• Independent Bank Corporation Reports 2020 Fourth Quarter and Full Year Results

    来源: Nasdaq GlobeNewswire / 28 1月 2021 07:59:01   America/New_York

    GRAND RAPIDS, Mich., Jan. 28, 2021 (GLOBE NEWSWIRE) -- Independent Bank Corporation (NASDAQ: IBCP) reported fourth quarter 2020 net income of $17.0 million, or $0.77 per diluted share, versus net income of $13.9 million, or $0.61 per diluted share, in the prior-year period. For the year ended December 31, 2020, the Company reported net income of $56.2 million, or $2.53 per diluted share, compared to net income of $46.4 million, or $2.00 per diluted share, in 2019. The increase in 2020 fourth quarter and full-year 2020 earnings as compared to 2019 primarily reflects increases in non-interest income that were partially offset by a decrease in interest income and an increase in non-interest expense and income tax expense.

    Fourth quarter 2020 highlights include:

    • Increases in net income and diluted earnings per share of 22.4% and 26.2%, respectively, compared to 2019;
    • Return on average assets and return on average equity of 1.61% and 17.82%, respectively, compared to 1.56% and 15.92%, respectively, in 2019;
    • Net gains on mortgage loans of $15.9 million (up 148.5% over 2019) and total mortgage loan origination volume of $502.5 million;
    • Deposit net growth of $39.6 million (or 1.1%);
    • Continued strong asset quality metrics as evidenced by net loan recoveries during the quarter, a low level of non-performing loans and non-performing assets;
    • COVID related forbearances declined to 0.83% of total loans; and
    • The payment of a 20 cent per share dividend on common stock on November 16, 2020.

    Full year 2020 highlights include:

    • Increases in net income and diluted earnings per share of 20.9% and 26.3%, respectively, compared to 2019;
    • Return on average assets and return on average equity of 1.43% and 15.68 %, respectively, compared to 1.35% and 13.63%, respectively, in 2019;
    • Net gains on mortgage loans of $62.6 million (up 213.1% over 2019) and total mortgage loan origination volume of $1.8 billion;
    • Deposit net growth of $600.6 million (or 19.8 %); and
    • Tangible common equity per share increased by 16% to $16.33 from $14.08.

    Significant items impacting comparable quarterly and year to date 2020 and 2019 results include the following:

    • As a result of hedge de-designation the company realized an increase in interest expense of $1.6 million ($0.06 per diluted share, after tax) due to accelerated amortization of deferred losses on certain derivative instruments. As cash flow hedges these losses were previously recorded in accumulated other comprehensive income (loss).
    • Changes in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Changes”) of 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, as compared to a positive $0.6 million ($0.02 per diluted share, after taxes) and a negative $6.4 million ($0.22 per diluted share, after taxes) for the three-months and full year ended December 31, 2019, respectively.
    • Approximately $1.54 million ($0.06 per diluted share, after taxes) and $3.0 million ($0.11 per diluted share, after taxes) of expenses related to the ongoing data processing conversion and the completed bank branch closures (as described further below under “Operating Results”) for the three-months and full-year ended December 31, 2020, respectively.

    William B. (“Brad”) Kessel, the President and Chief Executive Officer of Independent Bank Corporation, commented: “We are pleased to report very strong financial performance in the fourth quarter and for the full-year 2020 as we continue to navigate the many challenges brought on by the COVID-19 pandemic. Our associates continued their amazing efforts during this quarter! We closed over one-half billion dollars of mortgage loans, helping our customers buy new homes or refinance existing mortgage loans. We assisted our customers in completing and submitting PPP forgiveness applications to the SBA, with over 38% of outstanding balances submitted. We continued to effectively operate our Business Continuity Plan to safely serve our customers and protect our employees. Finally, we maintained solid asset quality metrics during the fourth quarter of 2020. COVID-19 related loan forbearance balances decreased by 62.7% during the fourth quarter of 2020. As we look ahead to 2021 and beyond, we are mindful of the ongoing challenges from the COVID-19 pandemic, however, we are confident of our continued ability to effectively respond to these challenges and remain optimistic about our future.”

    COVID-19 Pandemic Update

    The Company continues to respond to the challenges arising from the COVID-19 pandemic. Our response was initially formulated during the month of February 2020 as we prepared our infrastructure to allow the majority of our associates to work remotely. In March 2020 we activated our Business Continuity Plan to protect our customers, employees and business. We will continue to take the necessary steps to serve our communities while doing our part to minimize the spread of COVID-19. The following is a brief description of our current initiatives:

    • Customer Safety and Service Levels – From mid-March 2020 to mid-June 2020 we limited our branch lobbies to appointment only and kept drive-through windows open. In mid-June 2020 our bank branch lobbies fully reopened. On November 13, 2020 we again limited our branch lobbies to appointment only in response to increasing COVID-19 cases in the State of Michigan. Branch lobbies were reopened January 4, 2021. With the ability to use drive through service, ATMs or our electronic banking solutions there was minimal disruption to our customers.
       
    • Employee Safety – For employees that are in our bank branches servicing our customers, we have expanded sick and vacation time. All non-branch employees either have the option or are required to work remotely. We currently have approximately 38% of our total staff working remotely every day. We have installed “customer friendly” shields throughout our delivery network and have implemented a variety of other protective processes to promote the safety of our employees and put both customers and staff at ease.
       
    • Loan Forbearances – We have forbearance programs in place to proactively work with our customers who have experienced financial difficulty due to the COVID-19 pandemic. Totals for these programs by loan type are presented in the table below under the caption “Asset Quality”. The level of these loans is down significantly after peaking in mid-June 2020, as many customers’ economic situations have improved, allowing them to pay their loans current or return to their original payment terms.
       
    • U.S. Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) – We built an effective process to manage the high volume of applications that we received. Customer demand for this program was extraordinary. As of December 31, 2020, we had 1,483 PPP loans outstanding with a total balance of $169.8 million. The average balance of PPP loans in the fourth quarter of 2020 was $220.2 million with an average yield of 6.91% (including the accretion of approximately $3.3 million of net of fees). At December 31, 2020, there was $3.2 million remaining unaccreted net fees related to PPP loans. These net fees are expected to be accreted into interest income over the next 6 months, and the pace of such accretion will depend on payment activity (including loan forgiveness) within the PPP loan portfolio. As of December 31, 2020, 808 forgiveness applications (totaling $123.0 million) have been submitted to the SBA with 751 (totaling $92.0 million) applications approved. We are currently taking applications for the second round of the Paycheck Protection Program.

    Operating Results

    The Company’s net interest income totaled $31.0 million during the fourth quarter of 2020, an increase of $0.3 million, or 0.9% from the year-ago period, and down $1.0 million, or 3.0%, from the third quarter of 2020. The Company realized an increase in interest expense of $1.6 million due to accelerated amortization of deferred loss on certain derivative instruments that have been de-designated. The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.12% during the fourth quarter of 2020, compared to 3.70% in the year-ago period, and 3.31% in the third quarter of 2020. The year-over-year quarterly increase in net interest income is due to an increase in average interest-earning assets that was partially offset by a decline in the net interest margin. Average interest-earning assets were $3.98 billion in the fourth quarter of 2020, compared to $3.32 billion in the year ago quarter and $3.89 billion in the third quarter of 2020.

    For the full year 2020, net interest income totaled $123.6 million, an increase of $1.0 million, or 0.8% from 2019. The Company’s net interest margin for the full year of 2020 was 3.34% compared to 3.80% in 2019. The increase in net interest income for the full year of 2020 compared to 2019 is also due to an increase in average interest-earning assets that was largely 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.

    Non-interest income totaled $22.4 million and $80.7 million, respectively, for the fourth quarter and full year 2020, compared to $15.6 million and $47.7 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 2020 and 2019, were approximately $15.9 million and $6.4 million, respectively. For full year 2020, net gains on mortgage loans totaled $62.6 million compared to $20.0 million in 2019. The increase in net gains on mortgage loans in 2020 was primarily due to a significant increase in mortgage loan sales volume (principally reflecting the rise in mortgage loan refinance levels), as well as improved profit margins on mortgage loan sales and fair value adjustments on the mortgage loan pipeline.

    Mortgage loan servicing, net, generated a loss of $0.4 million and a gain of $1.3 million in the fourth quarters of 2020 and 2019, respectively. For full year 2020 and 2019, mortgage loan servicing, net, generated a loss of $9.4 million and $3.3 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 EndedTwelve Months Ended
     12/31/202012/31/201912/31/202012/31/2019
    Mortgage loan servicing, net:(Dollars in thousands)
    Revenue, net$ 1,812$ 1,622$ 6,874$ 6,196
    Fair value change due to price(892)628(10,833)(6,408)
    Fair value change due to pay-downs(1,304)(902)(5,391)(3,124)
    Total$ (384)$ 1,348$ (9,350)$ (3,336)

    Non-interest expenses totaled $32.7 million in the fourth quarter of 2020, compared to $29.3 million in the year-ago period. For full year 2020, non-interest expenses totaled $122.4 million versus $111.7 million in 2019. These year-over-year increases in non-interest expense are primarily due to increases in compensation and employee benefits, FDIC deposit insurance and data processing conversion related expenses. Full year 2020 performance based compensation expense increased $7.7 million primarily as a result of actual performance relative to established management incentive plan targets. The fourth quarter and full year 2020 includes $1.5 million and $2.6 million, respectively, of expenses related to the Company’s core data processing conversion that is in process (this conversion is expected to be completed in April 2021). The full-year 2020 non-interest expense also includes $0.4 million of expenses (primarily write-downs of fixed assets and leases) related to the closures of eight bank branch offices that occurred in June and July 2020.

    The Company recorded an income tax expense of $4.1 million and $13.3 million in the fourth quarter and full-year 2020, respectively. This compares to an income tax expense of $3.3 million and $11.3 million in the fourth quarter and full-year 2019, respectively. The changes in income tax expense primarily reflect changes in pre-tax earnings in 2020 relative to 2019.

    Asset Quality

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



    Loan Type    		12/31/209/30/20% change vs. prior quarter
    #$ (000’s)% of portfolio#$ (000's)% of portfolio#$
    Loans serviced for others288$42,8971.4% 416$66,2792.3% (30.8)% (35.3)% 
             
    Commercial2$1630.0% 17$25,1051.9% (88.2%) (99.4%) 
    Mortgage134 19,8302.0% 197 32,0913.1% (32.0)% (38.2)% 
    Installment48 1,4120.3% 97 2,6310.5% (50.5)% (46.3)% 
    Total184$21,4050.8% 311$59,8272.1% (40.8)% (64.2)% 

    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 Type12/31/2020 12/31/2019 12/31/2018 
     (Dollars in thousands)
    Commercial$1,440 $1,377 $2,220 
    Mortgage 6,353  7,996  6,033 
    Installment 519  805  781 
    Subtotal 8,312  10,178  9,034 
    Less – government guaranteed loans 439  646  460 
    Total non-performing loans$7,873 $9,532 $8,574 
    Ratio of non-performing loans to total portfolio loans 0.29%  0.35%  0.33% 
    Ratio of non-performing assets to total assets 0.21%  0.32%  0.29% 
    Ratio of the allowance for loan losses to non-performing loans 450.01%  274.32%  290.27% 

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

    Non-performing loans have decreased $1.7 million from December 31, 2019, due primarily to a decrease in non-performing mortgage loans.

    The provision for loan losses was a credit of $0.4 million and $0.2 million in the fourth quarters of 2020 and 2019, respectively. The provision for loan losses was an expense of $12.5 million and 0.8 million for the full-year 2020 and 2019, respectively. The level of the provision for loan losses in each period reflects the Company’s overall assessment of the allowance for loan losses, taking into consideration factors such as loan growth, loan mix, levels of non-performing and classified loans, loan forbearances and loan net charge-offs. In addition, the higher 2020 full-year provision for loan losses includes an $11.2 million (or 128.3%) increase in the qualitative/subjective portion of the allowance for loan losses. This increase principally reflects the unique challenges and economic uncertainty resulting from the COVID-19 pandemic and the potential impact on the loan portfolio that is not otherwise captured elsewhere within the allowance for loan losses. The Company recorded loan net recoveries of $0.1 million and loan net charge offs of $3.2 million in the fourth quarter and full-year 2020, respectively. This compares to loan net recoveries of $0.2 million and $0.4 million, in the fourth quarter and full-year 2019, respectively. At December 31, 2020, the allowance for loan losses totaled $35.4 million, or 1.30% of total portfolio loans, compared to $26.1 million, or 0.96% of total portfolio loans, at December 31, 2019. Excluding PPP loans and the remaining Traverse City State Bank acquired loan balances, the allowance for loan losses was equal to 1.43% of portfolio loans at December 31, 2020.

    The provision for the loan loss was calculated utilizing the incurred model for the full year 2020. The adoption of CECL was delayed following the updated guidance included in the second COVID-19 relief bill passed in December 2020. The Company is expecting to adopt CECL on January 1, 2021 as allowed under the CARES Act extension. We expect to recognize an cumulative effect adjustment through retained earnings increasing the allowance for loan losses. We are estimating this increase to the allowance for loan losses to be in the range of $10.5 million to $12.5 million.

    Balance Sheet, Liquidity and Capital

    Total assets were $4.2 billion at December 31, 2020, an increase of $639.3 million from December 31, 2019. Loans, excluding loans held for sale, were $2.73 billion at December 31, 2020, compared to $2.73 billion at December 31, 2019. Deposits totaled $3.64 billion at December 31, 2020, an increase of $600.6 million from December 31, 2019. This increase is primarily due to growth in non-interest bearing, savings and interest-bearing checking and reciprocal deposit account balances.

    Cash and cash equivalents totaled $118.7 million at December 31, 2020, versus $65.3 million at December 31, 2019. Securities available for sale totaled $1.1 billion at December 31, 2020, versus $518.4 million at December 31, 2019. The significant increase in securities available for sale is due to the deployment of funds generated from the growth in deposits.

    In May 2020, the Company issued $40.0 million of subordinated notes with a ten year maturity, a five year call option and an initial coupon interest rate (fixed for the first five years) of 5.95%.

    Total shareholders’ equity was $389.5 million at December 31, 2020, or 9.27% of total assets. Tangible common equity totaled $356.9 million at December 31, 2020, or $16.33 per share. The Company’s wholly owned subsidiary, Independent Bank, remains significantly above “well capitalized” for regulatory purposes with the following ratios:

    Regulatory Capital Ratios12/31/202012/31/2019Well Capitalized Minimum
    Tier 1 capital to average total assets8.81%9.49%5.00%
    Tier 1 common equity to risk-weighted assets12.81%11.96%6.50%
    Tier 1 capital to risk-weighted assets12.81%11.96%8.00%
    Total capital to risk-weighted assets14.06%12.96%10.00%

    Share Repurchase Plan

    On December 18, 2020, 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, 2021.

    Due primarily to the economic uncertainty brought on by the COVID-19 pandemic, the Company suspended its share repurchase plan in March 2020. However, as a result of the Company’s strong financial performance and improved economic conditions, the Company reactivated the share repurchased plan in the fourth quarter of 2020 and acquired 30,027 shares at a weighted average price of $14.90. For the full-year 2020 the Company repurchased 708,956 shares at a weighted average price of $20.07.

    Earnings Conference Call

    Brad Kessel, President and CEO and Gavin A. Mohr, CFO will review the quarterly results in a conference call for investors and analysts beginning at 11:00 am ET on Thursday, January 28, 2021.

    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/ibcp210128.html.

    A playback of the call can be accessed by dialing 1-877-344-7529 (Conference ID # 10150378). The replay will be available through February 4, 2021.

    About Independent Bank Corporation

    Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of approximately $4.2 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, 2019 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,
       2020   2019 
      (unaudited)
      (In thousands, except share
      amounts)
    Assets
    Cash and due from banks $56,006  $53,295 
    Interest bearing deposits  62,699   12,009 
    Cash and Cash Equivalents  118,705   65,304 
    Interest bearing deposits - time  -   350 
    Securities available for sale  1,072,159   518,400 
    Federal Home Loan Bank and Federal Reserve Bank stock, at cost  18,427   18,359 
    Loans held for sale, carried at fair value  92,434   69,800 
    Loans    
    Commercial  1,242,415   1,166,695 
    Mortgage  1,015,926   1,098,911 
    Installment  475,337   459,417 
    Total Loans  2,733,678   2,725,023 
    Allowance for loan losses  (35,429)  (26,148)
    Net Loans  2,698,249   2,698,875 
    Other real estate and repossessed assets  766   1,865 
    Property and equipment, net  36,127   38,411 
    Bank-owned life insurance  55,180   55,710 
    Capitalized mortgage loan servicing rights  16,904   19,171 
    Other intangibles  4,306   5,326 
    Goodwill  28,300   28,300 
    Accrued income and other assets  62,456   44,823 
    Total Assets $4,204,013  $3,564,694 
         
    Liabilities and Shareholders' Equity
    Deposits    
    Non-interest bearing $1,153,473  $852,076 
    Savings and interest-bearing checking  1,526,465   1,186,745 
    Reciprocal  556,185   431,027 
    Time  287,402   376,877 
    Brokered time  113,830   190,002 
    Total Deposits  3,637,355   3,036,727 
    Other borrowings  30,012   88,646 
    Subordinated debt  39,281   - 
    Subordinated debentures  39,524   39,456 
    Accrued expenses and other liabilities  68,319   49,696 
    Total Liabilities  3,814,491   3,214,525 
         
    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:    
    21,853,800 shares at December 31, 2020 and 22,481,643 shares at December 31, 2019  339,353   352,344 
    Retained earnings  40,145   1,611 
    Accumulated other comprehensive income (loss)  10,024   (3,786)
    Total Shareholders’ Equity  389,522   350,169 
    Total Liabilities and Shareholders’ Equity $4,204,013  $3,564,694 



    INDEPENDENT BANK CORPORATION AND SUBSIDIARIES    
    Consolidated Statements of Operations    
               
      Three Months Ended Twelve Months Ended
      December 31,September 30,December 31,December 31,
       2020   2020   2019   2020   2019 
                         
      (unaudited)
    Interest Income (In thousands, except per share amounts)
    Interest and fees on loans $31,139  $30,393  $33,140  $123,159  $133,883 
    Interest on securities available for sale          
    Taxable  3,299   3,450   3,031   12,655   11,842 
    Tax-exempt  789   954   325   2,926   1,342 
    Other investments  235   237   412   1,089   1,861 
    Total Interest Income  35,462   35,034   36,908   139,829   148,928 
    Interest Expense          
    Deposits  3,516   2,062   5,487   12,666   23,425 
    Other borrowings and subordinated debt and debentures  953   1,006   711   3,551   2,922 
    Total Interest Expense  4,469   3,068   6,198   16,217   26,347 
    Net Interest Income  30,993   31,966   30,710   123,612   122,581 
    Provision for loan losses  (421)  975   (221)  12,463   824 
    Net Interest Income After Provision for Loan Losses  31,414   30,991   30,931   111,149   121,757 
    Non-interest Income          
    Service charges on deposit accounts  2,218   2,085   2,885   8,517   11,208 
    Interchange income  2,819   3,428   2,553   11,230   10,297 
    Net gains on assets          
    Mortgage loans  15,873   20,205   6,388   62,560   19,978 
    Securities available for sale  14   -   3   267   307 
    Mortgage loan servicing, net  (384)  (644)  1,348   (9,350)  (3,336)
    Other  1,823   1,937   2,420   7,521   9,282 
    Total Non-interest Income  22,363   27,011   15,597   80,745   47,736 
    Non-interest Expense          
    Compensation and employee benefits  20,039   21,954   18,546   74,781   67,501 
    Occupancy, net  2,120   2,199   2,216   8,938   9,013 
    Data processing  2,374   2,215   2,308   8,534   8,905 
    Furniture, fixtures and equipment  964   999   1,055   4,089   4,113 
    Interchange expense  926   831   883   3,342   3,215 
    Communications  785   806   728   3,194   2,947 
    Loan and collection  708   768   709   3,037   2,685 
    Conversion related expenses  1,541   643   -   2,586   - 
    Advertising  594   589   515   2,230   2,450 
    Legal and professional  600   566   533   2,027   1,814 
    FDIC deposit insurance  385   411   (38)  1,596   685 
    Branch closure costs  -   -     417   - 
    Correspondent bank service fees  101   101   111   395   411 
    Net (gains) losses on other real estate and repossessed assets  (82)  46   (63)  64   (90)
    Other  1,652   1,513   1,800   7,183   8,084 
    Total Non-interest Expense  32,707   33,641   29,303   122,413   111,733 
    Income Before Income Tax  21,070   24,361   17,225   69,481   57,760 
    Income tax expense  4,084   4,777   3,346   13,329   11,325 
    Net Income $16,986  $19,584  $13,879  $56,152  $46,435 
    Net Income Per Common Share          
    Basic $0.78  $0.90  $0.62  $2.56  $2.03 
    Diluted $0.77  $0.89  $0.61  $2.53  $2.00 
               



    INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
    Selected Financial Data
                 
     December 31,September 30,June 30,  March 31,  December 31,
      2020   2020   2020   2020   2019 
                        
     (unaudited)
     (Dollars in thousands except per share data)
    Three Months Ended            
    Net interest income$30,993  $31,966  $30,462  $30,191  $30,710 
    Provision for loan losses (421)  975   5,188   6,721   (221)
    Non-interest income 22,363   27,011   20,367   11,004   15,597 
    Non-interest expense 32,707   33,641   27,346   28,719   29,303 
    Income before income tax 21,070   24,361   18,295   5,755   17,225 
    Income tax expense 4,084   4,777   3,523   945   3,346 
    Net income$16,986  $19,584  $14,772  $4,810  $13,879 
                 
    Basic earnings per share$0.78  $0.90  $0.67  $0.22  $0.62 
    Diluted earnings per share 0.77   0.89   0.67   0.21   0.61 
    Cash dividend per share 0.20   0.20   0.20   0.20   0.18 
                 
    Average shares outstanding 21,866,326   21,881,562   21,890,761   22,271,412   22,481,551 
    Average diluted shares outstanding 22,112,829   22,114,692   22,113,187   22,529,370   22,776,908 
                 
    Performance Ratios            
    Return on average assets 1.61%  1.90%  1.54%  0.54%  1.56%
    Return on average equity 17.82   21.36   17.39   5.54   15.92 
    Efficiency ratio (1) 60.59   56.36   53.07   69.32   62.56 
                 
    As a Percent of Average Interest-Earning Assets (1)           
    Interest income 3.57%  3.62%  3.72%  4.28%  4.44%
    Interest expense 0.45   0.31   0.36   0.65   0.74 
    Net interest income 3.12   3.31   3.36   3.63   3.70 
                 
    Average Balances            
    Loans$2,876,795  $2,925,872  $2,913,857  $2,766,770  $2,776,037 
    Securities available for sale 1,009,578   891,975   660,126   527,395   488,016 
    Total earning assets 3,984,080   3,887,455   3,659,614   3,350,948   3,320,828 
    Total assets 4,195,546   4,102,318   3,868,408   3,565,829   3,529,744 
    Deposits 3,632,758   3,559,070   3,303,302   3,066,298   3,040,099 
    Interest bearing liabilities 2,574,306   2,532,481   2,402,361   2,309,995   2,251,928 
    Shareholders' equity 379,232   364,714   341,606   348,963   345,910 
                 
    End of Period            
    Capital            
    Tangible common equity ratio 8.56%  8.23%  8.03%  8.40%  8.96%
    Average equity to average assets 9.04   8.89   8.83   9.79   9.80 
    Common shareholders' equity per share           
    of common stock$17.82  $17.05  $16.23  $15.33  $15.58 
    Tangible common equity per share            
    of common stock 16.33   15.55   14.72   13.81   14.08 
    Total shares outstanding 21,853,800   21,885,368   21,880,183   21,892,001   22,481,643 
                 
    Selected Balances            
    Loans$2,733,678  $2,855,479  $2,866,663  $2,718,115  $2,725,023 
    Securities available for sale 1,072,159   985,050   856,280   594,284   518,400 
    Total earning assets 3,979,397   3,962,824   3,833,523   3,416,845   3,343,941 
    Total assets 4,204,013   4,168,944   4,043,315   3,632,387   3,564,694 
    Deposits 3,637,355   3,597,745   3,485,125   3,083,564   3,036,727 
    Interest bearing liabilities 2,553,418   2,515,185   2,456,193   2,350,056   2,312,753 
    Shareholders' equity 389,522   373,092   355,123   335,618   350,169 
                 
    (1) 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,
      2020   2019   2020   2019 
                    
     (Dollars in thousands)
    Net Interest Margin, Fully Taxable       
       Equivalent ("FTE")       
            
    Net interest income$30,993  $30,710  $123,612  $122,581 
    Add: taxable equivalent adjustment 221   104   823   423 
    Net interest income - taxable equivalent$31,214  $30,814  $124,435  $123,004 
    Net interest margin (GAAP) (1) 3.10%  3.68%  3.32%  3.79%
    Net interest margin (FTE) (1) 3.12%  3.70%  3.34%  3.80%
            
    (1) Annualized for three months ended December 31, 2020 and 2019.      


    Tangible Common Equity Ratio         
     December 31, September 30, June 30, March 31, December 31,
      2020   2020   2020   2020   2019 
                        
     (Dollars in thousands)
    Common shareholders' equity$389,522  $373,092  $355,123  $335,618  $350,169 
    Less:         
    Goodwill 28,300   28,300   28,300   28,300   28,300 
    Other intangibles 4,306   4,561   4,816   5,071   5,326 
    Tangible common equity$356,916  $340,231  $322,007  $302,247  $316,543 
              
    Total assets$4,204,013  $4,168,944  $4,043,315  $3,632,387  $3,564,694 
    Less:         
    Goodwill 28,300   28,300   28,300   28,300   28,300 
    Other intangibles 4,306   4,561   4,816   5,071   5,326 
    Tangible assets$4,171,407  $4,136,083  $4,010,199  $3,599,016  $3,531,068 
              
    Common equity ratio 9.27%  8.95%  8.78%  9.24%  9.82%
    Tangible common equity ratio 8.56%  8.23%  8.03%  8.40%  8.96%
              
    Tangible Common Equity per Share of Common Stock:      
              
    Common shareholders' equity$389,522  $373,092  $355,123  $335,618  $350,169 
    Tangible common equity$356,916  $340,231  $322,007  $302,247  $316,543 
    Shares of common stock         
    outstanding (in thousands) 21,854   21,885   21,880   21,892   22,482 
              
    Common shareholders' equity per share         
    of common stock$17.82  $17.05  $16.23  $15.33  $15.58 
    Tangible common equity per share         
    of common stock$16.33  $15.55  $14.72  $13.81  $14.08 

    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

分享