Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / INDB - Independent Bank Corp. Reports Fourth Quarter Net Income of $77.0 Million


INDB - Independent Bank Corp. Reports Fourth Quarter Net Income of $77.0 Million

Completes a strong performance in 2022

Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, today announced 2022 fourth quarter net income of $77.0 million, or $1.69 per diluted share, compared to 2022 third quarter net income of $71.9 million, or $1.57 per diluted share, driven primarily by continued net interest margin expansion combined with solid loan growth and higher fee income. Full year net income was $263.8 million, or $5.69 on a diluted earnings per share basis, an increase of $142.8 million, or 118.0%, as compared to the prior year. In addition, full year operating net income, which excluded non-core adjustments for both periods associated with the Company's fourth quarter 2021 acquisition of Meridian Bancorp, Inc. ("Meridian") and its subsidiary, East Boston Savings Bank, was $268.9 million, or $5.80 on a diluted earnings per share basis, compared to operating net income of $187.6 million, or $5.38 per share for 2021. Please refer to "Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP)" below for a reconciliation of net income to operating net income.

The Company generated a return on average assets and a return on average common equity of 1.56% and 10.70%, respectively, for the fourth quarter of 2022, as compared to 1.43% and 9.90%, respectively, for the prior quarter. For the full year 2022, the Company generated a return on average assets and return on average common equity of 1.33% and 9.05%, respectively, as compared to 0.81% and 6.34%, respectively, for 2021, or 1.35% and 9.22%, respectively, on an operating basis for 2022, compared to 1.26% and 9.83% on an operating basis for 2021.

“Due to the tireless efforts of my colleagues we were well positioned for rising interest rates, recognized the full year benefit of our most recent acquisition, and increased our loan portfolio,” said Christopher Oddleifson, the Chief Executive Officer of Independent Bank Corp. and Rockland Trust Company.  “Rockland Trust enjoyed another banner year in 2022, capped off with our recent announcement of my successor.  It has been an honor to serve as CEO for over twenty years and, as I pass the baton, I am confident that Rockland Trust will continue to thrive.”

BALANCE SHEET

Total assets of $19.3 billion at December 31, 2022 decreased by $409.1 million, or 2.1% from total assets at September 30, 2022 and decreased by $1.1 billion, or 5.5%, as compared to December 31, 2021, due primarily to declining cash balances.

Total loans at December 31, 2022 of $13.9 billion increased by $228.3 million, or 1.7% (6.6% annualized), compared to the prior quarter level. The commercial portfolio increased $147.9 million, or 1.4% (5.5% annualized) during the quarter, driven primarily by solid growth within the commercial and industrial category of 5.6% (22.2% annualized), while growth in the combined commercial real estate and construction portfolios reflected strong closing activity, along with transfers from construction into commercial real estate during the period. Residential real estate loan closings remained strong with the vast majority of originations retained on the balance sheet, resulting in 3.9% growth (15.4% annualized) for the quarter while home equity balances remained relatively flat.

Deposit balances of $15.9 billion at December 31, 2022 decreased by $460.0 million, or 2.8%, from September 30, 2022 due primarily to reductions in excess liquidity from both consumer and business segments, while continued competitive pricing pressures fueled a combination of additional deposit outflow and an increase in time deposits for the quarter. Core deposits remained consistent at 87.9% of total deposits at December 31, 2022, compared to 87.8% at September 30, 2022, while the total cost of deposits for the quarter increased 20 basis points to 0.35% in line with the higher rate environment.

The securities portfolio decreased by $17.8 million, or 0.6%, compared to September 30, 2022 as $40.1 million in purchases and unrealized gains of $12.8 million within the available for sale portfolio were offset by paydowns, calls, and maturities. Total securities represented 16.2% of total assets at December 31, 2022, as compared to 16.0% at September 30, 2022.

Stockholders' equity at December 31, 2022 increased 2.5% when compared to the prior quarter, driven primarily by strong earnings retention and other comprehensive income of $16.0 million. As a result of this increase in stockholders' equity, book value per share increased by $1.52, or 2.5%, to $63.25 during the fourth quarter as compared to the prior quarter. The Company's ratio of common equity to assets of 15.0% at December 31, 2022 represented an increase of 66 basis points, or 4.62%, from the prior quarter and an increase of 1.2% from the year ago period. The Company's tangible book value per share at December 31, 2022 rose by $1.56, or 3.9%, from the prior quarter to $41.12, and represented a decrease of 2.7% from the year ago period primarily reflecting the repurchase of 1.8 million shares of common stock during the year along with increased other comprehensive losses mostly attributable to unfavorable valuations within the Company's available for sale securities portfolio compared to the prior year. The Company's ratio of tangible common equity to tangible assets of 10.26% at December 31, 2022 represents an increase of 60 basis points from the prior quarter and a decrease of 5 basis points from the year ago period. Please refer to Appendix A for a detailed reconciliation of Non-GAAP balance sheet metrics.

NET INTEREST INCOME

Net interest income for the 2022 fourth quarter increased 3.5% to $168.4 million compared to $162.6 million for the prior quarter, primarily reflecting the positive impact of asset repricing in the rising interest rate environment as well as strong loan growth, partially offset by higher deposit costs. The reported net interest margin increased by 21 basis points from the prior quarter to 3.85%, and increased by 23 basis points to 3.82% on a core basis when excluding PPP fees, purchase accounting, and other non-core items. Please refer to Appendix C for additional details regarding the net interest margin.

NONINTEREST INCOME

Noninterest income of $32.3 million for the fourth quarter of 2022 was $4.1 million, or 14.6% higher as compared to the prior quarter. Significant changes in noninterest income for the 2022 fourth quarter compared to the prior quarter included the following:

  • Deposit account fees decreased by $473,000, or 7.6%, driven primarily by reduced overdraft activity during the fourth quarter.
  • Investment management income increased by $2.0 million, or 23.2%, primarily driven by an increase in assets under administration of $701.3 million, or 13.8%, to $5.8 billion at December 31, 2022, reflecting healthy new asset inflows and increased market valuations. The income for the quarter also benefited from a one-time incentive of $649,000.
  • The increase in cash surrender value of life insurance policies rose by $253,000, or 13.4% due primarily to annual dividends received during the fourth quarter. The Company also received proceeds on life insurance policies resulting in a gain of $691,000 for the fourth quarter, as compared to $477,000 in the prior quarter.
  • Loan level derivative income increased by $950,000, or 201.7%, due primarily to higher customer demand.
  • Other noninterest income increased by $1.3 million, or 22.8%, due primarily to a $894,000 gain on the sale of a closed branch facility that was consolidated in conjunction with the Meridian acquisition, changes in valuation of equity securities, as well as discounted purchases of Massachusetts historical tax credits.

NONINTEREST EXPENSE

Noninterest expense of $94.9 million for the fourth quarter of 2022 was $2.1 million, or 2.3%, higher as compared to the prior quarter. Significant changes in noninterest expense for the fourth quarter compared to the prior quarter included the following:

  • Salaries and employee benefits increased by $1.0 million, or 2.0%, primarily due to valuation changes in the Company's life insurance obligations.
  • Occupancy and equipment increased by $270,000, or 2.2%, due mainly to increases in building maintenance and repairs, as well as seasonal increases in utility costs, partially offset by reduced office equipment costs.
  • Other noninterest expense increased by $596,000, or 2.5%, due primarily to increases in software maintenance, customer fraud reimbursement, and advertising costs, partially offset by reduced unrealized losses on equity securities.

The Company’s tax rate for the fourth quarter of 2022 decreased slightly to 23.18%, compared to 24.37% for the prior quarter. The fourth quarter decline was due to the recognition of discrete items in the quarter.

ASSET QUALITY

The fourth quarter provision for credit losses of $5.5 million primarily reflects an additional reserve allocation associated with further credit deterioration of a large commercial and industrial credit that migrated to nonperforming status during the third quarter of 2022. Nonperforming loans declined slightly during the quarter to $54.9 million, or 0.39% of total loans at December 31, 2022, as compared to $56.0 million, or 0.41% of total loans at September 30, 2022. Net charge-offs were minimal at $394,000 or 0.01% of average loans annualized for the fourth quarter of 2022. Delinquency as a percentage of total loans increased 13 basis points from the prior quarter to 0.30% at December 31, 2022.

The allowance for credit losses on total loans was $152.4 million, or 1.09% of total loans at December 31, 2022, as compared to $147.3 million, or 1.08% of total loans, at September 30, 2022.

CONFERENCE CALL INFORMATION

Christopher Oddleifson, Chief Executive Officer, Robert Cozzone, Chief Operating Officer, and Mark Ruggiero, Chief Financial Officer, will host a conference call to discuss fourth quarter earnings and other matters at 10:00 a.m. Eastern Time on Friday, January 20, 2023. Internet access to the call is available on the Company’s website at https://INDB.RocklandTrust.com or via telephonic access by dial-in at 1-888-336-7153 reference: INDB. A replay of the call will be available by calling 1-877-344-7529, Replay Conference Number: 6538963 and will be available through January 27, 2023. Additionally, a webcast replay will be available on the Company's website until January 20, 2024.

ABOUT INDEPENDENT BANK CORP.

Independent Bank Corp. (NASDAQ Global Select Market: INDB) is the holding company for Rockland Trust Company, a full-service commercial bank headquartered in Massachusetts. Rockland Trust was named to The Boston Globe's "Top Places to Work" 2022 list, an honor earned for the 14th consecutive year. *In 2022, Rockland Trust was ranked #1 in Customer Satisfaction with Retail Banking in New England. Rockland Trust has a longstanding commitment to equity and inclusion. This commitment is underscored by initiatives such as Diversity and Inclusion leadership training, a colleague Allyship mentoring program, and numerous Employee Resource Groups focused on providing colleague support and education, reinforcing a culture of mutual respect and advancing professional development, and Rockland Trust's sponsorship of diverse community organizations through charitable giving and employee-based volunteerism. In addition, Rockland Trust is deeply committed to the communities it serves, as reflected in the overall "Outstanding" rating in its most recent Community Reinvestment Act performance evaluation. Rockland Trust offers a wide range of banking, investment, and insurance services. The Bank serves businesses and individuals through over 120 retail branches, commercial and residential lending centers, and investment management offices in eastern Massachusetts, including Greater Boston, South Shore, North Shore, Cape Cod and Islands, Worcester County, and Rhode Island. Rockland Trust also offers a full suite of mobile, online, and telephone banking services. Rockland Trust is an FDIC member and an Equal Housing Lender. To find out why Rockland Trust is the bank "Where Each Relationship Matters®," please visit RocklandTrust.com.

*Rockland Trust received the highest score in a tie in the New England Region of the J.D. Power 2022 U.S. Retail Banking Satisfaction Study of customers’ satisfaction with their primary bank. Visit jdpower.com/awards for more details.

This press release contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations and business of the Company. These statements may be identified by such forward-looking terminology as “expect,” “achieve,” “plan,” “believe,” “future,” “positioned,” “continued,” “will,” “would,” “potential,” or similar statements or variations of such terms. Actual results may differ from those contemplated by these forward-looking statements.

Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, but are not limited to:

  • further weakening in the United States economy in general and the regional and local economies within the New England region and the Company’s market area, including any future weakening caused by the Coronavirus ("COVID-19") pandemic and any uncertainty regarding the length and extent of economic contraction as a result of the pandemic;
  • the effects of inflationary pressures, labor market shortages and supply chain issues;
  • the instability or volatility in financial markets and unfavorable general economic or business conditions, globally, nationally or regionally, caused by geopolitical concerns, including as a result of the conflict between Russia and Ukraine;
  • unanticipated loan delinquencies, loss of collateral, decreased service revenues, and other potential negative effects on our business caused by severe weather, pandemics or other external events;
  • adverse changes or volatility in the local real estate market;
  • adverse changes in asset quality and any unanticipated credit deterioration in our loan portfolio including those related to one or more large commercial relationships;
  • acquisitions may not produce results at levels or within time frames originally anticipated and may result in unforeseen integration issues or impairment of goodwill and/or other intangibles;
  • additional regulatory oversight and related compliance costs;
  • changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System;
  • higher than expected tax expense, resulting from failure to comply with general tax laws and changes in tax laws;
  • changes in market interest rates for interest earning assets and/or interest bearing liabilities and changes related to the phase-out of LIBOR;
  • increased competition in the Company’s market areas;
  • adverse weather, changes in climate, natural disasters, geopolitical concerns, including those arising from the conflict between Russia and Ukraine;
  • the emergence of widespread health emergencies or pandemics, any further resurgences or variants of the COVID-19 virus, the efficacy and availability of vaccines, boosters or other treatments, actions taken by governmental authorities in response thereto, other public health crises or man-made events, and their impact on the Company's local economies or the Company's operations;
  • a deterioration in the conditions of the securities markets;
  • a deterioration of the credit rating for U.S. long-term sovereign debt, actions that the U.S. government may take to avoid exceeding the debt ceiling, or uncertainties surrounding the debt ceiling and the federal budget;
  • inability to adapt to changes in information technology, including changes to industry accepted delivery models driven by a migration to the internet as a means of service delivery;
  • electronic fraudulent activity within the financial services industry, especially in the commercial banking sector;
  • adverse changes in consumer spending and savings habits;
  • the effect of laws and regulations regarding the financial services industry;
  • changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) generally applicable to the Company’s business;
  • the Company's potential judgments, claims, damages, penalties, fines and reputational damage resulting from pending or future litigation and regulatory and government actions;
  • changes in accounting policies, practices and standards, as may be adopted by the regulatory agencies as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board, and other accounting standard setters;
  • cyber security attacks or intrusions that could adversely impact our businesses; and
  • other unexpected material adverse changes in our operations or earnings.

The Company wishes to caution readers not to place undue reliance on any forward-looking statements as the Company’s business and its forward-looking statements involve substantial known and unknown risks and uncertainties described in the Company’s Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q (“Risk Factors”). Except as required by law, the Company disclaims any intent or obligation to update publicly any such forward-looking statements, whether in response to new information, future events or otherwise. Any public statements or disclosures by the Company following this release which modify or impact any of the forward-looking statements contained in this release will be deemed to modify or supersede such statements in this release. In addition to the information set forth in this press release, you should carefully consider the Risk Factors.

This press release and the appendices attached to it contain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). This information includes operating net income and operating earnings per share ("EPS"), operating return on average assets, operating return on average common equity, operating return on average tangible common equity, core net interest margin ("core margin"), tangible book value per share and the tangible common equity ratio.

Operating net income, operating EPS, operating return on average assets and operating return on average common equity, exclude items that management believes are unrelated to the Company's core banking business such as merger and acquisition expenses, provision for credit losses on acquired loan portfolios, and other items, if applicable. Management uses operating net income and related ratios and operating EPS to measure the strength of the Company’s core banking business and to identify trends that may to some extent be obscured by such items. Management reviews its core margin to determine any items that may impact the net interest margin that may be one-time in nature or not reflective of its core operating environment, such as low-yielding loans originated through government programs in response to the pandemic, or significant purchase accounting adjustments, or other adjustments such as nonaccrual interest reversals/recoveries and prepayment penalties. Management believes that adjusting for these items to arrive at a core margin provides additional insight into the operating environment and how management decisions impact the net interest margin.

Management also supplements its evaluation of financial performance with analysis of tangible book value per share (which is computed by dividing stockholders' equity less goodwill and identifiable intangible assets, or "tangible common equity", by common shares outstanding), the tangible common equity ratio (which is computed by dividing tangible common equity by "tangible assets", defined as total assets less goodwill and other intangibles), and return on average tangible common equity (which is computed by dividing net income by average tangible common equity). The Company has included information on tangible book value per share, the tangible common equity ratio and return on average tangible common equity because management believes that investors may find it useful to have access to the same analytical tools used by management. As a result of merger and acquisition activity, the Company has recognized goodwill and other intangible assets in conjunction with business combination accounting principles. Excluding the impact of goodwill and other intangibles in measuring asset and capital values for the ratios provided, along with other bank standard capital ratios, provides a framework to compare the capital adequacy of the Company to other companies in the financial services industry.

These non-GAAP measures should not be viewed as a substitute for operating results and other financial measures determined in accordance with GAAP. An item which management excludes when computing these non-GAAP measures can be of substantial importance to the Company’s results for any particular quarter or year. The Company’s non-GAAP performance measures, including operating net income, operating EPS, operating return on average assets, operating return on average common equity, core margin, tangible book value per share and the tangible common equity ratio, are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

Category : Earnings Releases

INDEPENDENT BANK CORP. FINANCIAL SUMMARY

CONSOLIDATED BALANCE SHEETS

(Unaudited, dollars in thousands)

% Change

% Change

December 31
2022

September 30
2022

December 31
2021

Dec 2022 vs.

Dec 2022 vs.

Sept 2022

Dec 2021

Assets

Cash and due from banks

$

175,843

$

172,615

$

141,581

1.87

%

24.20

%

Interest-earning deposits with banks

177,090

763,681

2,099,103

(76.81

)%

(91.56

)%

Securities

Trading

3,888

3,538

3,720

9.89

%

4.52

%

Equities

21,119

20,439

23,173

3.33

%

(8.86

)%

Available for sale

1,399,154

1,425,511

1,571,148

(1.85

)%

(10.95

)%

Held to maturity

1,705,120

1,697,635

1,066,818

0.44

%

59.83

%

Total securities

3,129,281

3,147,123

2,664,859

(0.57

)%

17.43

%

Loans held for sale

2,803

5,100

24,679

(45.04

)%

(88.64

)%

Loans

Commercial and industrial

1,635,103

1,548,349

1,563,279

5.60

%

4.59

%

Commercial real estate

7,760,230

7,677,917

7,992,344

1.07

%

(2.90

)%

Commercial construction

1,154,413

1,185,157

1,165,457

(2.59

)%

(0.95

)%

Small business

219,102

209,567

193,189

4.55

%

13.41

%

Total commercial

10,768,848

10,620,990

10,914,269

1.39

%

(1.33

)%

Residential real estate

2,035,524

1,959,254

1,604,686

3.89

%

26.85

%

Home equity - first position

566,166

578,405

589,550

(2.12

)%

(3.97

)%

Home equity - subordinate positions

522,584

508,765

450,061

2.72

%

16.11

%

Total consumer real estate

3,124,274

3,046,424

2,644,297

2.56

%

18.15

%

Other consumer

35,553

32,936

28,720

7.95

%

23.79

%

Total loans

13,928,675

13,700,350

13,587,286

1.67

%

2.51

%

Less: allowance for credit losses

(152,419

)

(147,313

)

(146,922

)

3.47

%

3.74

%

Net loans

13,776,256

13,553,037

13,440,364

1.65

%

2.50

%

Federal Home Loan Bank stock

5,218

5,218

11,407

%

(54.26

)%

Bank premises and equipment, net

196,504

198,408

195,590

(0.96

)%

0.47

%

Goodwill

985,072

985,072

985,072

%

%

Other intangible assets

25,068

26,934

32,772

(6.93

)%

(23.51

)%

Cash surrender value of life insurance policies

293,323

293,126

289,304

0.07

%

1.39

%

Other assets

527,716

552,955

538,674

(4.56

)%

(2.03

)%

Total assets

$

19,294,174

$

19,703,269

$

20,423,405

(2.08

)%

(5.53

)%

Liabilities and Stockholders' Equity

Deposits

Noninterest-bearing demand deposits

$

5,441,584

$

5,622,260

$

5,479,503

(3.21

)%

(0.69

)%

Savings and interest checking accounts

5,898,009

6,094,493

6,350,016

(3.22

)%

(7.12

)%

Money market

3,343,673

3,443,622

3,556,375

(2.90

)%

(5.98

)%

Time certificates of deposit

1,195,741

1,178,619

1,531,150

1.45

%

(21.91

)%

Total deposits

15,879,007

16,338,994

16,917,044

(2.82

)%

(6.14

)%

Borrowings

Federal Home Loan Bank borrowings

637

643

25,667

(0.93

)%

(97.52

)%

Long-term borrowings, net

14,063

nm

(100.00

)%

Junior subordinated debentures, net

62,855

62,855

62,853

%

%

Subordinated debentures, net

49,885

49,862

49,791

0.05

%

0.19

%

Total borrowings

113,377

113,360

152,374

0.01

%

(25.59

)%

Total deposits and borrowings

15,992,384

16,452,354

17,069,418

(2.80

)%

(6.31

)%

Other liabilities

415,089

433,714

335,538

(4.29

)%

23.71

%

Total liabilities

16,407,473

16,886,068

17,404,956

(2.83

)%

(5.73

)%

Stockholders' equity

Common stock

455

454

472

0.22

%

(3.60

)%

Additional paid in capital

2,114,888

2,113,313

2,249,078

0.07

%

(5.97

)%

Retained earnings

934,442

882,503

766,716

5.89

%

21.88

%

Accumulated other comprehensive income (loss), net of tax

(163,084

)

(179,069

)

2,183

(8.93

)%

(7,570.64

)%

Total stockholders' equity

2,886,701

2,817,201

3,018,449

2.47

%

(4.36

)%

Total liabilities and stockholders' equity

$

19,294,174

$

19,703,269

$

20,423,405

(2.08

)%

(5.53

)%

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited, dollars in thousands, except per share data)

Three Months Ended

% Change

% Change

December 31
2022

September 30
2022

December 31
2021

Dec 2022 vs.

Dec 2022 vs.

Sept 2022

Dec 2021

Interest income

Interest on federal funds sold and short-term investments

$

4,163

$

6,519

$

840

(36.14

)%

395.60

%

Interest and dividends on securities

15,789

13,244

8,876

19.22

%

77.88

%

Interest and fees on loans

164,153

150,157

116,024

9.32

%

41.48

%

Interest on loans held for sale

22

51

181

(56.86

)%

(87.85

)%

Total interest income

184,127

169,971

125,921

8.33

%

46.22

%

Interest expense

Interest on deposits

14,325

6,109

1,966

134.49

%

628.64

%

Interest on borrowings

1,447

1,261

1,425

14.75

%

1.54

%

Total interest expense

15,772

7,370

3,391

114.00

%

365.11

%

Net interest income

168,355

162,601

122,530

3.54

%

37.40

%

Provision for credit losses

5,500

3,000

35,705

83.33

%

(84.60

)%

Net interest income after provision for credit losses

162,855

159,601

86,825

2.04

%

87.57

%

Noninterest income

Deposit account fees

5,788

6,261

5,041

(7.55

)%

14.82

%

Interchange and ATM fees

4,282

4,331

3,758

(1.13

)%

13.94

%

Investment management

10,394

8,436

8,958

23.21

%

16.03

%

Mortgage banking income

526

585

2,010

(10.09

)%

(73.83

)%

Increase in cash surrender value of life insurance policies

2,136

1,883

1,923

13.44

%

11.08

%

Gain on life insurance benefits

691

477

44.86

%

100.00

%

Loan level derivative income

1,421

471

2,382

201.70

%

(40.34

)%

Other noninterest income

7,064

5,751

5,108

22.83

%

38.29

%

Total noninterest income

32,302

28,195

29,180

14.57

%

10.70

%

Noninterest expenses

Salaries and employee benefits

53,754

52,708

47,827

1.98

%

12.39

%

Occupancy and equipment expenses

12,586

12,316

9,722

2.19

%

29.46

%

Data processing and facilities management

2,442

2,259

1,875

8.10

%

30.24

%

FDIC assessment

1,726

1,677

1,175

2.92

%

46.89

%

Merger and acquisition expense

37,166

nm

(100.00

)%

Other noninterest expenses

24,364

23,768

19,361

2.51

%

25.84

%

Total noninterest expenses

94,872

92,728

117,126

2.31

%

(19.00

)%

Income before income taxes

100,285

95,068

(1,121

)

5.49

%

(9,046.03

)%

Provision for income taxes

23,242

23,171

(2,823

)

0.31

%

(923.31

)%

Net Income

$

77,043

$

71,897

$

1,702

7.16

%

4,426.62

%

Weighted average common shares (basic)

45,641,605

45,839,555

40,354,728

Common share equivalents

20,090

16,856

20,438

Weighted average common shares (diluted)

45,661,695

45,856,411

40,375,166

Basic earnings per share

$

1.69

$

1.57

$

0.04

7.64

%

4,125.00

%

Diluted earnings per share

$

1.69

$

1.57

$

0.04

7.64

%

4,125.00

%

Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP):

Net income

$

77,043

$

71,897

$

1,702

Provision for non-PCD acquired loans

50,705

Noninterest expense components

Add - merger and acquisition expenses

37,166

Noncore increases to income before taxes

87,871

Net tax benefit associated with noncore items (1)

(23,866

)

Noncore increases to net income

64,005

Operating net income (Non-GAAP)

$

77,043

$

71,897

$

65,707

7.16

%

17.25

%

Diluted earnings per share, on an operating basis

$

1.69

$

1.57

$

1.63

7.64

%

3.68

%

(1) The net tax benefit associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company's combined marginal tax rate to only those items included in net taxable income.

Performance ratios

Net interest margin (FTE)

3.85

%

3.64

%

3.05

%

Return on average assets (GAAP) (calculated by dividing net income by average assets)

1.56

%

1.43

%

0.04

%

Return on average assets on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average assets)

1.56

%

1.43

%

1.47

%

Return on average common equity (GAAP) (calculated by dividing net income by average common equity)

10.70

%

9.90

%

0.28

%

Return on average common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average common equity)

10.70

%

9.90

%

10.75

%

Return on average tangible common equity (Non-GAAP) (calculated by dividing net income by average tangible common equity)

16.57

%

15.26

%

0.41

%

Return on average tangible common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average tangible common equity)

16.57

%

15.26

%

15.92

%

Noninterest income as a % of total revenue (calculated by dividing total noninterest income by net interest income plus total noninterest income)

16.10

%

14.78

%

19.23

%

Noninterest income as a % of total revenue on an operating basis (Non-GAAP) (calculated by dividing total noninterest income on an operating basis by net interest income plus total noninterest income)

16.10

%

14.78

%

19.23

%

Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue)

47.28

%

48.60

%

77.20

%

Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue)

47.28

%

48.60

%

52.71

%

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited, dollars in thousands, except per share data)

Years Ended

% Change

December 31
2022

December 31
2021

Dec 2022 vs.

Dec 2021

Interest income

Interest on federal funds sold and short-term investments

$

14,385

$

2,494

476.78

%

Interest and dividends on securities

50,360

30,493

65.15

%

Interest and fees on loans

577,923

381,433

51.51

%

Interest on loans held for sale

172

856

(79.91

)%

Total interest income

642,840

415,276

54.80

%

Interest expense

Interest on deposits

24,652

8,327

196.05

%

Interest on borrowings

4,939

5,390

(8.37

)%

Total interest expense

29,591

13,717

115.73

%

Net interest income

613,249

401,559

52.72

%

Provision for credit losses

6,500

18,205

(64.30

)%

Net interest income after provision for credit losses

606,749

383,354

58.27

%

Noninterest income

Deposit account fees

23,370

16,745

39.56

%

Interchange and ATM fees

16,249

12,987

25.12

%

Investment management

36,832

35,308

4.32

%

Mortgage banking income

3,515

13,280

(73.53

)%

Increase in cash surrender value of life insurance policies

7,685

6,431

19.50

%

Gain on life insurance benefits

1,291

258

400.39

%

Loan level derivative income

2,932

3,257

(9.98

)%

Other noninterest income

22,793

17,584

29.62

%

Total noninterest income

114,667

105,850

8.33

%

Noninterest expenses

Salaries and employee benefits

204,711

172,586

18.61

%

Occupancy and equipment expenses

49,841

36,265

37.44

%

Data processing and facilities management

9,320

6,899

35.09

%

FDIC assessment

6,951

3,980

74.65

%

Merger and acquisition expense

7,100

40,840

(82.62

)%

Other noninterest expenses

95,739

71,959

33.05

%

Total noninterest expenses

373,662

332,529

12.37

%

Income before income taxes

347,754

156,675

121.96

%

Provision for income taxes

83,941

35,683

135.24

%

Net Income

$

263,813

$

120,992

118.04

%

Weighted average common shares (basic)

46,372,051

34,872,034

Common share equivalents

17,938

16,484

Weighted average common shares (diluted)

46,389,989

34,888,518

Basic earnings per share

$

5.69

$

3.47

63.98

%

Diluted earnings per share

$

5.69

$

3.47

63.98

%

Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP):

Net Income

$

263,813

$

120,992

Provision for non-PCD acquired loans

50,705

Noninterest expense components

Add - merger and acquisition expenses

7,100

40,840

Noncore increases to income before taxes

7,100

91,545

Net tax benefit associated with noncore items (1)

(1,995

)

(24,899

)

Noncore increases to net income

$

5,105

$

66,646

Operating net income (Non-GAAP)

$

268,918

$

187,638

43.32

%

Diluted earnings per share, on an operating basis

$

5.80

$

5.38

7.81

%

(1) The net tax benefit associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company's combined marginal tax rate to only those items included in net taxable income.

Performance ratios

Net interest margin (FTE)

3.46

%

3.02

%

Return on average assets (GAAP) (calculated by dividing net income by average assets)

1.33

%

0.81

%

Return on average assets on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average assets)

1.35

%

1.26

%

Return on average common equity (GAAP) (calculated by dividing net income by average common equity)

9.05

%

6.34

%

Return on average common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average common equity)

9.22

%

9.83

%

Return on average tangible common equity (GAAP) (calculated by dividing net income by average tangible common equity)

13.87

%

9.20

%

Return on average tangible common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average tangible common equity)

14.14

%

14.26

%

Noninterest income as a % of total revenue (calculated by dividing total noninterest income by net interest income plus total noninterest income)

15.75

%

20.86

%

Noninterest income as a % of total revenue on an operating basis (Non-GAAP) (calculated by dividing total noninterest income on an operating basis by net interest income plus total noninterest income)

15.75

%

20.86

%

Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue)

51.33

%

65.53

%

Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue)

50.36

%

57.49

%

ASSET QUALITY

(Unaudited, dollars in thousands)

Nonperforming Assets At

December 31
2022

September 30
2022

December 31
2021

Nonperforming loans

Commercial & industrial loans

$

26,693

$

27,393

$

3,439

Commercial real estate loans

15,730

15,982

10,870

Small business loans

104

50

44

Residential real estate loans

8,479

8,891

9,182

Home equity

3,400

3,485

3,781

Other consumer

475

216

504

Total nonperforming loans

54,881

56,017

27,820

Total nonperforming assets

$

54,881

$

56,017

$

27,820

Nonperforming loans/gross loans

0.39

%

0.41

%

0.20

%

Nonperforming assets/total assets

0.28

%

0.28

%

0.14

%

Allowance for credit losses/nonperforming loans

277.73

%

262.98

%

528.12

%

Allowance for credit losses/total loans

1.09

%

1.08

%

1.08

%

Delinquent loans/total loans

0.30

%

0.17

%

0.34

%

Nonperforming Assets Reconciliation for the Three Months Ended

December 31
2022

September 30
2022

December 31
2021

Nonperforming assets beginning balance

$

56,017

$

55,915

$

45,810

New to nonperforming

5,734

30,650

3,875

Acquired loans

4,463

Loans charged-off

(660

)

(741

)

(445

)

Loans paid-off /sold

(2,448

)

(29,450

)

(21,162

)

Loans restored to performing status

(3,846

)

(366

)

(4,925

)

Other

84

9

204

Nonperforming assets ending balance

$

54,881

$

56,017

$

27,820

Net Charge-Offs (Recoveries)

Three Months Ended

Years Ended

December 31
2022

September 30
2022

December 31
2021

December 31
2022

December 31
2021

Net charge-offs (recoveries)

Commercial and industrial loans

$

(5

)

$

(2

)

$

(2,586

)

$

(49

)

$

788

Commercial real estate loans

(268

)

(271

)

(57

)

Small business loans

135

(88

)

2

47

121

Residential real estate loans

(1

)

Home equity

(16

)

(65

)

(142

)

1

(180

)

Other consumer

280

429

295

1,275

544

Total net charge-offs (recoveries)

$

394

$

6

$

(2,431

)

$

1,003

$

1,215

Net charge-offs (recoveries) to average loans (annualized)

0.01

%

nm

(0.09

)%

0.01

%

0.01

%

Troubled Debt Restructurings At

December 31
2022

September 30
2022

December 31
2021

Troubled debt restructurings on accrual status

$

11,278

$

11,549

$

14,635

Troubled debt restructurings on nonaccrual status

1,429

1,538

1,993

Total troubled debt restructurings

$

12,707

$

13,087

$

16,628

BALANCE SHEET AND CAPITAL RATIOS

December 31
2022

September 30
2022

December 31
2021

Gross loans/total deposits

87.72

%

83.85

%

80.32

%

Common equity tier 1 capital ratio (1)

14.33

%

13.98

%

14.22

%

Tier 1 leverage capital ratio (1)

10.99

%

10.51

%

12.38

%

Common equity to assets ratio GAAP

14.96

%

14.30

%

14.78

%

Tangible common equity to tangible assets ratio (2)

10.26

%

9.66

%

10.31

%

Book value per share GAAP

$

63.25

$

61.73

$

63.75

Tangible book value per share (2)

$

41.12

$

39.56

$

42.25

(1) Estimated number for December 31, 2022.

(2) See Appendix A for detailed reconciliation from GAAP to Non-GAAP ratios.

nm = not meaningful

INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION

(Unaudited, dollars in thousands)

Three Months Ended

December 31, 2022

September 30, 2022

December 31, 2021

Interest

Interest

Interest

Average

Earned/

Yield/

Average

Earned/

Yield/

Average

Earned/

Yield/

Balance

Paid (1)

Rate

Balance

Paid (1)

Rate

Balance

Paid (1)

Rate

Interest-earning assets

Interest-earning deposits with banks, federal funds sold, and short term investments

$

466,691

$

4,163

3.54

%

$

1,156,143

$

6,519

2.24

%

$

2,107,325

$

840

0.16

%

Securities

Securities - trading

3,732

%

3,730

%

3,572

%

Securities - taxable investments

3,147,635

15,787

1.99

%

3,024,802

13,243

1.74

%

2,520,248

8,874

1.40

%

Securities - nontaxable investments (1)

189

2

4.20

%

196

1

2.02

%

216

3

5.51

%

Total securities

$

3,151,556

$

15,789

1.99

%

$

3,028,728

$

13,244

1.73

%

$

2,524,036

$

8,877

1.40

%

Loans held for sale

1,607

22

5.43

%

4,263

51

4.75

%

28,428

181

2.53

%

Loans

Commercial and industrial (1)

1,560,885

23,258

5.91

%

1,520,924

19,289

5.03

%

1,603,776

21,046

5.21

%

Commercial real estate (1)

7,732,925

88,508

4.54

%

7,760,470

85,284

4.36

%

6,207,248

62,531

4.00

%

Commercial construction

1,223,695

17,205

5.58

%

1,157,876

14,875

5.10

%

884,243

9,720

4.36

%

Small business

213,384

2,995

5.57

%

207,546

2,819

5.39

%

186,939

2,352

4.99

%

Total commercial

10,730,889

131,966

4.88

%

10,646,816

122,267

4.56

%

8,882,206

95,649

4.27

%

Residential real estate

2,001,042

18,334

3.64

%

1,909,066

16,533

3.44

%

1,415,488

11,830

3.32

%

Home equity

1,088,846

14,339

5.22

%

1,076,040

11,869

4.38

%

1,021,354

8,769

3.41

%

Total consumer real estate

3,089,888

32,673

4.20

%

2,985,106

28,402

3.77

%

2,436,842

20,599

3.35

%

Other consumer

34,638

595

6.82

%

31,883

523

6.51

%

25,378

427

6.68

%

Total loans

$

13,855,415

$

165,234

4.73

%

$

13,663,805

$

151,192

4.39

%

$

11,344,426

$

116,675

4.08

%

Total interest-earning assets

$

17,475,269

$

185,208

4.20

%

$

17,852,939

$

171,006

3.80

%

$

16,004,215

$

126,573

3.14

%

Cash and due from banks

184,985

192,003

168,907

Federal Home Loan Bank stock

5,218

5,745

12,557

Other assets

1,871,241

1,854,870

1,569,995

Total assets

$

19,536,713

$

19,905,557

$

17,755,674

Interest-bearing liabilities

Deposits

Savings and interest checking accounts

$

5,966,326

$

4,921

0.33

%

$

6,224,690

$

2,110

0.13

%

$

5,471,560

$

465

0.03

%

Money market

3,408,441

7,492

0.87

%

3,459,212

3,025

0.35

%

3,049,300

537

0.07

%

Time deposits

1,175,667

1,912

0.65

%

1,246,841

974

0.31

%

1,196,889

964

0.32

%

Total interest-bearing deposits

$

10,550,434

$

14,325

0.54

%

$

10,930,743

$

6,109

0.22

%

$

9,717,749

$

1,966

0.08

%

Borrowings

Federal Home Loan Bank borrowings

639

2

1.24

%

12,876

55

1.69

%

63,428

353

2.21

%

Long-term borrowings

%

%

14,063

49

1.38

%

Junior subordinated debentures

62,855

827

5.22

%

62,854

589

3.72

%

62,853

405

2.56

%

Subordinated debentures

49,873

618

4.92

%

49,847

617

4.91

%

49,776

618

4.93

%

Total borrowings

$

113,367

$

1,447

5.06

%

$

125,577

$

1,261

3.98

%

$

190,120

$

1,425

2.97

%

Total interest-bearing liabilities

$

10,663,801

$

15,772

0.59

%

$

11,056,320

$

7,370

0.26

%

$

9,907,869

$

3,391

0.14

%

Noninterest-bearing demand deposits

5,606,055

5,641,742

5,124,859

Other liabilities

410,679

325,507

298,557

Total liabilities

$

16,680,535

$

17,023,569

$

15,331,285

Stockholders' equity

2,856,178

2,881,988

2,424,389

Total liabilities and stockholders' equity

$

19,536,713

$

19,905,557

$

17,755,674

Net interest income

$

169,436

$

163,636

$

123,182

Interest rate spread (2)

3.61

%

3.54

%

3.00

%

Net interest margin (3)

3.85

%

3.64

%

3.05

%

Supplemental Information

Total deposits, including demand deposits

$

16,156,489

$

14,325

$

16,572,485

$

6,109

$

14,842,608

$

1,966

Cost of total deposits

0.35

%

0.15

%

0.05

%

Total funding liabilities, including demand deposits

$

16,269,856

$

15,772

$

16,698,062

$

7,370

$

15,032,728

$

3,391

Cost of total funding liabilities

0.38

%

0.18

%

0.09

%

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $1.1 million, $1.0 million, and $652,000 for the three months ended December 31, 2022, September 30, 2022, and December 31, 2021, respectively, determined by applying the Company's marginal tax rates in effect during each respective quarter.

(2) Interest rate spread represents the difference between weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(3) Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

Years Ended

December 31, 2022

December 31, 2021

Interest

Interest

Average

Earned/

Yield/

Average

Earned/

Yield/

Balance

Paid

Rate

Balance

Paid

Rate

Interest-earning assets

Interest earning deposits with banks, federal funds sold, and short term investments

$

1,222,434

$

14,385

1.18

%

$

1,864,346

$

2,494

0.13

%

Securities

Securities - trading

3,764

%

3,344

%

Securities - taxable investments

2,948,358

50,354

1.71

%

1,795,199

30,477

1.70

%

Securities - nontaxable investments (1)

196

7

3.57

%

469

20

4.26

%

Total securities

$

2,952,318

$

50,361

1.71

%

$

1,799,012

$

30,497

1.70

%

Loans held for sale

4,774

172

3.60

%

34,056

856

2.51

%

Loans

Commercial and industrial (1)

1,538,848

77,074

5.01

%

1,823,914

79,752

4.37

%

Commercial real estate (1)

7,807,427

326,593

4.18

%

4,702,346

185,908

3.95

%

Commercial construction

1,191,394

57,804

4.85

%

616,037

24,696

4.01

%

Small business

204,982

10,886

5.31

%

180,473

9,276

5.14

%

Total commercial

10,742,651

472,357

4.40

%

7,322,770

299,632

4.09

%

Residential real estate

1,831,493

63,443

3.46

%

1,286,470

46,279

3.60

%

Home equity

1,061,228

44,048

4.15

%

1,025,809

35,160

3.43

%

Total consumer real estate

2,892,721

107,491

3.72

%

2,312,279

81,439

3.52

%

Other consumer

31,986

2,114

6.61

%

23,885

1,668

6.98

%

Total loans

$

13,667,358

$

581,962

4.26

%

$

9,658,934

$

382,739

3.96

%

Total interest-earning assets

$

17,846,884

$

646,880

3.62

%

$

13,356,348

$

416,586

3.12

%

Cash and due from banks

184,812

152,723

Federal Home Loan Bank stock

7,134

10,283

Other assets

1,858,210

1,335,193

Total assets

$

19,897,040

$

14,854,547

Interest-bearing liabilities

Deposits

Savings and interest checking accounts

$

6,159,289

$

8,339

0.14

%

$

4,590,055

$

1,610

0.04

%

Money market

3,489,981

11,683

0.33

%

2,516,871

1,930

0.08

%

Time deposits

1,310,442

4,630

0.35

%

936,046

4,787

0.51

%

Total interest-bearing deposits

$

10,959,712

$

24,652

0.22

%

$

8,042,972

$

8,327

0.10

%

Borrowings

Federal Home Loan Bank borrowings

16,138

313

1.94

%

41,556

897

2.16

%

Long-term borrowings

2,235

31

1.39

%

21,072

331

1.57

%

Junior subordinated debentures

62,854

2,125

3.38

%

62,852

1,692

2.69

%

Subordinated debentures

49,837

2,470

4.96

%

49,741

2,470

4.97

%

Total borrowings

$

131,064

$

4,939

3.77

%

$

175,221

$

5,390

3.08

%

Total interest-bearing liabilities

$

11,090,776

$

29,591

0.27

%

$

8,218,193

$

13,717

0.17

%

Noninterest-bearing demand deposits

5,559,997

4,443,410

Other liabilities

330,371

284,679

Total liabilities

$

16,981,144

$

12,946,282

Stockholders' equity

2,915,896

1,908,265

Total liabilities and stockholders' equity

$

19,897,040

$

14,854,547

Net interest income

$

617,289

$

402,869

Interest rate spread (2)

3.35

%

2.95

%

Net interest margin (3)

3.46

%

3.02

%

Supplemental Information

Total deposits, including demand deposits

$

16,519,709

$

24,652

$

12,486,382

$

8,327

Cost of total deposits

0.15

%

0.07

%

Total funding liabilities, including demand deposits

$

16,650,773

$

29,591

$

12,661,603

$

13,717

Cost of total funding liabilities

0.18

%

0.11

%

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $4.0 million and $1.3 million for the years ended months ended December 31, 2022 and 2021, respectively.

(2) Interest rate spread represents the difference between weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(3) Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

Certain amounts in prior year financial statements have been reclassified to conform to the current year's presentation.

APPENDIX A: NON-GAAP Reconciliation of Balance Sheet Metrics

(Unaudited, dollars in thousands, except per share data)

The following table summarizes the calculation of the Company's tangible common equity to tangible assets ratio and tangible book value per share, at the dates indicated:

December 31
2022

September 30
2022

December 31
2021

Tangible common equity

(Dollars in thousands, except per share data)

Stockholders' equity (GAAP)

$

2,886,701

$

2,817,201

$

3,018,449

(a)

Less: Goodwill and other intangibles

1,010,140

1,012,006

1,017,844

Tangible common equity

$

1,876,561

$

1,805,195

$

2,000,605

(b)

Tangible assets

Assets (GAAP)

$

19,294,174

$

19,703,269

$

20,423,405

(c)

Less: Goodwill and other intangibles

1,010,140

1,012,006

1,017,844

Tangible assets

$

18,284,034

$

18,691,263

$

19,405,561

(d)

Common Shares

45,641,238

45,634,626

47,349,778

(e)

Common equity to assets ratio (GAAP)

14.96

%

14.30

%

14.78

%

(a/c)

Tangible common equity to tangible assets ratio (Non-GAAP)

10.26

%

9.66

%

10.31

%

(b/d)

Book value per share (GAAP)

$

63.25

$

61.73

$

63.75

(a/e)

Tangible book value per share (Non-GAAP)

$

41.12

$

39.56

$

42.25

(b/e)

APPENDIX B: Non-GAAP Reconciliation of Earnings Metrics

(Unaudited, dollars in thousands)

The following table summarizes the impact of noncore items on the Company's calculation of noninterest income and noninterest expense, the impact of noncore items on noninterest income as a percentage of total revenue and the efficiency ratio, as well as the average tangible common equity used to calculate return on average tangible common equity and operating return on tangible common equity for the periods indicated:

Three Months Ended

Years Ended

December 31
2022

September 30
2022

December 31
2021

December 31
2022

December 31
2021

Net interest income (GAAP)

$

168,355

$

162,601

$

122,530

$

613,249

$

401,559

(a)

Noninterest income (GAAP)

$

32,302

$

28,195

$

29,180

$

114,667

$

105,850

(b)

Noninterest income on an operating basis (Non-GAAP)

$

32,302

$

28,195

$

29,180

$

114,667

$

105,850

(c)

Noninterest expense (GAAP)

$

94,872

$

92,728

$

117,126

$

373,662

$

332,529

(d)

Less:

Merger and acquisition expense

37,166

7,100

40,840

Noninterest expense on an operating basis (Non-GAAP)

$

94,872

$

92,728

$

79,960

$

366,562

$

291,689

(e)

Total revenue (GAAP)

$

200,657

$

190,796

$

151,710

$

727,916

$

507,409

(a+b)

Total operating revenue (Non-GAAP)

$

200,657

$

190,796

$

151,710

$

727,916

$

507,409

(a+c)

Net income (GAAP)

$

77,043

$

71,897

$

1,702

$

263,813

$

120,992

Operating net income (Non-GAAP) (See income statement for reconciliation of GAAP to Non-GAAP)

$

77,043

$

71,897

$

65,707

$

268,918

$

187,638

Average common equity (GAAP)

$

2,856,178

$

2,881,988

$

2,424,389

$

2,915,896

$

1,908,265

Less: Average goodwill and other intangibles

1,011,091

1,013,169

786,576

1,014,045

592,704

Tangible average tangible common equity (Non-GAAP)

$

1,845,087

$

1,868,819

$

1,637,813

$

1,901,851

$

1,315,561

Ratios

Noninterest income as a % of total revenue (GAAP)

16.10

%

14.78

%

19.23

%

15.75

%

20.86

%

(b/(a+b))

Noninterest income as a % of total revenue on an operating basis (Non-GAAP)

16.10

%

14.78

%

19.23

%

15.75

%

20.86

%

(c/(a+c))

Efficiency ratio (GAAP)

47.28

%

48.60

%

77.20

%

51.33

%

65.53

%

(d/(a+b))

Efficiency ratio on an operating basis (Non-GAAP)

47.28

%

48.60

%

52.71

%

50.36

%

57.49

%

(e/(a+c))

Return on average tangible common equity (Non-GAAP) (calculated by dividing net income by average tangible common equity)

16.57

%

15.26

%

0.41

%

13.87

%

9.20

%

Return on average tangible common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average tangible common equity)

16.57

%

15.26

%

15.92

%

14.14

%

14.26

%

APPENDIX C: Net Interest Margin Analysis & Non-GAAP Reconciliation of Core Margin

Three Months Ended

December 31, 2022

September 30, 2022

Volume

Interest

Margin
Impact

Volume

Interest

Margin
Impact

(Dollars in thousands)

Reported total interest earning assets

$

17,475,269

$

169,436

3.85

%

$

17,852,939

$

163,636

3.64

%

Core adjustments:

PPP volume @ 1%

(9,935

)

(25

)

(20,071

)

(46

)

PPP fee amortization

(62

)

(443

)

Total PPP impact

(9,935

)

(87

)

%

(20,071

)

(489

)

(0.01

)%

Acquisition fair value marks:

Loan amortization (accretion)

259

(624

)

CD amortization (accretion)

11

(97

)

270

0.01

%

(721

)

(0.02

)%

Nonaccrual interest, net

(95

)

%

(556

)

(0.01

)%

Other noncore adjustments

(1,279

)

(0.04

)%

(637

)

(0.01

)%

Core margin (Non-GAAP)

$

17,465,334

$

168,245

3.82

%

$

17,832,868

$

161,233

3.59

%

View source version on businesswire.com: https://www.businesswire.com/news/home/20230118006013/en/

Chris Oddleifson
President and Chief Executive Officer
(781) 982-6660

M ark J. Ruggiero
Chief Financial Officer and
Chief Accounting Officer
(781) 982-6281

Stock Information

Company Name: Independent Bank Corp.
Stock Symbol: INDB
Market: NASDAQ
Website: rocklandtrust.com

Menu

INDB INDB Quote INDB Short INDB News INDB Articles INDB Message Board
Get INDB Alerts

News, Short Squeeze, Breakout and More Instantly...