Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, today announced 2025 fourth quarter net income of $75.3 million, or $1.52 per diluted share, as compared to 2025 third quarter net income of $34.3 million, or $0.69 per diluted share. Excluding merger-related costs and the one-time provision for credit losses associated with the Company's third quarter acquisition of Enterprise Bancorp, Inc. ("Enterprise") and its subsidiary, Enterprise Bank, and their related tax effects, operating net income was $84.4 million, or $1.70 per diluted share for the fourth quarter of 2025 compared to operating net income of $77.4 million, or $1.55 per diluted share for the third quarter of 2025⁽¹⁾.

CEO STATEMENT

"Our fourth quarter results reflect ongoing growth in the Bank's financial performance, bolstered by the successful integration of our recent Enterprise acquisition," said Jeffrey Tengel, the Chief Executive Officer of Independent Bank Corp. and Rockland Trust Company. "I am grateful to our colleagues for their exceptional teamwork and steadfast commitment to creating meaningful, lasting relationships with our customers. We are energized and well positioned to build on our momentum in the new year."

FINANCIAL HIGHLIGHTS

The Company generated a return on average assets and a return on average common equity of 1.20% and 8.38%, respectively, for the fourth quarter of 2025, as compared to 0.55% and 3.82%, respectively, for the prior quarter. On an operating basis, the Company generated a return on average assets and a return on average common equity of 1.34% and 9.38%, respectively, for the fourth quarter of 2025, as compared to 1.23% and 8.63%, respectively, for the prior quarter⁽¹⁾.
The Company's net interest margin of 3.77% increased 15 basis points compared to the prior quarter, while the adjusted margin increased 10 basis points to 3.64%⁽¹⁾.
Average deposit balances were slightly higher for the fourth quarter of 2025 despite a decrease in period end balances of $169.1 million, or 0.8%, as compared to the prior quarter.
Loan balances of $18.5 billion at December 31, 2025 increased $51.3 million, or 0.3% (1.1% annualized), from the third quarter of 2025.
The Company repurchased approximately 548,000 shares for $37.5 million during the fourth quarter.
Tangible book value per share of $47.55 at December 31, 2025 grew by $1.04 from the prior quarter⁽¹⁾.

BALANCE SHEET

Total assets of $24.9 billion at December 31, 2025 decreased $80.3 million, or 0.3%, compared to the prior quarter, driven primarily by decreased cash balances.

Total loans of $18.5 billion at December 31, 2025 increased $51.3 million, or 0.3%, compared to the prior quarter:

The commercial and industrial portfolio grew $79.5 million, or 1.8% (7.0% annualized), while the combined commercial real estate and construction portfolio was essentially flat for the quarter.
The total consumer portfolio decreased $21.4 million, or 0.5%, primarily attributable to a decline in the residential real estate portfolio of $43.7 million, or 1.5%, which reflected a higher percentage of loan originations sold in the secondary market as compared to the prior quarter. This decrease was partially offset by increases in the home equity portfolio of $13.5 million, or 1.1% (4.2% annualized).

Total deposits decreased by $169.1 million, or 0.8%, to $20.1 billion at December 31, 2025, as compared to the prior quarter:

Decrease in period end total deposit balances driven primarily by seasonal outflows in business accounts, while average total deposits increased slightly compared to the prior quarter.
Overall core deposits comprised 83.7% of total deposits at December 31, 2025, as compared to 83.1% at September 30, 2025.
Total noninterest bearing demand deposits remained consistent at 27.8% of total deposits at both December 31, 2025 and September 30, 2025.
The total cost of deposits for the fourth quarter of 1.46% decreased 12 basis points compared to the prior quarter.

Total period end borrowings increased by $50.5 million, or 6.5%, during the fourth quarter of 2025, comprised of $50 million advanced on a working capital line of credit.

The Company's total securities portfolio remained unchanged from the prior quarter at $3.3 billion:

New purchases and unrealized gains in the available for sale portfolio of $99.9 million and $9.6 million, respectively, were offset by maturities, calls, and paydowns in the combined available for sale and held to maturity portfolios during the quarter.
Total securities represented 13.3% of total assets at both December 31, 2025 and September 30, 2025.

Stockholders' equity at December 31, 2025 increased $18.8 million, or 0.5%, compared to September 30, 2025, due primarily to strong earnings retention and unrealized gains on available for sale securities recognized in other comprehensive income, partially offset by the impact of dividends and share repurchases made during the quarter:

During the fourth quarter of 2025, the Company executed on its previously announced $150 million stock repurchase plan, buying back approximately 548,000 shares of common stock for $37.5 million at an average price per share of $68.39.
The Company's ratio of common equity to assets of 14.31% at December 31, 2025 represented an increase of 12 basis points from September 30, 2025.
The Company's ratio of tangible common equity to tangible assets of 9.88% at December 31, 2025 represented an increase of 13 basis points from the prior quarter and decrease of 98 basis points from the year ago period⁽¹⁾.
The Company's book value per share increased by $1.17, or 1.6%, to $72.41 at December 31, 2025 as compared to the prior quarter.
The Company's tangible book value per share at December 31, 2025 grew by $1.04, or 2.2%, from the prior quarter to $47.55, and grew by 1.3% from the year ago period⁽¹⁾.

NET INTEREST INCOME

Net interest income for the fourth quarter of 2025 increased $9.2 million, or 4.5%, to $212.5 million, as compared to $203.3 million for the prior quarter:

The net interest margin of 3.77% increased 15 basis points when compared to the prior quarter, and the adjusted margin of 3.64% increased 10 basis points, driven primarily by lower deposit costs.
Total loan yields increased 3 basis points to 5.74% from 5.71%, driven primarily by loan purchase accounting accretion and fixed-rate asset repricing, offset by short term floating rate yield declines impacted by Federal Reserve rate cuts during the quarter. Securities yields increased 12 basis points to 2.96% for the current quarter as compared to the prior quarter, primarily attributable to the repricing benefit.
The Company's overall cost of funding decreased 12 basis points to 1.60% for the fourth quarter of 2025 as compared to 1.72% for the prior quarter, driven by a lower cost of deposits.

NONINTEREST INCOME

Noninterest income of $41.4 million for the fourth quarter of 2025 represented an increase of $1.0 million, or 2.6%, as compared to the prior quarter. Significant changes in noninterest income for the fourth quarter of 2025 compared to the prior quarter included the following:

Deposit account fees increased by $253,000, or 2.9%, driven primarily by increases in cash management service fees.
Interchange and ATM fees decreased by $608,000, or 10.2%, primarily due to timing of vendor rebates and slightly lower volume.
The Company received proceeds on life insurance policies resulting in a gain of $315,000 during the fourth quarter of 2025. No such gains were recognized during the third quarter of 2025.
Other noninterest income increased by $1.0 million, or 15.7%, driven primarily by realized investment income on equity securities.

NONINTEREST EXPENSE

Noninterest expense of $154.4 million for the fourth quarter of 2025 represented a decrease of $6.5 million, or 4.0%, as compared to the prior quarter. The decrease was driven primarily by an $11.6 million reduction in merger and acquisition expenses, offset by approximately $5.1 million of elevated costs in certain expenses, as noted below:

The Company incurred merger and acquisition expenses of $12.3 million in the fourth quarter of 2025 and $23.9 million in the third quarter of 2025, all of which were related to the Company's acquisition of Enterprise. The majority of the merger expenses related to change in control and severance contracts, vendor and systems contract terminations, as well as legal and professional fees.
Salaries and employee benefits increased by $448,000, or 0.6%, due primarily to $2.0 million of increased incentive compensation expense as well as increases in split dollar insurance valuations of $275,000, partially offset by lower base salaries.
Occupancy and equipment expenses increased by $629,000, or 4.2%, primarily attributable to $325,000 in snow removal costs.
FDIC assessment increased $979,000, or 31.8%, driven primarily by an increased assessment rate and quarterly timing differences.
Other noninterest expense increased by $3.1 million, or 11.2%, driven primarily by increases in consultant fees related to an upcoming core system upgrade of $775,000 and quarterly valuation changes on equity securities of $750,000.

The Company's quarterly effective tax rate decreased to 20.54% for the fourth quarter of 2025 from 22.81% for the prior quarter. The decrease was due to one-time discrete adjustments combined with revised estimates based on full year results.

ASSET QUALITY

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

Nonperforming loans decreased to $83.6 million at December 31, 2025, as compared to $86.6 million at September 30, 2025, representing 0.45% and 0.47% of total loans, respectively.
Delinquencies as a percentage of total loans decreased 17 basis points from the prior quarter to 0.32% at December 31, 2025.
Net charge-offs increased to $5.3 million, as compared to $1.8 million for the prior quarter, representing 0.12% and 0.04%, respectively, of average loans annualized. The largest individual charge-off in the quarter was $4.0 million related to a commercial and industrial loan that was fully reserved for in the prior quarter.
The fourth quarter provision for credit losses decreased to $4.8 million, as compared to $38.5 million for the prior quarter, which included $34.5 million related to non-purchased credit deteriorated loans acquired from Enterprise.
Total criticized and classified commercial loans decreased $46.0 million, or 8.9%, to $472.8 million at December 31, 2025, as compared to $518.9 million at September 30, 2025.
The allowance for credit losses on total loans decreased to $189.9 million at December 31, 2025 compared to $190.5 million at September 30, 2025, and represented 1.03% of total loans at both December 31, 2025 and September 30, 2025.

(1)

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

CONFERENCE CALL INFORMATION

Jeffrey Tengel, Chief Executive Officer, and Mark Ruggiero, Chief Financial Officer and Executive Vice President of Consumer Lending, will host a conference call to discuss fourth quarter earnings at 10:00 a.m. Eastern Time on Friday, January 23, 2026.

Participants may join the webcast by registering prior to the call via this link: https://events.q4inc.com/attendee/146435573. A replay of the webcast will be made available on the Company's website at https://indb.rocklandtrust.com by selecting Fourth Quarter 2025 Earnings Conference Call. The webcast replay will be available until January 23, 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:

adverse economic conditions in the regional and local economies within the New England region and the Company's market area;
events impacting the financial services industry, including high profile bank failures, and any resulting decreased confidence in banks among depositors, investors, and other counterparties, as well as competition for deposits and significant disruption, volatility and depressed valuations of equity and other securities of banks in the capital markets;
the effects to the Company of an increasingly competitive labor market, including the possibility that the Company will have to devote significant resources to attract and retain qualified personnel;
political and policy uncertainties, changes in U.S. and international trade policies, such as tariffs or other factors, and the potential impact of such factors on the Company and its customers, including the potential for decreases in deposits and loan demand, unanticipated loan delinquencies, loss of collateral and decreased service revenues;
the instability or volatility in financial markets and unfavorable domestic or global general economic, political or business conditions, including international conflicts and hostilities;
unanticipated loan delinquencies, loss of collateral, decreased service revenues, and other potential negative effects on the Company's local economies or the Company's business caused by adverse weather conditions and natural disasters, changes in climate, public health crises or other external events and any actions taken by governmental authorities in response to any such events;
adverse changes or volatility in the local real estate market;
changes in interest rates and any resulting impact on interest earning assets and/or interest bearing liabilities, the level of voluntary prepayments on loans and the receipt of payments on mortgage-backed securities, decreased loan demand or increased difficulty in the ability of borrowers to repay variable rate loans;
risks related to the Company's acquisition activities, including disruption to current plans and operations; difficulties in customer and employee retention; fees, expenses and charges related to these transactions being significantly higher than anticipated; unforeseen integration issues or impairment of goodwill and/or other intangibles; and the Company's inability to achieve expected revenues, cost savings, synergies, and other benefits at levels or within the timeframes originally anticipated;
the effect of laws, regulations, new requirements or expectations, or additional regulatory oversight in the highly regulated financial services industry, and the resulting need to invest in technology to meet heightened regulatory expectations, increased costs of compliance or required adjustments to strategy;
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, including as a result of failure to comply with general tax laws and changes in tax laws;
increased competition in the Company's market areas, including competition that could impact deposit gathering, retention of deposits and the cost of deposits, increased competition due to the demand for innovative products and service offerings, and competition from non-depository institutions which may be subject to fewer regulatory constraints and lower cost structures;
a deterioration in the conditions of the securities markets;
a deterioration of the credit rating for U.S. long-term sovereign debt or uncertainties surrounding the federal budget;
inability to adapt to changes in information technology, including changes to industry accepted delivery models driven by a migration to the internet as a means of service delivery, including any inability to effectively implement new technology-driven products, such as artificial intelligence ("AI");
electronic or other 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, including the need to invest in technology to meet heightened regulatory expectations or the introduction of new requirements or expectations resulting in increased costs of compliance or required adjustments to strategy;
changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) generally applicable to the Company's business and the associated costs of such changes;
the Company's potential judgments, claims, damages, penalties, fines and reputational damage resulting from pending or future litigation and regulatory and government actions;
changes in accounting policies, practices and standards, as may be adopted by the regulatory agencies as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board, and other accounting standard setters;
operational risks related to the Company and its customers' reliance on information technology; cyber threats, attacks, intrusions, and fraud; and outages or other issues impacting the Company or its third party service providers which could lead to interruptions or disruptions of the Company's operating systems, including systems that are customer facing, and adversely impact the Company's business;
risks related to the development and use of AI by the Company, its third-party vendors, clients and counterparties; and
any unexpected material adverse changes in the Company's operations or earnings.

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"), 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 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 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 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, tangible book value per share and the tangible common equity ratio, are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

Category: Earnings Releases

INDEPENDENT BANK CORP. FINANCIAL SUMMARY
CONSOLIDATED BALANCE SHEETS
(Unaudited, dollars in thousands)										% Change		% Change
	December 31 2025			September 30 2025			December 31 2024			Dec 2025 vs.		Dec 2025 vs.
	December 31 2025			September 30 2025			December 31 2024			Sept 2025		Dec 2024
Assets
Cash and due from banks	$	229,770		$	203,388		$	187,849		12.97	%	22.32	%
Interest-earning deposits with banks		542,132			707,408			32,041		(23.36	)%	1,591.99	%
Securities
Trading		4,720			4,611			4,245		2.36	%	11.19	%
Equities		21,581			21,567			21,204		0.06	%	1.78	%
Available for sale		2,004,247			1,941,220			1,250,944		3.25	%	60.22	%
Held to maturity		1,279,027			1,357,617			1,434,956		(5.79	)%	(10.87	)%
Total securities		3,309,575			3,325,015			2,711,349		(0.46	)%	22.06	%
Loans held for sale		35,909			17,052			7,271		110.59	%	393.87	%
Loans
Commercial and industrial		4,611,789			4,532,294			3,246,455		1.75	%	42.06	%
Commercial real estate		8,275,408			8,241,458			6,839,705		0.41	%	20.99	%
Commercial construction		1,399,193			1,439,876			782,078		(2.83	)%	78.91	%
Total commercial		14,286,390			14,213,628			10,868,238		0.51	%	31.45	%
Residential real estate		2,873,443			2,917,101			2,460,600		(1.50	)%	16.78	%
Home equity - first position		506,764			511,482			490,115		(0.92	)%	3.40	%
Home equity - subordinate positions		790,898			772,657			650,053		2.36	%	21.67	%
Total consumer real estate		4,171,105			4,201,240			3,600,768		(0.72	)%	15.84	%
Other consumer		46,282			37,575			39,372		23.17	%	17.55	%
Total loans		18,503,777			18,452,443			14,508,378		0.28	%	27.54	%
Less: allowance for credit losses		(189,877	)		(190,476	)		(169,984	)	(0.31	)%	11.70	%
Net loans		18,313,900			18,261,967			14,338,394		0.28	%	27.73	%
Federal Home Loan Bank stock		21,835			21,835			31,573		—	%	(30.84	)%
Bank premises and equipment, net		218,190			221,165			193,320		(1.35	)%	12.86	%
Goodwill		1,090,610			1,090,610			985,072		—	%	10.71	%
Other intangible assets		133,576			140,632			12,284		(5.02	)%	987.40	%
Cash surrender value of life insurance policies		378,576			376,163			303,965		0.64	%	24.55	%
Other assets		638,823			628,004			570,447		1.72	%	11.99	%
Total assets	$	24,912,896		$	24,993,239		$	19,373,565		(0.32	)%	28.59	%
Liabilities and Stockholders' Equity
Deposits
Noninterest-bearing demand deposits	$	5,600,955		$	5,635,911		$	4,390,703		(0.62	)%	27.56	%
Savings and interest checking ⁽¹⁾		6,482,970			6,492,791			5,207,548		(0.15	)%	24.49	%
Money market ⁽¹⁾		4,774,645			4,747,179			2,960,381		0.58	%	61.28	%
Time certificates of deposit		3,268,220			3,419,988			2,747,346		(4.44	)%	18.96	%
Total deposits		20,126,790			20,295,869			15,305,978		(0.83	)%	31.50	%
Borrowings
Federal Home Loan Bank and other borrowings		416,549			416,240			638,514		0.07	%	(34.76	)%
Line of credit, net		49,953			—			—		100.00	%	100.00	%
Junior subordinated debentures, net		62,862			62,862			62,860		—	%	—	%
Subordinated debentures, net		296,483			296,275			—		0.07	%	100.00	%
Total borrowings		825,847			775,377			701,374		6.51	%	17.75	%
Total deposits and borrowings		20,952,637			21,071,246			16,007,352		(0.56	)%	30.89	%
Other liabilities		394,531			375,106			373,093		5.18	%	5.75	%
Total liabilities		21,347,168			21,446,352			16,380,445		(0.46	)%	30.32	%
Stockholders' equity
Common stock		490			495			423		(1.01	)%	15.84	%
Additional paid in capital		2,335,879			2,371,111			1,909,980		(1.49	)%	22.30	%
Retained earnings		1,269,113			1,222,843			1,172,724		3.78	%	8.22	%
Accumulated other comprehensive loss, net of tax		(39,754	)		(47,562	)		(90,007	)	(16.42	)%	(55.83	)%
Total stockholders' equity		3,565,728			3,546,887			2,993,120		0.53	%	19.13	%
Total liabilities and stockholders' equity	$	24,912,896		$	24,993,239		$	19,373,565		(0.32	)%	28.59	%

(1)

Savings and interest checking and money market balances as of September 30, 2025 vary from amounts previously reported in the Company's third quarter 2025 earnings release and quarterly report on Form 10-Q. The Company previously reported approximately $618.8 million of reciprocal deposits in the savings and interest category, which based upon further review by the Company subsequent to the system conversion of Enterprise, related to money market accounts and therefore should have been reported within the money market category. The Company determined that these corrections were not material to the previously issued interim consolidated financial statements. Reported amounts throughout this earnings release are reflective of this reclassification, where applicable.

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, dollars in thousands, except per share data)
	Three Months Ended
										% Change		% Change
	December 31 2025			September 30 2025			December 31 2024			Dec 2025 vs.		Dec 2025 vs.
	December 31 2025			September 30 2025			December 31 2024			Sept 2025		Dec 2024
Interest income
Interest on federal funds sold and short-term investments	$	6,690		$	7,245		$	3,154		(7.66	)%	112.11	%
Interest and dividends on securities		24,924			23,511			14,807		6.01	%	68.33	%
Interest and fees on loans		265,582			263,772			198,177		0.69	%	34.01	%
Interest on loans held for sale		339			225			182		50.67	%	86.26	%
Total interest income		297,535			294,753			216,320		0.94	%	37.54	%
Interest expense
Interest on deposits		74,378			80,739			64,188		(7.88	)%	15.88	%
Interest on borrowings		10,671			10,670			7,471		0.01	%	42.83	%
Total interest expense		85,049			91,409			71,659		(6.96	)%	18.69	%
Net interest income		212,486			203,344			144,661		4.50	%	46.89	%
Provision for credit losses		4,750			38,519			7,500		(87.67	)%	(36.67	)%
Net interest income after provision for credit losses		207,736			164,825			137,161		26.03	%	51.45	%
Noninterest income
Deposit account fees		9,100			8,847			7,116		2.86	%	27.88	%
Interchange and ATM fees		5,381			5,989			4,880		(10.15	)%	10.27	%
Investment management and advisory		13,793			13,652			10,783		1.03	%	27.91	%
Mortgage banking income		1,274			1,444			1,055		(11.77	)%	20.76	%
Increase in cash surrender value of life insurance policies		2,702			2,629			2,152		2.78	%	25.56	%
Gain on life insurance benefits		315			—			194		100.00	%	62.37	%
Loan level derivative income		1,232			1,224			439		0.65	%	180.64	%
Other noninterest income		7,648			6,613			5,572		15.65	%	37.26	%
Total noninterest income		41,445			40,398			32,191		2.59	%	28.75	%
Noninterest expenses
Salaries and employee benefits		81,580			81,132			59,209		0.55	%	37.78	%
Occupancy and equipment expenses		15,604			14,975			13,399		4.20	%	16.46	%
Data processing and facilities management		2,967			2,788			2,559		6.42	%	15.94	%
FDIC assessment		4,059			3,080			2,588		31.79	%	56.84	%
Amortization of intangible assets		7,054			7,315			1,417		(3.57	)%	397.81	%
Merger and acquisition expense		12,348			23,893			1,902		(48.32	)%	549.21	%
Other noninterest expenses		30,758			27,653			25,348		11.23	%	21.34	%
Total noninterest expenses		154,370			160,836			106,422		(4.02	)%	45.05	%
Income before income taxes		94,811			44,387			62,930		113.60	%	50.66	%
Provision for income taxes		19,476			10,125			12,897		92.36	%	51.01	%
Net Income	$	75,335		$	34,262		$	50,033		119.88	%	50.57	%

Weighted average common shares (basic)		49,452,717			49,934,574			42,494,409
Common share equivalents		23,623			22,433			20,432
Weighted average common shares (diluted)		49,476,340			49,957,007			42,514,841

Basic earnings per share	$	1.52		$	0.69		$	1.18		120.29	%	28.81	%
Diluted earnings per share	$	1.52		$	0.69		$	1.18		120.29	%	28.81	%

Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP):
Net income	$	75,335		$	34,262		$	50,033
Provision for non-PCD acquired loans		—			34,519			—
Noninterest expense components
Add - merger and acquisition expenses		12,348			23,893			1,902
Noncore increases to income before taxes		12,348			58,412			1,902
Net taxes associated with noncore items (1)		(3,326	)		(15,320	)		(535	)
Noncore increases to net income		9,022			43,092			1,367
Operating net income (Non-GAAP)	$	84,357		$	77,354		$	51,400		9.05	%	64.12	%

Diluted earnings per share, on an operating basis (Non-GAAP)	$	1.70		$	1.55		$	1.21		9.68	%	40.50	%

(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)		3.77	%		3.62	%		3.33	%
Return on average assets (calculated by dividing net income by average assets) (GAAP)		1.20	%		0.55	%		1.02	%
Return on average assets on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average assets)		1.34	%		1.23	%		1.05	%
Return on average common equity (calculated by dividing net income by average common equity) (GAAP)		8.38	%		3.82	%		6.64	%
Return on average common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average common equity)		9.38	%		8.63	%		6.82	%
Return on average tangible common equity (Non-GAAP) (calculated by dividing net income by average tangible common equity)		12.77	%		5.85	%		9.96	%
Return on average tangible common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average tangible common equity)		14.30	%		13.22	%		10.23	%
Noninterest income as a % of total revenue (GAAP) (calculated by dividing total noninterest income by net interest income plus total noninterest income)		16.32	%		16.57	%		18.20	%
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)		16.32	%		16.57	%		18.20	%
Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue)		60.79	%		65.99	%		60.18	%
Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue)		55.93	%		56.18	%		59.10	%

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, dollars in thousands, except per share data)
	Years Ended
					% Change
	December 31 2025		December 31 2024		Dec 2025 vs.
	December 31 2025		December 31 2024		Dec 2024

Interest income
Interest on federal funds sold and short-term investments	$	19,766	$	5,669	248.67	%
Interest and dividends on securities		79,613		57,098	39.43	%
Interest and fees on loans		922,225		789,274	16.84	%
Interest on loans held for sale		796		712	11.80	%
Total interest income		1,022,400		852,753	19.89	%
Interest expense
Interest on deposits		274,396		246,962	11.11	%
Interest on borrowings		39,173		44,062	(11.10	)%
Total interest expense		313,569		291,024	7.75	%
Net interest income		708,831		561,729	26.19	%
Provision for credit losses		65,469		36,250	80.60	%
Net interest income after provision for credit losses		643,362		525,479	22.43	%
Noninterest income
Deposit account fees		32,141		26,455	21.49	%
Interchange and ATM fees		20,989		19,055	10.15	%
Investment management and advisory		50,045		42,744	17.08	%
Mortgage banking income		4,531		4,143	9.37	%
Increase in cash surrender value of life insurance policies		9,434		8,086	16.67	%
Gain on life insurance benefits		1,965		457	329.98	%
Loan level derivative income		3,564		2,117	68.35	%
Other noninterest income

Independent Bank Corp. Reports Fourth Quarter Net Income of $75.3 Million