Record Quarterly Earnings and EPS

Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, today announced 2026 third quarter net income of $89.7 million, or $1.90 per diluted share, as compared to 2026 second quarter net income of $81.8 million, or $1.70 per diluted share.

CEO STATEMENT

"In an operating environment with many moving pieces, our disciplined approach and core fundamentals drove a 12% increase in our diluted earnings per share versus the prior quarter results," said Jeffrey Tengel, Chief Executive Officer of Independent Bank Corp. and Rockland Trust Company. "I want to thank my colleagues for their steadfast commitment to servicing our customers day in and day out. Our focus on strong community banking drove a 1.42% return on average assets and a 15.43% return on average tangible common equity, as loan and average deposit growth improved, we maintained our net interest margin while growing overall net interest income, credit quality remained stable, expenses were well managed, and we prudently returned excess capital to shareholders."

FINANCIAL HIGHLIGHTS

BALANCE SHEET

Total assets of $25.0 billion at September 30, 2026 increased $38.2 million, or 0.2%, compared to the prior quarter.

Total loans of $18.6 billion at September 30, 2026 increased $158.2 million, or 0.9%, compared to the prior quarter:

Total deposits increased by $135.3 million, or 0.7%, to $20.5 billion at September 30, 2026, as compared to the prior quarter, while average balances rose by $633.8 million, or 3.2%, for the third quarter:

Total period end borrowings decreased by $74.3 million, or 10.6%, during the third quarter of 2026, primarily reflecting approximately $100 million in net paydowns on Federal Home Loan Bank borrowings and a $100 million repayment on a working capital line of credit, partially offset by a $125 million term loan advance.

The Company’s total securities portfolio increased by $192.8 million, or 5.8%, to $3.5 billion at September 30, 2026:

Stockholders’ equity at September 30, 2026 decreased $60.0 million, or 1.7%, compared to June 30, 2026, as strong earnings were offset by the impact of share repurchases, dividends, and unrealized losses on available for sale securities recognized in other comprehensive income during the quarter:

NET INTEREST INCOME

Net interest income of $220.7 million for the third quarter of 2026 increased $9.7 million, or 4.6%, when compared to the prior quarter:

NONINTEREST INCOME

Noninterest income of $41.3 million for the third quarter of 2026 represented a decrease of $1.1 million, or 2.6%, as compared to the prior quarter. Significant changes in noninterest income for the third quarter of 2026 compared to the prior quarter included the following:

NONINTEREST EXPENSE

Noninterest expense of $138.4 million for the third quarter of 2026 represented a decrease of $1.9 million, or 1.3%, as compared to the prior quarter. Significant changes in noninterest expense for the third quarter of 2026 compared to the prior quarter included the following:

TAX RATE

The Company’s quarterly effective tax rate remained consistent at 23.31% for the third quarter of 2026, compared to 23.37% for the prior quarter.

ASSET QUALITY

During the third quarter, the Company’s key asset quality activity and metrics were as follows:

(1)

Represents a non-GAAP measure. See Appendices A through C for reconciliation of the corresponding GAAP measures.

CONFERENCE CALL INFORMATION

Jeffrey Tengel, President and Chief Executive Officer, and Mark Ruggiero, Chief Financial Officer and Executive Vice President of Consumer Lending, will host a conference call to discuss third quarter earnings at 10:00 a.m. Eastern Time on Friday, October 16, 2026.

Participants may join the webcast by registering prior to the call via this link: https://events.q4inc.com/attendee/687573325. A replay of the webcast will be made available on the Company’s website at https://indb.rocklandtrust.com by selecting Third Quarter 2026 Earnings Call. The webcast replay will be available until October 16, 2027.

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. With retail branches in Eastern Massachusetts, Worcester County, and Southern New Hampshire, as well as commercial banking and investment management offices in Massachusetts, New Hampshire, and Rhode Island, Rockland Trust offers a wide range of banking, investment, and insurance services to individuals, families, and businesses. 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.

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:

The Company cautions 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 above and in the Company’s most recent 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 may include 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, adjusted net interest margin ("adjusted margin") and the associated adjusted loan yield (which is calculated by dividing annualized interest income on loans, plus or minus non-core or other adjustments, by average loans), 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, 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 adjusted margin and adjusted loan yield to determine any items that may impact these metrics that may be one-time in nature or not reflective of the core operating environment, such as 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 an adjusted margin and adjusted loan yield 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, adjusted margin and associated adjusted loan yield, 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

 

September 30 2026

 

June 30 2026

 

September 30 2025

 

Sept 2026 vs.

 

Sept 2026 vs.

 

 

 

 

Jun 2026

 

Sept 2025

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

244,167

 

 

$

251,971

 

 

$

203,388

 

 

(3.10

)%

 

20.05

%

Interest-earning deposits with banks

 

415,213

 

 

 

749,255

 

 

 

707,408

 

 

(44.58

)%

 

(41.31

)%

Securities

 

 

 

 

 

 

 

 

 

Trading

 

4,897

 

 

 

4,835

 

 

 

4,611

 

 

1.28

%

 

6.20

%

Equities

 

21,315

 

 

 

21,602

 

 

 

21,567

 

 

(1.33

)%

 

(1.17

)%

Available for sale

 

2,316,597

 

 

 

2,075,972

 

 

 

1,941,220

 

 

11.59

%

 

19.34

%

Held to maturity

 

1,162,758

 

 

 

1,210,310

 

 

 

1,357,617

 

 

(3.93

)%

 

(14.35

)%

Total securities

 

3,505,567

 

 

 

3,312,719

 

 

 

3,325,015

 

 

5.82

%

 

5.43

%

Loans held for sale

 

10,865

 

 

 

21,982

 

 

 

17,052

 

 

(50.57

)%

 

(36.28

)%

Loans

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

4,779,871

 

 

 

4,730,827

 

 

 

4,532,294

 

 

1.04

%

 

5.46

%

Commercial real estate

 

7,859,681

 

 

 

7,944,099

 

 

 

8,241,458

 

 

(1.06

)%

 

(4.63

)%

Commercial construction

 

1,579,695

 

 

 

1,464,449

 

 

 

1,439,876

 

 

7.87

%

 

9.71

%

Total commercial

 

14,219,247

 

 

 

14,139,375

 

 

 

14,213,628

 

 

0.56

%

 

0.04

%

Residential real estate

 

2,909,596

 

 

 

2,870,277

 

 

 

2,917,101

 

 

1.37

%

 

(0.26

)%

Home equity

 

1,383,719

 

 

 

1,342,797

 

 

 

1,284,139

 

 

3.05

%

 

7.75

%

Total consumer real estate

 

4,293,315

 

 

 

4,213,074

 

 

 

4,201,240

 

 

1.90

%

 

2.19

%

Other consumer

 

40,014

 

 

 

41,878

 

 

 

37,575

 

 

(4.45

)%

 

6.49

%

Total loans

 

18,552,576

 

 

 

18,394,327

 

 

 

18,452,443

 

 

0.86

%

 

0.54

%

Less: allowance for credit losses

 

(201,238

)

 

 

(195,899

)

 

 

(190,476

)

 

2.73

%

 

5.65

%

Net loans

 

18,351,338

 

 

 

18,198,428

 

 

 

18,261,967

 

 

0.84

%

 

0.49

%

Federal Home Loan Bank stock

 

9,527

 

 

 

13,631

 

 

 

21,835

 

 

(30.11

)%

 

(56.37

)%

Bank premises and equipment, net

 

218,521

 

 

 

217,877

 

 

 

221,165

 

 

0.30

%

 

(1.20

)%

Goodwill

 

1,090,610

 

 

 

1,090,610

 

 

 

1,090,610

 

 

—

%

 

—

%

Other intangible assets

 

113,668

 

 

 

119,896

 

 

 

140,632

 

 

(5.19

)%

 

(19.17

)%

Cash surrender value of life insurance policies

 

383,634

 

 

 

381,230

 

 

 

376,163

 

 

0.63

%

 

1.99

%

Other assets

 

668,989

 

 

 

616,295

 

 

 

628,004

 

 

8.55

%

 

6.53

%

Total assets

$

25,012,099

 

 

$

24,973,894

 

 

$

24,993,239

 

 

0.15

%

 

0.08

%

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

$

5,760,506

 

 

$

5,709,647

 

 

$

5,635,911

 

 

0.89

%

 

2.21

%

Savings and interest checking

 

6,450,241

 

 

 

6,503,521

 

 

 

6,492,791

 

 

(0.82

)%

 

(0.66

)%

Money market

 

5,164,326

 

 

 

4,929,495

 

 

 

4,747,179

 

 

4.76

%

 

8.79

%

Time certificates of deposit

 

3,152,352

 

 

 

3,249,455

 

 

 

3,419,988

 

 

(2.99

)%

 

(7.83

)%

Total deposits

 

20,527,425

 

 

 

20,392,118

 

 

 

20,295,869

 

 

0.66

%

 

1.14

%

Borrowings

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank and other borrowings

 

117,246

 

 

 

216,719

 

 

 

416,240

 

 

(45.90

)%

 

(71.83

)%

Line of credit, net

 

—

 

 

 

124,984

 

 

 

—

 

 

(100.00

)%

 

nm

Long-term borrowings, net

 

149,938

 

 

 

—

 

 

 

—

 

 

100.00

%

 

100.00

%

Junior subordinated debentures, net

 

62,864

 

 

 

62,864

 

 

 

62,862

 

 

—

%

 

—

%

Subordinated debentures, net

 

297,106

 

 

 

296,898

 

 

 

296,275

 

 

0.07

%

 

0.28

%

Total borrowings

 

627,154

 

 

 

701,465

 

 

 

775,377

 

 

(10.59

)%

 

(19.12

)%

Total deposits and borrowings

 

21,154,579

 

 

 

21,093,583

 

 

 

21,071,246

 

 

0.29

%

 

0.40

%

Other liabilities

 

405,184

 

 

 

367,948

 

 

 

375,106

 

 

10.12

%

 

8.02

%

Total liabilities

 

21,559,763

 

 

 

21,461,531

 

 

 

21,446,352

 

 

0.46

%

 

0.53

%

Stockholders’ equity

 

 

 

 

 

 

 

 

 

Common stock

 

467

 

 

 

473

 

 

 

495

 

 

(1.27

)%

 

(5.66

)%

Additional paid in capital

 

2,146,353

 

 

 

2,201,250

 

 

 

2,371,111

 

 

(2.49

)%

 

(9.48

)%

Retained earnings

 

1,429,011

 

 

 

1,369,306

 

 

 

1,222,843

 

 

4.36

%

 

16.86

%

Accumulated other comprehensive loss, net of tax

 

(123,495

)

 

 

(58,666

)

 

 

(47,562

)

 

110.51

%

 

159.65

%

Total stockholders’ equity

 

3,452,336

 

 

 

3,512,363

 

 

 

3,546,887

 

 

(1.71

)%

 

(2.67

)%

Total liabilities and stockholders’ equity

$

25,012,099

 

 

$

24,973,894

 

 

$

24,993,239

 

 

0.15

%

 

0.08

%

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME

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

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

 

September 30 2026

 

June 30 2026

 

September 30 2025

 

Sept 2026 vs.

 

Sept 2026 vs.

 

 

 

 

Jun 2026

 

Sept 2025

Interest income

 

 

 

 

 

 

 

 

 

Interest on federal funds sold and short-term investments

$

6,021

 

 

$

2,633

 

 

$

7,245

 

 

128.67

%

 

(16.89

)%

Interest and dividends on securities

 

29,591

 

 

 

26,200

 

 

 

23,511

 

 

12.94

%

 

25.86

%

Interest and fees on loans

 

268,527

 

 

 

260,249

 

 

 

263,772

 

 

3.18

%

 

1.80

%

Interest on loans held for sale

 

251

 

 

 

210

 

 

 

225

 

 

19.52

%

 

11.56

%

Total interest income

 

304,390

 

 

 

289,292

 

 

 

294,753

 

 

5.22

%

 

3.27

%

Interest expense

 

 

 

 

 

 

 

 

 

Interest on deposits

 

73,584

 

 

 

67,641

 

 

 

80,739

 

 

8.79

%

 

(8.86

)%

Interest on borrowings

 

10,145

 

 

 

10,724

 

 

 

10,670

 

 

(5.40

)%

 

(4.92

)%

Total interest expense

 

83,729

 

 

 

78,365

 

 

 

91,409

 

 

6.84

%

 

(8.40

)%

Net interest income

 

220,661

 

 

 

210,927

 

 

 

203,344

 

 

4.61

%

 

8.52

%

Provision for credit losses

 

6,500

 

 

 

6,250

 

 

 

38,519

 

 

4.00

%

 

(83.13

)%

Net interest income after provision for credit losses

 

214,161

 

 

 

204,677

 

 

 

164,825

 

 

4.63

%

 

29.93

%

Noninterest income

 

 

 

 

 

 

 

 

 

Deposit account fees

 

9,948

 

 

 

9,393

 

 

 

8,847

 

 

5.91

%

 

12.44

%

Interchange and ATM fees

 

5,719

 

 

 

5,686

 

 

 

5,989

 

 

0.58

%

 

(4.51

)%

Investment management and advisory

 

14,498

 

 

 

14,961

 

 

 

13,652

 

 

(3.09

)%

 

6.20

%

Mortgage banking income

 

931

 

 

 

1,174

 

 

 

1,444

 

 

(20.70

)%

 

(35.53

)%

Increase in cash surrender value of life insurance policies

 

2,739

 

 

 

2,636

 

 

 

2,629

 

 

3.91

%

 

4.18

%

Gain on life insurance benefits

 

180

 

 

 

672

 

 

 

—

 

 

(73.21

)%

 

100.00

%

Loan level derivative income

 

799

 

 

 

1,317

 

 

 

1,224

 

 

(39.33

)%

 

(34.72

)%

Other noninterest income

 

6,473

 

 

 

6,552

 

 

 

6,613

 

 

(1.21

)%

 

(2.12

)%

Total noninterest income

 

41,287

 

 

 

42,391

 

 

 

40,398

 

 

(2.60

)%

 

2.20

%

Noninterest expenses

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

80,408

 

 

 

79,088

 

 

 

81,132

 

 

1.67

%

 

(0.89

)%

Occupancy and equipment expenses

 

15,831

 

 

 

16,170

 

 

 

14,975

 

 

(2.10

)%

 

5.72

%

Data processing and facilities management

 

3,035

 

 

 

3,208

 

 

 

2,788

 

 

(5.39

)%

 

8.86

%

FDIC assessment

 

2,535

 

 

 

3,158

 

 

 

3,080

 

 

(19.73

)%

 

(17.69

)%

Amortization of intangible assets

 

6,227

 

 

 

6,791

 

 

 

7,315

 

 

(8.31

)%

 

(14.87

)%

Merger and acquisition expense

 

—

 

 

 

—

 

 

 

23,893

 

 

nm

 

(100.00

)%

Other noninterest expenses

 

30,384

 

 

 

31,857

 

 

 

27,653

 

 

(4.62

)%

 

9.88

%

Total noninterest expenses

 

138,420

 

 

 

140,272

 

 

 

160,836

 

 

(1.32

)%

 

(13.94

)%

Income before income taxes

 

117,028

 

 

 

106,796

 

 

 

44,387

 

 

9.58

%

 

163.65

%

Provision for income taxes

 

27,279

 

 

 

24,958

 

 

 

10,125

 

 

9.30

%

 

169.42

%

Net Income

$

89,749

 

 

$

81,838

 

 

$

34,262

 

 

9.67

%

 

161.95

%

 

 

 

 

 

 

 

 

 

 

Weighted average common shares (basic)

 

47,229,350

 

 

 

48,054,411

 

 

 

49,934,574

 

 

 

 

 

Common share equivalents

 

27,262

 

 

 

22,344

 

 

 

22,433

 

 

 

 

 

Weighted average common shares (diluted)

 

47,256,612

 

 

 

48,076,755

 

 

 

49,957,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

1.90

 

 

$

1.70

 

 

$

0.69

 

 

11.76

%

 

175.36

%

Diluted earnings per share

$

1.90

 

 

$

1.70

 

 

$

0.69

 

 

11.76

%

 

175.36

%

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Net income

$

89,749

 

 

$

81,838

 

 

$

34,262

 

 

 

 

 

Provision for non-PCD acquired loans

 

—

 

 

 

—

 

 

 

34,519

 

 

 

 

 

Noninterest expense components

 

 

 

 

 

 

 

 

 

Add - merger and acquisition expenses

 

—

 

 

 

—

 

 

 

23,893

 

 

 

 

 

Noncore increases to income before taxes

 

—

 

 

 

—

 

 

 

58,412

 

 

 

 

 

Net taxes associated with noncore items (1)

 

—

 

 

 

—

 

 

 

(15,320

)

 

 

 

 

Noncore increases to net income

 

—

 

 

 

—

 

 

 

43,092

 

 

 

 

 

Operating net income (Non-GAAP)

$

89,749

 

 

$

81,838

 

 

$

77,354

 

 

9.67

%

 

16.02

%

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, on an operating basis (Non-GAAP)

$

1.90

 

 

$

1.70

 

 

$

1.55

 

 

11.76

%

 

22.58

%

 

 

 

 

 

 

 

 

 

 

(1) The net taxes 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)

 

3.89

%

 

 

3.85

%

 

 

3.62

%

 

 

 

 

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

 

1.42

%

 

 

1.34

%

 

 

0.55

%

 

 

 

 

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

 

1.42

%

 

 

1.34

%

 

 

1.23

%

 

 

 

 

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

 

10.13

%

 

 

9.24

%

 

 

3.82

%

 

 

 

 

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

 

10.13

%

 

 

9.24

%

 

 

8.63

%

 

 

 

 

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

 

15.43

%

 

 

14.05

%

 

 

5.85

%

 

 

 

 

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

 

15.43

%

 

 

14.05

%

 

 

13.22

%

 

 

 

 

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

 

15.76

%

 

 

16.73

%

 

 

16.57

%

 

 

 

 

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)

 

15.76

%

 

 

16.73

%

 

 

16.57

%

 

 

 

 

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

 

52.84

%

 

 

55.37

%

 

 

65.99

%

 

 

 

 

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

 

52.84

%

 

 

55.37

%

 

 

56.18

%

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME

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

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

% Change

 

 

September 30 2026

 

September 30 2025

 

Sept 2026 vs.

 

 

 

 

Sept 2025

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

Interest on federal funds sold and short-term investments

 

$

12,311

 

 

$

13,076

 

 

(5.85

)%

Interest and dividends on securities

 

 

81,165

 

 

 

54,689

 

 

48.41

%

Interest and fees on loans

 

 

789,758

 

 

 

656,643

 

 

20.27

%

Interest on loans held for sale

 

 

713

 

 

 

457

 

 

56.02

%

Total interest income

 

 

883,947

 

 

 

724,865

 

 

21.95

%

Interest expense

 

 

 

 

 

 

Interest on deposits

 

 

208,160

 

 

 

200,018

 

 

4.07

%

Interest on borrowings

 

 

31,739

 

 

 

28,502

 

 

11.36

%

Total interest expense

 

 

239,899

 

 

 

228,520

 

 

4.98

%

Net interest income

 

 

644,048

 

 

 

496,345

 

 

29.76

%

Provision for credit losses

 

 

18,250

 

 

 

60,719

 

 

(69.94

)%

Net interest income after provision for credit losses

 

 

625,798

 

 

 

435,626

 

 

43.65

%

Noninterest income

 

 

 

 

 

 

Deposit account fees

 

 

28,590

 

 

 

23,041

 

 

24.08

%

Interchange and ATM fees

 

 

16,423

 

 

 

15,608

 

 

5.22

%

Investment management and advisory

 

 

43,624

 

 

 

36,252

 

 

20.34

%

Mortgage banking income

 

 

3,375

 

 

 

3,257

 

 

3.62

%

Increase in cash surrender value of life insurance policies

 

 

8,087

 

 

 

6,732

 

 

20.13

%

Gain on life insurance benefits

 

 

1,198

 

 

 

1,650

 

 

(27.39

)%

Loan level derivative income

 

 

3,026

 

 

 

2,332

 

 

29.76

%

Other noninterest income

 

 

19,616

 

 

 

18,373

 

 

6.77

%

Total noninterest income

 

 

123,939

 

 

 

107,245

 

 

15.57

%

Noninterest expenses

 

 

 

 

 

 

Salaries and employee benefits

 

 

240,233

 

 

 

205,919

 

 

16.66

%

Occupancy and equipment expenses

 

 

49,307

 

 

 

41,992

 

 

17.42

%

Data processing and facilities management

 

 

9,502

 

 

 

8,213

 

 

15.69

%

FDIC assessment

 

 

9,021

 

 

 

8,441

 

 

6.87

%

Amortization of intangible assets

 

 

19,908

 

 

 

9,856

 

 

101.99

%

Merger and acquisition expense

 

 

3,024

 

 

 

27,287

 

 

(88.92

)%

Other noninterest expenses

 

 

90,615

 

 

 

73,804

 

 

22.78

%

Total noninterest expenses

 

 

421,610

 

 

 

375,512

 

 

12.28

%

Income before income taxes

 

 

328,127

 

 

 

167,359

 

 

96.06

%

Provision for income taxes

 

 

76,621

 

 

 

37,572

 

 

103.93

%

Net Income

 

$

251,506

 

 

$

129,787

 

 

93.78

%

 

 

 

 

 

 

 

Weighted average common shares (basic)

 

 

48,078,231

 

 

 

45,063,324

 

 

 

Common share equivalents

 

 

26,430

 

 

 

20,646

 

 

 

Weighted average common shares (diluted)

 

 

48,104,661

 

 

 

45,083,970

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

5.23

 

 

$

2.88

 

 

81.60

%

Diluted earnings per share

 

$

5.23

 

 

$

2.88

 

 

81.60

%

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Net Income

 

$

251,506

 

 

$

129,787

 

 

 

Provision for non-PCD acquired loans

 

 

—

 

 

 

34,519

 

 

 

Noninterest expense components

 

 

 

 

 

 

Add - merger and acquisition expenses

 

 

3,024

 

 

 

27,287

 

 

 

Noncore increases to income before taxes

 

 

3,024

 

 

 

61,806

 

 

 

Net taxes associated with noncore items (1)

 

 

(830

)

 

 

(15,913

)

 

 

Add - adjustment for tax effect of previously incurred merger and acquisition expenses

 

 

—

 

 

 

381

 

 

 

Total tax impact

 

 

(830

)

 

 

(15,532

)

 

 

Noncore increases to net income

 

 

2,194

 

 

 

46,274

 

 

 

Operating net income (Non-GAAP)

 

$

253,700

 

 

$

176,061

 

 

44.10

%

 

 

 

 

 

 

 

Diluted earnings per share, on an operating basis (Non-GAAP)

 

$

5.27

 

 

$

3.91

 

 

34.78

%

 

 

 

 

 

 

 

(1) The net taxes 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)

 

 

3.88

%

 

 

3.49

%

 

 

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

 

 

1.36

%

 

 

0.81

%

 

 

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

 

 

1.37

%

 

 

1.10

%

 

 

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

 

 

9.47

%

 

 

5.39

%

 

 

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

 

 

9.55

%

 

 

7.31

%

 

 

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

 

 

14.38

%

 

 

8.09

%

 

 

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

 

 

14.51

%

 

 

10.98

%

 

 

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

 

 

16.14

%

 

 

17.77

%

 

 

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)

 

 

16.14

%

 

 

17.77

%

 

 

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

 

 

54.90

%

 

 

62.21

%

 

 

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

 

 

54.50

%

 

 

57.69

%

 

 

nm = not meaningful

ASSET QUALITY

(Unaudited, dollars in thousands)

 

 

 

Nonperforming Assets At

 

 

September 30 2026

 

June 30 2026

 

September 30 2025

Nonperforming loans

 

 

 

 

 

 

Commercial & industrial loans

 

$

10,886

 

 

$

9,204

 

 

$

23,173

 

Commercial real estate loans

 

 

85,314

 

 

 

64,544

 

 

 

29,216

 

Commercial construction loans

 

 

2,569

 

 

 

2,925

 

 

 

15,516

 

Residential real estate loans

 

 

21,684

 

 

 

20,305

 

 

 

14,406

 

Home equity

 

 

5,249

 

 

 

6,648

 

 

 

4,244

 

Other consumer

 

 

12

 

 

 

16

 

 

 

42

 

Total nonperforming loans

 

 

125,714

 

 

 

103,642

 

 

 

86,597

 

Other real estate owned

 

 

455

 

 

 

206

 

 

 

2,100

 

Total nonperforming assets

 

$

126,169

 

 

$

103,848

 

 

$

88,697

 

 

 

 

 

 

 

 

Nonperforming loans/gross loans

 

 

0.68

%

 

 

0.56

%

 

 

0.47

%

Nonperforming assets/total assets

 

 

0.50

%

 

 

0.42

%

 

 

0.35

%

Allowance for credit losses/nonperforming loans

 

 

160.08

%

 

 

189.02

%

 

 

219.96

%

Allowance for credit losses/total loans

 

 

1.08

%

 

 

1.06

%

 

 

1.03

%

Delinquent loans/total loans

 

 

0.73

%

 

 

0.43

%

 

 

0.49

%

 

 

 

Nonperforming Assets Reconciliation for the Three Months Ended

 

 

September 30 2026

 

June 30 2026

 

September 30 2025

 

 

 

 

 

 

 

Nonperforming assets beginning balance

 

$

103,848

 

 

$

98,743

 

 

$

58,317

 

Enterprise nonperforming assets at July 1, 2025

 

 

—

 

 

 

—

 

 

 

24,487

 

New to nonperforming

 

 

31,105

 

 

 

28,377

 

 

 

16,767

 

Loans charged-off

 

 

(1,716

)

 

 

(1,865

)

 

 

(2,670

)

Loans paid-off

 

 

(6,542

)

 

 

(18,701

)

 

 

(6,983

)

Loans transferred to other real estate owned

 

 

(250

)

 

 

—

 

 

 

—

 

Loans restored to performing status

 

 

(629

)

 

 

(831

)

 

 

(1,404

)

New to other real estate owned

 

 

250

 

 

 

206

 

 

 

—

 

Sale of other real estate owned

 

 

—

 

 

 

(2,100

)

 

 

—

 

Other

 

 

103

 

 

 

19

 

 

 

183

 

Nonperforming assets ending balance

 

$

126,169

 

 

$

103,848

 

 

$

88,697

 

 

Net Charge-Offs (Recoveries)

 

Three Months Ended

 

Nine Months Ended

 

September 30 2026

 

June 30 2026

 

September 30 2025

 

September 30 2026

 

September 30 2025

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

$

228

 

 

$

464

 

 

$

1,178

 

 

$

1,003

 

 

$

4,123

 

Commercial real estate loans

 

—

 

 

 

58

 

 

 

21

 

 

 

4,092

 

 

 

43,364

 

Commercial construction

 

498

 

 

 

—

 

 

 

—

 

 

 

498

 

 

 

—

 

Home equity

 

(12

)

 

 

(43

)

 

 

(12

)

 

 

(67

)

 

 

17

 

Other consumer

 

447

 

 

 

432

 

 

 

649

 

 

 

1,363

 

 

 

1,743

 

Total net charge-offs

$

1,161

 

 

$

911

 

 

$

1,836

 

 

$

6,889

 

 

$

49,247

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans (annualized)

 

0.02

%

 

 

0.02

%

 

 

0.04

%

 

 

0.05

%

 

 

0.42

%

BALANCE SHEET AND CAPITAL RATIOS

 

 

 

 

 

 

September 30 2026

 

June 30 2026

 

September 30 2025

Gross loans/total deposits

 

90.38

%

 

 

90.20

%

 

 

90.92

%

Common equity tier 1 capital ratio (1)

 

12.69

%

 

 

12.81

%

 

 

12.84

%

Tier 1 leverage capital ratio (1)

 

10.01

%

 

 

10.20

%

 

 

10.11

%

Common equity to assets ratio GAAP

 

13.80

%

 

 

14.06

%

 

 

14.19

%

Tangible common equity to tangible assets ratio (2)

 

9.44

%

 

 

9.69

%

 

 

9.75

%

Book value per share GAAP

$

73.54

 

 

$

73.76

 

 

$

71.24

 

Tangible book value per share (2)

$

47.89

 

 

$

48.34

 

 

$

46.51

 

(1) Estimated number for September 30, 2026.

(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

 

 

September 30, 2026

 

June 30, 2026

 

September 30, 2025

 

 

 

 

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

 

$

662,081

 

$

6,021

 

3.61

%

 

$

304,850

 

$

2,633

 

3.46

%

 

$

688,394

 

$

7,245

 

4.18

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities - trading

 

 

4,990

 

 

—

 

—

%

 

 

5,549

 

 

—

 

—

%

 

 

4,613

 

 

—

 

—

%

Securities - taxable investments

 

 

3,479,239

 

 

29,492

 

3.36

%

 

 

3,344,236

 

 

26,098

 

3.13

%

 

 

3,253,928

 

 

23,303

 

2.84

%

Securities - nontaxable investments (1)

 

 

9,942

 

 

126

 

5.03

%

 

 

10,334

 

 

129

 

5.01

%

 

 

34,803

 

 

263

 

3.00

%

Total securities

 

$

3,494,171

 

$

29,618

 

3.36

%

 

$

3,360,119

 

$

26,227

 

3.13

%

 

$

3,293,344

 

$

23,566

 

2.84

%

Loans held for sale

 

 

17,536

 

 

251

 

5.68

%

 

 

15,109

 

 

210

 

5.57

%

 

 

15,632

 

 

225

 

5.71

%

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (1)

 

 

4,739,532

 

 

74,833

 

6.26

%

 

 

4,684,134

 

 

72,323

 

6.19

%

 

 

4,485,053

 

 

70,869

 

6.27

%

Commercial real estate (1)

 

 

7,914,965

 

 

113,376

 

5.68

%

 

 

8,096,126

 

 

111,044

 

5.50

%

 

 

8,270,774

 

 

112,855

 

5.41

%

Commercial construction (1)

 

 

1,532,316

 

 

25,710

 

6.66

%

 

 

1,455,154

 

 

24,051

 

6.63

%

 

 

1,446,615

 

 

24,750

 

6.79

%

Total commercial

 

 

14,186,813

 

 

213,919

 

5.98

%

 

 

14,235,414

 

 

207,418

 

5.84

%

 

 

14,202,442

 

 

208,474

 

5.82

%

Residential real estate

 

 

2,886,974

 

 

34,569

 

4.75

%

 

 

2,849,629

 

 

33,774

 

4.75

%

 

 

2,913,749

 

 

34,813

 

4.74

%

Home equity

 

 

1,361,625

 

 

20,873

 

6.08

%

 

 

1,327,930

 

 

19,847

 

5.99

%

 

 

1,275,945

 

 

21,173

 

6.58

%

Total consumer real estate

 

 

4,248,599

 

 

55,442

 

5.18

%

 

 

4,177,559

 

 

53,621

 

5.15

%

 

 

4,189,694

 

 

55,986

 

5.30

%

Other consumer

 

 

39,904

 

 

618

 

6.14

%

 

 

42,086

 

 

667

 

6.36

%

 

 

40,726

 

 

644

 

6.27

%

Total loans

 

$

18,475,316

 

$

269,979

 

5.80

%

 

$

18,455,059

 

$

261,706

 

5.69

%

 

$

18,432,862

 

$

265,104

 

5.71

%

Total interest-earning assets

 

$

22,649,104

 

$

305,869

 

5.36

%

 

$

22,135,137

 

$

290,776

 

5.27

%

 

$

22,430,232

 

$

296,140

 

5.24

%

Cash and due from banks

 

 

243,098

 

 

 

 

 

 

226,735

 

 

 

 

 

 

214,626

 

 

 

 

Federal Home Loan Bank stock

 

 

13,051

 

 

 

 

 

 

16,942

 

 

 

 

 

 

22,206

 

 

 

 

Other assets

 

 

2,205,241

 

 

 

 

 

 

2,196,868

 

 

 

 

 

 

2,263,385

 

 

 

 

Total assets

 

$

25,110,494

 

 

 

 

 

$

24,575,682

 

 

 

 

 

$

24,930,449

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest checking accounts

 

$

6,502,323

 

$

17,517

 

1.07

%

 

$

6,318,590

 

$

16,121

 

1.02

%

 

$

6,333,611

 

$

18,927

 

1.19

%

Money market

 

 

5,133,027

 

 

29,370

 

2.27

%

 

 

4,830,122

 

 

25,328

 

2.10

%

 

 

4,749,763

 

 

30,019

 

2.51

%

Time deposits

 

 

3,204,614

 

 

26,697

 

3.31

%

 

 

3,231,355

 

 

26,192

 

3.25

%

 

 

3,466,139

 

 

31,793

 

3.64

%

Total interest-bearing deposits

 

$

14,839,964

 

$

73,584

 

1.97

%

 

$

14,380,067

 

$

67,641

 

1.89

%

 

$

14,549,513

 

$

80,739

 

2.20

%

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank and other borrowings

 

 

200,435

 

 

1,888

 

3.74

%

 

 

296,624

 

 

2,780

 

3.76

%

 

 

416,074

 

 

3,946

 

3.76

%

Line of Credit

 

 

123,904

 

 

1,700

 

5.44

%

 

 

104,096

 

 

1,423

 

5.48

%

 

 

—

 

 

—

 

—

%

Long-term borrowings

 

 

1,359

 

 

20

 

5.84

%

 

 

—

 

 

—

 

—

%

 

 

—

 

 

—

 

—

%

Junior subordinated debentures

 

 

62,864

 

 

892

 

5.63

%

 

 

62,863

 

 

876

 

5.59

%

 

 

62,861

 

 

981

 

6.19

%

Subordinated debentures

 

 

296,995

 

 

5,645

 

7.54

%

 

 

296,778

 

 

5,645

 

7.63

%

 

 

305,280

 

 

5,743

 

7.46

%

Total borrowings

 

$

685,557

 

$

10,145

 

5.87

%

 

$

760,361

 

$

10,724

 

5.66

%

 

$

784,215

 

$

10,670

 

5.40

%

Total interest-bearing liabilities

 

$

15,525,521

 

$

83,729

 

2.14

%

 

$

15,140,428

 

$

78,365

 

2.08

%

 

$

15,333,728

 

$

91,409

 

2.37

%

Noninterest-bearing demand deposits

 

 

5,726,231

 

 

 

 

 

 

5,552,302

 

 

 

 

 

 

5,699,765

 

 

 

 

Other liabilities

 

 

344,041

 

 

 

 

 

 

332,250

 

 

 

 

 

 

339,116

 

 

 

 

Total liabilities

 

$

21,595,793

 

 

 

 

 

$

21,024,980

 

 

 

 

 

$

21,372,609

 

 

 

 

Stockholders’ equity

 

 

3,514,701

 

 

 

 

 

 

3,550,702

 

 

 

 

 

 

3,557,840

 

 

 

 

Total liabilities and stockholders’ equity

 

$

25,110,494

 

 

 

 

 

$

24,575,682

 

 

 

 

 

$

24,930,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

222,140

 

 

 

 

 

$

212,411

 

 

 

 

 

$

204,731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (2)

 

 

 

 

 

3.22

%

 

 

 

 

 

3.19

%

 

 

 

 

 

2.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

3.89

%

 

 

 

 

 

3.85

%

 

 

 

 

 

3.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

20,566,195

 

$

73,584

 

 

 

$

19,932,369

 

$

67,641

 

 

 

$

20,249,278

 

$

80,739

 

 

Cost of total deposits

 

 

 

 

 

1.42

%

 

 

 

 

 

1.36

%

 

 

 

 

 

1.58

%

Total funding liabilities, including demand deposits

 

$

21,251,752

 

$

83,729

 

 

 

$

20,692,730

 

$

78,365

 

 

 

$

21,033,493

 

$

91,409

 

 

Cost of total funding liabilities

 

 

 

 

 

1.56

%

 

 

 

 

 

1.52

%

 

 

 

 

 

1.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis was $1.5 million for each of the three months ended September 30, 2026 and June 30, 2026, respectively, and $1.4 million for the three months ended September 30, 2025, 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.

 

 

Nine Months Ended

 

 

September 30, 2026

 

September 30, 2025

 

 

 

 

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

 

$

461,724

 

$

12,311

 

3.56

%

 

$

413,974

 

$

13,076

 

4.22

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

Securities - trading

 

 

5,215

 

 

—

 

—

%

 

 

4,641

 

 

—

 

—

%

Securities - taxable investments

 

 

3,383,473

 

 

80,850

 

3.19

%

 

 

2,914,567

 

 

54,478

 

2.50

%

Securities - nontaxable investments (1)

 

 

10,631

 

 

399

 

5.02

%

 

 

11,858

 

 

266

 

3.00

%

Total securities

 

$

3,399,319

 

$

81,249

 

3.20

%

 

$

2,931,066

 

$

54,744

 

2.50

%

Loans held for sale

 

 

17,373

 

 

713

 

5.49

%

 

 

10,656

 

 

457

 

5.73

%

Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (1)

 

 

4,676,906

 

 

217,582

 

6.22

%

 

 

3,704,506

 

 

173,050

 

6.25

%

Commercial real estate (1)

 

 

8,082,586

 

 

336,886

 

5.57

%

 

 

7,254,708

 

 

286,037

 

5.27

%

Commercial construction (1)

 

 

1,464,385

 

 

73,687

 

6.73

%

 

 

1,016,344

 

 

51,683

 

6.80

%

Total commercial

 

 

14,223,877

 

 

628,155

 

5.90

%

 

 

11,975,558

 

 

510,770

 

5.70

%

Residential real estate

 

 

2,864,503

 

 

103,846

 

4.85

%

 

 

2,618,320

 

 

90,608

 

4.63

%

Home equity

 

 

1,330,144

 

 

60,149

 

6.05

%

 

 

1,192,583

 

 

57,091

 

6.40

%

Total consumer real estate

 

 

4,194,647

 

 

163,995

 

5.23

%

 

 

3,810,903

 

 

147,699

 

5.18

%

Other consumer

 

 

41,913

 

 

1,949

 

6.22

%

 

 

38,406

 

 

1,819

 

6.33

%

Total loans

 

$

18,460,437

 

$

794,099

 

5.75

%

 

$

15,824,867

 

$

660,288

 

5.58

%

Total interest-earning assets

 

$

22,338,853

 

$

888,372

 

5.32

%

 

$

19,180,563

 

$

728,565

 

5.08

%

Cash and due from banks

 

 

232,671

 

 

 

 

 

 

202,833

 

 

 

 

Federal Home Loan Bank stock

 

 

16,795

 

 

 

 

 

 

24,231

 

 

 

 

Other assets

 

 

2,209,365

 

 

 

 

 

 

1,990,792

 

 

 

 

Total assets

 

$

24,797,684

 

 

 

 

 

$

21,398,419

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest checking accounts

 

$

6,385,424

 

$

49,521

 

1.04

%

 

$

5,594,350

 

$

51,642

 

1.23

%

Money market

 

 

4,942,753

 

 

79,370

 

2.15

%

 

 

3,746,995

 

 

66,819

 

2.38

%

Time deposits

 

 

3,234,831

 

 

79,269

 

3.28

%

 

 

2,967,856

 

 

81,557

 

3.67

%

Total interest-bearing deposits

 

$

14,563,008

 

$

208,160

 

1.91

%

 

$

12,309,201

 

$

200,018

 

2.17

%

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank and other borrowings

 

 

291,716

 

 

8,263

 

3.79

%

 

 

464,910

 

 

13,745

 

3.95

%

Line of Credit

 

 

94,389

 

 

3,878

 

5.49

%

 

 

—

 

 

—

 

—

%

Long-term borrowings

 

 

458

 

 

20

 

5.84

%

 

 

—

 

 

—

 

—

%

Junior subordinated debentures

 

 

62,863

 

 

2,642

 

5.62

%

 

 

62,861

 

 

2,931

 

6.23

%

Subordinated debentures

 

 

296,784

 

 

16,936

 

7.63

%

 

 

209,275

 

 

11,826

 

7.56

%

Total borrowings

 

$

746,210

 

$

31,739

 

5.69

%

 

$

737,046

 

$

28,502

 

5.17

%

Total interest-bearing liabilities

 

$

15,309,218

 

$

239,899

 

2.10

%

 

$

13,046,247

 

$

228,520

 

2.34

%

Noninterest-bearing demand deposits

 

 

5,593,126

 

 

 

 

 

 

4,810,799

 

 

 

 

Other liabilities

 

 

343,357

 

 

 

 

 

 

320,237

 

 

 

 

Total liabilities

 

$

21,245,701

 

 

 

 

 

$

18,177,283

 

 

 

 

Stockholders’ equity

 

 

3,551,983

 

 

 

 

 

 

3,221,136

 

 

 

 

Total liabilities and stockholders’ equity

 

$

24,797,684

 

 

 

 

 

$

21,398,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

648,473

 

 

 

 

 

$

500,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (2)

 

 

 

 

 

3.22

%

 

 

 

 

 

2.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

3.88

%

 

 

 

 

 

3.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

20,156,134

 

$

208,160

 

 

 

$

17,120,000

 

$

200,018

 

 

Cost of total deposits

 

 

 

 

 

1.38

%

 

 

 

 

 

1.56

%

Total funding liabilities, including demand deposits

 

$

20,902,344

 

$

239,899

 

 

 

$

17,857,046

 

$

228,520

 

 

Cost of total funding liabilities

 

 

 

 

 

1.53

%

 

 

 

 

 

1.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis was $4.4 million and $3.7 million for the nine months ended September 30, 2026 and 2025, 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:

 

 

September 30 2026

 

June 30 2026

 

September 30 2025

 

 

Tangible common equity

 

(Dollars in thousands, except per share data)

 

 

Stockholders’ equity (GAAP)

 

$

3,452,336

 

 

$

3,512,363

 

 

$

3,546,887

 

 

(a)

Less: Goodwill and other intangibles

 

 

1,204,278

 

 

 

1,210,506

 

 

 

1,231,242

 

 

 

Tangible common equity (Non-GAAP)

 

$

2,248,058

 

 

$

2,301,857

 

 

$

2,315,645

 

 

(b)

Tangible assets

 

 

 

 

 

 

 

 

Assets (GAAP)

 

$

25,012,099

 

 

$

24,973,894

 

 

$

24,993,239

 

 

(c)

Less: Goodwill and other intangibles

 

 

1,204,278

 

 

 

1,210,506

 

 

 

1,231,242

 

 

 

Tangible assets (Non-GAAP)

 

$

23,807,821

 

 

$

23,763,388

 

 

$

23,761,997

 

 

(d)

 

 

 

 

 

 

 

 

 

Common Shares

 

 

46,944,467

 

 

 

47,618,626

 

 

 

49,787,305

 

 

(e)

 

 

 

 

 

 

 

 

 

Common equity to assets ratio (GAAP)

 

 

13.80

%

 

 

14.06

%

 

 

14.19

%

 

(a/c)

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

 

 

9.44

%

 

 

9.69

%

 

 

9.75

%

 

(b/d)

Book value per share (GAAP)

 

$

73.54

 

 

$

73.76

 

 

$

71.24

 

 

(a/e)

Tangible book value per share (Non-GAAP)

 

$

47.89

 

 

$

48.34

 

 

$

46.51

 

 

(b/e)

APPENDIX B: Non-GAAP Reconciliation of Earnings Metrics

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, and the average assets used to calculate return on average assets and operating return on average assets:

(Unaudited, dollars in thousands)

Three Months Ended

 

Nine Months Ended

 

September 30 2026

 

June 30 2026

 

September 30 2025

 

September 30 2026

 

September 30 2025

Net interest income (GAAP)

$

220,661

 

 

$

210,927

 

 

$

203,344

 

 

$

644,048

 

 

$

496,345

 

 

 

 

 

 

 

 

 

 

 

Noninterest income (GAAP)

$

41,287

 

 

$

42,391

 

 

$

40,398

 

 

$

123,939

 

 

$

107,245

 

 

 

 

 

 

 

 

 

 

 

Total revenue (GAAP)

$

261,948

 

 

$

253,318

 

 

$

243,742

 

 

$

767,987

 

 

$

603,590

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

138,420

 

 

$

140,272

 

 

$

160,836

 

 

$

421,610

 

 

$

375,512

 

Less:

 

 

 

 

 

 

 

 

 

Merger and acquisition expense

 

—

 

 

 

—

 

 

 

23,893

 

 

 

3,024

 

 

 

27,287

 

Noninterest expense on an operating basis (Non-GAAP)

$

138,420

 

 

$

140,272

 

 

$

136,943

 

 

$

418,586

 

 

$

348,225

 

 

 

 

 

 

 

 

 

 

 

Average assets

$

25,110,494

 

 

$

24,575,682

 

 

$

24,930,449

 

 

$

24,797,684

 

 

$

21,398,419

 

 

 

 

 

 

 

 

 

 

 

Average common equity (GAAP)

$

3,514,701

 

 

$

3,550,702

 

 

$

3,557,840

 

 

$

3,551,983

 

 

$

3,221,136

 

Less: Average goodwill and other intangibles

 

1,207,596

 

 

 

1,214,434

 

 

 

1,236,109

 

 

 

1,214,360

 

 

 

1,076,960

 

Average tangible common equity (Non-GAAP)

$

2,307,105

 

 

$

2,336,268

 

 

$

2,321,731

 

 

$

2,337,623

 

 

$

2,144,176

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Net income (GAAP)

$

89,749

 

 

$

81,838

 

 

$

34,262

 

 

$

251,506

 

 

$

129,787

 

Provision for non-PCD acquired loans

 

—

 

 

 

—

 

 

 

34,519

 

 

 

—

 

 

 

34,519

 

Noninterest expense components

 

 

 

 

 

 

 

 

 

Add - merger and acquisition expenses

 

—

 

 

 

—

 

 

 

23,893

 

 

 

3,024

 

 

 

27,287

 

Noncore increases to income before taxes

 

—

 

 

 

—

 

 

 

58,412

 

 

 

3,024

 

 

 

61,806

 

Net taxes associated with noncore items (1)

 

—

 

 

 

—

 

 

 

(15,320

)

 

 

(830

)

 

 

(15,913

)

Add - adjustment for tax effect of previously incurred merger and acquisition expenses

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

381

 

Total tax impact

 

—

 

 

 

—

 

 

 

(15,320

)

 

 

(830

)

 

 

(15,532

)

Noncore increases to net income

 

—

 

 

 

—

 

 

 

43,092

 

 

 

2,194

 

 

 

46,274

 

Operating net income (Non-GAAP)

$

89,749

 

 

$

81,838

 

 

$

77,354

 

 

$

253,700

 

 

$

176,061

 

 

 

 

 

 

 

 

 

 

 

(1) The net taxes 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.

 

 

 

 

 

 

 

 

 

 

Ratios

 

 

 

 

 

 

 

 

 

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

 

1.42

%

 

 

1.34

%

 

 

0.55

%

 

 

1.36

%

 

 

0.81

%

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

 

1.42

%

 

 

1.34

%

 

 

1.23

%

 

 

1.37

%

 

 

1.10

%

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

 

10.13

%

 

 

9.24

%

 

 

3.82

%

 

 

9.47

%

 

 

5.39

%

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

 

10.13

%

 

 

9.24

%

 

 

8.63

%

 

 

9.55

%

 

 

7.31

%

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

 

15.43

%

 

 

14.05

%

 

 

5.85

%

 

 

14.38

%

 

 

8.09

%

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

 

15.43

%

 

 

14.05

%

 

 

13.22

%

 

 

14.51

%

 

 

10.98

%

Noninterest income as a % of total revenue (GAAP) (calculated by dividing total noninterest income by total revenue)

 

15.76

%

 

 

16.73

%

 

 

16.57

%

 

 

16.14

%

 

 

17.77

%

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

 

15.76

%

 

 

16.73

%

 

 

16.57

%

 

 

16.14

%

 

 

17.77

%

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

 

52.84

%

 

 

55.37

%

 

 

65.99

%

 

 

54.90

%

 

 

62.21

%

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

 

52.84

%

 

 

55.37

%

 

 

56.18

%

 

 

54.50

%

 

 

57.69

%

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

(Unaudited, dollars in thousands)

Three Months Ended

 

September 30, 2026

 

June 30, 2026

 

Volume

Interest

Margin Impact

 

Volume

Interest

Margin Impact

Reported total interest earning assets

$

22,649,104

 

$

222,140

 

3.89

%

 

$

22,135,137

 

$

212,411

 

3.85

%

Acquisition fair value marks:

 

 

 

 

 

 

 

Loan accretion

 

 

(6,800

)

(0.12

)%

 

 

 

(4,439

)

(0.08

)%

 

 

 

 

 

 

 

 

Nonaccrual interest, net

 

 

(516

)

(0.01

)%

 

 

 

143

 

—

%

 

 

 

 

 

 

 

 

Other adjustments

 

(1,308

)

 

(243

)

—

%

 

 

(1,453

)

 

(497

)

(0.01

)%

 

 

 

 

 

 

 

 

Adjusted margin (Non-GAAP)

$

22,647,796

 

$

214,581

 

3.76

%

 

$

22,133,684

 

$

207,618

 

3.76

%

 

Jeffrey Tengel

President and Chief Executive Officer

(781) 982-6144



Mark J. Ruggiero


Chief Financial Officer and

Executive Vice President of Consumer Lending

(781) 982-6281



Investor Relations:


Gerry Cronin

Director of Investor Relations

(774) 363-9872

Gerard.Cronin@rocklandtrust.com