株探米国株
日本語 英語
エドガーで原本を確認する
FALSE000003931100000393112024-04-252024-04-25

SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report: April 25, 2024
INDEPENDENT BANK CORPORATION
(Exact name of registrant as specified in its charter)
Michigan 0-7818 38-2032782
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)
4200 East Beltline
Grand Rapids, Michigan
49525
(Address of principal executive office) (Zip Code)
Registrant’s telephone number,
including area code:
(616) 527-5820
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading symbol(s) Name of each exchange on which registered
Common stock, no par value IBCP NASDAQ Global Select Market
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o Item 2.02.



Results of Operations and Financial Condition
On April 25, 2024, Independent Bank Corporation issued a press release announcing its financial results for the quarter ended March 31, 2024. A copy of the press release is attached as Exhibit 99.1. Attached Exhibit 99.2 contains supplemental data to that press release and attached Exhibit 99.3 contains a slide presentation for our earnings conference call.
The information in this Form 8-K and the attached Exhibits shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
Item 9.01.    Financial Statements and Exhibits
Exhibits.
Press release dated April 25, 2024.
Supplemental data to the Registrant’s press release dated April 25, 2024.
Earnings conference call presentation.
2


SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
INDEPENDENT BANK CORPORATION
(Registrant)
Date 4/25/2024 By s/Gavin A. Mohr
Gavin A. Mohr, Principal Financial Officer
3
EX-99.1 2 ibcp-20240425ex991.htm EX-99.1 Document

Exhibit 99.1
new.jpg
NEWS RELEASE
Independent Bank Corporation
4200 East Beltline
Grand Rapids, MI 49525
616.527.5820
For Release: Immediately
Contact:
William B. Kessel, President and CEO, 616.447.3933
Gavin A. Mohr, Chief Financial Officer, 616.447.3929
INDEPENDENT BANK CORPORATION REPORTS 2024 FIRST QUARTER RESULTS

First Quarter Highlights

Highlights for the first quarter of 2024 include:
•Increases in net income and diluted earnings per share of 23.1% and 24.6%, respectively, over first quarter of 2023;
•An increase in tangible book value per share of $2.50 (15.7%) over the first quarter of 2023;
•Net growth in core deposits of $95.7 million (or 9.0% annualized) from December 31, 2023;
•Net growth in loans of $49.1 million (or 5.3% annualized) from December 31, 2023; and
•The payment of a 24 cent per share dividend on common stock on February 15, 2024.

GRAND RAPIDS, Mich., April 25, 2024 - Independent Bank Corporation (NASDAQ: IBCP) reported first quarter 2024 net income of $16.0 million, or $0.76 per diluted share, versus net income of $13.0 million, or $0.61 per diluted share, in the prior-year period.

William B. (“Brad”) Kessel, the President and Chief Executive Officer of Independent Bank Corporation, commented: “I am very pleased with our first quarter 2024 results, driving organic growth on both sides of the balance sheet with loans up 5.3% and core deposits up 9.0%. We were able to generate net interest margin expansion, increasing to 3.30% from 3.26% on a linked quarter basis and net interest income growth on both a linked quarter basis and on a year over year quarterly basis. Expenses continue to be well managed. Our credit metrics continue to be very good, with watch credits and non-performing assets near historic lows. These fundamentals drove good growth in both our earnings per share (23%) and tangible book value per share (16%) compared to the prior year quarter. Based on the past record of our core group of professionals and the on-going addition of talented bankers to our team, we are optimistic about continuing these positive growth trends for the balance of this year and into 2025.”

1


Significant items impacting comparable first quarter 2024 and 2023 results include the following:
•Changes in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Changes”) of  $1.3 million ($0.05 per diluted share, after taxes) for the three-month period ended March 31, 2024, as compared to $(0.6) million ($(0.02) per diluted share, after taxes) for the three-months ended March 31, 2023.
•The provision for credit losses was an expense of $0.7 million ($0.03 per diluted share, after taxes) in the first quarter ended March 31, 2024, as compared to an expense of $2.2 million ($0.08 per diluted share, after taxes) in the first quarter ended March 31, 2023.

Operating Results
The Company’s net interest income totaled $40.2 million during the first quarter of 2024, an increase of $1.8 million, or 4.6% from the year-ago period, and an increase of $0.1 million, or 0.2%, from the fourth quarter of 2023. The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.30% during the first quarter of 2024, compared to 3.32% in the year-ago period, and 3.26% in the fourth quarter of 2023. The year-over-year quarterly increase in net interest income was due to an increase in average interest-earning assets that was partially offset by a decrease in net interest margin. The increase in net interest income compared to the linked quarter was due to an increase in the net interest margin that was partially offset by a decrease in average interest earning assets. Average interest-earning assets were $4.91 billion in the first quarter of 2024, compared to $4.70 billion in the year ago quarter and $4.93 billion in the fourth quarter of 2023.
Non-interest income totaled $12.6 million for the first quarter of 2024, compared to $10.6 million in the comparable prior year period. These changes were primarily due to variances in mortgage banking related revenues.
Net gains on mortgage loans in the first quarters of 2024 and 2023, were approximately $1.4 million and $1.3 million, respectively. The comparative quarterly increase in net gains on mortgage loans was primarily due to an increase in the gain on sale margin on mortgage loans sold that was partially offset by a decrease in the volume of mortgage loans sold.
Mortgage loan servicing, net, generated income of $2.7 million and $0.7 million in the first quarters of 2024 and 2023, respectively. The significant variance in mortgage loan servicing, net is primarily due to changes in the fair value of capitalized mortgage loan servicing rights associated with the magnitude of changes in mortgage loan interest rates and expected future prepayment levels between periods. Mortgage loan servicing, net activity is summarized in the following table:
Three months ended
3/31/2024 3/31/2023
(In thousands)
Mortgage loan servicing, net:
Revenue, net $ 2,219  $ 2,222 
Fair value change due to price 1,265  (635)
Fair value change due to pay-downs (759) (861)
Total $ 2,725  $ 726 
Non-interest expenses totaled $32.2 million in the first quarter of 2024, compared to $31.0 million in the year-ago period.
The Company recorded income tax expense of $3.8 million in the first quarter of 2024. This compares to an income tax expense of $2.9 million in the first quarter of 2023. The changes in income tax expense principally reflect changes in pre-tax earnings in 2024 relative to 2023.
2


Asset Quality
A breakdown of non-performing loans by loan type is as follows:
3/31/2024 12/31/2023 3/31/2023
Loan Type (Dollars in thousands)
Commercial $ 25  $ 28  $ 36 
Mortgage 4,620  6,425  5,536 
Installment 710  970  644 
Sub total 5,355  7,423  6,216 
Less - government guaranteed loans 1,665  2,191  2,330 
Total non-performing loans $ 3,690  $ 5,232  $ 3,886 
Ratio of non-performing loans to total portfolio loans 0.10  % 0.14  % 0.11  %
Ratio of non-performing assets to total assets 0.09  % 0.11  % 0.09  %
Ratio of allowance for credit losses to total non-performing loans 1526.10  % 1044.69  % 1300.82  %
The provision for credit losses was an expense of $0.7 million and $2.2 million in the first quarters of 2024 and 2023, respectively. The quarterly change in the provision for credit losses in 2024 compared to 2023, is the result of a decrease in the provision on securities held to maturity that was partially offset by an increase in the provision on loans. We recorded loan net charge offs of $0.22 million and $1.05 million in the first quarters of 2024 and 2023, respectively. At March 31, 2024, the allowance for credit losses for loans totaled $56.3 million, or 1.47% of total portfolio loans compared to $54.7 million, or 1.44% of total portfolio loans at December 31, 2023.
Balance Sheet, Capital and Liquidity
Total assets were $5.23 billion at March 31, 2024, a decrease of $32.5 million from December 31, 2023. Loans, excluding loans held for sale, were $3.84 billion at March 31, 2024, compared to $3.79 billion at December 31, 2023.  Deposits totaled $4.58 billion at March 31, 2024, a decrease of $40.5 million from December 31, 2023. This decrease is primarily due to decreases in non-interest bearing and brokered time deposits that were partially offset by growth in savings and interest-bearing checking, reciprocal, and time deposits.
Cash and cash equivalents totaled $161.8 million at March 31, 2024, versus $169.8 million at December 31, 2023. Securities available for sale (“AFS”) totaled $613.6 million at March 31, 2024, versus $679.4 million at December 31, 2023.

Total shareholders’ equity was $415.6 million at March 31, 2024, or 7.94% of total assets compared to $404.4 million or 7.68% at December 31, 2023. Tangible common equity totaled $385.4 million at March 31, 2024, or $18.44 per share compared to $374.1 million or $17.96 per share at December 31, 2023. The increase in shareholder equity as well as tangible common equity are primarily the result of earnings retention.

The Company’s wholly owned subsidiary, Independent Bank, remains significantly above “well capitalized” for regulatory purposes with the following ratios:
Regulatory Capital Ratios 3/31/2024 12/31/2023 Well
Capitalized
Minimum
Tier 1 capital to average total assets 9.05  % 8.80  % 5.00  %
Tier 1 common equity  to risk-weighted assets 11.37  % 11.21  % 6.50  %
Tier 1 capital to risk-weighted assets 11.37  % 11.21  % 8.00  %
Total capital to risk-weighted assets 12.62  % 12.46  % 10.00  %

At March 31, 2024, in addition to liquidity available from our normal operating, funding, and investing activities, we had unused credit lines with the FHLB and FRB of approximately $1.072 billion and $496.0 million, respectively. We also had approximately $811.3 million in fair value of unpledged securities AFS and HTM at March 31, 2024 which could be pledged for an estimated additional borrowing capacity at the FHLB and FRB of approximately $754.9 million.
3


Share Repurchase Plan
On December 19, 2023, the Board of Directors of the Company authorized the 2024 share repurchase plan. Under the terms of the 2024 share repurchase plan, the Company is authorized to purchase up to 1,100,000 shares, or approximately 5% of its then outstanding common stock. The repurchase plan is authorized to last through December 31, 2024. The Company did not repurchase any shares of common stock during the first three months of 2024.
Earnings Conference Call
Brad Kessel, President and CEO, Gavin 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, April 25, 2024.
To participate in the live conference call, please dial 1-833-470-1428 (Access Code # 206213). Also, the conference call will be accessible through an audio webcast with user-controlled slides via the following site/URL: https://events.q4inc.com/attendee/312593309.
A playback of the call can be accessed by dialing 1-866-813-9403 (Access Code # 265107). The replay will be available through May 3, 2024.
About Independent Bank Corporation
Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of approximately $5.2 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, consumer banking, 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 presentation contains forward-looking statements, which are any statements or information that are not historical facts. These forward-looking statements include statements about our anticipated future revenue and expenses and our future plans and prospects.

Forward-looking statements involve inherent risks and uncertainties, and important factors could cause actual results to differ materially from those anticipated. For example, deterioration in general business and economic conditions or turbulence in domestic or global financial markets could adversely affect our revenues and the values of our assets and liabilities, reduce the availability of funding to us, lead to a tightening of credit, and increase stock price volatility. Our results could also be adversely affected by changes in interest rates; increases in unemployment rates; deterioration in the credit quality of our loan portfolios or in the value of the collateral securing those loans; deterioration in the value of our investment securities; legal and regulatory developments; changes in customer behavior and preferences; breaches in data security; and management’s ability to effectively manage the multitude of risks facing our business. Key risk factors that could affect our future results are described in more detail in our Annual Report on Form 10-K for the year ended December 31, 2023 and the other reports we file with the SEC, including under the heading “Risk Factors.” Investors should not place undue reliance on forward-looking statements as a prediction of our future results.

Any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement, whether as a result of new information, future events, or otherwise.
4


INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition
March 31, 2024 December 31, 2023
(Unaudited)
(In thousands, except share
amounts)
Assets
Cash and due from banks $ 41,646  $ 68,208 
Interest bearing deposits 120,198  101,573 
Cash and Cash Equivalents 161,844  169,781 
Securities available for sale 613,620  679,350 
Securities held to maturity (fair value of $311,013 at March 31, 2024 and $318,606 at December 31, 2023)
349,957  353,988 
Federal Home Loan Bank and Federal Reserve Bank stock, at cost 16,821  16,821 
Loans held for sale, carried at fair value 8,935  12,063 
Loans
Commercial 1,735,284  1,679,731 
Mortgage 1,490,441  1,485,872 
Installment 614,240  625,298 
Total Loans 3,839,965  3,790,901 
Allowance for credit losses (56,313) (54,658)
Net Loans 3,783,652  3,736,243 
Other real estate and repossessed assets, net 1,059  569 
Property and equipment, net 34,587  35,523 
Bank-owned life insurance 53,633  54,341 
Capitalized mortgage loan servicing rights, carried at fair value 43,577  42,243 
Other intangibles 1,875  2,004 
Goodwill 28,300  28,300 
Accrued income and other assets 133,395  132,500 
Total Assets $ 5,231,255  $ 5,263,726 
Liabilities and Shareholders' Equity
Deposits
Non-interest bearing $ 1,034,605  $ 1,076,093 
Savings and interest-bearing checking 1,935,451  1,905,701 
Reciprocal 893,643  832,020 
Time 570,130  524,325 
Brokered time 148,585  284,740 
Total Deposits 4,582,414  4,622,879 
Other borrowings 49,977  50,026 
Subordinated debt 39,529  39,510 
Subordinated debentures 39,745  39,728 
Accrued expenses and other liabilities 104,020  107,134 
Total Liabilities 4,815,685  4,859,277 
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: 20,903,677 shares at March 31, 2024 and 20,835,633 shares at December 31, 2023
317,099  317,483 
Retained earnings 170,100  159,108 
Accumulated other comprehensive loss (71,629) (72,142)
Total Shareholders’ Equity 415,570  404,449 
Total Liabilities and Shareholders’ Equity $ 5,231,255  $ 5,263,726 
5


INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
Three Months Ended
March 31,
2024
December 31, 2023 March 31,
2023
(Unaudited)
Interest Income (In thousands, except per share amounts)
Interest and fees on loans $ 55,043  $ 54,333  $ 44,294 
Interest on securities
Taxable 5,251  5,646  5,884 
Tax-exempt 3,391  3,434  3,083 
Other investments 1,441  1,948  675 
Total Interest Income 65,126  65,361  53,936 
Interest Expense
Deposits 22,810  23,111  13,760 
Other borrowings and subordinated debt and debentures 2,119  2,139  1,735 
Total Interest Expense 24,929  25,250  15,495 
Net Interest Income 40,197  40,111  38,441 
Provision for credit losses 744  (617) 2,160 
Net Interest Income After Provision for Credit Losses 39,453  40,728  36,281 
Non-interest Income
Interchange income 3,151  3,336  3,205 
Service charges on deposit accounts 2,872  3,061  2,857 
Net gains (losses) on assets
Mortgage loans 1,364  1,961  1,256 
Securities available for sale (269) —  (222)
Mortgage loan servicing, net 2,725  (2,442) 726 
Other 2,718  3,181  2,729 
Total Non-interest Income 12,561  9,097  10,551 
Non-interest Expense
Compensation and employee benefits 20,770  19,049  19,339 
Data processing 3,255  2,909  2,991 
Occupancy, net 2,074  1,933  2,159 
Interchange expense 1,097  1,110  1,049 
Furniture, fixtures and equipment 954  974  926 
FDIC deposit insurance 782  796  783 
Communications 615  535  668 
Loan and collection 512  456  578 
Advertising 491  879  495 
Legal and professional 486  585  607 
Costs (recoveries) related to unfunded lending commitments (652) 348  (475)
Other 1,809  2,304  1,837 
Total Non-interest Expense 32,193  31,878  30,957 
Income Before Income Tax 19,821  17,947  15,875 
Income tax expense 3,830  4,204  2,884 
Net Income $ 15,991  $ 13,743  $ 12,991 
Net Income Per Common Share
Basic $ 0.77  $ 0.66  $ 0.62 
Diluted $ 0.76  $ 0.65  $ 0.61 
6


INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023
(unaudited)
(Dollars in thousands except per share data)
Three Months Ended
Net interest income $ 40,197  $ 40,111  $ 39,427  $ 38,350  $ 38,441 
Provision for credit losses 744  (617) 1,350  3,317  2,160 
Non-interest income 12,561  9,097  15,611  15,417  10,551 
Non-interest expense 32,193  31,878  32,036  32,248  30,957 
Income before income tax 19,821  17,947  21,652  18,202  15,875 
Income tax expense 3,830  4,204  4,109  3,412  2,884 
Net income $ 15,991  $ 13,743  $ 17,543  $ 14,790  $ 12,991 
Basic earnings per share $ 0.77  $ 0.66  $ 0.84  $ 0.70  $ 0.62 
Diluted earnings per share 0.76  0.65  0.83  0.70  0.61 
Cash dividend per share 0.24  0.23  0.23  0.23  0.23 
Average shares outstanding 20,877,067 20,840,680 20,922,431 21,040,349 21,103,831
Average diluted shares outstanding 21,079,607 21,049,030 21,114,445 21,222,535 21,296,980
Performance Ratios
Return on average assets 1.24  % 1.04  % 1.34  % 1.18  % 1.06  %
Return on average equity 15.95  14.36  18.68  16.29  14.77 
Efficiency ratio (1) 60.26  64.27  57.52  59.26  62.07 
As a Percent of Average Interest-Earning Assets (1)
Interest income 5.34  % 5.29  % 5.10  % 4.89  % 4.66  %
Interest expense 2.04  2.03  1.87  1.65  1.34 
Net interest income 3.30  3.26  3.23  3.24  3.32 
Average Balances
Loans $ 3,810,526  $ 3,764,752  $ 3,694,534  $ 3,567,920  $ 3,494,169 
Securities 999,140  1,027,240  1,071,211  1,111,670  1,146,075 
Total earning assets 4,910,669  4,928,697  4,892,208  4,763,295  4,696,786 
Total assets 5,201,452  5,233,666  5,192,114  5,044,746  4,988,440 
Deposits 4,561,645  4,612,797  4,577,796  4,447,843  4,417,106 
Interest bearing liabilities 3,627,446  3,635,771  3,554,179  3,415,621  3,304,868 
Shareholders' equity 403,225  379,614  372,667  364,143  356,720 
(1)Presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.















INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data (continued)
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023
(unaudited)
(Dollars in thousands except per share data)
End of Period
Capital
Tangible common equity ratio 7.41  % 7.15  % 6.67  % 6.75  % 6.60  %
Tangible common equity ratio excluding accumulated other comprehensive loss 8.57  8.31  8.20  8.09  7.95 
Average equity to average assets 7.75  7.25  7.18  7.22  7.15 
Total capital to risk-weighted assets (2) 13.85  13.71  13.58  13.66  13.80 
Tier 1 capital to risk-weighted assets (2) 11.65  11.50  11.37  11.42  11.53 
Common equity tier 1 capital to risk-weighted assets (2) 10.73  10.58  10.44  10.46  10.55 
Tier 1 capital to average assets (2) 9.29  9.03  8.94  8.97  8.92 
Common shareholders' equity per share of common stock $ 19.88  $ 19.41  $ 17.99  $ 17.91  $ 17.40 
Tangible common equity per share of common stock 18.44  17.96  16.53  16.45  15.94 
Total shares outstanding 20,903,677 20,835,633 20,850,455 20,943,694 21,138,303
Selected Balances
Loans $ 3,839,965  $ 3,790,901  $ 3,741,486  $ 3,631,114  $ 3,509,809 
Securities 963,577  1,033,338  1,043,540  1,092,703  1,137,103 
Total earning assets 4,949,496  4,954,696  4,884,720  4,830,185  4,860,696 
Total assets 5,231,255  5,263,726  5,200,018  5,135,564  5,138,934 
Deposits 4,582,414  4,622,879  4,585,612  4,487,636  4,544,749 
Interest bearing liabilities 3,677,060  3,676,050  3,573,187  3,501,280  3,481,511 
Shareholders' equity 415,570  404,449  374,998  375,162  367,714 
(2)March 31, 2024 are Preliminary.
7


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 March 31,
2024 2023
(Dollars in thousands)
Net Interest Margin, Fully Taxable Equivalent ("FTE")
Net interest income $ 40,197  $ 38,441 
Add:  taxable equivalent adjustment 180  288 
Net interest income - taxable equivalent $ 40,377  $ 38,729 
Net interest margin (GAAP) (1) 3.28  % 3.29  %
Net interest margin (FTE) (1) 3.30  % 3.32  %
(1)Annualized.
8


Tangible Common Equity Ratio
March 31,
2024
December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023
(Dollars in thousands)
Common shareholders' equity $ 415,570 $ 404,449 $ 374,998 $ 375,162 $ 367,714
Less:
Goodwill 28,300 28,300 28,300 28,300 28,300
Other intangibles 1,875 2,004 2,141 2,278 2,415
Tangible common equity 385,395 374,145 344,557 344,584 336,999
Addition:
Accumulated other comprehensive loss for regulatory purposes 65,831 66,344 86,507 74,712 75,013
Tangible common equity excluding other comprehensive loss adjustments $ 451,226 $ 440,489 $ 431,064 $ 419,296 $ 412,012
Total assets $ 5,231,255 $ 5,263,726 $ 5,200,018 $ 5,135,564 $ 5,138,934
Less:
Goodwill 28,300 28,300 28,300 28,300 28,300
Other intangibles 1,875 2,004 2,141 2,278 2,415
Tangible assets 5,201,080 5,233,422 5,169,577 5,104,986 5,108,219
Addition:
Net unrealized losses on available for sale securities and derivatives, net of tax 65,831 66,344 86,507 74,712 75,013
Tangible assets excluding other comprehensive loss adjustments $ 5,266,911 $ 5,299,766 $ 5,256,084 $ 5,179,698 $ 5,183,232
Common equity ratio 7.94  % 7.68  % 7.21  % 7.31  % 7.16  %
Tangible common equity ratio 7.41  % 7.15  % 6.67  % 6.75  % 6.60  %
Tangible common equity ratio excluding other comprehensive loss 8.57  % 8.31  % 8.20  % 8.09  % 7.95  %
Tangible Common Equity per Share of Common Stock:
Common shareholders' equity $ 415,570  $ 404,449  $ 374,998  $ 375,162  $ 367,714 
Tangible common equity $ 385,395  $ 374,145  $ 344,557  $ 344,584  $ 336,999 
Shares of common stock outstanding (in thousands) 20,904  20,836  20,850  20,944  21,138 
Common shareholders' equity per share of common stock $ 19.88  $ 19.41  $ 17.99  $ 17.91  $ 17.40 
Tangible common equity per share of common stock $ 18.44  $ 17.96  $ 16.53  $ 16.45  $ 15.94 
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.
9
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, 2024 December 31, 2023 September 30, 2023 June 30, 2023 March 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  —  —  — 
Subtotal 5,355  7,423  6,969  6,876  6,216 
Less:  Government guaranteed loans 1,665  2,191  2,254  2,882  2,330 
Total non-performing loans 3,690  5,232  4,715  3,994  3,886 
Other real estate and repossessed assets 1,060  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 loans 0.10  % 0.14  % 0.13  % 0.11  % 0.11  %
Allowance for credit losses 1.47  1.44  1.48  1.49  1.44 
Non-performing assets to total assets 0.09  0.11  0.10  0.09  0.09 
Allowance for credit losses as a percent of non-performing loans 1,526.10  1,044.69  1,176.99  1,351.13  1,300.82 





Allowance for credit losses

Three months ended March 31,
2024 2023
Loans Securities Unfunded
Commitments
Loans Securities Unfunded
Commitments
(Dollars in thousands)
Balance at beginning of period $ 54,658 $ 157 $ 5,504 $ 52,435 $ 168 $ 5,080
Additions (deductions)
Provision for credit losses 1,871 (1,127) (832) 2,992
Recoveries credited to allowance 596 1,125 578
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 Loans 0.02  % 0.12  %

1


Capitalization

March 31, 2024 December 31, 2023
(In thousands)
Subordinated debt $ 39,529  $ 39,510 
Subordinated debentures 39,745  39,728 
Amount not qualifying as regulatory capital (753) (734)
Amount qualifying as regulatory capital 78,521  78,504 
Shareholders’ equity
Common stock 317,099  317,483 
Retained earnings 170,100  159,108 
Accumulated other comprehensive income (loss) (71,629) (72,142)
Total shareholders’ equity 415,570  404,449 
Total capitalization $ 494,091  $ 482,953 

Non-Interest Income

Three months ended
March 31, 2024 December 31, 2023 March 31, 2023
(In thousands)
Interchange income $ 3,151  $ 3,336  $ 3,205 
Service charges on deposit accounts 2,872  3,061  2,857 
Net gains (losses) on assets
Mortgage loans 1,364  1,961  1,256 
Securities (269) —  (222)
Mortgage loan servicing, net 2,725  (2,442) 726 
Investment and insurance commissions 804  1,010  827 
Bank owned life insurance 181  141  111 
Other 1,733  2,030  1,791 
Total non-interest income $ 12,561  $ 9,097  $ 10,551 

Capitalized Mortgage Loan Servicing Rights

Three months ended March 31,
2024 2023
(In thousands)
Balance at beginning of period $ 42,243  $ 42,489 
Originated servicing rights capitalized 828  930 
Change in fair value 506  (1,496)
Balance at end of period $ 43,577  $ 41,923 

2


Mortgage Loan Activity

Three months ended
March 31, 2024 December 31, 2023 March 31, 2023
(Dollars in thousands)
Mortgage loans originated $ 93,994 $ 108,011 $ 113,021
Mortgage loans sold 80,818 86,473 106,846
Net gains on mortgage loans 1,364 1,961 1,256
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 Margin 0.44  % 0.69  % 1.20  %

Non-Interest Expense

Three months ended
March 31, 2024 December 31, 2023 March 31, 2023
(In thousands)
Compensation $ 13,277  $ 12,656  $ 13,269 
Performance-based compensation 3,476  2,644  2,245 
Payroll taxes and employee benefits 4,017  3,749  3,825 
Compensation and employee benefits 20,770  19,049  19,339 
Data processing 3,255  2,909  2,991 
Occupancy, net 2,074  1,933  2,159 
Interchange expense 1,097  1,110  1,049 
Furniture, fixtures and equipment 954  974  926 
FDIC deposit insurance 782  796  783 
Communications 615  535  668 
Loan and collection 512  456  578 
Advertising 491  879  495 
Legal and professional 486  585  607 
Amortization of intangible assets 129  137  137 
Supplies 118  138  106 
Correspondent bank service fees 46  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)
Other 1,589  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,
2024 2023
Average
Balance
Interest Rate (2) Average
Balance
Interest Rate (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 securities 680,133  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 cash 84,182  1,143  5.46  38,889  464  4.84 
Other investments 16,821  298  7.13  17,653  211  4.85 
Interest Earning Assets 4,910,669  65,306  5.34  4,696,786  54,224  4.67 
Cash and due from banks 55,550  60,442 
Other assets, net 235,233  231,212 
Total Assets $ 5,201,452  $ 4,988,440 
Liabilities
Savings and interest-bearing checking 2,633,519  13,367  2.04  2,535,045  8,857  1.42 
Time deposits 864,672  9,443  4.39  657,686  4,903  3.02 
Other borrowings 129,255  2,119  6.59  112,137  1,735  6.27 
Interest Bearing Liabilities 3,627,446  24,929  2.76  % 3,304,868  15,495  1.90 
Non-interest bearing deposits 1,063,454  1,224,375 
Other liabilities 107,327  102,477 
Shareholders’ equity 403,225  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 Assets 3.30  % 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 Credits Percent of Loan Category in Watch Credit
Loan Category All Loans Performing Non-accrual Total
(Dollars in thousands)
Land $ 10,356  $ —  $ —  $ —  —  %
Land Development 16,784  —  —  —  — 
Construction 135,236  —  —  —  — 
Income Producing 593,286  4,285  —  4,285  0.7 
Owner Occupied 490,023  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 Credits Percent of Loan Category in Watch Credit
Loan Category All Loans Performing Non-accrual Total
(Dollars in thousands)
Land $ 10,620  $ $ —  $ 0.0  %
Land Development 17,966  —  —  —  — 
Construction 101,178  —  —  —  — 
Income Producing 625,927  4,177  —  4,177  0.7 
Owner Occupied 449,287  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
EX-99.3 4 ibcp20241qearningsdeck-f.htm EX-99.3 ibcp20241qearningsdeck-f
Earnings Call: First Quarter 2024 April 25, 2024 (NASDAQ: IBCP)


 
Cautionary note regarding forward-looking statements This presentation contains forward-looking statements, which are any statements or information that are not historical facts. These forward-looking statements include statements about our anticipated future revenue and expenses and our future plans and prospects. Forward-looking statements involve inherent risks and uncertainties, and important factors could cause actual results to differ materially from those anticipated. For example, deterioration in general business and economic conditions or turbulence in domestic or global financial markets could adversely affect our revenues and the values of our assets and liabilities, reduce the availability of funding to us, lead to a tightening of credit, and increase stock price volatility. Our results could also be adversely affected by changes in interest rates; increases in unemployment rates; deterioration in the credit quality of our loan portfolios or in the value of the collateral securing those loans; deterioration in the value of our investment securities; legal and regulatory developments; changes in customer behavior and preferences; breaches in data security; and management’s ability to effectively manage the multitude of risks facing our business. Key risk factors that could affect our future results are described in more detail in our Annual Report on Form 10-K for the year ended December 31, 2023 and the other reports we file with the SEC, including under the heading “Risk Factors.” Investors should not place undue reliance on forward-looking statements as a prediction of our future results. Any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement, whether as a result of new information, future events, or otherwise. 2 2


 
• Formal Remarks − William B. (Brad) Kessel President and Chief Executive Officer − Gavin A. Mohr Executive Vice President and Chief Financial Officer − Joel F. Rahn Executive Vice President – Commercial Banking • Question and Answer session • Closing Remarks Note: This presentation is available at www.IndependentBank.com in the Investor Relations area under the “Presentations” tab. Agenda 3


 
1Q24 Overview • Total loans increased 5.3% annualized while maintaining conservative approach to new loan production • New loan production continues to be largely focused on new commercial clients that bring deposits to the bank • Asset quality remained exceptional with NPAs/Total Assets at 0.09% and NCO of 0.02% of average loans in the quarter • Core deposit growth of $95.7 million (excluding brokered deposits) • Brokered deposit balances decreased $136.2 million • Continued rotation into higher yielding assets contributed to net interest margin increasing to 3.30% • Continued high level of profitability with ROAA of 1.24% • Achieved growth in all capital ratios for the quarter • Tangible book value per share increased 2.7% from end of prior quarter • Balance sheet liquidity remains strong with loan-to-deposit ratio of 84% • Net income of $16.0 million, or $0.76 per diluted share • Increases in net income and diluted earnings per share of 23.1% and 24.6% respectively over, prior year quarter • Strong profitability and prudent balance sheet management results in further growth in tangible book value per share Healthy Capital & Liquidity Positions Positive Trends in Key Metrics Solid Loan Growth and Strong Asset Quality 1Q’24 Earnings 4 4


 
$ 4 .1 $ 4 .2 $ 4 .3 $ 4 .3 $ 4 .4 $ 4 .5 $ 4 .5 $ 4 .6 $ 4 .6 $ 4 .6 0 .0 9 % 0 .0 7 % 0 .1 1 % 0 .3 3 % 0 .7 8 % 1 .2 6 % 1 .5 7 % 1 .8 0 % 2 .1 7 % 2 .1 9 % Q 4 '2 1 Q 1 '2 2 Q 2 '2 2 Q 3 '2 2 Q 4 '2 2 Q 1 '2 3 Q 2 '2 3 Q 3 '2 3 Q 4 '2 3 Q 1 '2 4 Total Deposits Cost Of Deposits Non-interest Bearing 23% Savings and Interest- bearing Checking 42% Reciprocal 20% Time 12% Brokered 3% Low-Cost Deposit Franchise Focused on Core Deposit Growth • Substantial core funding – $3.86 billion of non-maturity deposit accounts (84.3% of total deposits). • Core deposit increase of $95.7 million (9.0% annualized) in 1Q'24. • Time deposit increase of $45.8 (35.5% annualized) million in 1Q'24. • Total deposits decreased $40.5 million (-3.6%) since 12/31/23 with non-interest bearing down $41.5 million, savings and interest- bearing checking up $29.8 million, reciprocal up $61.6 million, time up $45.8 million and brokered time down $136.2 million. • Deposits by Customer Type: − Retail – 48.3% − Commercial – 35.3% − Municipal – 16.4% Deposit Composition 3/31/24 Cost of Deposits (%)/Total Deposits ($B) Core Deposits: 84.3% 5 $4.6B


 
0 .2 7 % 0 .2 7 % 0 .2 8 % 0 .3 3 % 0 .3 6 % 0 .4 2 % 0 .5 1 % 0 .6 0 % 0 .7 3 % 0 .8 2 % 0 .8 5 % 0 .8 5 % 0 .7 4 % 0 .6 3 % 0 .3 0 % 0 .2 3 % 0 .3 9 % 0 .1 4 % 0 .1 2 % 0 .1 1 % 0 .1 0 % 0 .1 0 % 0 .1 2 % 0 .3 3 % 0 .7 9 % 1 .2 5 % 1 .5 7 % 1 .8 0 % 1 .9 9 % 2 .0 1 % 0 500,000 1,000,000 1,500,000 2,000,000 2,500,000 3,000,000 3,500,000 4,000,000 4,500,000 5,000,000 0.0% 0.5% 1.0% 1.5% 2.0% 2.5% 3.0% 3.5% 4.0% 4.5% 5.0% 5.5% 6.0% D e c -1 6 M a r- 1 7 J u n -1 7 S e p -1 7 D e c -1 7 M a r- 1 8 J u n -1 8 S e p -1 8 D e c -1 8 M a r- 1 9 J u n -1 9 S e p -1 9 D e c -1 9 M a r- 2 0 J u n -2 0 S e p -2 0 D e c -2 0 M a r- 2 1 J u n -2 1 S e p -2 1 D e c -2 1 M a r- 2 2 J u n -2 2 S e p -2 2 D e c -2 2 M a r- 2 3 J u n -2 3 S e p -2 3 D e c -2 3 M a r- 2 4 IB COF Fed Funds Spot Fed Effective Total Deposits Historic IBC Cost of Funds (excluding sub debt) vs. the Federal Funds Rate (with Deposit Balances) D e p o s it B a la n c e s ( $ i n t h o u s a n d s ) 6 F e d e ra l F u n d s R a te Account Type Cycle Beta Sav & Int-bearing chking 25.6% Reciprocal 69.7% Time 69.4% Total int-bearing Dep (excl brokered) 44.8% Total COF IBC (excl Sub Debt) 37.3%


 
Commercial 45% Mortgage 39% Installment 16% Held for Sale 0% $ 2 .9 $ 3 .0 $ 3 .3 $ 3 .4 $ 3 .4 $ 3 .5 $ 3 .6 $ 3 .7 $ 3 .8 $ 3 .8 4 .0 8 % 3 .8 2 % 4 .0 1 % 4 .3 9 % 4 .9 0 % 5 .0 7 % 5 .3 6 % 5 .5 3 % 5 .7 3 % 5 .8 0 % Q 4 '2 1 Q 1 '2 2 Q 2 '2 2 3 Q '2 2 4 Q '2 2 1 Q '2 3 2 Q '2 3 3 Q '2 3 4 Q '2 3 1 Q '2 4 Total Portfolio Loans Yield on Loans Diversified Loan Portfolio Focused on High Quality Growth • Portfolio loan changes in 1Q'24: − Commercial – increased $55.6 million. …Average new origination yield of 7.77% vs a 6.83% portfolio yield. − Mortgage – increased $4.6 million. …Average new origination yield of 7.15% vs a 4.73% portfolio yield. − Installment – decreased $11.1 million. …Average new origination yield of 8.09% vs a 5.57% portfolio yield. • Mortgage loan portfolio weighted average FICO of 748 and average balance of $184,763. • Installment weighted average FICO of 754 and average balance of $25,762. • Commercial loan rate mix: − 47% fixed / 53% variable. − Indices – 50% tied to Prime, 1% tied to a US Treasury rate and 49% tied to SOFR. • Mortgage loan (including HELOC) rate mix: − 60% fixed / 40% adjustable or variable. − 21% tied to Prime, 9% tied to a US Treasury rate and 70% tied to SOFR. Note: Portfolio loans exclude loans HFS. Loan Composition 03/31/24 Yield on Loans (%)/ Total Portfolio Loans ($B) 7 $3.8B


 
10% $174 8% $137 7% $129 7% $119 6% $99 6% $97 3% $53 3% $51 3% $49 $40 $40 $39 $37 $36 $83 $1,181MM Manufacturing Construction Retail Health Care and Social Assistance Hotel and Accomodations Real Estate Rental and Leasing Other Services (except Public Administration) Transportation Wholesale Arts, Entertainment, and Recreation Professional, Scientific, and Technical Services Food Service Misc Finance and Insurance Other Services 7.94%, Commercial Industrial, $140 6.35%, Retail, $112 5.39%, Construction, $95 5.05%, Office, $89 2.61%, Multifamily, $46 2.04%, 1-4 Family, $36 1.53%, Land, Vacant Land and Development, $27 0.59%, Special Purpose, $10 $554MM Concentrations within $1.7B Commercial Loan Portfolio C&I or Owner Occupied Loans by Industry as a % of Total Commercial Loans ($ in millions) Investor RE by Collateral Type as a % of Total Commercial Loans ($ in millions) Note: $1.1 billion, or 68.1% of the commercial loan portfolio is C&I or owner occupied, while $554 million, or 31.9% is investment real estate. The percentage concentrations are based on the entire commercial portfolio of $1.7 billion as of March 31, 2024 8


 
$4.8 $4.4 $7.2 $13.2 $2.3 $3.1 $1.9 $4.4 $4.9 $3.3 $7.1 0.2% 0.2% 0.3% 0.5% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.0% 0.2% 0.4% 0.6% 0.8% 1.0% 1.2% 1.4% $- $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 $14.0 2017 2018 2019 2020 2021 2022 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 30-89 Days PD 30-89 Days PD / Total Loans $1.6 $1.3 $1.9 $0.8 $0.2 $0.5 $0.5 $0.7 $0.4 $0.6 $1.1 $- $0.5 $1.0 $1.5 $2.0 2017 2018 2019 2020 2021 2022 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 $ 8 .2 $ 8 .6 $ 9 .5 $ 7 .9 $ 5 .1 $ 3 .7 $ 3 .9 $ 4 .0 5 .2 $ 5 .2 $ 3 .7 $1.6 $1.3 $1.9 $0.8 $0.2 $0.5 $0.5 $0.7 $0.4 $0.6 $1.1 $- $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 2017 2018 2019 2020 2021 2022 Q1'23 Q2'23 Q3'23 Q4'23 1Q'24 Non-performing Loans 90+ Days PD ORE/ORA $8.2 $8.6 $9.5 $7.9 $5.1 $3.7 $3.9 $4.0 $4.7 $5.2 $3.7 0 .4 % 0 .3 % 0 .3 % 0 .3 % 0 .2 % 0 .1 % 0 .1 % 0 .1 % 0 .1 % 0 .1 % 0 .1 % -0.1% 0.1% 0.3% 0.5% 0.7% 0.9% $- $2.0 $4.0 $6.0 $8.0 $10.0 2017 2018 2019 2020 2021 2022 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Non-performing Loans (NPLs) NPLs / Total Loans Note 1: Non-performing loans and non-performing assets exclude troubled debt restructurings that are performing. Note 2: 12/31/16 30 to 89 days delinquent data excludes $1.63 million of payment plan receivables that were held for sale. Credit Quality Summary Non-performing Loans ($ in Millions) ORE/ORA ($ in Millions) 30 to 89 Days Delinquent ($ in Millions) Non-performing Assets ($ in Millions) 9


 
13.6 13.8 13.6 13.6 13.7 13.9 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 10.4 10.6 10.4 10.4 10.6 10.7 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 8.9 8.9 8.9 8.9 9.0 9.3 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 6.4 6.6 6.7 6.7 7.1 7.4 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 • Long-term capital Priorities: Capital retention to support organic growth, acquisitions and return of capital through strong and consistent dividends and share repurchases. • Well capitalized in all regulatory capital measurements. • Tangible common equity ratio excluding the impact of unrealized losses on securities AFS and HTM is 8.6% Strong Capital Position TCE / TA (%) Leverage Ratio (%) CET1 Ratio (%) Total RBC Ratio (%) 10


 
$ 3 2 .0 $ 3 1 .0 $ 3 0 .3 $ 3 1 .4 $ 3 3 .8 $ 3 4 .3 $ 3 3 .0 $ 3 6 .1 $ 3 9 .9 $ 4 0 .6 $ 3 8 .4 $ 3 8 .4 $ 3 9 .4 $ 4 0 .1 $ 4 0 .2 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 3.63 3.36 3.31 3.12 3.05 3.02 3.18 3.13 3.00 3.26 3.49 3.52 3.33 3.26 3.23 3.26 3.30 1.26 0.06 0.09 0.09 0.08 0.07 0.08 0.08 0.12 0.77 2.18 .65 4.38 4.99 5.26 5.33 5.33 0.63 0.30 0.23 0.39 0.14 0.12 0.11 0.10 0.10 0.12 0.45 0.92 1.39 1.72 1.93 2.11 2.11 0 1 2 3 4 5 6 Q 1 '2 0 Q 2 '2 0 Q 3 '2 0 Q 4 '2 0 Q 1 '2 1 Q 2 '2 1 Q 3 '2 1 Q 4 '2 1 Q 1 '2 2 Q 2 '2 2 Q 3 '2 2 Q 4 '2 2 Q 1 '2 3 Q 2 '2 3 Q 3 '2 3 Q 4 '2 3 Q 1 '2 4 Net Interest Margin (FTE) Average Effective FF Yield Cost of Funds Net Interest Margin/Income • Net interest income was $40.2 million in 1Q'24 compared to $38.4 million in the prior year quarter. An increase in average earning assets was partially offset by a decrease in the net interest margin. • Net interest margin was 3.30% during the first quarter of 2024, compared to 3.32% in the year- ago quarter and 3.26% in the fourth quarter of 2023. Yields, NIM and Cost of Funds (%) Net Interest Income ($ in Millions) 11


 
Q4'23 3.26% Change in earning asset mix 0.03% Increase in loan and investment yield 0.02% Change in funding mix 0.04% Increase in funding costs -0.05% Q1'24 3.30% 1Q24 4Q23 Change Avg Bal Inc/Exp Yield Avg Bal Inc/Exp Yield Avg Bal Inc/Exp Yield Cash $84,182 $1,143 5.46% $119,884 $1,647 5.45% ($35,702) ($504) 0.01% Investments 1,015,961 9,097 3.58% 1,044,061 9,539 3.65% (28,100) (442) -0.07% Commercial loans 1,694,938 29,358 6.97% 1,642,191 28,544 6.90% 52,747 814 0.08% Mortgage loans 1,498,042 17,949 4.79% 1,491,933 17,759 4.76% 6,109 190 0.04% Consumer loans 617,546 7,759 5.05% 630,628 8,050 5.06% (13,082) (291) -0.01% Earning assets $4,910,669 $65,306 5.34% $4,928,697 $65,539 5.29% ($18,028) ($233) 0.04% Nonmaturity deposits $2,633,519 $13,367 2.04% $2,603,044 $13,084 1.99% $30,475 283 0.06% CDARS deposits 112,723 1,235 4.41% 97,709 1,065 4.32% 15,014 170 0.08% Retail Time deposits 549,419 5,451 3.99% 506,534 4,880 3.82% 42,885 571 0.17% Brokered deposits 202,530 2,757 5.48% 299,248 4,082 5.41% (96,718) (1,325) 0.06% Bank borrowings 50,001 649 5.22% 50,018 659 5.23% (17) (10) -0.01% IBC debt 79,254 1,470 7.46% 79,218 1,480 7.41% 36 (10) 0.05% Cost of funds $3,627,446 $24,929 2.76% $3,635,771 $25,250 2.76% ($8,325) ($321) 0.01% Free funds $1,283,223 $1,292,926 ($9,703) Net interest income $40,377 $40,289 $88 Net interest margin 3.30% 3.26% 0.04% 1Q’24 NIM Changes Linked Quarter Average Balances and FTE Rates ($ in thousands) Linked Quarter Analysis 12


 
March 31, 2024 -200 -100 Base-rate 100 200 Net Interest Income $172,500 $172,700 $174,000 $173,300 $171,500 Change from Base -0.86% -0.75% -0.40% -1.44% December 31, 2023 -200 -100 Base-rate 100 200 Net Interest Income $167,800 $169,000 $169,500 $168,300 $166,000 Change from Base -1.00% -0.29% -0.71% -2.06% Interest Rate Risk Management • The increase in the base case modeled NII is due to a shift in the asset mix with an increase in loans and a decline in securities. The loan growth was centered in variable rate commercial loans. Additionally, a modest increase in term rates during the quarter increased modeled asset yields related to fixed rate lending products. • The NII sensitivity profile is largely unchanged during the quarter for smaller rate changes of +/- 100 basis points. The exposure to larger rising rate scenarios decreased modestly. Asset duration declined due to a shift in asset mix. Additionally, NII exposure to larger rate declines improved due to the addition of interest rate floors during the quarter. • Base-rate is a static balance sheet applying the spot yield curve from the valuation date. • Stable core funding base. Transaction accounts fund 37.4% of assets and other non-maturity deposits fund another 19.4% of assets. Moderate wholesale funding of just 5.3% of assets. • 33.0% of assets reprice in 1 month and 43.8% reprice in the next 12 months. • Continually evaluating strategies to manage NII through hedging as well as product pricing and structure. Changes in Net Interest Income (Dollars in 000’s) Simulation analyses calculate the change in net interest income over the next twelve months, under immediate parallel shifts in interest rates, based upon a static statement of financial condition, which includes derivative instruments, and does not consider loan fees. 13


 
$ 1 8 .9 $ 1 4 .6 $ 1 6 .9 $ 1 1 .5 $ 1 0 .5 $ 1 5 .4 $ 1 5 .6 $ 9 .1 $ 1 2 .6 3 5 .4 % 2 7 .6 % 2 7 .3 % 1 8 .4 % 1 6 .4 % 1 8 .4 % 2 0 .0 % 1 2 .2 % 1 9 .3 % -5.0 5.0 15.0 25.0 35.0 45.0 55.0 $- $5.0 $10.0 $15.0 $20.0 $25.0 $30.0 $35.0 $40.0 Q 1 '2 2 Q 2 '2 2 Q 3 '2 2 Q 4 '2 2 Q 1 '2 3 Q 2 '2 3 Q 3 '2 3 Q 4 '2 3 Q 1 '2 4 Non-interest Income Non-interest Inc/Operating Rev (%) Interchange income $3,151 Service Chg Dep $2,872 Gain (Loss)- Mortgage Sale $1,364 Gain (Loss)- Securities $(269) Mortgage loan servicing, net $2,725 Investment & insurance commissions $804 Bank owned life insurance $181 Other income $1,733 Strong Non-interest Income • The $2.0 million comparative quarterly increase in mortgage loan servicing, net is primarily attributed 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 banking: − $1.4 million in net gains on mortgage loans in 1Q'24 vs. $1.3 million in the year ago quarter. The increase is primarily due to higher profit margins on mortgage loan sales that were partially offset by lower loan sales volume. − $94.0 million in mortgage loan originations in 1Q'24 vs. $113.0 million in 1Q’23 and $108.0 million in 4Q’23. − 1Q'24 mortgage loan servicing includes a $1.3 million ($0.05 per diluted share, after tax) increase in fair value adjustment due to price compared to a decrease of $0.6 million ($0.02 per diluted share, after tax) in the year ago quarter. Source: Company documents. 1Q24 Non-interest Income (thousands) Non-interest Income Trends ($M) 14 $12.6M


 
6 4 .8 % 6 3 .1 % 6 1 .3 % 5 9 .8 % 6 0 .4 % 5 9 .6 % 5 9 .9 % 6 0 .7 % 6 0 .3 % 1 Q '2 2 2 Q '2 2 3 Q '2 2 4 Q '2 2 1 Q '2 3 2 Q '2 3 3 Q '2 3 4 Q '2 3 1 Q '2 4 $ 3 1 .5 $ 3 2 .4 $ 3 2 .4 $ 3 2 .1 $ 3 1 .0 $ 3 2 .2 $ 3 2 .0 $ 3 1 .9 $ 3 2 .2 $- $5.0 $10.0 $15.0 $20.0 $25.0 $30.0 $35.0 Q 1 '2 2 Q 2 '2 2 Q 3 '2 2 Q 4 '2 2 Q 1 '2 3 Q 2 '2 3 Q 3 '2 3 Q 4 '2 3 Q 1 '2 4 Compensation and Benefits Loan and Collection Occupancy Data Processing FDIC Insurance Other Total Focus on Improved Efficiency • 1Q'24 efficiency ratio of 60.3%. • Compensation and employee benefits expense of $20.8 million, an increase of $1.4 million from the prior year quarter. • $1.2 million increase in performance-based compensation expense due to a higher expected payout level in 2024. • Payroll taxes and employee benefits increased $0.2 million primarily due to a higher healthcare related costs. • Data processing costs increased by $0.3 million primarily due to core data processor annual asset growth and CPI related cost increases as well as the purchase of a new lending solution software. • Opportunities exist to gain additional efficiencies as we continue to optimize our delivery channels. Non-interest Expense ($M) Efficiency Ratio (4 quarter rolling average) Source: Company documents. 15


 
Outlook for 2024 Outlook for 2024 *as of January, 2024 • IBCP forecast of mid-single digit (approximately 6%-8%) overall loan growth is based on increases in commercial loans and mortgage loans with installment loans remaining flat. Expect much of this growth to occur in the first three quarters of 2024. • This growth forecast also assumes a stable Michigan economy. • The forecast assumes 0.25% Fed rate cuts in May, June, August and October in the federal funds rate while long-term interest rates decline slightly over year-end 2023 levels. • IBCP forecast of mid-single digit (6%-8%) growth is primarily supported by an increase in earning assets and a favorable shift in the earning asset base. Expect the net interest margin (NIM) to increase (0.10% - 0.15%) in 2024 compared to full-year 2023. Primary driver is an increase in earning asset yield that is partially offset by an increase in yield on interest bearing liabilities. • Very difficult area to forecast. Future provision levels under CECL will be particularly sensitive to loan growth and mix, projected economic conditions, watch credit levels and loan default volumes. • The allowance as a percentage of total loans was at 1.44% at 12/31/23 • A full year 2024 provision (expense) for credit losses of approximately 0.15%-0.25% of average total portfolio loans would not be unreasonable. 1Q'24 Update • Total portfolio loans increased $49.1 million (5.3% annualized) in 1Q'24. • Commercial loans and mortgage loans increased $55.6 million (13.4% annualized) and $4.6 million (1.3% annualized), respectively. Installment loans decreased $11.1 million (-7.2% annualized) in the first quarter. • 1Q'24 net interest income was $1.8 million (4.6%) higher than the prior year quarter. The net interest margin was 3.30% for the current quarter and 3.32% for the prior year quarter and up 0.04% from the linked quarter. • The $1.8 million increase in net interest income is due to a $213.9 million increase in average earning assets that was partially offset by a 0.02% decrease in the net interest margin. • The provision for credit losses was an expense of $0.7 million (0.07% annualized). The 1Q'24 provision expense was primarily the result of provision expense on loans that was partially offset by a credit provision on securities held to maturity. LENDING Continued growth NET INTEREST INCOME Growth driven primarily by higher average earning assets PROVISION FOR CREDIT LOSSES Steady asset quality metrics 16


 
Outlook for 2024 Outlook for 2024 *as of January, 2024 • IBCP forecasts 2024 quarterly range of $11.5M to $13.0M with the total for the year down 0.5% to 1.0% from 2023 actual of $50.7M • Expect mortgage loan origination volumes in 2024 to increase by approximately 7%, a decline in mortgage loan servicing net of approximately 19%, interchange income in 2024 to increase approximately 1.5% to 2.5% as compared to 2023, service charges on deposits to be collectively comparable to 2023 and other income to decline approximately 5%comparable to 2023 actuals. • IBCP forecasts 2024 quarterly range of $32.5M to $33.5M with the total for the year up 3.5% to 4.25% from the 2023 actual of $127.1M. • The primary driver is an increase in compensation and employee benefits, data processing, loan and collection and advertising. • Approximately a 20% effective income tax rate in 2024 This assumes a 21% statutory federal corporate income tax rate during 2024. • 2024 share repurchase authorization at approximately 5% (1.1 million) of outstanding shares. • Share repurchases will be dependent on capital levels, capital allocation options and share price trends. We are not modeling any share repurchases in 2024. 1Q'24 Update • Non-interest income totaled $12.6 million in 1Q'24, which is within the forecasted range. 1Q'24 mortgage loan originations, sales and gains totaled $94.0 million, $80.8 million and $1.4 million, respectively. • Mortgage loan servicing net, generated a gain of $2.7 million in 1Q'24. • Total non-interest expense was $32.2 million in the 1Q'24, which was below our forecasted range. • Actual effective income tax rate of 19.3% for the 1Q’24. • No shares were repurchased in the 1Q’24. NON-INTEREST INCOME NON-INTEREST EXPENSES INCOME TAXES SHARE REPURCHASES 17


 
Strategic Initiatives • Outside Sales - Relationship banking focus thru consistent calling on prospects and COI’s. • Inside Service/Sales – high retention + high cross sales, collaboration of strategic partners. • Digital Marketing - Leverage data insights, target strategically, elevate brand image, personalize the customer experience. • Leverage Referral Network – Fintech (ReferLive); • New Products – SMB deposit product, Business digital pmts. • Market Expansion – Through existing indirect dealer network. • Selective and opportunistic bank and branch acquisitions. • Process Automation – leverage core investments + Fintech partnerships: (Blend) mortgage; (Numerated) Commercial; • Branch Optimization - including assessing existing locations, new locations, service hours, staffing, & workflow and leveraging technology. • Promotion of Self-Serve Channels - (One Wallet, Treasury One, etc.) • Leverage Banker Capacity – including on-line appointment setting. • Leverage Middleware + API’s – expediate new technology implementation. • Optimize Office Space Utilization • Invest in our Team – competitive C&B offering, skill training, leadership development, etc. • High Employee Engagement – thru fostering a culture of purpose, opportunity, continuous learning, diversity, reward + recognition. • Promote Teamwork + Alignment across all business units. • Invest in technology - to enhance the employee experience + customer experience. • Client Service Model – well defined and applied. • Utilize three layers of defense (business unit, risk management and internal audit). Independent & collaborative approach. • Consistent earnings + maintain strong capital levels. • Proactive credit quality monitoring and problem resolution. • Manage Liquidity and IRR. • Manage Operational risk, emphasizing cyber security, fraud prevention, and regulatory compliance. • Effective relationships with regulators & other outside oversight parties. Proactive, transparent and good communication. PROCESS IMPROVEMENT & COST CONTROLS RISK MANAGEMENT GROWTH TALENT MANAGEMENT 18


 
Question and Answer Session Closing Remarks NASDAQ: IBCP Thank you for attending 19


 
Appendix Additional Financial Data and Non-GAAP Reconciliations 20


 
here Year Ended December 31, Quarter Ended, ($M except per share data) 2020 2021 2022 2023 3/31/23 6/30/23 9/30/23 12/31/23 3/31/24 Balance Sheet: Total Assets $4,204 $4,705 $5,000 $5,264 $5,139 $5,136 $5,200 $5,264 $5,231 Portfolio Loans $2,734 $2,905 $3,465 $3,791 $3,510 $3,631 $3,741 $3,791 $3,840 Deposits $3,637 $4,117 $4,379 $4,622 $4,545 $4,488 $4,586 $4,622 $4,582 Tangible Common Equity $357 $367 $317 $374 $317 $345 $345 $374 $385 Profitability: Pre-Tax, Pre-Provision Income $81.9 $75.4 $83.7 $79.9 $18.0 $21.5 $23.0 $17.3 $20.6 Pre-Tax, Pre-Prov / Avg. Assets 2.08% 1.69% 1.72% 1.56% 1.47% 1.71% 1.76% 1.31% 1.59% Net Income(1) $56.2 $62.9 $63.8 $59.1 $13.0 $14.8 $17.5 $13.7 $16.0 Diluted EPS $2.53 $2.88 $2.97 $2.79 $0.61 $0.70 $0.83 $0.65 $0.76 Return on Average Assets(1) 1.43% 1.41% 1.32% 1.15% 1.06% 1.18% 1.34% 1.04% 1.24% Return on Average Equity(1) 15.7% 16.1% 18.5% 16.0% 14.8% 16.3% 18.7% 14.4% 16.0% Net Interest Margin (FTE) 3.34% 3.10% 3.32% 3.26% 3.33% 3.26% 3.25% 3.26% 3.30% Efficiency Ratio 59.2% 62.9% 59.4% 60.8% 62.1% 59.3% 57.5% 64.3% 60.3% Asset Quality: NPAs / Assets 0.21% 0.11% 0.08% 0.11% 0.09% 0.09% 0.10% 0.11% 0.09% NPAs / Loans + OREO 0.32% 0.18% 0.12% 0.15% 0.12% 0.13% 0.14% 0.15% 0.12% ACL / Total Portfolio Loans 1.30% 1.63% 1.51% 1.44% 1.44% 1.49% 1.48% 1.44% 1.47% NCOs / Avg. Loans 0.11% (0.07%) 0.00% 0.01% 0.12% 0.00% 0.00% 0.01% 0.02% Capital Ratios: TCE Ratio 8.6% 7.9% 6.4% 7.2% 6.6% 6.7% 6.7% 7.2% 7.4% Leverage Ratio 9.2% 8.8% 8.8% 9.0% 8.9% 9.0% 8.9% 9.0% 9.3% Tier 1 Capital Ratio 13.3% 12.1% 11.4% 11.5% 11.5% 11.4% 11.4% 11.5% 11.7% Total Capital Ratio 16.0% 14.5% 13.7% 13.7% 13.8% 13.7% 13.6% 13.7% 13.9% Historical Financial Data 21


 
Year Ended December 31, ($M except per share data) 2018 2019 2020 2021 2022 2023 5 Year CAGR Balance Sheet: Total Assets $3,353 $3,565 $4,204 $4,705 $5,000 $5,264 9.4% Portfolio Loans $2,583 $2,725 $2,734 $2,905 $3,465 $3,791 8.0% Deposits $2,913 $3,037 $3,637 $4,117 $4,379 $4,623 9.7% Tangible Common Equity $304 $317 $357 $367 $317 $374 4.2% Profitability: Pre-Tax, Pre-Provision Income $50.6 $58.6 $81.9 $75.4 $83.1 $79.9 9.6% Pre-Tax, Pre-Prov / Avg. Assets 1.62% 1.70% 2.08% 1.69% 1.72% 1.56% - Net Income $39.8 $46.4 $56.2 $62.9 $63.4 $59.1 8.2% Diluted EPS $1.68 $2.00 $2.53 $2.88 $2.97 $2.79 10.7% Return on Average Assets 1.27% 1.35% 1.43% 1.41% 1.31% 1.15% - Return on Average Equity 12.38% 13.63% 15.68% 16.13% 18.41% 16.04% - Net Interest Margin (FTE) 3.88% 3.80% 3.34% 3.10% 3.32% 3.26% - Efficiency Ratio 67.20% 64.90% 59.24% 62.87% 59.71% 60.76% - Asset Quality: NPAs / Assets 0.29% 0.32% 0.21% 0.11% 0.08% 0.11% - NPAs / Loans + OREO 0.38% 0.42% 0.32% 0.18% 0.12% 0.15% - Reserves / Total Loans 0.96% 0.96% 1.30% 1.63% 1.51% 1.44% - NCOs / Avg. Loans (0.03%) (0.02%) 0.11% (0.07%) 0.00% 0.01% - Capital Ratios: TCE Ratio 9.2% 9.0% 8.6% 7.9% 6.4% 7.2% - Leverage Ratio 10.5% 10.1% 9.2% 8.8% 8.8% 9.1% - Tier 1 Capital Ratio 13.3% 12.7% 13.3% 12.2% 11.4% 11.6% - Total Capital Ratio 14.3% 13.7% 16.0% 14.7% 13.7% 13.8% - Shareholder Value: TBV/Share $ 12.90 $ 14.08 $ 16.33 $ 17.33 $ 15.04 $ 17.96 6.8% Dividends Paid per Share $ 0.60 $ 0.72 $ 0.80 $ 0.84 $ 0.88 $ 0.92 8.9% Value of Shares Repurchased $ 12.68 $ 26.3 $ 14.2 $ 17.3 $ 4.0 $ 5.2 - 22 Historic Financial Performance


 
Note: Portfolio loans exclude loans HFS. Liquidity / Uninsured Deposits Strong Liquidity Position • Significant liquidity position to manage the current environment. • Total available liquidity significantly exceeds (238%) estimated uninsured deposit balances. • Attractive loan to deposit ratio of 83.8%. • Uninsured deposit to total deposits of approximately 22.0%, excluding brokered time deposits. Sources of Liquidity 23 80% 98% 85% 73% 79% 74% 218% 237% 240% 222% 237% 238% 4Q22 1Q23 2Q23 3Q23 4Q23 1Q'24 On-balance sheet / Uninsured Deposits Available Sources / Uninsured Deposits Sources of Liquidity 1Q 2024 Current On-balance sheet Excess reserves at the Fed $ 120.2 Unpledged AFS Securities $ 599.9 Total On-balance sheet $ 720.1 On balance sheet liquidity to total deposits 16% Available Sources of Liquidity Unused FHLB & FRB (including BTFP) $ 1,567.8 Borrow capacity on unpledged bonds $ 754.9 Total Available Sources $ 2,322.7 Sources of Liquidity to total deposits 51%


 
$1,946 $1,010 $500 $236 $223 $520 $234 $2,169 $1,530 $734 $149 Consumer Commercial Public Funds Brokered Insured Deposits Uninsured Deposits $ 3 ,3 0 0 $ 3 ,4 0 3 $ 3 ,5 8 0 $ 3 ,5 7 0 $ 3 ,5 7 5 $ 3 ,6 6 1 $ 3 ,6 0 5 $ 1 ,0 2 7 $ 9 7 6 $ 9 6 5 $ 9 1 8 $ 1 ,0 1 1 $ 9 6 2 $ 9 7 7 $4,327 $4,379 $4,545 $4,488 $4,586 $4,623 $4,582 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 Insured Deposits Uninsured Deposits Granular Deposit Base • Average deposit account balance of approximately $20,908. • Average deposit balance excluding reciprocal deposit of $16,766. • Average Commercial deposit balance of $94,485. • Average retail deposit balance of $11,172. • 10 largest deposit accounts total $344.0 million or 7.51% of total deposits. − $270.4 million in ICS with FDIC coverage. • 100 largest deposit accounts total $973.8 million or 21.25% of total deposits. − $615.8 million in ICS with FDIC coverage. Note: Uninsured deposit calculation is an approximation. Uninsured Deposit by Segment (3/31/24) Uninsured Deposit Trend ($MM) 24


 
$19 $70 22% 78% CRE – Office Metrics • 24.5% of portfolio is medical office buildings. • 79% of portfolio is in suburban geographies. • 77.1% of CRE – Office mature after 2026. • Average loan size of $1.2 million. Maturing Exposure (millions) CRE - Office Fixed vs. Variable Geographic Location (millions) 25 Urban Suburban Fixed Variable $6.4 $4.6 $9.4 $68.5 M a tu ri n g 2 0 2 4 M a tu ri n g 2 0 2 5 M a tu ri n g 2 0 2 6 M a tu ri n g 2 0 2 7 & A ft e r


 
Non-GAAP to GAAP Reconciliation 26 Reconciliation of Non-GAAP Financial Measures Adjusted Income Statement Results (non-GAAP) March 31, December 31, September 30, June 30, March 31, 2023 2022 2021 2020 2024 2023 2023 2023 2023 (Dollars in thousands) Net interest income $156,329 $149,561 $129,765 $123,612 $40,197 $40,111 $39,427 $38,350 $38,441 Non-interest income 50,676 61,909 76,643 80,745 12,561 9,097 15,611 15,417 10,551 Non-interest expense 127,119 128,341 131,023 122,413 32,193 31,878 32,036 32,248 30,957 Pre-Tax, Pre-Provision Income 79,886 83,129 75,385 81,944 20,565 17,330 23,002 21,519 18,035 Provision for credit losses 6,210 5,341 (1,928) 12,463 744 (617) 1,350 3,317 2,160 Income tax expense 14,609 14,437 14,418 13,329 3,830 4,204 4,109 3,412 2,884 Net income $59,067 $63,351 $62,895 $56,152 $15,991 $13,743 $17,543 $14,790 $12,991 Average total assets $5,115,624 $4,825,723 $4,465,577 $3,933,655 $5,201,452 $5,233,666 $5,192,114 $5,044,746 $4,988,440 Performance Ratios Return on average assets 1.15% 1.31% 1.41% 1.43% 1.24% 1.04% 1.34% 1.18% 1.06% Pre-tax, Provision return on average assets 1.56% 1.72% 1.69% 2.08% 1.59% 1.31% 1.76% 1.71% 1.47% Year Ended December 31, Quarter Ended


 
Reconciliation of Non-GAAP Financial Measures 27 Reconciliation of Non-GAAP Financial Measures 2024 2023 Net Interest Margin, Fully Taxable Equivalent ("FTE") Net interest income $40,197 $38,441 Add: taxable equivalent adjustment 180 288 Net interest income - taxable equivalent $40,377 $38,729 Net interest margin (GAAP) (1) 3.28% 3.29% Net interest margin (FTE) (1) 3.30% 3.32% (1) Quarter to date are annualized. Three Months Ended March 31, (Dollars in thousands)


 
Reconciliation of Non-GAAP Financial Measures (continued) 28 Reconciliation of Non-GAAP Financial Measures (continued) Independent Bank Corporation Tangible Common Equity Ratio March 31, December 31, September 30, June 30, March 31, 2023 2022 2021 2020 2024 2023 2023 2023 2023 Common shareholders' equity 404,449$ 347,596$ 398,484$ 389,522$ 415,570$ 404,449$ 374,998$ 375,162$ 367,714$ Less: Goodwill 28,300 28,300 28,300 28,300 28,300 28,300 28,300 28,300 28,300 Other intangibles 2,004 2,551 3,336 4,306 1,875 2,004 2,141 2,278 2,415 Tangible common equity 374,145$ 316,745$ 366,848$ 356,916$ 385,395$ 374,145$ 344,557$ 344,584$ 336,999$ Total assets $ 5,263,726 $ 4,999,787 $ 4,704,740 $ 4,204,013 $ 5,231,255 $ 5,263,726 $ 5,200,018 $ 5,135,564 $ 5,138,934 Less: Goodwill 28,300 28,300 28,300 28,300 28,300 28,300 28,300 28,300 28,300 Other intangibles 2,004 2,551 3,336 4,306 1,875 2,004 2,141 2,278 2,415 Tangible assets $ 5,233,422 $ 4,968,936 $ 4,673,104 $ 4,171,407 $ 5,201,080 $ 5,233,422 $ 5,169,577 $ 5,104,986 $ 5,108,219 Common equity ratio 7.68% 6.95% 8.47% 9.27% 7.94% 7.68% 7.21% 7.31% 7.16% Tangible common equity ratio 7.15% 6.37% 7.85% 8.56% 7.41% 7.15% 6.67% 6.75% 6.60% Year Ended December 31, Quarter Ended (Dollars in thousands)