Independent Bank Corp.NASDAQ: INDB

Independent Bank Corporation Reports Fourth Quarter Earnings Of $0.89 Per Diluted Share; Board Authorizes 5% Stock Repurchase Plan

· Issued by Independent Bank Corp. via GlobeNewswire

GRAND RAPIDS, Mich., Jan. 22, 2026 (GLOBE NEWSWIRE) -- Independent Bank Corporation (NASDAQ: IBCP) reported fourth quarter 2025 net income of $18.6 million, or $0.89 per diluted share, versus net income of $18.5 million, or $0.87 per diluted share, in the prior-year period. For the year ended December 31, 2025, the Company reported net income of $68.5 million, or $3.27 per diluted share, compared to net income of $66.8 million, or $3.16 per diluted share, in 2024.

Highlights for the fourth quarter of 2025 include:

  • An increase in net interest income of $1.0 million (2.2%) over the third quarter of 2025;

  • A net interest margin of 3.62% (eight basis point increase from the linked quarter);

  • A return on average assets and a return on average equity of 1.35% and 14.75%, respectively;

  • Net growth in loans of $78.0 million (or 7.4% annualized) from September 30, 2025;

  • Net growth in total deposits, less brokered deposits of $57.1 million (or 4.8% annualized) from September 30, 2025;

  • An increase in the tangible common equity ratio to 8.65%; and

  • The payment of a 26 cent per share dividend on common stock on November 14, 2025.

“Our fourth-quarter performance marked the culmination of another remarkable year, with our organization excelling on all fundamentals,” said William B. (“Brad”) Kessel, the President and Chief Executive Officer. “Over the past year, we increased tangible book value by 13.3% and delivered near record earnings. Meanwhile, our dividend payout ratio was 32% for the year as we continue to recognize the value of returns to our shareholders. During the fourth quarter, we realized continued net interest margin expansion, strong loan growth and increased non-interest income despite the third quarter reflecting elevated revenue from an annual incentive payment related to our debit card program. In addition, our credit quality metrics remain positive, with watch credits and non-performing assets below historic averages. In anticipation of continued strong earnings, we repurchased shares and executed a tax credit transfer agreement during the fourth quarter which is expected to reduce tax obligations and enhance earnings per share. Looking ahead to 2026, our confidence is bolstered by a robust commercial loan pipeline and our on going strategic initiative to attract and integrate talented bankers into our organization.”

Significant items impacting comparable 2025 and 2024 results include the following:

  • Net interest margin improved to 3.56% for the year ended December 31, 2025 from 3.38% the previous year.

  • Income tax expense included a $1.8 million benefit ($0.09 per share) resulting from the execution of a tax credit transfer agreement (TCTA) related to the purchase of $22.9 million of energy tax credits during the three-month and full year ended December 31, 2025, compared to no such benefit in the prior year.

  • Changes in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Changes”) of $0.2 million ($0.01 per diluted share, after taxes) and $(2.2) million ($(0.08) per diluted share, after taxes) for the three-month and full-year ended December 31, 2025, respectively, as compared to $6.5 million ($0.24 per diluted share, after taxes) and $4.5 million ($0.17 per diluted share, after taxes) for the three-months and full-year ended December 31, 2024, respectively.

  • The provision for credit losses was $6.1 million ($0.23 per diluted share, after tax) for the full year ended December 31, 2025, compared to $4.5 million ($0.17 per diluted share, after tax) for the full year ended December 31, 2024.

Operating Results

The Company’s net interest income totaled $46.4 million during the fourth quarter of 2025, an increase of $3.5 million, or 8.2% from the year-ago period, and up $1.0 million, or 2.2%, from the third quarter of 2025. The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.62% during the fourth quarter of 2025, compared to 3.45% in the year-ago period, and 3.54% in the third quarter of 2025. The year-over-year quarterly increase in net interest income was due to an increase in the net interest margin and an increase in average earnings assets. Average interest-earning assets were $5.16 billion in the fourth quarter of 2025, compared to $5.01 billion in the year ago quarter and $5.16 billion in the third quarter of 2025.

For the year ended December 31, 2025, net interest income totaled $180.0 million, an increase of $13.8 million, or 8.3% from the prior year ended December 31, 2024. The Company’s net interest margin for the year ended December 31, 2025 was 3.56% compared to 3.38% in 2024. The increase in net interest income for the year ended December 31, 2025 compared to 2024 reflects an increase in average interest- earning assets as well as an increase in the net interest margin.

Non-interest income totaled $12.0 million and $45.6 million, respectively, for the fourth quarter and full year of 2025, compared to $19.1 million and $56.4 million in the respective, comparable year ago periods. These changes were primarily due to variances in mortgage banking related revenues. The full year period of 2025 also included a decrease in gains on equity securities at fair value.

Net gains on mortgage loans in the fourth quarters of 2025 and 2024, were approximately $1.4 million and $1.7 million, respectively. The decrease in net gains on mortgage loans was due primarily to a decrease in the volume of mortgage loans sold. For the full year of 2025, net gains on mortgage loans totaled $6.8 million compared to $6.6 million in 2024. The increase in net gains on mortgage loans was due to a higher loan sale margin on mortgage loan sales that was partially offset by a decrease in the volume of mortgage loans sold.

Mortgage loan servicing, net, generated gains of $0.9 million and $7.8 million in the fourth quarters of 2025 and 2024, respectively. For the full year of 2025 and 2024, mortgage loan servicing, net, generated income of $0.8 million and $9.4 million, 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 changes in interest rates and the expected future prepayment levels and expected float rates as well as a decline in servicing revenue. The decline in servicing revenue is attributed to the sale of approximately $931 million of mortgage servicing rights on January 31, 2025. Capitalized mortgage loan servicing rights totaled $31.5 million and $46.8 million at December 31, 2025 and 2024, respectively.
Mortgage loan servicing, net activity is summarized in the following table:

Three months ended

Twelve months ended

12/31/2025

12/31/2024

12/31/2025

12/31/2024

(In thousands)

Mortgage loan servicing, net:

Revenue, net

$

1,656

$

2,233

$

6,801

$

8,914

Fair value change due to price

160

6,519

(2,168

)

4,540

Fair value change due to pay-downs

(917

)

(991

)

(3,573

)

(4,007

)

Loss on sale of originated servicing rights

—

—

(233

)

—

Total

$

899

$

7,761

$

827

$

9,447

Non-interest expenses totaled $36.1 million in the fourth quarter of 2025, compared to $37.0 million in the year-ago period. For the full year of 2025, non-interest expenses totaled $138.2 million versus $135.1 million in 2024. The decrease during the quarterly period is primarily due to lower incentive based compensation attributed to lower expected payout levels, lower data processing expenses and lower advertising expense.

The Company recorded an income tax expense of $1.7 million and $12.8 million in the fourth quarter and full year of 2025, respectively. This compares to an income tax expense of $4.3 million and $16.3 million in the fourth quarter and full year of 2024, respectively. As discussed previously, the 2025 fourth quarter and full year income tax expense includes a $1.8 million benefit resulting from the execution of the TCTA, compared to no such benefit in the prior year.

Asset Quality

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

12/31/2025

12/31/2024

12/31/2023

Loan Type

(Dollars in thousands)

Commercial

$

23,531

$

54

$

28

Mortgage

8,683

7,005

6,425

Installment

860

733

970

Sub total

33,074

7,792

7,423

Less - government guaranteed loans

9,947

1,790

2,191

Total non-performing loans

$

23,127

$

6,002

$

5,232

Ratio of non-performing loans to total portfolio loans

0.54

%

0.15

%

0.14

%

Ratio of non-performing assets to total assets

0.44

%

0.13

%

0.11

%

Ratio of allowance for credit losses to total non-performing loans

274.33

%

989.32

%

1044.69

%

The provision for credit losses was $1.9 million and $2.2 million in the fourth quarters of 2025 and 2024, respectively. The provision for credit losses was $6.1 million and $4.5 million in the full year of 2025 and 2024, respectively. The provision for credit losses in 2025 was primarily impacted by the growth in commercial loans, a decrease in prepayment speeds on retail loans and increases in unfunded lending commitments. The Company recorded loan net charge-offs of $0.4 million and $0.3 million in the fourth quarters of 2025 and 2024, respectively. At December 31, 2025, the allowance for credit losses totaled $63.4 million, or 1.48% of total portfolio loans compared to $59.4 million, or 1.47% of total portfolio loans at December 31, 2024.

The increase in non-performing commercial loans year-over-year is primarily due to one commercial relationship where the borrower is experiencing financial difficulties.

Balance Sheet, Liquidity and Capital

Total assets were $5.51 billion at December 31, 2025, an increase of $167.6 million from December 31, 2024. Loans, excluding loans held for sale, were $4.28 billion at December 31, 2025, compared to $4.04 billion at December 31, 2024. This increase is primarily due to growth in commercial loans. Deposits totaled $4.76 billion at December 31, 2025, an increase of $107.6 million from December 31, 2024. This increase is primarily due to growth in savings and interest-bearing checking, reciprocal, and time deposit account balances that were partially offset by decreases in non-interest bearing and brokered time deposits.

Cash and cash equivalents totaled $138.4 million at December 31, 2025, versus $119.9 million at December 31, 2024. Securities available for sale (“AFS”) totaled $495.9 million at December 31, 2025, versus $559.2 million at December 31, 2024.

Total shareholders’ equity was $503.0 million at December 31, 2025, or 9.14% of total assets compared to $454.7 million or 8.52% at December 31, 2024. Tangible common equity totaled $473.7 million at December 31, 2025, or $23.05 per share compared to $424.9 million or $20.33 per share at December 31, 2024. The increase in shareholder equity as well as tangible common equity are primarily the result of earnings retention and a reduction in the accumulated other comprehensive loss.

The Company’s wholly owned subsidiary, Independent Bank, remains significantly above “well capitalized” for regulatory purposes with the following ratios:

Regulatory Capital Ratios

12/31/2025

12/31/2024

Well
Capitalized
Minimum

Tier 1 capital to average total assets

9.36

%

9.58

%

5.00

%

Tier 1 common equity to risk-weighted assets

11.24

%

11.74

%

6.50

%

Tier 1 capital to risk-weighted assets

11.24

%

11.74

%

8.00

%

Total capital to risk-weighted assets

12.49

%

12.99

%

10.00

%

At December 31, 2025, 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 $774.2 million and $1.24 billion, respectively. We also had approximately $456.3 million in fair value of unpledged securities AFS and HTM at December 31, 2025 which could be pledged for an estimated additional borrowing capacity at the FHLB and FRB of approximately $428.3 million.

Share Repurchase Plan

On December 16, 2025, the Board of Directors of the Company authorized the 2026 share repurchase plan. Under the terms of the 2026 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, 2026. For the full year of 2025, the Company repurchased 407,113 shares of its common stock at an aggregate cost of $12.4 million.

Earnings Conference Call

Brad Kessel, President and CEO, Gavin A. Mohr, CFO and Joel Rahn, EVP – Commercial Banking will review the quarterly results in a conference call for investors and analysts beginning at 11:00 am ET on Thursday, January 22, 2026.

To access via phone, participants will need to register using the following link where they will be provided a phone number and access code: https://register-conf.media-server.com/register/BIda5dc0f6055c4175bbaa1e1fddbc12fa

In order to view the webcast and presentation slides, please go to https://edge.media-server.com/mmc/p/f4iidb88 during the time of the call. A replay of the webcast will be available until January 22, 2027.

About Independent Bank Corporation

Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of $5.5 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 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; the outcome of litigation proceedings to which we are or may become subject; 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, 2024 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.

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition

December 31,

2025

2024

(unaudited)

(In thousands, except share
amounts)

Assets

Cash and due from banks

$

52,235

$

56,984

Interest bearing deposits

86,152

62,898

Cash and Cash Equivalents

138,387

119,882

Securities available for sale

495,909

559,182

Securities held to maturity (fair value of $282,830 at December 31, 2025 and $301,860 at December 31, 2024)

309,523

339,436

Federal Home Loan Bank and Federal Reserve Bank stock, at cost

18,102

16,099

Loans held for sale, carried at fair value

9,031

7,643

Loans

Commercial

2,213,557

1,937,364

Mortgage

1,524,821

1,516,726

Installment

537,907

584,735

Total Loans

4,276,285

4,038,825

Allowance for credit losses

(63,445

)

(59,379

)

Net Loans

4,212,840

3,979,446

Other real estate and repossessed assets, net

896

938

Property and equipment, net

38,972

37,492

Bank-owned life insurance

53,750

53,855

Capitalized mortgage loan servicing rights, carried at fair value

31,493

46,796

Other intangibles, net

1,001

1,488

Goodwill

28,300

28,300

Accrued income and other assets

167,516

147,547

Total Assets

$

5,505,720

$

5,338,104

Liabilities and Shareholders’ Equity

Deposits

Non-interest bearing

$

991,984

$

1,013,647

Savings and interest-bearing checking

2,113,260

1,995,314

Reciprocal

974,921

907,031

Time

662,858

628,285

Brokered time

18,659

109,811

Total Deposits

4,761,682

4,654,088

Other borrowings

77,003

45,009

Subordinated debt

—

39,586

Subordinated debentures

39,864

39,796

Accrued expenses and other liabilities

124,220

104,939

Total Liabilities

5,002,769

4,883,418

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: 20,548,893 shares at December 31, 2025 and 20,895,714 shares at December 31, 2024

307,845

318,777

Retained earnings

252,794

205,853

Accumulated other comprehensive loss

(57,688

)

(69,944

)

Total Shareholders’ Equity

502,951

454,686

Total Liabilities and Shareholders’ Equity

$

5,505,720

$

5,338,104

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations

Three Months Ended

Twelve Months Ended

December 31,
2025

September 30, 2025

December 31,
2024

December 31,

2025

2024

(unaudited)

INTEREST INCOME

(In thousands, except per share amounts)

Interest and fees on loans

$

60,205

$

61,325

$

58,346

$

238,833

$

228,585

Interest on securities

Taxable

3,513

3,660

4,417

15,005

18,883

Tax-exempt

2,633

2,767

2,905

10,943

13,100

Other investments

1,074

1,538

1,310

4,956

6,208

Total Interest Income

67,425

69,290

66,978

269,737

266,776

INTEREST EXPENSE

Deposits

20,109

21,972

22,546

83,498

92,694

Other borrowings and subordinated debt and debentures

962

1,957

1,581

6,224

7,834

Total Interest Expense

21,071

23,929

24,127

89,722

100,528

Net Interest Income

46,354

45,361

42,851

180,015

166,248

Provision for credit losses

1,923

1,991

2,217

6,135

4,468

Net Interest Income After Provision for Credit Losses

44,431

43,370

40,634

173,880

161,780

NON-INTEREST INCOME

Interchange income

3,186

4,157

3,294

13,860

13,992

Service charges on deposit accounts

3,096

3,131

2,976

12,022

11,870

Net gains (losses) on assets

Mortgage loans

1,372

1,474

1,705

6,780

6,579

Equity securities at fair value

—

—

—

—

2,685

Securities available for sale

(15

)

(36

)

(14

)

(370

)

(428

)

Mortgage loan servicing, net

899

74

7,761

827

9,447

Other

3,420

3,137

3,399

12,525

12,217

Total Non-interest Income

11,958

11,937

19,121

45,644

56,362

NON-INTEREST EXPENSE

Compensation and employee benefits

22,563

21,125

22,886

85,194

84,955

Data processing

3,428

3,784

3,688

14,788

13,579

Occupancy, net

2,171

2,127

1,953

8,567

7,806

Interchange expense

1,165

1,180

1,131

4,641

4,504

Furniture, fixtures and equipment

897

892

928

3,467

3,762

Advertising

991

526

1,198

3,211

3,058

FDIC deposit insurance

861

615

729

2,824

2,870

Loan and collection

589

618

606

2,737

2,474

Legal and professional

787

682

849

2,448

2,566

Communications

471

465

462

1,997

2,095

Other

2,155

2,117

2,557

8,359

7,427

Total Non-interest Expense

36,078

34,131

36,987

138,233

135,096

Income Before Income Tax

20,311

21,176

22,768

81,291

83,046

Income tax expense

1,739

3,674

4,307

12,750

16,256

Net Income

$

18,572

$

17,502

$

18,461

$

68,541

$

66,790

Net income per common share

Basic

$

0.90

$

0.85

$

0.88

$

3.30

$

3.20

Diluted

$

0.89

$

0.84

$

0.87

$

3.27

$

3.16

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data

December 31,
2025

September 30, 2025

June 30,
2025

March 31, 2025

December 31, 2024

(unaudited)

(Dollars in thousands except per share data)

Three Months Ended

Net interest income

$

46,354

$

45,361

$

44,615

$

43,685

$

42,851

Provision for credit losses

1,923

1,991

1,500

721

2,217

Non-interest income

11,958

11,937

11,325

10,424

19,121

Non-interest expense

36,078

34,131

33,762

34,262

36,987

Income before income tax

20,311

21,176

20,678

19,126

22,768

Income tax expense

1,739

3,674

3,801

3,536

4,307

Net income

$

18,572

$

17,502

$

16,877

$

15,590

$

18,461

Basic earnings per share

$

0.90

$

0.85

$

0.81

$

0.74

$

0.88

Diluted earnings per share

0.89

0.84

0.81

0.74

0.87

Cash dividend per share

0.26

0.26

0.26

0.26

0.24

Average shares outstanding

20,639,758

20,702,235

20,749,925

20,943,094

20,893,820

Average diluted shares outstanding

20,848,634

20,904,857

20,945,522

21,150,550

21,122,096

Performance Ratios

Return on average assets

1.35

%

1.27

%

1.27

%

1.18

%

1.39

%

Return on average equity

14.75

14.57

14.66

13.71

16.31

Efficiency ratio (1)

61.18

58.86

59.67

62.20

59.09

As a Percent of Average Interest-Earning Assets (1)

Interest income

5.24

%

5.38

%

5.35

%

5.28

%

5.37

%

Interest expense

1.62

1.84

1.77

1.79

1.92

Net interest income

3.62

3.54

3.58

3.49

3.45

Average Balances

Loans

$

4,249,389

$

4,201,557

$

4,128,771

$

4,060,941

$

3,994,661

Securities

815,269

826,362

846,052

883,676

912,073

Total earning assets

5,162,381

5,159,681

5,036,090

5,078,596

5,007,566

Total assets

5,449,518

5,451,922

5,324,959

5,378,022

5,300,368

Deposits

4,774,179

4,786,408

4,646,639

4,715,331

4,655,091

Interest bearing liabilities

3,846,367

3,862,024

3,763,477

3,799,852

3,717,483

Shareholders' equity

499,445

476,422

461,720

461,291

450,214

(1)   Presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.


INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data (continued)


December 31,
2025

September 30, 2025

June 30,
2025

March 31, 2025

December 31, 2024

(unaudited)

(Dollars in thousands except per share data)

End of Period

Capital

Tangible common equity ratio

8.65

%

8.44

%

8.16

%

8.26

%

8.00

%

Tangible common equity ratio excluding accumulated other comprehensive loss

9.51

9.35

9.24

9.31

9.10

Average equity to average assets

9.16

8.74

8.67

8.58

8.49

Total capital to risk-weighted assets (2)

13.60

13.67

14.20

14.51

14.22

Tier 1 capital to risk-weighted assets (2)

12.35

12.42

12.23

12.34

12.06

Common equity tier 1 capital to risk-weighted assets (2)

11.50

11.55

11.36

11.45

11.17

Tier 1 capital to average assets (2)

10.27

10.07

10.07

9.89

9.85

Common shareholders' equity per share of common stock

$

24.48

$

23.72

$

22.65

$

22.28

$

21.76

Tangible common equity per share of common stock

23.05

22.29

21.23

20.87

20.33

Total shares outstanding

20,548,893

20,691,604

20,715,650

20,970,115

20,895,714

Selected Balances

Loans

$

4,276,285

$

4,198,283

$

4,164,367

$

4,072,691

$

4,038,825

Securities

805,432

824,033

838,813

866,604

898,618

Total earning assets

5,195,002

5,204,380

5,105,579

5,031,975

5,024,083

Total assets

5,505,720

5,493,113

5,418,519

5,328,428

5,338,104

Deposits

4,761,682

4,859,155

4,659,359

4,633,931

4,654,088

Interest bearing liabilities

3,886,565

3,897,487

3,832,845

3,768,435

3,764,832

Shareholders' equity

502,951

490,742

469,250

467,277

454,686

(2)   December 31, 2025 are Preliminary.

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
December 31,

Twelve Months Ended
December 31,

2025

2024

2025

2024

(Dollars in thousands)

Net Interest Margin, Fully Taxable Equivalent ("FTE")

Net interest income

$

46,354

$

42,851

$

180,015

$

166,248

Add:  taxable equivalent adjustment

446

389

1,785

902

Net interest income - taxable equivalent

$

46,800

$

43,240

$

181,800

$

167,150

Net interest margin (GAAP) (1)

3.58

%

3.42

%

3.52

%

3.36

%

Net interest margin (FTE) (1)

3.62

%

3.45

%

3.56

%

3.38

%

(1)   Quarter to date are Annualized.

Tangible Common Equity Ratio

December 31,
2025

September 30, 2025

June 30,
2025

March 31, 2025

December 31, 2024

(Dollars in thousands)

Common shareholders' equity

$

502,951

$

490,742

$

469,250

$

467,277

$

454,686

Less:

Goodwill

28,300

28,300

28,300

28,300

28,300

Other intangibles, net

1,001

1,123

1,244

1,366

1,488

Tangible common equity

473,650

461,319

439,706

437,611

424,898

Addition:

Accumulated other comprehensive loss for regulatory purposes

51,891

54,833

64,089

61,285

64,146

Tangible common equity excluding accumulated other comprehensive loss adjustments

$

525,541

$

516,152

$

503,795

$

498,896

$

489,044

Total assets

$

5,505,720

$

5,493,113

$

5,418,519

$

5,328,428

$

5,338,104

Less:

Goodwill

28,300

28,300

28,300

28,300

28,300

Other intangibles, net

1,001

1,123

1,244

1,366

1,488

Tangible assets

5,476,419

5,463,690

5,388,975

5,298,762

5,308,316

Addition:

Net unrealized losses on available for sale securities and derivatives, net of tax

51,891

54,833

64,089

61,285

64,146

Tangible assets excluding accumulated other comprehensive loss adjustments

$

5,528,310

$

5,518,523

$

5,453,064

$

5,360,047

$

5,372,462

Common equity ratio

9.14

%

8.93

%

8.66

%

8.77

%

8.52

%

Tangible common equity ratio

8.65

%

8.44

%

8.16

%

8.26

%

8.00

%

Tangible common equity ratio excluding accumulated other comprehensive loss

9.51

%

9.35

%

9.24

%

9.31

%

9.10

%

Tangible Common Equity per Share of Common Stock:

Common shareholders' equity

$

502,951

$

490,742

$

469,250

$

467,277

$

454,686

Tangible common equity

$

473,650

$

461,319

$

439,706

$

437,611

$

424,898

Shares of common stock outstanding (in thousands)

20,549

20,692

20,716

20,970

20,896

Common shareholders' equity per share of common stock

$

24.48

$

23.72

$

22.65

$

22.28

$

21.76

Tangible common equity per share of common stock

$

23.05

$

22.29

$

21.23

$

20.87

$

20.33

The tangible common equity ratio removes the effect of goodwill and other intangible assets from capital and total assets.  Tangible common equity per share of common stock removes the effect of goodwill and other intangible assets from common shareholders’ equity per share of common stock.

Contact:

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