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 Second Quarter Net Income of $61.8 Million


INDB - Independent Bank Corp. Reports Second Quarter Net Income of $61.8 Million

Performance driven by higher revenues

Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, today announced 2022 second quarter net income of $61.8 million, or $1.32 per diluted share, compared to 2022 first quarter net income of $53.1 million, or $1.12 per diluted share, and 2022 first quarter operating net income of $58.2 million, or $1.23 per diluted share, which excluded pre-tax merger-related costs of $7.1 million associated with the acquisition of Meridian Bancorp, Inc. ("Meridian") and its subsidiary, East Boston Savings Bank ("EBSB"). There were no such costs included in 2022 second quarter results. 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.

“We generated solid results while continuing our focus on disciplined growth. Our core fundamentals were on full display this quarter as evidenced by revenue and loan growth along with a continuing sound balance sheet,” said Christopher Oddleifson, the Chief Executive Officer of Independent Bank Corp. and Rockland Trust Company. “Our ongoing success is a testament to the dedication of my talented colleagues and the enduring relationships they forge with each other and with the customers and communities that Rockland Trust serves. In these uncertain economic times, we remain committed to serving the needs of all our constituents and being the bank Where Each Relationship Matters ® .”

BALANCE SHEET

Total assets of $20.0 billion at June 30, 2022 decreased by $176.7 million, or 0.9%, from the prior quarter due primarily to the decline in liquid assets, and increased by $5.8 billion, or 40.8%, as compared to the year ago period, inclusive of the 2021 fourth quarter acquisition of Meridian.

Total loans at June 30, 2022 of $13.7 billion increased by $95.7 million, or 2.8% on an annualized basis compared to the prior quarter level. Excluding $69.0 million of net paydowns associated with the Paycheck Protection Program ("PPP"), the loan portfolio increased by $164.7 million, or 4.9% on an annualized basis, compared to the prior quarter. Organic loan growth was driven primarily by strong consumer loan activity, as the majority of residential real estate loan closings were retained on the balance sheet, resulting in 8.1% growth (32.4% annualized) for the quarter in that portfolio, while increased demand and line utilization fueled 3.9% (15.5% annualized) growth in home equity balances. On the commercial side, increased line utilization and higher closing volumes drove solid growth in both the commercial and industrial and construction categories, while elevated attrition outpaced strong closing activity within commercial real estate. Robust small business origination activity led to solid 2.8% growth for the quarter.

Deposit balances of $16.6 billion at June 30, 2022 decreased by $123.8 million, or 0.7%, from the prior quarter primarily attributable to continued runoff in higher-cost time deposits, while growth in municipal deposits was offset by personal and business deposit declines within the core categories. Core deposits comprised 86.8% of total deposits at June 30, 2022, an increase from 85.8% at March 31, 2022. The total cost of deposits for the quarter remained at 0.05%.

The securities portfolio increased by $73.2 million, or 2.6%, when compared to the prior quarter, reflecting the Company's ongoing strategy to deploy a portion of excess cash balances into investment securities. Total purchases for the quarter were $196.7 million, offset by an unrealized loss of $30.7 million related to the available for sale portfolio, as well as paydowns, calls, and maturities. Total securities represented 14.7% of total assets as of June 30, 2022, as compared to 14.2% at March 31, 2022

Stockholders' equity at June 30, 2022 decreased 3.2% when compared to the prior quarter, which decrease is primarily attributable to the Company's repurchase of approximately 1.3 million in shares during the second quarter of 2022 under the Company's buyback program, which totaled $103.4 million, along with elevated levels of unrealized losses on available for sale investment securities included in other comprehensive income, which were partially offset by strong earnings retention. As a result of this decrease in stockholders' equity, book value per share decreased by $0.27, or 0.4%, to $62.32 during the second quarter as compared to the prior quarter. The Company's ratio of common equity to assets of 14.37% at June 30, 2022 represented a decrease of 34 basis points from the prior quarter and an increase of 210 basis points from the year ago period. The Company's tangible book value per share at June 30, 2022 declined by $0.84, or 2.0%, from the prior quarter to $40.31, but represented an increase of 9.6% from the year ago period inclusive of the accretive impact of the Meridian acquisition. The Company's ratio of tangible common equity to tangible assets of 9.79% at June 30, 2022 represents a decrease of 39 basis points from the prior quarter and an increase of 90 basis points from the year ago period. Please refer to Appendix A for a detailed reconciliation of Non-GAAP metrics.

NET INTEREST INCOME

Net interest income for the second quarter increased 5.4% to $144.9 million compared to $137.4 million for the prior quarter, primarily reflecting the positive impact of asset repricing in the rising interest rate environment in conjunction with relatively stable funding costs, offset by reduced net PPP fee income of $1.7 million. The reported net interest margin increased by 18 basis points from the prior quarter to 3.27%, and increased 23 basis points to 3.23% on a core basis when excluding PPP fees, purchase accounting, and other non-recurring items. Please refer to Appendix C for additional details regarding the net interest margin.

NONINTEREST INCOME

Noninterest income of $27.9 million for the second quarter of 2022 was $1.6 million, or 6.2% higher compared to the prior quarter. Significant changes in noninterest income for the second quarter compared to the prior quarter included the following:

  • Deposit account fees and interchange and ATM fees increased by $335,000, or 6.1%, and $418,000, or 11.6%, respectively, both driven by increased transaction volume during the second quarter.
  • Investment management income increased by $656,000, or 7.6%, compared to the prior quarter primarily due to seasonal tax preparation fees as well as strong retail and insurance performance, offset partially by depressed market valuations during the second quarter. As of June 30, 2022, total assets under administration had decreased $568.0 million, or 9.9% to $5.2 billion, primarily due to declines in market values.
  • Mortgage banking income decreased by $320,000, or 23.5%, despite stronger origination volumes, as a greater portion of new originations were retained in the Company's portfolio versus being sold in the secondary market as compared to the prior quarter.
  • Loan level derivative income decreased by $168,000, or 27.8%, to $436,000, due primarily to lower customer volume.
  • Other noninterest income increased by $506,000, or 10.7%, primarily attributable to increases in rental income from equipment leases and discounted purchases of Massachusetts historical tax credits.

NONINTEREST EXPENSE

Noninterest expense of $90.6 million for the second quarter of 2022 represented a $4.9 million, or 5.2%, decrease compared to the prior quarter. Significant changes in noninterest expense for the second quarter compared to the prior quarter included the following:

  • Salaries and employee benefits increased by $827,000, or 1.7%, primarily due to increases in general salary expenses and incentive programs, partially offset by decreases in payroll taxes and retirement costs.
  • Occupancy and equipment decreased by $1.7 million, or 12.5%, due mostly to decreased snow removal costs from the prior quarter of $1.2 million, utility expenses, and reduced rent related to several terminated locations acquired from EBSB.
  • The Company incurred merger related costs of $7.1 million associated with the Meridian acquisition during the first quarter of 2022. No such costs were recorded during the second quarter.
  • Other noninterest expense increased by $3.2 million, or 14.3%, due primarily to increases in consultant fees, elevated unrealized losses on equity securities, director expenses related to equity compensation granted during the quarter, advertising costs, and recruitment expense.

The Company generated a return on average assets and a return on average common equity of 1.24% and 8.49%, respectively, for the second quarter of 2022, as compared to 1.06% and 7.16%, respectively, or 1.17% and 7.85%, respectively, on an operating basis, for the prior quarter.

The Company’s tax rate for the second quarter of 2022 was 24.8%, compared to 24.4% for the prior quarter.

ASSET QUALITY

During the second quarter of 2022, the Company recorded total net charge-offs of $199,000, equating to 0.01% of average loans on an annualized basis. Nonperforming loans declined slightly to $55.9 million, or 0.41% of total loans at June 30, 2022, as compared to $56.6 million, or 0.42% of total loans at March 31, 2022. Delinquency as a percentage of total loans increased 11 basis points from the prior quarter to 0.40% at June 30, 2022.

In addition, total loans subject to a COVID-19 related payment deferral decreased significantly to $197.4 million, or 1.4% of total loans, at June 30, 2022, as compared to $304.5 million, or 2.2% of total loans, at March 31, 2022. All loans subject to a payment deferral at June 30, 2022 were performing in accordance with the modified terms.

The Company recorded no provision for credit losses during the second quarter of 2022 as continued strong credit quality metrics countered additional provisioning for net loan growth. The allowance for credit losses on total loans was $144.3 million, or 1.06% of total loans, at June 30, 2022, as compared to $144.5 million, or 1.06% of total loans, at March 31, 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 second quarter earnings at 10:00 a.m. Eastern Time on Friday, July 22, 2022. 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: 9471677 and will be available through July 29, 2022. Additionally, a webcast replay will be available on the Company's website until July 22, 2023.

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" 2021 list, an honor earned for the 13th 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 COVID-19 pandemic and any uncertainty regarding the length and extent of economic contraction as a result of the pandemic;
  • the potential 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, including the magnitude and duration of the COVID-19 pandemic, 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;
  • 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, including as a result of our participation in and execution of government programs related to the COVID-19 pandemic;
  • 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 including, but not limited to, changes to how the Company accounts for credit losses;
  • cyber security attacks or intrusions that could adversely impact our businesses; and
  • other unexpected material adverse changes in our operations or earnings.

Further, the foregoing factors may be exacerbated by the ultimate impact of the COVID-19 pandemic, which remains unknown at this time due to factors and future developments that are uncertain, unpredictable and, in many cases, beyond the Company's control, including the scope, duration and extent of the pandemic and any further resurgences, the efficacy, availability and public acceptance of vaccines, boosters or other treatments, actions taken by governmental authorities in response to the pandemic and the direct and indirect impact of these actions and the pandemic generally on the Company’s employees, customers, business and third-parties with which the Company conducts business.

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 contains 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 out-sized cash balances, unique low-yielding loans originated through government programs in response to the pandemic, or significant purchase accounting adjustments. 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. Similarly, management reviews certain loan metrics such as growth rates and allowance as a percentage of total loans, adjusted to exclude loans that are not considered part of its core portfolio, which includes loans originated in association with government sponsored and guaranteed programs in response to the pandemic, to arrive at adjusted numbers more representative of the core growth of the portfolio and core reserve to loan ratio.

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

June 30
2022

March 31
2022

June 30
2021

Jun 2022 vs.

Jun 2022 vs.

Mar 2022

Jun 2021

Assets

Cash and due from banks

$

202,802

$

173,779

$

141,953

16.70

%

42.87

%

Interest-earning deposits with banks

1,273,465

1,666,580

2,114,477

(23.59

) %

(39.77

) %

Securities

Trading

3,637

3,956

3,439

(8.06

) %

5.76

%

Equities

21,181

22,611

22,975

(6.32

) %

(7.81

) %

Available for sale

1,501,949

1,552,731

794,516

(3.27

) %

89.04

%

Held to maturity

1,408,189

1,282,441

861,821

9.81

%

63.40

%

Total securities

2,934,956

2,861,739

1,682,751

2.56

%

74.41

%

Loans held for sale

2,358

6,144

25,561

(61.62

) %

(90.78

) %

Loans

Commercial and industrial

1,541,046

1,566,192

1,726,498

(1.61

) %

(10.74

) %

Commercial real estate

7,791,757

7,897,616

4,251,543

(1.34

) %

83.27

%

Commercial construction

1,194,577

1,153,945

496,539

3.52

%

140.58

%

Small business

205,953

200,405

182,863

2.77

%

12.63

%

Total commercial

10,733,333

10,818,158

6,657,443

(0.78

) %

61.22

%

Residential real estate

1,844,057

1,706,045

1,240,279

8.09

%

48.68

%

Home equity - first position

587,314

577,881

606,332

1.63

%

(3.14

) %

Home equity - subordinate positions

478,196

447,934

412,076

6.76

%

16.05

%

Total consumer real estate

2,909,567

2,731,860

2,258,687

6.50

%

28.82

%

Other consumer

32,864

30,009

22,858

9.51

%

43.77

%

Total loans

13,675,764

13,580,027

8,938,988

0.70

%

52.99

%

Less: allowance for credit losses

(144,319

)

(144,518

)

(102,357

)

(0.14

) %

41.00

%

Net loans

13,531,445

13,435,509

8,836,631

0.71

%

53.13

%

Federal Home Loan Bank stock

6,249

11,407

9,079

(45.22

) %

(31.17

) %

Bank premises and equipment, net

202,221

199,106

117,435

1.56

%

72.20

%

Goodwill

985,072

985,072

506,206

%

94.60

%

Other intangible assets

28,845

30,759

20,370

(6.22

) %

41.61

%

Cash surrender value of life insurance policies

292,807

291,192

242,963

0.55

%

20.52

%

Other assets

522,230

497,891

496,781

4.89

%

5.12

%

Total assets

$

19,982,450

$

20,159,178

$

14,194,207

(0.88

) %

40.78

%

Liabilities and Stockholders' Equity

Deposits

Noninterest-bearing demand deposits

$

5,562,174

$

5,537,156

$

4,370,852

0.45

%

27.26

%

Savings and interest checking accounts

6,347,601

6,247,806

4,445,903

1.60

%

42.77

%

Money market

3,419,170

3,579,820

2,352,897

(4.49

) %

45.32

%

Time certificates of deposit

1,310,603

1,398,610

817,319

(6.29

) %

60.35

%

Total deposits

16,639,548

16,763,392

11,986,971

(0.74

) %

38.81

%

Borrowings

Federal Home Loan Bank borrowings

25,652

25,660

35,693

(0.03

) %

(28.13

) %

Long-term borrowings, net

23,425

n/a

(100.00

) %

Junior subordinated debentures, net

62,854

62,854

62,852

%

%

Subordinated debentures, net

49,838

49,814

49,743

0.05

%

0.19

%

Total borrowings

138,344

138,328

171,713

0.01

%

(19.43

) %

Total deposits and borrowings

16,777,892

16,901,720

12,158,684

(0.73

) %

37.99

%

Other liabilities

333,373

292,019

293,901

14.16

%

13.43

%

Total liabilities

17,111,265

17,193,739

12,452,585

(0.48

) %

37.41

%

Stockholders' equity

Common stock

459

472

329

(2.75

) %

39.51

%

Additional paid in capital

2,146,333

2,247,518

948,130

(4.50

) %

126.38

%

Retained earnings

833,857

795,651

763,596

4.80

%

9.20

%

Accumulated other comprehensive income (loss), net of tax

(109,464

)

(78,202

)

29,567

39.98

%

(470.22

) %

Total stockholders' equity

2,871,185

2,965,439

1,741,622

(3.18

) %

64.86

%

Total liabilities and stockholders' equity

$

19,982,450

$

20,159,178

$

14,194,207

(0.88

) %

40.78

%

CONSOLIDATED STATEMENTS OF INCOME

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

Three Months Ended

% Change

% Change

June 30
2022

March 31
2022

June 30
2021

Jun 2022 vs.

Jun 2022 vs.

Mar 2022

Jun 2021

Interest income

Interest on federal funds sold and short-term investments

$

2,817

$

886

$

513

217.95

%

449.12

%

Interest and dividends on securities

11,283

10,044

7,189

12.34

%

56.95

%

Interest and fees on loans

133,988

129,625

88,814

3.37

%

50.86

%

Interest on loans held for sale

35

64

186

(45.31

) %

(81.18

) %

Total interest income

148,123

140,619

96,702

5.34

%

53.17

%

Interest expense

Interest on deposits

2,111

2,107

2,017

0.19

%

4.66

%

Interest on borrowings

1,151

1,080

1,331

6.57

%

(13.52

) %

Total interest expense

3,262

3,187

3,348

2.35

%

(2.57

) %

Net interest income

144,861

137,432

93,354

5.41

%

55.17

%

Provision for credit losses

(2,000

)

(5,000

)

(100.00

) %

(100.00

) %

Net interest income after provision for credit losses

144,861

139,432

98,354

3.89

%

47.29

%

Noninterest income

Deposit account fees

5,828

5,493

3,822

6.10

%

52.49

%

Interchange and ATM fees

4,027

3,609

3,068

11.58

%

31.26

%

Investment management

9,329

8,673

8,872

7.56

%

5.15

%

Mortgage banking income

1,042

1,362

2,705

(23.49

) %

(61.48

) %

Increase in cash surrender value of life insurance policies

1,871

1,795

1,589

4.23

%

17.75

%

Gain on life insurance benefits

123

100.00

%

100.00

%

Loan level derivative income

436

604

116

(27.81

) %

275.86

%

Other noninterest income

5,242

4,736

4,795

10.68

%

9.32

%

Total noninterest income

27,898

26,272

24,967

6.19

%

11.74

%

Noninterest expenses

Salaries and employee benefits

49,538

48,711

42,635

1.70

%

16.19

%

Occupancy and equipment expenses

11,637

13,302

8,706

(12.52

) %

33.67

%

Data processing and facilities management

2,247

2,372

1,686

(5.27

) %

33.27

%

FDIC assessment

1,743

1,805

775

(3.43

) %

124.90

%

Merger and acquisition expense

7,100

1,731

(100.00

) %

(100.00

) %

Other noninterest expenses

25,397

22,210

17,769

14.35

%

42.93

%

Total noninterest expenses

90,562

95,500

73,302

(5.17

) %

23.55

%

Income before income taxes

82,197

70,204

50,019

17.08

%

64.33

%

Provision for income taxes

20,421

17,107

12,447

19.37

%

64.06

%

Net Income

$

61,776

$

53,097

$

37,572

16.35

%

64.42

%

Weighted average common shares (basic)

46,665,101

47,366,753

33,033,578

Common share equivalents

14,096

20,711

21,270

Weighted average common shares (diluted)

46,679,197

47,387,464

33,054,848

Basic earnings per share

$

1.32

$

1.12

$

1.14

17.86

%

15.79

%

Diluted earnings per share

$

1.32

$

1.12

$

1.14

17.86

%

15.79

%

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

Net income

$

61,776

$

53,097

$

37,572

Noninterest expense components

Add - merger and acquisition expenses

7,100

1,731

Noncore increases to income before taxes

7,100

1,731

Net tax benefit associated with noncore items (1)

(1,995

)

(487

)

Noncore increases to net income

5,105

1,244

Operating net income (Non-GAAP)

$

61,776

$

58,202

$

38,816

6.14

%

59.15

%

Diluted earnings per share, on an operating basis

$

1.32

$

1.23

$

1.17

7.32

%

12.82

%

(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)

3.27

%

3.09

%

2.99

%

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

1.24

%

1.06

%

1.08

%

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

1.24

%

1.17

%

1.12

%

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

8.49

%

7.16

%

8.70

%

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

8.49

%

7.85

%

8.98

%

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

16.15

%

16.05

%

21.10

%

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)

16.15

%

16.05

%

21.10

%

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

52.42

%

58.34

%

61.95

%

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

52.42

%

54.00

%

60.49

%

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

13.01

%

10.82

%

12.50

%

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

13.01

%

11.86

%

12.91

%

CONSOLIDATED STATEMENTS OF INCOME

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

Six Months Ended

% Change

June 30
2022

June 30
2021

Jun 2022 vs.

Jun 2021

Interest income

Interest on federal funds sold and short-term investments

$

3,703

$

839

341.36

%

Interest and dividends on securities

21,327

13,821

54.31

%

Interest and fees on loans

263,613

181,197

45.48

%

Interest on loans held for sale

99

482

(79.46

) %

Total interest income

288,742

196,339

47.06

%

Interest expense

Interest on deposits

4,218

4,728

(10.79

) %

Interest on borrowings

2,231

2,673

(16.54

) %

Total interest expense

6,449

7,401

(12.86

) %

Net interest income

282,293

188,938

49.41

%

Provision for credit losses

(2,000

)

(7,500

)

(73.33

) %

Net interest income after provision for credit losses

284,293

196,438

44.72

%

Noninterest income

Deposit account fees

11,321

7,406

52.86

%

Interchange and ATM fees

7,636

5,788

31.93

%

Investment management

18,002

17,176

4.81

%

Mortgage banking income

2,404

8,445

(71.53

) %

Increase in cash surrender value of life insurance policies

3,666

2,912

25.89

%

Gain on life insurance benefits

123

258

(52.33

) %

Loan level derivative income

1,040

289

259.86

%

Other noninterest income

9,978

7,939

25.68

%

Total noninterest income

54,170

50,213

7.88

%

Noninterest expenses

Salaries and employee benefits

98,249

82,524

19.06

%

Occupancy and equipment expenses

24,939

17,979

38.71

%

Data processing and facilities management

4,619

3,351

37.84

%

FDIC assessment

3,548

1,825

94.41

%

Merger and acquisition expense

7,100

1,731

310.17

%

Other noninterest expenses

47,607

35,574

33.83

%

Total noninterest expenses

186,062

142,984

30.13

%

Income before income taxes

152,401

103,667

47.01

%

Provision for income taxes

37,528

24,384

53.90

%

Net Income

$

114,873

$

79,283

44.89

%

Weighted average common shares (basic)

47,013,989

33,014,561

Common share equivalents

17,403

25,085

Weighted average common shares (diluted)

47,031,392

33,039,646

Basic earnings per share

$

2.44

$

2.40

1.67

%

Diluted earnings per share

$

2.44

$

2.40

1.67

%

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

Net Income

$

114,873

$

79,283

Noninterest expense components

Add - merger and acquisition expenses

7,100

1,731

Noncore increases to income before taxes

7,100

1,731

Net tax benefit associated with noncore items (1)

(1,995

)

(487

)

Noncore increases to net income

$

5,105

$

1,244

Operating net income (Non-GAAP)

$

119,978

$

80,527

48.99

%

Diluted earnings per share, on an operating basis

$

2.55

$

2.44

4.51

%

(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)

3.18

%

3.12

%

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

1.15

%

1.17

%

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

1.21

%

1.19

%

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

7.82

%

9.28

%

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

8.16

%

9.42

%

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

11.89

%

13.38

%

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

12.42

%

13.59

%

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

16.10

%

21.00

%

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

%

21.00

%

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

55.30

%

59.79

%

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

53.19

%

59.06

%

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

11.89

%

13.38

%

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

12.42

%

13.59

%

ASSET QUALITY

(Unaudited, dollars in thousands)

Nonperforming Assets At

June 30
2022

March 31
2022

June 30
2021

Nonperforming loans

Commercial & industrial loans

$

3,518

$

3,517

$

20,831

Commercial real estate loans

40,074

40,470

9,031

Small business loans

31

20

558

Residential real estate loans

8,563

8,457

12,786

Home equity

3,514

3,761

4,517

Other consumer

215

393

95

Total nonperforming loans

55,915

56,618

47,818

Total nonperforming assets

$

55,915

$

56,618

$

47,818

Nonperforming loans/gross loans

0.41

%

0.42

%

0.53

%

Nonperforming assets/total assets

0.28

%

0.28

%

0.34

%

Allowance for credit losses/nonperforming loans

258.10

%

255.25

%

214.06

%

Allowance for credit losses/total loans

1.06

%

1.06

%

1.15

%

Delinquent loans/total loans

0.40

%

0.29

%

0.11

%

Nonperforming Assets Reconciliation for the Three Months Ended

June 30
2022

March 31
2022

June 30
2021

Nonperforming assets beginning balance

$

56,618

$

27,820

$

59,201

New to nonperforming

2,822

33,754

2,233

Loans charged-off

(545

)

(706

)

(481

)

Loans paid-off /sold

(2,239

)

(1,485

)

(10,364

)

Loans restored to performing status

(738

)

(2,702

)

(2,771

)

Other

(3

)

(63

)

Nonperforming assets ending balance

$

55,915

$

56,618

$

47,818

Net Charge-Offs (Recoveries)

Three Months Ended

Six Months Ended

June 30
2022

March 31
2022

June 30
2021

June 30
2022

June 30
2021

Net charge-offs (recoveries)

Commercial and industrial loans

$

(29

)

$

(13

)

$

107

$

(42

)

$

3,374

Commercial real estate loans

(3

)

(3

)

(57

)

Small business loans

(22

)

22

31

86

Residential real estate loans

(1

)

Home equity

84

(2

)

24

82

11

Other consumer

166

400

30

566

122

Total net charge-offs

$

199

$

404

$

192

$

603

$

3,535

Net charge-offs to average loans (annualized)

0.01

%

0.01

%

0.01

%

0.01

%

0.08

%

Troubled Debt Restructurings At

June 30
2022

March 31
2022

June 30
2021

Troubled debt restructurings on accrual status

$

11,734

$

13,288

$

19,495

Troubled debt restructurings on nonaccrual status

1,677

1,972

20,212

Total troubled debt restructurings

$

13,411

$

15,260

$

39,707

BALANCE SHEET AND CAPITAL RATIOS

June 30
2022

March 31
2022

June 30
2021

Gross loans/total deposits

82.19

%

81.01

%

74.57

%

Common equity tier 1 capital ratio (1)

13.90

%

14.45

%

13.31

%

Tier 1 leverage capital ratio (1)

10.42

%

10.62

%

9.41

%

Common equity to assets ratio GAAP

14.37

%

14.71

%

12.27

%

Tangible common equity to tangible assets ratio (2)

9.79

%

10.18

%

8.89

%

Book value per share GAAP

$

62.32

$

62.59

$

52.72

Tangible book value per share (2)

$

40.31

$

41.15

$

36.78

(1) Estimated number for June 30, 2022.

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

INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION

(Unaudited, dollars in thousands)

Three Months Ended

June 30, 2022

March 31, 2022

June 30, 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

$

1,377,286

$

2,817

0.82

%

$

1,906,164

$

886

0.19

%

$

1,882,285

$

513

0.11

%

Securities

Securities - trading

3,863

%

3,732

%

3,359

%

Securities - taxable investments

2,889,245

11,281

1.57

%

2,726,281

10,043

1.49

%

1,514,336

7,184

1.90

%

Securities - nontaxable investments (1)

197

3

6.11

%

201

1

2.02

%

555

6

4.34

%

Total securities

$

2,893,305

$

11,284

1.56

%

$

2,730,214

$

10,044

1.49

%

$

1,518,250

$

7,190

1.90

%

Loans held for sale

3,842

35

3.65

%

9,475

64

2.74

%

28,279

186

2.64

%

Loans

Commercial and industrial (1)

1,537,883

17,496

4.56

%

1,535,619

17,031

4.50

%

1,944,026

20,351

4.20

%

Commercial real estate (1)

7,827,442

76,771

3.93

%

7,911,349

76,030

3.90

%

4,196,171

41,532

3.97

%

Commercial construction

1,193,353

13,456

4.52

%

1,190,659

12,268

4.18

%

514,935

4,777

3.72

%

Small business

203,947

2,656

5.22

%

194,819

2,416

5.03

%

178,525

2,302

5.17

%

Total commercial

10,762,625

110,379

4.11

%

10,832,446

107,745

4.03

%

6,833,657

68,962

4.05

%

Residential real estate

1,761,986

14,879

3.39

%

1,649,157

13,697

3.37

%

1,226,520

11,058

3.62

%

Home equity

1,046,933

9,178

3.52

%

1,032,308

8,662

3.40

%

1,024,798

8,591

3.36

%

Total consumer real estate

2,808,919

24,057

3.44

%

2,681,465

22,359

3.38

%

2,251,318

19,649

3.50

%

Other consumer

31,554

507

6.44

%

29,814

489

6.65

%

22,471

411

7.34

%

Total loans

$

13,603,098

$

134,943

3.98

%

$

13,543,725

$

130,593

3.91

%

$

9,107,446

$

89,022

3.92

%

Total interest-earning assets

$

17,877,531

$

149,079

3.34

%

$

18,189,578

$

141,587

3.16

%

$

12,536,260

$

96,911

3.10

%

Cash and due from banks

190,501

171,533

142,198

Federal Home Loan Bank stock

6,249

11,407

9,410

Other assets

1,855,351

1,851,196

1,258,056

Total assets

$

19,929,632

$

20,223,714

$

13,945,924

Interest-bearing liabilities

Deposits

Savings and interest checking accounts

$

6,192,761

$

710

0.05

%

$

6,255,843

$

598

0.04

%

$

4,339,645

$

384

0.04

%

Money market

3,486,017

607

0.07

%

3,608,793

559

0.06

%

2,347,852

429

0.07

%

Time deposits

1,356,507

794

0.23

%

1,466,651

950

0.26

%

843,090

1,204

0.57

%

Total interest-bearing deposits

$

11,035,285

$

2,111

0.08

%

$

11,331,287

$

2,107

0.08

%

$

7,530,587

$

2,017

0.11

%

Borrowings

Federal Home Loan Bank borrowings

25,654

123

1.92

%

25,696

133

2.10

%

35,704

191

2.15

%

Long-term borrowings

%

9,063

31

1.39

%

23,417

94

1.61

%

Junior subordinated debentures

62,854

410

2.62

%

62,853

299

1.93

%

62,852

429

2.74

%

Subordinated debentures

49,825

618

4.97

%

49,800

617

5.02

%

49,730

618

4.98

%

Total borrowings

$

138,333

$

1,151

3.34

%

$

147,412

$

1,080

2.97

%

$

171,703

$

1,332

3.11

%

Total interest-bearing liabilities

$

11,173,618

$

3,262

0.12

%

$

11,478,699

$

3,187

0.11

%

$

7,702,290

$

3,349

0.17

%

Noninterest-bearing demand deposits

5,546,041

5,443,465

4,237,135

Other liabilities

290,467

293,597

273,449

Total liabilities

$

17,010,126

$

17,215,761

$

12,212,874

Stockholders' equity

2,919,506

3,007,953

1,733,050

Total liabilities and stockholders' equity

$

19,929,632

$

20,223,714

$

13,945,924

Net interest income

$

145,817

$

138,400

$

93,562

Interest rate spread (2)

3.22

%

3.05

%

2.93

%

Net interest margin (3)

3.27

%

3.09

%

2.99

%

Supplemental Information

Total deposits, including demand deposits

$

16,581,326

$

2,111

$

16,774,752

$

2,107

$

11,767,722

$

2,017

Cost of total deposits

0.05

%

0.05

%

0.07

%

Total funding liabilities, including demand deposits

$

16,719,659

$

3,262

$

16,922,164

$

3,187

$

11,939,425

$

3,349

Cost of total funding liabilities

0.08

%

0.08

%

0.11

%

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $956,000, $968,000, and $209,000 for the three months ended June 30, 2022, March 31, 2022, and June 30, 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.

Six Months Ended

June 30, 2022

June 30, 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

$

1,640,264

$

3,703

0.46

%

$

1,603,407

$

839

0.11

%

Securities

Securities - trading

3,798

%

3,150

%

Securities - taxable investments

2,808,213

21,324

1.53

%

1,383,122

13,811

2.01

%

Securities - nontaxable investments (1)

199

4

4.05

%

599

12

4.04

%

Total securities

$

2,812,210

$

21,328

1.53

%

$

1,386,871

$

13,823

2.01

%

Loans held for sale

6,643

99

3.01

%

38,907

482

2.50

%

Loans

Commercial and industrial (1)

1,536,757

34,527

4.53

%

2,029,075

43,397

4.31

%

Commercial real estate (1)

7,869,164

152,800

3.92

%

4,176,202

81,908

3.96

%

Commercial construction

1,192,013

25,724

4.35

%

534,933

10,060

3.79

%

Small business

199,408

5,072

5.13

%

176,434

4,583

5.24

%

Total commercial

10,797,342

218,123

4.07

%

6,916,644

139,948

4.08

%

Residential real estate

1,705,883

28,576

3.38

%

1,248,778

23,494

3.79

%

Home equity

1,039,661

17,840

3.46

%

1,037,446

17,348

3.37

%

Total consumer real estate

2,745,544

46,416

3.41

%

2,286,224

40,842

3.60

%

Other consumer

30,690

996

6.54

%

22,087

843

7.70

%

Total loans

$

13,573,576

$

265,535

3.94

%

$

9,224,955

$

181,633

3.97

%

Total interest-earning assets

$

18,032,693

$

290,665

3.25

%

$

12,254,140

$

196,777

3.24

%

Cash and due from banks

181,069

148,499

Federal Home Loan Bank stock

8,814

9,828

Other assets

1,853,285

1,249,898

Total assets

$

20,075,861

$

13,662,365

Interest-bearing liabilities

Deposits

Savings and interest checking accounts

$

6,224,128

$

1,308

0.04

%

$

4,225,331

$

807

0.04

%

Money market

3,547,066

1,166

0.07

%

2,318,106

950

0.08

%

Time deposits

1,411,275

1,744

0.25

%

874,676

2,971

0.68

%

Total interest-bearing deposits

$

11,182,469

$

4,218

0.08

%

$

7,418,113

$

4,728

0.13

%

Borrowings

Federal Home Loan Bank borrowings

25,675

256

2.01

%

35,746

379

2.14

%

Long-term borrowings

4,506

31

1.39

%

25,818

205

1.60

%

Junior subordinated debentures

62,854

709

2.27

%

62,851

855

2.74

%

Subordinated debentures

49,813

1,235

5.00

%

49,717

1,235

5.01

%

Total borrowings

$

142,848

$

2,231

3.15

%

$

174,132

$

2,674

3.10

%

Total interest-bearing liabilities

$

11,325,317

$

6,449

0.11

%

$

7,592,245

$

7,402

0.20

%

Noninterest-bearing demand deposits

5,495,036

4,067,235

Other liabilities

292,023

279,620

Total liabilities

$

17,112,376

$

11,939,100

Stockholders' equity

2,963,485

1,723,265

Total liabilities and stockholders' equity

$

20,075,861

$

13,662,365

Net interest income

$

284,216

$

189,375

Interest rate spread (2)

3.14

%

3.04

%

Net interest margin (3)

3.18

%

3.12

%

Supplemental Information

Total deposits, including demand deposits

$

16,677,505

$

4,218

$

11,485,348

$

4,728

Cost of total deposits

0.05

%

0.08

%

Total funding liabilities, including demand deposits

$

16,820,353

$

6,449

$

11,659,480

$

7,402

Cost of total funding liabilities

0.08

%

0.13

%

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $1.9 million and $438,000 for the six months ended June 30, 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:

June 30
2022

March 31
2022

June 30
2021

Tangible common equity

(Dollars in thousands, except per share data)

Stockholders' equity (GAAP)

$

2,871,185

$

2,965,439

$

1,741,622

(a)

Less: Goodwill and other intangibles

1,013,917

1,015,831

526,576

Tangible common equity

$

1,857,268

$

1,949,608

$

1,215,046

(b)

Tangible assets

Assets (GAAP)

$

19,982,450

$

20,159,178

$

14,194,207

(c)

Less: Goodwill and other intangibles

1,013,917

1,015,831

526,576

Tangible assets

$

18,968,533

$

19,143,347

$

13,667,631

(d)

Common Shares

46,069,761

47,377,125

33,037,859

(e)

Common equity to assets ratio (GAAP)

14.37

%

14.71

%

12.27

%

(a/c)

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

9.79

%

10.18

%

8.89

%

(b/d)

Book value per share (GAAP)

$

62.32

$

62.59

$

52.72

(a/e)

Tangible book value per share (Non-GAAP)

$

40.31

$

41.15

$

36.78

(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

Six Months Ended

June 30
2022

March 31
2022

June 30
2021

June 30
2022

June 30
2021

Net interest income (GAAP)

$

144,861

$

137,432

$

93,354

$

282,293

$

188,938

(a)

Noninterest income (GAAP)

$

27,898

$

26,272

$

24,967

$

54,170

$

50,213

(b)

Noninterest income on an operating basis (Non-GAAP)

$

27,898

$

26,272

$

24,967

$

54,170

$

50,213

(c)

Noninterest expense (GAAP)

$

90,562

$

95,500

$

73,302

$

186,062

$

142,984

(d)

Less:

Merger and acquisition expense

7,100

1,731

7,100

1,731

Noninterest expense on an operating basis (Non-GAAP)

$

90,562

$

88,400

$

71,571

$

178,962

$

141,253

(e)

Total revenue (GAAP)

$

172,759

$

163,704

$

118,321

$

336,463

$

239,151

(a+b)

Total operating revenue (Non-GAAP)

$

172,759

$

163,704

$

118,321

$

336,463

$

239,151

(a+c)

Net income (GAAP)

$

61,776

$

53,097

$

37,572

$

114,873

$

79,283

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

$

61,776

$

58,202

$

38,816

$

119,978

$

80,527

Average common equity (GAAP)

$

2,919,506

$

3,007,953

$

1,733,050

$

2,963,485

$

1,723,265

Less: Average goodwill and other intangibles

1,014,953

1,017,040

527,337

1,015,991

528,050

Tangible average tangible common equity (Non-GAAP)

$

1,904,553

$

1,990,913

$

1,205,713

$

1,947,494

$

1,195,215

Ratios

Noninterest income as a % of total revenue (GAAP)

16.15

%

16.05

%

21.10

%

16.10

%

21.00

%

(b/(a+b))

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

16.15

%

16.05

%

21.10

%

16.10

%

21.00

%

(c/(a+c))

Efficiency ratio (GAAP)

52.42

%

58.34

%

61.95

%

55.30

%

59.79

%

(d/(a+b))

Efficiency ratio on an operating basis (Non-GAAP)

52.42

%

54.00

%

60.49

%

53.19

%

59.06

%

(e/(a+c))

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

13.01

%

10.82

%

12.50

%

11.89

%

13.38

%

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

13.01

%

11.86

%

12.91

%

12.42

%

13.59

%

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

Three Months Ended

June 30, 2022

March 31, 2022

Volume

Interest

Margin
Impact

Volume

Interest

Margin
Impact

(Dollars in thousands)

Reported total interest earning assets

$

17,877,531

$

145,817

3.27

%

$

18,189,578

$

138,403

3.09

%

Core adjustments:

PPP volume @ 1%

(60,969

)

(149

)

(148,384

)

(362

)

PPP fee amortization

(1,762

)

(3,486

)

Total PPP impact

(60,969

)

(1,911

)

(0.03

) %

(148,384

)

(3,848

)

(0.07

) %

Acquisition related:

Loan fair value amortization (accretion)

823

(83

)

CD fair market accretion

(437

)

(684

)

386

0.01

%

(767

)

(0.02

) %

Nonaccrual interest

205

%

310

0.01

%

Other noncore adjustments

(1,106

)

(0.02

) %

(773

)

(0.01

) %

Core margin (Non-GAAP)

$

17,816,562

$

143,391

3.23

%

$

18,041,194

$

133,325

3.00

%

View source version on businesswire.com: https://www.businesswire.com/news/home/20220720006050/en/

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

Mark 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...