Independent Bank Corporation
IBCP
#6648
Rank
$0.71 B
Marketcap
$34.73
Share price
-0.17%
Change (1 day)
22.03%
Change (1 year)

Independent Bank Corporation - 10-Q quarterly report FY


Text size:
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED March 31, 2002
--------------

Commission file number 0-7818
--------------

INDEPENDENT BANK CORPORATION
--------------------------------------------------
(Exact name of registrant as specified in its charter)

Michigan 38-2032782
---------------------- --------------------
(State or jurisdiction of (I.R.S. Employer Identification
Incorporation or Organization) Number)


230 West Main Street, P.O. Box 491, Ionia, Michigan 48846
---------------------------------------------------------
(Address of principal executive offices)

(616) 527-9450
------------------
(Registrant's telephone number, including area code)

NONE
--------
Former name, address and fiscal year, if changed
since last report.

Indicate by check mark whether the registrant (1) has filed all documents
and reports required to be filed by Sections 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter period
that the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days. YES X NO______


Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

Common stock, par value $1 11,701,305
- ---------------------------------- -------------------------------
Class Outstanding at May 10, 2002
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES

INDEX

<TABLE>
<CAPTION>

Page
Number(s)

<S> <C> <C>
PART I - Financial Information

Item 1. Consolidated Statements of Financial Condition
March 31, 2002 and December 31, 2001 2

Consolidated Statements of Operations
Three-month periods ended March 31, 2002 and 2001 3

Consolidated Statements of Cash Flows
Three-month periods ended March 31, 2002 and 2001 4

Consolidated Statements of Shareholders' Equity
Three-month periods ended March 31, 2002 and 2001 5

Notes to Interim Consolidated Financial Statements 6-13

Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations 14-22

Item 3. Quantitative and Qualitative Disclosures about Market Risk 22

PART II - Other Information

Item 6. Exhibits & Reports on Form 8-K 23


</TABLE>
Part I
Item 1.
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition


<TABLE>
<CAPTION>


March 31, December 31,
2002 2001
---------------- ----------------
(unaudited)
----------------------------------
(in thousands)
<S> <C> <C>
Assets
Cash and due from banks $ 47,663 $ 50,525
Securities available for sale 349,156 290,303
Federal Home Loan Bank stock, at cost 21,521 21,266
Loans held for sale 27,822 77,220
Loans
Commercial 491,194 482,046
Real estate mortgage 629,486 661,462
Installment 236,749 241,176
------------- --------------
Total Loans 1,357,429 1,384,684
Allowance for loan losses (16,804) (16,167)
------------- --------------
Net Loans 1,340,625 1,368,517
Property and equipment, net 36,325 35,944
Accrued income and other assets 49,808 44,682
------------- --------------
Total Assets $ 1,872,920 $ 1,888,457
============= ==============
Liabilities and Shareholders' Equity
Deposits
Non-interest bearing $ 149,974 $ 160,598
Savings and NOW 635,268 601,949
Time 680,210 624,820
------------- --------------
Total Deposits 1,465,452 1,387,367
Federal funds purchased 19,300 35,100
Other borrowings 206,207 288,010
Guaranteed preferred beneficial interests in Company's
subordinated debentures 17,250 17,250
Accrued expenses and other liabilities 31,535 28,827
------------- --------------
Total Liabilities 1,739,744 1,756,554
------------- --------------
Shareholders' Equity
Preferred stock, no par value--200,000 shares authorized; none
outstanding
Common stock, $1.00 par value--30,000,000 shares authorized;
issued and outstanding: 11,733,088 shares at March 31, 2002
and 11,864,876 shares at December 31, 2001 11,733 11,865
Capital surplus 77,536 82,512
Retained earnings 44,350 39,355
Accumulated other comprehensive loss (443) (1,829)
------------- --------------
Total Shareholders' Equity 133,176 131,903
------------- --------------
Total Liabilities and Shareholders' Equity $ 1,872,920 $ 1,888,457
============= ==============

</TABLE>








See notes to interim consolidated financial statements


2
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations

<TABLE>
<CAPTION>

Three Months Ended
March 31,
2002 2001
----------- -----------
(unaudited)
-------------------------
(in thousands,
except per share
amounts)
<S> <C> <C>
Interest Income
Interest and fees on loans $ 27,054 $ 30,164
Securities available for sale
Taxable 2,711 2,272
Tax-exempt 1,643 1,403
Other investments 313 389
----------- -----------
Total Interest Income 31,721 34,228
----------- -----------
Interest Expense
Deposits 8,626 12,931
Other borrowings 3,628 4,185
----------- -----------
Total Interest Expense 12,254 17,116
----------- -----------
Net Interest Income 19,467 17,112
Provision for loan losses 927 633
----------- -----------
Net Interest Income After Provision for Loan Losses 18,540 16,479
----------- -----------
Non-interest Income
Service charges on deposit accounts 2,712 1,818
Net gains (losses) on asset sales
Real estate mortgage loans 1,806 995
Securities (34) 35
Other income 2,641 2,158
----------- -----------
Total Non-interest Income 7,125 5,006
----------- -----------
Non-interest Expense
Salaries and employee benefits 8,788 7,652
Occupancy, net 1,306 1,290
Furniture and fixtures 1,106 1,058
Other expenses 4,542 4,099
----------- -----------
Total Non-interest Expense 15,742 14,099
----------- -----------
Income Before Federal Income Tax 9,923 7,386
Federal income tax expense 2,814 2,093
----------- -----------
Net Income Before Cumulative Effect of Change in Accounting Principle 7,109 5,293
Cumulative effect of change in accounting principle, net of tax (35)
----------- -----------
Net Income $ 7,109 $ 5,258
=========== ===========
Net Income Per Share Before Cumulative Effect of Change in
Accounting Principle
Basic $ .60 $ .44
Diluted .59 .43
Net Income Per Share
Basic $ .60 $ .43
Diluted .59 .43
Dividends Per Common Share
Declared $ .18 $ .15
Paid .18 .14


</TABLE>

See notes to interim consolidated financial statements

3
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows


<TABLE>
<CAPTION>

Three months ended
March 31,
2002 2001
----------------------------
(unaudited)
----------------------------
(in thousands)

<S> <C> <C>
Net Income $ 7,109 $ 5,258
--------------- -----------
Adjustments to Reconcile Net Income
to Net Cash from (used in) Operating Activities
Proceeds from sales of loans held for sale 149,118 67,509
Disbursements for loans held for sale (97,914) (86,777)
Provision for loan losses 927 633
Depreciation and amortization of premiums and accretion of
discounts on securities and loans 1,298 1,700
Net gains on sales of real estate mortgage loans (1,806) (995)
Net gains (losses) on sales of securities 34 (35)
Decrease in deferred loan fees 418 11
Increase in accrued income and other assets (5,372) (1,404)
Increase in accrued expenses and other liabilities 4,179 6,586
--------------- -----------
50,882 (12,772)
--------------- -----------
Net Cash from (used in) Operating Activities 57,991 (7,514)
--------------- -----------

Cash Flow from (used in) Investing Activities
Proceeds from the sale of securities available for sale 2,498 2,163
Proceeds from the maturity of securities available for sale 1,849 5,930
Principal payments received on securities available for sale 8,508 7,411
Purchases of securities available for sale (71,725) (8,503)
Principal payments on portfolio loans purchased 9,204 1,441
Portfolio loans made to customers, net of principal payments 17,343 1,489
Capital expenditures (1,253) (1,058)
--------------- -----------
Net Cash from (used in) Investing Activities (33,576) 8,873
--------------- -----------
Cash Flow used in Financing Activities
Net increase (decrease) in total deposits 78,085 (36,108)
Net increase (decrease) in short-term borrowings 23,431 (25,022)
Proceeds from Federal Home Loan Bank advances 107,240 232,500
Payments of Federal Home Loan Bank advances (228,274) (176,350)
Retirement of long-term debt (500)
Dividends paid (2,135) (1,740)
Proceeds from issuance of common stock 1,348 286
Repurchase of common stock (6,972) (3,703)
--------------- -----------
Net Cash used in Financing Activities (27,277) (10,637)
--------------- -----------
Net Decrease in Cash and Cash Equivalents (2,862) (9,278)
Cash and Cash Equivalents at Beginning of Period 50,525 58,149
--------------- -----------
Cash and Cash Equivalents at End of Period $ 47,663 $ 48,871
=============== ===========

Cash paid during the period for
Interest $ 12,546 $ 17,316
Income taxes 1,000 686
Transfer of loans to other real estate 560 671
Transfer of securities held to maturity to available for sale 20,098



</TABLE>


See notes to interim consolidated financial statements

4
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Shareholders' Equity

<TABLE>
<CAPTION>


Three months ended
March 31,
2002 2001
----------- ----------
(unaudited)
-------------------------
(in thousands)

<S> <C> <C>
Balance at beginning of period $ 131,903 $ 128,336
Net income 7,109 5,258
Cash dividends declared (2,114) (1,839)
Issuance of common stock 1,864 871
Repurchase of common stock (6,972) (3,703)
Net change in accumulated other comprehensive
income (loss), net of related tax effect (note 4) 1,386 (546)
------------ ------------
Balance at end of period $ 133,176 $ 128,377
============ ============

</TABLE>





































See notes to interim consolidated financial statements.


5
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

1. In the opinion of management of the Registrant, the accompanying unaudited
consolidated financial statements contain all the adjustments (consisting only
of normal recurring accruals) necessary to present fairly the consolidated
financial condition of the Registrant as of March 31, 2002 and December 31,
2001, and the results of operations for the three-month periods ended March 31,
2002 and 2001. Certain reclassifications have been made in the prior year
financial statements to conform to the current year presentation. The
Registrant's critical accounting policies include the adequacy of the allowance
for loan losses, the valuation of derivative financial instruments, the
valuation of originated mortgage servicing rights, and the valuation of our
deferred tax assets. Refer to our 2001 Annual Report on Form 10-K for a
disclosure of our accounting policies.

2. Management's assessment of the allowance for loan losses is based on an
evaluation of the loan portfolio, recent loss experience, current economic
conditions and other pertinent factors. Loans on non-accrual status, past due
more than 90 days, or restructured amounted to $12.5 million at March 31, 2002,
and $9.0 million at December 31, 2001. (See Management's Discussion and Analysis
of Financial Condition and Results of Operations).

3. The provision for income taxes represents federal income tax expense
calculated using annualized rates on taxable income generated during the
respective periods.

4. Comprehensive income for the three-month periods ended March 31 follows:


<TABLE>
<CAPTION>

Three months ended
March 31,
2002 2001
-------- ---------
(in thousands)
<S> <C> <C>
Net income $ 7,109 $ 5,258
Net change in unrealized gain on securities
available for sale, net of related tax effect 295 2,216
Cumulative effect of change in accounting
principle, net of related tax effect (731)
Net change in unrealized gain (loss) on derivative
instruments, net of related tax effect 1,091 (2,031)
--------- ----------
Comprehensive income $ 8,495 $ 4,712
========= ==========
</TABLE>


5. The Registrant's reportable segments are based upon legal entities. The
Registrant has four reportable segments: Independent Bank ("IB"), Independent
Bank West Michigan ("IBWM"), Independent Bank South Michigan ("IBSM") and
Independent Bank East Michigan ("IBEM"), collectively the "Banks." The
Registrant evaluates performance based principally on net income of the
respective reportable segments. The Registrant consolidated two segments, IB and
Independent Bank MSB, during the third quarter of 2001. Prior period financial
information has been restated to reflect the consolidation.








6
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

A summary of selected financial information for the Registrant's reportable
segments for the three-month periods ended March 31, follows:

<TABLE>
<CAPTION>


Three months ended March 31,
IB IBWM IBSM IBEM OTHER(1) TOTAL
-------------------------------------------------------------------------------
(in thousands)
<S> <C> <C> <C> <C> <C> <C>
2002
Total assets $ 873,729 $ 370,351 $ 291,905 $ 328,683 $ 8,252 $ 1,872,920
Interest income 14,948 6,606 4,904 5,256 7 31,721
Net interest income 8,949 4,679 2,990 3,306 (457) 19,467
Provision for loan losses 187 110 280 350 927
Income (loss) before
income tax 5,062 3,062 1,461 1,123 (785) 9,923
Net income (loss) 3,670 2,106 1,066 946 (679) 7,109


2001
Total assets $ 904,547 $ 353,835 $ 218,301 $ 307,312 $ 4,358 $ 1,788,353
Interest income 16,727 7,378 4,290 5,827 6 34,228
Net interest income 7,840 4,211 2,348 3,292 (579) 17,112
Provision for loan losses 243 150 90 150 633
Income (loss) before
income tax 3,522 2,408 1,117 1,350 (1,011) 7,386
Net income (loss) 2,519 1,564 828 1,087 (740) 5,258


</TABLE>

(1) Includes items relating to the Registrant and certain insignificant
operations.

7
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

6. A reconciliation of basic and diluted earnings per share for the
three-month periods ended March 31 follows:

<TABLE>
<CAPTION>


Three months ended
March 31,
2002 2001
------------ -----------
(in thousands, except per share
amounts)
<S> <C> <C>
Net income before cumulative effect of change in
accounting principle $ 7,109 $ 5,293
============ ===========
Net income $ 7,109 $ 5,258
============ ===========

Average shares outstanding (Basic) (1) 11,799 12,126
Effect of dilutive securities -- stock options 222 144
------------ -----------
Average shares outstanding (Diluted) 12,021 12,270
============ ===========
Net income per share before cumulative effect of
change in accounting principle
Basic $ .60 $ .44
Diluted .59 .43
Net income per share
Basic $ .60 $ .43
Diluted .59 .43

</TABLE>

(1) Shares outstanding have been adjusted for a 5% stock dividend in 2001.

7. The Registrant adopted Statement of Financial Accounting Standards No. 133,
"Accounting for Derivative Instruments and Hedging Activities," ("SFAS #133") on
January 1, 2001. SFAS #133, which was subsequently amended by SFAS #138,
requires companies to record derivatives on the balance sheet as assets and
liabilities measured at their fair value. The accounting for increases and
decreases in the value of derivatives depends upon the use of derivatives and
whether the derivatives qualify for hedge accounting.

The Registrant's derivative financial instruments according to the type of hedge
in which they are designated under SFAS #133 follows:

<TABLE>
<CAPTION>

March 31, 2002
Average
Notional Maturity Fair
Amount (years) Value
--------------------------------------
(dollars in thousands)
<S> <C> <C> <C>
Fair Value Hedge - pay variable interest-rate swap agreements $39,000 6.9 $(1,283)
========================================

Cash Flow Hedge
Pay fixed interest-rate swap agreements $173,000 1.8 $(4,465)
Interest-rate collar agreements 10,000 1.6 (412)
----------------------------------------
Total $183,000 1.8 $(4,877)
========================================

No hedge designation
Pay fixed interest-rate swap agreements $26,000 0.6 $(574)
Pay variable interest-rate swap agreements 15,000 0.4 (13)
Interest-rate cap agreements 47,000 0.2 0
Interest-rate floor agreements 10,000 0.6 0
Rate-lock real estate mortgage loan commitments 26,000 0.1 (344)
Mandatory commitments to sell real estate mortgage loans 50,000 0.1 448
----------------------------------------
Total $174,000 0.3 $(483)
========================================


</TABLE>


8
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

The Banks have established management objectives and strategies which include
interest-rate risk parameters for maximum fluctuations in net interest income
and market value of portfolio equity. Management monitors the Banks' interest
rate risk position via simulation modeling reports (See "Asset/liability
management"). The goal of the Banks' asset/liability management efforts is to
maintain profitable financial leverage within established risk parameters.

The Banks use variable rate and short-term fixed-rate (less than 12 months) debt
obligations to fund a portion of their balance sheets, which expose the Banks to
variability in interest rates. To meet their objectives, the Banks may
periodically enter into derivative financial instruments to mitigate exposure to
fluctuations in cash flows resulting from changes in interest rates ("Cash Flow
Hedges"). Cash Flow Hedges currently include certain pay-fixed interest-rate
swaps and interest-rate collars.

Pay-fixed interest-rate swaps convert the variable-rate cash flows on debt
obligations to fixed-rates. Under interest-rate collars, the Banks will receive
cash if interest rates rise above a predetermined level while the Banks will
make cash payments if interest rates fall below a predetermined level. The Banks
effectively have variable rate debt with an established maximum and minimum
rate.

Upon adoption of SFAS #133, the Banks recorded the fair value of Cash Flow
Hedges in accrued expenses and other liabilities. On an ongoing basis, the Banks
adjust their balance sheets to reflect the then current fair value of Cash Flow
Hedges. The related gains or losses are reported in other comprehensive income
and are subsequently reclassified into earnings, as a yield adjustment in the
same period in which the related interest on the hedged items (primarily
variable-rate debt obligations) affect earnings. It is anticipated that
approximately $3.1 million, net of tax, of unrealized losses on Cash Flow Hedges
at March 31, 2002 will be reclassified to earnings over the next twelve months.
To the extent that the Cash Flow Hedges are not effective, the ineffective
portion of the Cash Flow Hedges are immediately recognized as interest expense.
The maximum term of any Cash Flow Hedge at March 31, 2002 is 5.6 years.

The Banks also use long-term, fixed-rate brokered CDs to fund a portion of their
balance sheets. These instruments expose the Banks to variability in fair value
due to changes in interest rates. To meet their objectives, the Banks may enter
into derivative financial instruments to mitigate exposure to fluctuations in
fair values of such fixed-rate debt instruments ("Fair Value Hedges"). Fair
Value Hedges currently include pay-variable interest rate swaps.

Also, upon adoption of SFAS #133, the Banks recorded Fair Value Hedges at fair
value in accrued expenses and other liabilities. The hedged items (primarily
fixed-rate debt obligations) were also recorded at fair value through the
statement of operations, which offsets the adjustment to Fair Value Hedges. On
an ongoing basis, the Banks will adjust their respective balance sheets to
reflect the then current fair value of both the Fair Value Hedges and the
respective hedged items. To the extent that the change in value of the Fair
Value Hedges do not offset the change in the value of the hedged items, the
ineffective portion is immediately recognized as interest expense.



9
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Certain derivative financial instruments, discussed in the following paragraphs,
are not designated as hedges. The fair value of these derivative financial
instruments have been recorded on the Banks' balance sheets and are adjusted on
an ongoing basis to reflect their then current fair value. The changes in the
fair value of derivative financial instruments not designated as hedges, are
recognized currently as interest expense.

Interest rate caps are used to help manage fluctuations in cash flows resulting
from interest rate risk on certain short-term debt obligations. Under these
agreements, the Banks will receive cash if interest rates rise above a
predetermined level. Pay-fixed interest-rate swaps are also used to manage
fluctuations in cash flows resulting from changes in interest rates on certain
short-term debt obligations.

In the ordinary course of business, the Banks enter into rate-lock real estate
mortgage loan commitments with customers ("Rate Lock Commitments"). These
commitments expose the Banks to interest rate risk. The Banks also enter into
mandatory commitments to sell real estate mortgage loans ("Mandatory
Commitments") to hedge price fluctuations of mortgage loans held for sale and
Rate Lock Commitments. Mandatory Commitments help protect the Banks' loan sale
profit margin from fluctuations in interest rates. The changes in the fair value
of Rate Lock Commitments and Mandatory Commitments are recognized currently as
part of gains on the sale of real estate mortgage loans. Interest expense and
net gains on the sale of real estate mortgage loans, as well as net income may
be more volatile as a result of derivative instruments, which are not designated
as hedges.

The impact of SFAS #133 on net income and other comprehensive income for the
three-months ended March 31, 2002 and 2001 is as follows:

<TABLE>
<CAPTION>


Income (Expense)
Other
Comprehensive
Net Income Income Total
------------------ ------------------- -------------------
(in thousands)
<S> <C> <C> <C>
Change in fair value during the three-
month period ended March 31, 2002

Interest rate swap agreements not
designated as hedges $ 261 $ 261
Rate Lock Commitments 1,281 1,281
Mandatory Commitments (2,105) (2,105)
Fair value hedges 1 1
Ineffectiveness of cash flow hedges 24 24
Cash flow hedges 11 $ 63 74
Reclassification adjustment 1,615 1,615
------------------ ------------------- -------------------
Total (527) 1,678 1,151
Federal income tax (184) 587 403
------------------ ------------------- -------------------
Net $ (343) $ 1,091 $ 748
================== =================== ===================


</TABLE>



10
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)




<TABLE>
<CAPTION>

Income (Expense)
Other
Comprehensive
Net Income Income Total
------------------ ------------------- -------------------
(in thousands)

<S> <C> <C> <C>
Change in fair value during the three-
month period ended March 31, 2001

Option contracts not designated as
hedges $ (27) $ (27)
Interest rate swap agreements not
designated as hedges (329) (329)
Rate Lock Commitments (112) (112)
Mandatory Commitments 60 60
Fair value hedges (4) (4)
Ineffectiveness of cash flow hedges 4 4
Cash flow hedges 33 $ (3,034) (3,001)
Reclassification adjustment (43) (43)
------------------ -------------------- -------------------
Total (375) (3,077) (3,452)
Federal income tax (131) (1,046) (1,177)
------------------ ------------------- -------------------
Net $ (244) $ (2,031) $ (2,275)
================== =================== ===================

Cumulative effect of change in accounting
principle at January 1, 2001

Fair value adjustments of
Option contracts not designated as
hedges $ (215) $ (215)
Interest rate swap agreements not
designated as hedges 310 310
Fair value hedges (39) (39)
Cash flow hedges (110) $ (1,107) (1,217)
------------------ ------------------- -------------------
Total (54) (1,107) (1,161)
Federal income tax (19) (376) (395)
------------------ ------------------- -------------------
Net $ (35) $ (731) $ (766)
================== =================== ===================


</TABLE>










11
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

8. On July 20, 2001, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 141, "Business Combinations," ("SFAS
#141") and Statement of Financial Accounting Standards No. 142, "Goodwill and
Other Intangible Assets," ("SFAS #142"). These two Statements have a profound
effect on how organizations account for business combinations and for the
purchased goodwill and intangible assets that arise from those combinations or
are acquired otherwise. SFAS #141 was effective for all business combinations
initiated after June 30, 2001, and for all purchase method business combinations
completed after June 30, 2001, and requires that such combinations be accounted
for using the purchase method of accounting. SFAS #142 was effective for fiscal
years beginning after December 15, 2001 and requires that the amortization of
goodwill cease and that goodwill instead only be reviewed for impairment. Prior
to 2002, the Registrant had been amortizing approximately $0.7 million, net of
tax, of goodwill annually. This amortization ceased upon adoption of SFAS #142
on January 1, 2002. Based on Management's review of goodwill recorded on the
Registrant's Statement of Condition, no impairment existed as of January 1,
2002.

Intangible assets, net of amortization, were comprised of the following at March
31, 2002 and December 31, 2001:

<TABLE>
<CAPTION>


March 31, 2002 December 31, 2001
-------------------------------- --------------------------------
Gross Gross
Carrying Accumulated Carrying Accumulated
Amount Amortization Amount Amortization
--------------- --------------- --------------- ---------------
(dollars in thousands)

<S> <C> <C> <C> <C>
Amortized intangible assets -
Core deposit intangibles $ 12,686 $ 6,198 $ 12,666 $ 5,952
=============== =============== =============== ===============

Unamortized intangible assets -
Goodwill $ 7,299 $ 6,859
=============== ===============

</TABLE>

Amortization of intangibles, primarily amortization of core deposit intangibles,
has been estimated through 2007 in the following table, and does not take into
consideration any potential future acquisitions or branch purchases.

<TABLE>
<CAPTION>

(dollars in thousands)
Year ending December 31:
<S> <C>
2002 $ 982
2003 982
2004 982
2005 982
2006 982
2007 and thereafter 1,578
-----------
Total $ 6,488
===========

</TABLE>






12
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)



Changes in the carrying amount of goodwill by reporting segment for the three
months ended March 31, 2002 were as follows:


<TABLE>
<CAPTION>
------------------------------------------------------------------------------
IB IBWM IBSM IBEM OTHER(1) TOTAL
------------------------------------------------------------------------------
(dollars in thousands)

<S> <C> <C> <C> <C> <C> <C>
Balance, January 1, 2002 $ 6,314 $ 32 $ $ 180 $ 333 $ 6,859
Goodwill acquired during period 440 440
----------- ----------- ----------- ----------- ----------- ------------
Balance, March 31, 2002 $ 6,754 $ 32 $ $ 180 $ 333 $ 7,299
=========== =========== =========== =========== =========== ============

</TABLE>

(1) Includes items relating to the Registrant and certain insignificant
operations.

The following is a reconciliation of reported net income to net income adjusted
to reflect the adoption of SFAS No. 142:

<TABLE>
<CAPTION>


Three months ended
March 31,
--------------------------------
2002 2001
--------------- ---------------
(dollars in thousands)
<S> <C> <C>
Net income:
Reported net income $ 7,109 $ 5,258
Add back -- goodwill amortization 168
--------------- ---------------
Adjusted net income $ 7,109 $ 5,426
=============== ===============

Basic earnings per share:
Reported net income $ .60 .43
Add back -- goodwill amortization .02
--------------- ---------------
Adjusted net income $ .60 $ .45
=============== ===============

Diluted earnings per share:
Reported net income $ .59 $ .43
Add back -- goodwill amortization .01
--------------- ---------------
Adjusted net income $ .59 $ .44
=============== ===============
</TABLE>

On October 3, 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets," ("SFAS #144") which addresses financial
accounting and reporting for the impairment or disposal of long-lived assets.
SFAS #144 was effective for fiscal years beginning after December 15, 2001. The
adoption of SFAS #144 did not have a material impact on the Registrant's
financial condition or results of operations.

9. The results of operations for the three-month period ended March 31, 2002,
are not necessarily indicative of the results to be expected for the full year.



13
Item 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management's discussion and analysis of financial condition and results of
operations may contain forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995. Forward-looking statements
include expressions such as "expects," "intends," "believes," and "should" which
are necessarily statements of belief as to the expected outcomes of future
events. Actual results could differ materially from those contained in, or
implied by such forward-looking statements. Independent Bank Corporation
undertakes no obligation to release revisions to these forward-looking
statements or reflect events or circumstances after the date of this report.

The following section presents additional information that may be necessary to
assess our financial condition and results of operations. This section should be
read in conjunction with our consolidated financial statements contained
elsewhere in this report as well as our 2001 Annual Report on Form 10-K.


FINANCIAL CONDITION

SUMMARY Our total assets declined slightly during the first three months of
2002. Loans, excluding loans held for sale ("Portfolio Loans"), totaled $1.357
billion at March 31, 2002, down $27.3 million from December 31, 2001 primarily
due to a decline in real estate mortgage loans. (See "Portfolio loans and asset
quality.") Loans held for sale declined by $49.4 million, as the volume of loan
sales in the first quarter of 2002 exceeded new originations of such loans. The
declines in these asset categories were partially offset by an increase in
securities available for sale.

Deposits totaled $1.465 billion at March 31, 2002, compared to $1.387 billion at
December 31, 2001. The $78.1 million increase in total deposits during the
period principally reflects an increase in savings and NOW accounts and an
increase in brokered certificates of deposit ("Brokered CDs"). Other borrowings
totaled $206.2 million at March 31, 2002, a decline of $81.8 million from
December 31, 2001, attributable to the payoff of short-term and maturing
borrowings as a result of funds generated from the growth in deposits.

SECURITIES We maintain diversified securities portfolios, which include
obligations of the U.S. Treasury and government-sponsored agencies as well as
securities issued by states and political subdivisions, corporate securities,
mortgage-backed securities and other asset-backed securities. We continually
measure and evaluate our asset/liability management needs and attempt to
maintain a portfolio structure that provides sufficient liquidity and cash flow.
(See "Asset/liability management.")

SECURITIES

<TABLE>
<CAPTION>

Unrealized
------------------------------
Amortized Fair
Cost Gains Losses Value
-------------- -------------- ------------- -------------
(in thousands)
<S> <C> <C> <C> <C>
Securities available for sale
March 31, 2002 $344,970 $ 6,133 $1,947 $349,156
December 31, 2001 286,571 5,789 2,057 290,303

</TABLE>


14
The purchase or sale of securities is dependent upon our assessment of
investment and funding opportunities as well as our asset/liability management
needs. Securities available for sale increased to $349.2 million at March 31,
2002 from $290.3 million at December 31, 2001. This increase was the result of
purchases of securities during the first quarter of 2002 primarily to offset
declines in other interest earning assets such as Portfolio Loans and loans held
for sale. Sales of securities available for sale were as follows:

SALES OF SECURITIES AVAILABLE FOR SALE
<TABLE>
<CAPTION>


Three months ended
March 31,
2002 2001
-------------- --------------
(in thousands)

<S> <C> <C>
Proceeds $2,498 $2,163
============== =============

Gross gains $ 45 $35
Gross losses (79)
-------------- -------------
Net Gains $(34) $35
============== =============
</TABLE>

PORTFOLIO LOANS AND ASSET QUALITY We believe that our decentralized structure
provides important advantages in serving the credit needs of our principal
lending markets. In addition to the communities served by our branch networks,
principal lending markets include nearby communities and metropolitan areas.
Subject to established underwriting criteria, we also participate in commercial
lending transactions with certain non-affiliated banks and may also purchase
real estate mortgage loans from third-party originators.

Although each of our Banks' management and Boards of Directors retain authority
and responsibility for credit decisions, we have adopted uniform underwriting
standards. Further, our corporate loan committee as well as the centralization
of commercial loan credit services and loan review functions promotes compliance
with such established underwriting standards. The centralization of retail loan
services also provides for consistent service quality and facilitates compliance
with consumer protection laws and regulations.

We generally retain loans that may be profitably funded within established risk
parameters. (See "Liquidity and capital resources.") As a result, we often
retain adjustable-rate and balloon real estate mortgage loans, while 15- and
30-year, fixed-rate obligations are sold to mitigate exposure to changes in
interest rates. (See "Asset/liability management.") Although total real estate
mortgage loan origination volume increased substantially in the first quarter of
2002 compared to the first quarter of 2001, our balance of real estate mortgage
loans declined. This decline reflects an increase in prepayments in the
portfolio (caused primarily by refinancing activity resulting from lower
interest rates) as well as new origination volume being primarily 15- and
30-year fixed rate obligations, which are generally sold as explained above. If
borrowers continue to prefer longer-term fixed rate mortgage loans, we believe
it may be difficult to grow our real estate mortgage loan portfolio in the
foreseeable future.

The $9.1 million increase in commercial loans during the three months ended
March 31, 2002, principally reflects our emphasis on lending opportunities
within this category of loans, particularly in the Lansing and Grand Rapids
markets. Loans secured by real estate comprise the majority of new commercial
loans. Weaker economic conditions and intense competition slowed our growth of
commercial loans. Future growth of overall Portfolio Loans is dependent upon a
number of competitive and economic factors. Declines in Portfolio Loans or
competition leading to lower relative pricing on new Portfolio Loans could
adversely impact our future operating results. Management views loan growth
consistent with prevailing quality standards as its major near term challenge.


15
NON-PERFORMING ASSETS
<TABLE>
<CAPTION>


March 31, December 31,
2002 2001
----------------- -----------------
(dollars in thousands)
<S> <C> <C>
Non-accrual loans $8,715 $5,990
Loans 90 days or more past due and
still accruing interest 3,462 2,771
Restructured loans 284 285
----------------- -----------------
Total non-performing loans 12,461 9,046
Other real estate 1,818 1,610
----------------- -----------------
Total non-performing assets $14,279 $10,656
================= =================
As a percent of Portfolio Loans
Non-performing loans 0.92% 0.65%
Non-performing assets 1.05 0.77
Allowance for loan losses 1.24 1.17
Allowance for loan losses as a percent of
non-performing loans 135 179
</TABLE>


Non-performing loans increased by $3.4 million during the first quarter of 2002
and totaled $12.5 million, or 0.92% of total Portfolio Loans at March 31, 2002.
The increase in total non-performing loans by loan category during the first
quarter of 2002 was: commercial: $2.3 million, real estate mortgage: $0.8
million and installment: $0.3 million. The increase in commercial non-performing
loans is primarily due to the addition of a $2.1 million loan on a hotel
property in Bad Axe, Michigan. As of March 31, 2002 a specific reserve of
approximately $0.6 million had been established on this loan. We are vigorously
pursuing collection of this credit, but it is likely that the loan will remain
non-performing throughout 2002 as we proceed with the collection process. The
increase in non-performing real estate mortgage loans and installment loans is
believed to primarily reflect economic conditions in some of our markets that
have led to higher unemployment as well as other factors affecting consumer
credit such as increased debt levels.

Impaired loans totaled approximately $7.1 million and $4.1 million at March 31,
2002 and 2001, respectively. At those same dates, certain impaired loans with
balances of approximately $4.4 million and $0.5 million, respectively had
specific allocations of the allowance for loan losses, which totaled
approximately $1.5 million and $0.2 million, respectively. Our average
investment in impaired loans was approximately $6.1 million for the three-month
period ended March 31, 2002. Cash receipts on impaired loans on non-accrual
status are generally applied to the principal balance. Interest recognized on
impaired loans during the first quarter of 2002 was approximately $0.1 million.









16
ALLOWANCE FOR LOAN LOSSES
<TABLE>
<CAPTION>

Three months ended
March 31,
2002 2001
------------- -----------
(in thousands)
<S> <C> <C>
Balance at beginning of period $16,167 $13,982
Additions (deduction)
Provision charged to operating expense 927 633
Recoveries credited to allowance 203 156
Loans charged against the allowance (493) (449)
------------- ------------
Balance at end of period $16,804 $14,322
============= ============

Net loans charged against the allowance to
average Portfolio Loans (annualized) 0.08% 0.08%
</TABLE>


In determining the allowance and the related provision for loan losses, we
consider four principal elements: (i) specific allocations based upon probable
losses identified during our review of the loan portfolio, (ii) allocations
established for other adversely rated loans, (iii) allocations based principally
on historical loan loss experience and (iv) additional allowances based on
subjective factors, including local and general economic business factors and
trends, portfolio concentrations and changes in the size and/or the general
terms of the loan portfolios.

ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES
<TABLE>
<CAPTION>


March 31, December 31,
2002 2001
----------------------------------------
(in thousands)
<S> <C> <C>
Specific allocations $ 1,500 $ 500
Other adversely rated loans 6,487 7,284
Historical loss allocations 2,513 2,837
Additional allocations based on subjective factors 6,304 5,546
----------------------------------------
$16,804 $16,167
========================================

</TABLE>

DEPOSITS AND BORROWINGS Our competitive position within many of the markets
served by our branch networks limits the ability to materially increase deposits
without adversely impacting the weighted-average cost of core deposits.
Accordingly, we compete principally on the basis of convenience and personal
service, while employing pricing tactics that are intended to enhance the value
of core deposits.

We have implemented funding strategies that incorporate other borrowings and
Brokered CDs to finance a portion of the Portfolio Loans. The use of such
alternate sources of funds supplements our core deposits and is also an integral
part of our asset/liability management efforts.









17
<TABLE>
<CAPTION>

March 31, 2002 December 31, 2001
------------------------------- -----------------------------
Average Average
Amount Maturity Rate Amount Maturity Rate
------------------------------- -----------------------------
(dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
Brokered CDs(1) $218,556 2.1 years 3.44% $163,315 1.7 years 3.83%
Fixed rate FHLB advances(1) 81,049 6.7 years 5.01 129,084 4.1 years 4.08
Variable rate FHLB advances(1) 20,000 0.4 years 1.95 93,000 0.4 years 1.83
Securities sold under agreements to
Repurchase(1) 88,882 0.1 years 1.83 54,963 0.2 years 1.94
Federal funds purchased 19,300 1 day 1.91 35,100 1 day 1.86
-------- ---------- ---- ---------- --------- ---------
Total $427,787 2.4 years 3.27% $475,462 1.8 years 3.15%
======== ========== ==== ========== ========= =========
</TABLE>

(1) Certain of these items have had their average maturity and rate altered
through the use of derivative instruments, including pay-fixed and pay-variable
interest rate swaps.

Derivative financial instruments are employed to manage our exposure to changes
in interest rates. (See "Asset/liability management".) At March 31, 2002, we
employed interest-rate caps, floors and collars with an aggregate notional
amount of $67.0 million. We also employed interest-rate swaps with an aggregate
notional amount of $253.0 million. (See note #7 to interim consolidated
financial statements.)

LIQUIDITY AND CAPITAL RESOURCES Effective management of capital resources is
critical to our mission to create value for our shareholders. The cost of
capital is an important factor in creating shareholder value and, accordingly,
our capital structure includes unsecured debt and Preferred Securities.

We believe that diversified portfolios of quality commercial and consumer loans
will provide superior risk-adjusted returns. Accordingly, we have implemented
balance sheet management strategies that combine efforts to originate Portfolio
Loans with disciplined funding strategies. Acquisitions have also been an
integral component of our capital management strategies.

To supplement our balance sheet and capital management activities, we regularly
repurchase our common stock. We purchased 239,000 shares at an average price of
$29.22 in the first quarter of 2002 compared to 182,000 shares at an average
price of $20.35 per share during the first quarter of 2001. As of March 31, 2002
we had 558,000 shares remaining to be purchased under share repurchase plans
previously authorized by our Board of Directors.

CAPITALIZATION
<TABLE>
<CAPTION>


March 31, December 31,
2002 2001
----------------- --------------
(in thousands)
<S> <C> <C>
Unsecured debt $ 10,500 $ 10,500
-------- --------
Preferred Securities 17,250 17,250
-------- --------
Shareholders' Equity
Preferred stock, no par value
Common Stock, par value $1.00 per share 11,733 11,865
Capital surplus 77,536 82,512
Retained earnings 44,350 39,355
Accumulated other comprehensive income (loss) (443) (1,829)
-------- --------
Total shareholders' equity 133,176 131,903
-------- --------
Total capitalization $160,926 $159,653
======== ========
</TABLE>

Total shareholders' equity at March 31, 2002 was up slightly from December 31,
2001, as the retention of earnings, the issuance of common stock pursuant to
certain compensation plans and a decline in accumulated other comprehensive loss
was partially offset by purchases of our common stock. Shareholders' equity
totaled $133.2 million, equal to 7.11% of total assets at


18
March 31, 2002. At December 31, 2001, shareholders' equity totaled $131.9
million, which was equal to 6.98% of assets.

CAPITAL RATIOS
<TABLE>
<CAPTION>

March 31, 2002 December 31, 2001
--------------------- ----------------------
<S> <C> <C>

Equity capital 7.11% 6.98%
Tier 1 leverage (tangible equity capital) 7.44 7.28
Tier 1 risk-based capital 9.99 9.82
Total risk-based capital 11.22 10.98

</TABLE>

(1) Based on year to date average balances for the respective periods

ASSET/LIABILITY MANAGEMENT Interest-rate risk is created by differences in the
pricing characteristics of our assets and liabilities. Options embedded in
certain financial instruments, including caps on adjustable-rate loans as well
as borrowers' rights to prepay fixed-rate loans also create interest-rate risk.

Our asset/liability management efforts are intended to identify sources of
interest-rate risk and to evaluate opportunities to structure our balance sheet
in a manner that is consistent with our mission to maintain profitable financial
leverage. The marginal cost of funds is a principal consideration in the
implementation of our balance sheet management strategies, but such evaluations
further consider interest-rate and liquidity risk as well as other pertinent
factors.

We employ simulation analyses to monitor our interest-rate risk profiles and
evaluate potential changes in our net interest income and market value of
portfolio equity that result from changes in interest rates.


RESULTS OF OPERATIONS

SUMMARY Net income totaled $7.1 million during the three months ended March 31,
2002, compared to $5.3 million during the comparable period in 2001. The
increase in net income reflects increases in net interest income and
non-interest income, which were partially offset by increases in non-interest
expense, the provision for loan losses and federal income taxes. The
amortization of intangible assets declined by $0.2 million during the three
month period ended March 31, 2002, compared to the comparable quarter in 2001,
as the result of adoption of SFAS #142. (See note #8 to interim consolidated
financial statements.)



KEY PERFORMANCE RATIOS

<TABLE>
<CAPTION>

Three months
ended March 31,
2002 2001
--------------------------
<S> <C> <C>
Net income to
Average assets 1.55% 1.21%
Average equity 21.34 16.45

Earnings per common share
Basic $0.60 $0.43
Diluted 0.59 0.43

</TABLE>

NET INTEREST INCOME Tax equivalent net interest income totaled $20.5 million
during the three months ended March 31, 2002. The increase from $18.0 million
during the comparable period of 2001 reflects a 35 basis point increase in our
tax equivalent net interest income as a percentage of average earning assets
("Net Yield") as well as a $94.2 million increase in average earning assets. As
a result of SFAS #133, tax equivalent net interest income increased by $0.3
million in the first


19
quarter of 2002, compared to a decrease in tax equivalent net interest income of
approximately $0.3 million in the first quarter of 2001. (See note #7 to interim
consolidated financial statements.)

Average earning assets totaled $1.754 billion during the first quarter of 2002
up from $1.659 billion during the comparable period in 2001. This growth
primarily reflects an increase in securities available for sale. The average
balance of Portfolio Loans grew only slightly in the first three months of 2002
compared to the first three months of 2001, and declined from the fourth quarter
of 2001. (See "Portfolio Loans and asset quality.")

Net Yield was equal to 4.70% during the three months ended March 31, 2002,
compared to 4.35% during the corresponding period of 2001. The increase in Net
Yield was primarily due to a decline in interest expense as a percent of average
earning assets resulting from a lower interest rate environment. The Federal
Reserve Bank cut the target federal funds rate eleven times in 2001, leading to
generally lower rates on our deposits and borrowings. Partially offsetting the
decline in interest expense was a decline in tax equivalent interest income as a
percent of average earning assets ("Asset Yield"). The decline in Asset Yield
was also generally due to a lower interest rate environment that resulted in the
prepayment of higher yielding loans as well as the origination of new loans and
the purchase of securities available for sale at lower relative interest rates.

NET INTEREST INCOME AND SELECTED RATIOS
<TABLE>
<CAPTION>

Three months
ended March 31,
2002 2001
--------------- ------------
<S> <C> <C>
Average earning assets (in thousands) $1,753,560 $1,659,363
Tax equivalent net interest income 20,498 18,016

As a percent of average earning assets
Tax equivalent interest income 7.53% 8.53%
Interest expense 2.83 4.18
Tax equivalent net interest income 4.70 4.35

Average earning assets as a
percent of average assets 94.44% 94.05%

Free-funds ratio 11.48% 10.52%
</TABLE>


PROVISION FOR LOAN LOSSES The provision for loan losses was $0.9 million during
the three months ended March 31, 2002, compared to $0.6 million during the
three-month period in 2001. The increase in the provision reflects our
assessment of the allowance for loan losses taking into consideration factors
including an increase in non-performing and impaired loans. (See "Portfolio
loans and asset quality.")

NON-INTEREST INCOME Non-interest income, including net gains on the sale of real
estate mortgage loans, grew to $7.1 million during the three months ended March
31, 2002. The $2.1 million increase from $5.0 million during the comparable
period of 2001 principally reflects a $0.9 million increase in service charges
on deposit accounts and a $0.8 million increase in net gains on the sale of real
estate mortgage loans.



20
NON-INTEREST INCOME

<TABLE>
<CAPTION>
Three months ended
March 31,
2002 2001
------------ ------------
(in thousands)
<S> <C> <C>
Service charges on deposit
accounts $2,712 $1,818
Net gains (losses) on asset sales
Real estate mortgage loans 1,806 995
Securities (34) 35
Manufactured home loan origination fees
and commissions 444 353
Title insurance fees 623 286
Real estate mortgage loan servicing fees 295 391
Mutual fund and annuity commissions 229 172
Other 1,050 956
------------ ------------
Total non-interest income $7,125 $5,006
============ ============
</TABLE>

The increase in net gains on the sale of real estate mortgage loans reflects an
increase in the volume of loans sold partially offset by a decline in net gains
as a percentage of real estate mortgage loans sold (the "Loan Sales Margin").
The volume of loans sold during the first quarter of 2002 may not be indicative
of real estate mortgage loan sales in future quarters as a result of the decline
in loans held for sale. The Loan Sales Margin declined in the first quarter of
2002 compared to 2001, primarily because 2001 activity included a much higher
percentage of sales of loans with servicing rights released. During 2001 we were
selling a higher percentage of loans with servicing rights released because of
the price being paid for such servicing by outside third parties. The price
being paid for mortgage loan servicing declined in the latter part of 2001 as
mortgage loan refinancing activity increased. As a result, in late 2001 we made
a decision to retain the servicing on the majority of the real estate mortgage
loans that we were selling. Depending on relative prices being paid for mortgage
loan servicing in the future, we may again begin to sell a higher percentage of
real estate mortgage loans on a service-released basis.

<TABLE>
<CAPTION>

Three months ended
March 31,
2002 2001
------------- -------------
(in thousands)
<S> <C> <C>
Real estate mortgage loans originated $140,720 $115,971
Real estate mortgage loans sold 147,312 66,514
Real estate mortgage loans sold with servicing rights released 12,337 57,919
Net gains on the sale of real estate mortgage loans 1,806 995
Net gains as a percent of real estate mortgage loans sold 1.23% 1.50%

</TABLE>

The volume of loans sold is dependent upon our ability to originate real estate
mortgage loans as well as the demand for fixed-rate obligations and other loans
that we cannot profitably fund within established interest-rate risk parameters.
(See "Portfolio loans and asset quality.") Net gains on real estate mortgage
loans are also dependent upon economic and competitive factors as well as our
ability to effectively manage exposure to changes in interest rates.

Service charges on deposit accounts increased by 49.2% to $2.7 million during
the three months ended March 31, 2002, from $1.8 million during the comparable
period in 2001. The increase in service charges principally relate to growth in
checking accounts as a result of deposit account promotions, which include
direct mail solicitations, and increases in certain fees on both retail and
commercial checking accounts that we implemented in the second quarter of 2001.


21
Title insurance fees increased substantially during the first quarter of 2002
compared to the first quarter of 2001 as a result of growth in mortgage lending
volume primarily associated with increased refinancing activity. Real estate
mortgage loan servicing fees declined in the first quarter of 2002 compared to
the year earlier period due primarily to a lower average balance of real estate
mortgage loans serviced for others (the "Mortgage Servicing Portfolio"). The
average balance of the Mortgage Servicing Portfolio was lower in 2002 compared
to 2001 because we sold a majority of our real estate mortgage loans on a
service-released basis during the first ten months of 2001 (as described above)
and due to increased prepayments in the Mortgage Servicing Portfolio resulting
from higher refinancing activity.

We capitalized approximately $1.1 million and $0.1 million of related servicing
rights during the three-month periods ended March 31, 2002 and 2001,
respectively. Amortization of capitalized servicing rights for both periods was
$0.3 million. The book value of capitalized mortgage servicing rights was $5.1
million at March 31, 2002. The fair value of capitalized servicing rights, which
relate to approximately $671 million of loans sold and serviced, approximated
$8 million at that same date.

NON-INTEREST EXPENSE Non-interest expense totaled $15.7 million during the three
months ended March 31, 2002 an increase of $1.6 million or 11.7% from the
corresponding period in 2001. The majority of the increase in total non-interest
expense resulted from increases in salaries and benefits (including performance
based compensation) due primarily to merit pay increases that were effective
January 1, 2002, staffing level increases associated with the expansion and
growth of our organization and a rise in health care costs. Intangible asset
amortization declined to $0.2 million during the three months ended March 31,
2002, from $0.4 million from the same period in 2001 as the result of the
adoption of SFAS #142. (See note #8 to interim consolidated financial
statements.)

NON-INTEREST EXPENSE
<TABLE>
<CAPTION>

Three months ended
March 31,
2002 2001
------------ -----------
(in thousands)
<S> <C> <C>
Salaries $ 5,818 $ 5,486
Performance-based compensation and benefits 1,190 809
Other benefits 1,780 1,357
------------ -----------
Salaries and benefits 8,788 7,652
Occupancy, net 1,306 1,290
Furniture and fixtures 1,106 1,058
Data processing 713 554
Communications 646 588
Advertising 612 501
Loan and collection 505 465
Supplies 333 369
Amortization of intangible assets 246 427
Other 1,487 1,195
------------ -----------
Total non-interest expense $15,742 $14,099
============ ===========
</TABLE>

Item 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

No material changes in the market risk faced by the Registrant have occurred
since December 31, 2001.



22
Part II

Item 6. Exhibits & Reports on Form 8-K

(a) Exhibit Number & Description
11. Computation of Earnings Per Share

(b) Reports on Form 8-K
A report on Form 8-K was filed on April 16, 2002, under item 9. The
report included supplemental data to the Registrant's press release
dated April 16, 2002, regarding its earnings during the quarter ended
March 31, 2002.





23
SIGNATURES

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.

Date May 10, 2002 By /s/Robert N. Shuster
-------------------- ---------------------------------------------------
Robert N. Shuster, Principal Financial
Officer

Date May 10, 2002 By /s/James J. Twarozynski
-------------------- ---------------------------------------------------
James J. Twarozynski, Principal
Accounting Officer




24
Exhibit Index

Exhibit No. Exhibit Description

11 Computation of Earnings Per Share