provision for credit losses in 2021 compared to 2020, were primarily the result of a decline in the adjustment to allocations based on subjective factors and the specific reserve allocations, with an increase in recoveries of loans previously charged off. In particular, the higher full year provision for credit losses in 2020 included an $11.2 million (or 128.2%) increase in the qualitative/subjective portion of the allowance for credit losses. That increase in 2020 principally reflected the unique challenges and prevailing economic uncertainty resulting from the COVID-19 pandemic and the potential impact on the loan portfolio.

The Company recorded loan net charge offs of $0.2 million and loan net recoveries of $0.1 million in the fourth quarters of 2021 and 2020, respectively. Full year 2021 and 2020, the Company recorded loan net recoveries of $2.0 million and loan net charge-offs of $3.2 million, respectively.

The allowance for credit losses totaled $47.3 million at December 31, 2021 compared to $35.4 million at December 31, 2020. The increase from December 31, 2020 is attributed to the adoption of Financial Accounting Standards Board Accounting Standards Update 2016-13, Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments (“CECL”) on January 1, 2021. The impact of the adoption of CECL was an increase in the allowance for credit losses of $11.7 million. At December 31, 2021, the allowance for credit losses equaled 1.63% of total portfolio loans (1.64% when excluding PPP loans) under CECL, compared to 1.30% of total portfolio loans (1.38% when excluding PPP loans) at December 31, 2020, under the probable incurred loss methodology.

Balance Sheet, Liquidity and Capital

Total assets were $4.70 billion at December 31, 2021, an increase of $500.7 million from December 31, 2020. Loans, excluding loans held for sale, were $2.91 billion at December 31, 2021, compared to $2.73 billion at December 31, 2020. Deposits totaled $4.12 billion at December 31, 2021, an increase of $479.7 million from December 31, 2020. This increase is primarily due to growth in non-interest bearing, savings and interest-bearing checking and reciprocal and time deposit account balances.

Cash and cash equivalents totaled $109.5 million at December 31, 2021, versus $118.7 million at December 31, 2020. Securities available for sale totaled $1.41 billion at December 31, 2021, versus $1.07 billion at December 31, 2020. The significant increase in securities available for sale is due to the deployment of funds generated from the growth in deposits.

Total shareholders’ equity was $398.5 million at December 31, 2021, or 8.47% of total assets. Tangible common equity totaled $366.8 million at December 31, 2021, or $17.33 per share. The Company’s wholly owned subsidiary, Independent Bank, remains significantly above “well capitalized” for regulatory purposes with the following ratios:

Regulatory Capital Ratios 12/31/2021 12/31/2020 Well Capitalized Minimum
Tier 1 capital to average total assets 8.57% 8.81% 5.00%
Tier 1 common equity to risk-weighted assets 11.80% 12.81% 6.50%
Tier 1 capital to risk-weighted assets 11.80% 12.81% 8.00%
Total capital to risk-weighted assets 13.05% 14.06% 10.00%

Share Repurchase Plan

On December 17, 2021, the Board of Directors of the Company authorized the 2021 share repurchase plan. Under the terms of the 2021 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. For the full year 2021, the Company repurchased 814,910 shares at a weighted average price of $21.19 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 Thursday, January 27, 2022.

To participate in the live conference call, please dial 1-866-200-8394. Also the conference call will be accessible through an audio webcast with user-controlled slides via the following site/URL: https://services.choruscall.com/links/ibcp220127.html.

A playback of the call can be accessed by dialing 1-877-344-7529 (Conference ID # 8699212). The replay will be available through February 3, 2022.

About Independent Bank Corporation

Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of approximately $4.7 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 third-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, 2020 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.

Contact:        
William B. Kessel, President and CEO, 616.447.3933
Gavin A. Mohr, Chief Financial Officer, 616.447.3929   

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition
    December 31,
      2021       2020  
    (unaudited)
    (In thousands, except share
    amounts)
Assets
Cash and due from banks   $ 51,069     $ 56,006  
Interest bearing deposits     58,404       62,699  
    Cash and Cash Equivalents     109,473       118,705  
Securities available for sale     1,412,830       1,072,159  
Federal Home Loan Bank and Federal Reserve Bank stock, at cost     18,427       18,427  
Loans held for sale, carried at fair value     55,470       92,434  
Loans held for sale, carried at lower of cost or fair value     34,811       -  
Loans        
  Commercial     1,203,581       1,242,415  
  Mortgage     1,139,659       1,015,926  
  Installment     561,805       475,337  
      Total Loans     2,905,045       2,733,678  
Allowance for credit losses (1)     (47,252 )     (35,429 )
      Net Loans     2,857,793       2,698,249  
Other real estate and repossessed assets     245       766  
Property and equipment, net     36,404       36,127  
Bank-owned life insurance     55,279       55,180  
Capitalized mortgage loan servicing rights, carried at fair value     26,232       16,904  
Other intangibles     3,336       4,306  
Goodwill     28,300       28,300  
Accrued income and other assets     66,140       62,456  
        Total Assets   $ 4,704,740     $ 4,204,013  
         
Liabilities and Shareholders' Equity
Deposits        
  Non-interest bearing   $ 1,321,601     $ 1,153,473  
  Savings and interest-bearing checking     1,897,487       1,526,465  
  Reciprocal     586,626       556,185  
  Time     308,438       287,402  
  Brokered time     2,938       113,830  
      Total Deposits     4,117,090       3,637,355  
Other borrowings     30,009       30,012  
Subordinated debt     39,357       39,281  
Subordinated debentures     39,592       39,524  
Accrued expenses and other liabilities     80,208       68,319  
      Total Liabilities     4,306,256       3,814,491  
         
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:        
     21,171,036 shares at December 31, 2021 and 21,853,800 shares at December 31, 2020     323,401       339,353  
  Retained earnings     74,582       40,145  
  Accumulated other comprehensive income     501       10,024  
      Total Shareholders’ Equity     398,484       389,522  
        Total Liabilities and Shareholders’ Equity   $ 4,704,740     $ 4,204,013  
         
 
(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.
             

 

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
                     
    Three Months Ended   Twelve Months Ended
    December 31, September 30, December 31, December 31,
      2021       2021       2020       2021       2020  
    (unaudited)
Interest Income   (In thousands, except per share amounts)
  Interest and fees on loans   $ 30,316     $ 30,132     $ 31,139     $ 116,644     $ 123,159  
  Interest on securities available for sale                    
    Taxable     4,114       3,922       3,299       14,488       12,655  
    Tax-exempt     1,577       1,597       789       6,102       2,926  
  Other investments     217       204       235       846       1,089  
    Total Interest Income     36,224       35,855       35,462       138,080       139,829  
Interest Expense                    
  Deposits     977       1,090       3,516       4,465       12,666  
  Other borrowings and subordinated debt and debentures     962       962       953       3,850       3,551  
    Total Interest Expense     1,939       2,052       4,469       8,315       16,217  
    Net Interest Income     34,285       33,803       30,993       129,765       123,612  
Provision for credit losses (1)     630       (659 )     (421 )     (1,928 )     12,463  
    Net Interest Income After Provision for Credit Losses     33,655       34,462       31,414       131,693       111,149  
Non-interest Income                    
  Interchange income     3,306       4,237       2,819       14,045       11,230  
  Service charges on deposit accounts     2,992       2,944       2,218       10,170       8,517  
  Net gains (losses) on assets                    
    Mortgage loans     5,600       8,361       15,873       35,880       62,560  
    Securities available for sale     (10 )     5       14       1,411       267  
  Mortgage loan servicing, net     1,269       1,271       (384 )     5,745       (9,350 )
  Other     2,614       2,877       1,823       9,392       7,521  
    Total Non-interest Income     15,771       19,695       22,363       76,643       80,745  
Non-interest Expense                    
  Compensation and employee benefits     19,905       21,659       20,039       79,969       74,781  
  Data processing     2,851       3,022       2,374       10,823       8,534  
  Occupancy, net     2,216       2,082       2,120       8,794       8,938  
  Interchange expense     1,083       1,202       926       4,434       3,342  
  Furniture, fixtures and equipment     1,060       1,075       964       4,172       4,089  
  Loan and collection     819       735       708       3,172       3,037  
  Communications     739       683       785       3,080       3,194  
  Legal and professional     534       513       600       2,068       2,027  
  Advertising     599       666       594       1,918       2,230  
  Conversion related expenses     191       275       1,541       1,827       2,586  
  FDIC deposit insurance     413       346       385       1,396       1,596  
  Costs (recoveries) related to unfunded lending commitments     844       369       (8 )     1,207       263  
  Branch closure costs     -       -       -       -       417  
  Net (gains) losses on other real estate and repossessed assets     (28 )     (28 )     (82 )     (230 )     64  
  Other     2,728       1,913       1,761       8,393       7,315  
    Total Non-interest Expense     33,954       34,512       32,707       131,023       122,413  
      Income Before Income Tax     15,472       19,645       21,070       77,313       69,481  
Income tax expense     2,964       3,683       4,084       14,418       13,329  
      Net Income   $ 12,508     $ 15,962     $ 16,986     $ 62,895     $ 56,152  
Net Income Per Common Share                    
  Basic   $ 0.59     $ 0.74     $ 0.78     $ 2.91     $ 2.56  
  Diluted   $ 0.58     $ 0.73     $ 0.77     $ 2.88     $ 2.53  
                     
                     
(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.
                         

 

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data
                   
  December 31, September 30, June 30,   March 31,   December 31,
    2021       2021       2021       2021       2020  
  (unaudited)
  (Dollars in thousands except per share data)
Three Months Ended                  
  Net interest income $ 34,285     $ 33,803     $ 31,393     $ 30,284     $ 30,993  
Provision for credit losses (1)   630       (659 )     (1,425 )     (474 )     (421 )
  Non-interest income   15,771       19,695       14,771       26,406       22,363  
  Non-interest expense   33,954       34,512       32,536       30,021       32,707  
       Income before income tax   15,472       19,645       15,053       27,143       21,070  
  Income tax expense   2,964       3,683       2,665       5,106       4,084  
       Net income $ 12,508     $ 15,962     $ 12,388     $ 22,037     $ 16,986  
                   
  Basic earnings per share $ 0.59     $ 0.74     $ 0.57     $ 1.01     $ 0.78  
  Diluted earnings per share   0.58       0.73       0.56       1.00       0.77  
  Cash dividend per share   0.21       0.21       0.21       0.21       0.20  
                   
  Average shares outstanding   21,256,367       21,515,669       21,749,654       21,825,937       21,866,326  
  Average diluted shares outstanding   21,473,963       21,726,346       21,966,829       22,058,503       22,112,829  
                   
  Performance Ratios                  
    Return on average assets   1.07 %     1.40     1.12     2.10     1.61  %
    Return on average equity   12.61       15.93       12.78       23.51       17.82  
Efficiency ratio (2)   66.68       63.47       69.24       53.48       60.59  
                   
As a Percent of Average Interest-Earning Assets (2)                
    Interest income   3.30 %     3.37     3.22     3.27     3.57
    Interest expense   0.17       0.19       0.20       0.22       0.45  
    Net interest income   3.13       3.18       3.02       3.05       3.12  
                   
  Average Balances                  
    Loans $ 2,957,985     $ 2,903,700     $ 2,859,544     $ 2,834,012     $ 2,876,795  
    Securities available for sale   1,367,038       1,317,382       1,274,556       1,093,618       1,009,578  
    Total earning assets   4,433,400       4,296,662       4,223,570       4,047,952       3,984,080  
    Total assets   4,654,491       4,513,774       4,434,760       4,254,294       4,195,546  
    Deposits   4,069,901       3,934,937       3,879,715       3,698,811       3,632,758  
    Interest bearing liabilities   2,863,057       2,740,444       2,674,425       2,589,102       2,574,306  
    Shareholders' equity   393,477       397,542       388,780       380,111       379,232  
                   
End of Period                  
  Capital                  
    Tangible common equity ratio   7.85 %     8.02     8.21     8.08     8.56
    Average equity to average assets   8.45       8.81       8.77       8.93       9.04  
    Common shareholders' equity per share                
      of common stock $ 18.82     $ 18.76     $ 18.30     $ 17.79     $ 17.82  
    Tangible common equity per share                  
      of common stock   17.33       17.27       16.82       16.30       16.33  
    Total shares outstanding   21,171,036       21,321,092       21,632,912       21,773,734       21,853,800  
                   
  Selected Balances                  
    Loans $ 2,905,045     $ 2,883,978     $ 2,814,559     $ 2,784,224     $ 2,733,678  
    Securities available for sale   1,412,830       1,348,378       1,330,660       1,247,280       1,072,159  
    Total earning assets   4,484,987       4,405,189       4,246,410       4,209,017       3,979,397  
    Total assets   4,704,740       4,622,340       4,461,272       4,426,440       4,204,013  
    Deposits   4,117,090       4,012,068       3,862,466       3,858,575       3,637,355  
    Interest bearing liabilities   2,865,090       2,784,554       2,633,747       2,626,280       2,553,418  
    Shareholders' equity   398,484       400,031       395,974       387,329       389,522  
                   
(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.
(2) Presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.        


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   Twelve Months Ended
  December 31,   December 31,
    2021       2020       2021       2020  
  (Dollars in thousands)      
Net Interest Margin, Fully Taxable              
   Equivalent ("FTE")              
               
Net interest income $ 34,285     $ 30,993     $ 129,765     $ 123,612  
  Add: taxable equivalent adjustment   492       221       1,866       823  
Net interest income - taxable equivalent $ 34,777     $ 31,214     $ 131,631     $ 124,435  
Net interest margin (GAAP) (1)   3.08 %     3.10 %     3.06 %     3.32 %
Net interest margin (FTE) (1)   3.13 %     3.12 %     3.10 %     3.34 %
               
(1) Annualized for three months ended December 31, 2021 and 2020.            

 

Reconciliation of Non-GAAP Financial Measures (continued)          
Independent Bank Corporation                  
                   
Tangible Common Equity Ratio                  
  December 31, September 30, June 30,   March 31,   December 31,
    2021       2021       2021       2021       2020  
  (Dollars in thousands)
Common shareholders' equity $ 398,484     $ 400,031     $ 395,974     $ 387,329     $ 389,522  
Less:                  
  Goodwill   28,300       28,300       28,300       28,300       28,300  
  Other intangibles   3,336       3,579       3,821       4,063       4,306  
Tangible common equity $ 366,848     $ 368,152     $ 363,853     $ 354,966     $ 356,916  
                   
Total assets $ 4,704,740     $ 4,622,340     $ 4,461,272     $ 4,426,440     $ 4,204,013  
Less:                  
  Goodwill   28,300       28,300       28,300       28,300       28,300  
  Other intangibles   3,336       3,579       3,821       4,063       4,306  
Tangible assets $ 4,673,104     $ 4,590,461     $ 4,429,151     $ 4,394,077     $ 4,171,407  
                   
Common equity ratio   8.47 %     8.65 %     8.88 %     8.75 %     9.27 %
Tangible common equity ratio   7.85 %     8.02 %     8.21 %     8.08 %     8.56 %
                   
Tangible Common Equity per Share of Common Stock:            
                   
Common shareholders' equity $ 398,484     $ 400,031     $ 395,974     $ 387,329     $ 389,522  
Tangible common equity $ 366,848     $ 368,152     $ 363,853     $ 354,966     $ 356,916  
Shares of common stock                  
  outstanding (in thousands)   21,171       21,321       21,633       21,774       21,854  
                   
Common shareholders' equity per share                  
  of common stock $ 18.82     $ 18.76     $ 18.30     $ 17.79     $ 17.82  
Tangible common equity per share                  
  of common stock $ 17.33     $ 17.27     $ 16.82     $ 16.30     $ 16.33  
                   

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.

 

 


Primary Logo

Source: Independent Bank Corporation