• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishGo to App
    Quantisnow Logo

    © 2026 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

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

    1/22/26 4:15:00 PM ET
    $INDB
    Major Banks
    Finance
    Get the next $INDB alert in real time by email

    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.

     

     

     

     

     

    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.

     

     

     

     

     

    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.

     

     

     

     

    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

     

     

    26,020

     

     

     

    24,957

     

     

    4.26

    %

    Total noninterest income

     

     

    148,689

     

     

     

    128,014

     

     

    16.15

    %

    Noninterest expenses

     

     

     

     

     

     

    Salaries and employee benefits

     

     

    287,499

     

     

     

    233,653

     

     

    23.05

    %

    Occupancy and equipment expenses

     

     

    57,596

     

     

     

    52,072

     

     

    10.61

    %

    Data processing and facilities management

     

     

    11,180

     

     

     

    9,957

     

     

    12.28

    %

    FDIC assessment

     

     

    12,500

     

     

     

    10,892

     

     

    14.76

    %

    Amortization of intangible assets

     

     

    16,910

     

     

     

    5,905

     

     

    186.37

    %

    Merger and acquisition expense

     

     

    39,635

     

     

     

    1,902

     

     

    1,983.86

    %

    Other noninterest expenses

     

     

    104,561

     

     

     

    91,985

     

     

    13.67

    %

    Total noninterest expenses

     

     

    529,881

     

     

     

    406,366

     

     

    30.40

    %

    Income before income taxes

     

     

    262,170

     

     

     

    247,127

     

     

    6.09

    %

    Provision for income taxes

     

     

    57,048

     

     

     

    55,046

     

     

    3.64

    %

    Net Income

     

    $

    205,122

     

     

    $

    192,081

     

     

    6.79

    %

     

     

     

     

     

     

     

    Weighted average common shares (basic)

     

     

    46,169,692

     

     

     

    42,499,492

     

     

     

    Common share equivalents

     

     

    21,390

     

     

     

    12,309

     

     

     

    Weighted average common shares (diluted)

     

     

    46,191,082

     

     

     

    42,511,801

     

     

     

     

     

     

     

     

     

     

    Basic earnings per share

     

    $

    4.44

     

     

    $

    4.52

     

     

    (1.77

    )%

    Diluted earnings per share

     

    $

    4.44

     

     

    $

    4.52

     

     

    (1.77

    )%

     

     

     

     

     

     

     

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

     

     

     

     

     

     

    Net Income

     

    $

    205,122

     

     

    $

    192,081

     

     

     

    Provision for non-PCD acquired loans

     

     

    34,519

     

     

     

    —

     

     

     

    Noninterest expense components

     

     

     

     

     

     

    Add - merger and acquisition expenses

     

     

    39,635

     

     

     

    1,902

     

     

     

    Noncore increases to income before taxes

     

     

    74,154

     

     

     

    1,902

     

     

     

    Net taxes associated with noncore items (1)

     

     

    (19,239

    )

     

     

    (535

    )

     

     

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

     

     

    381

     

     

     

    —

     

     

     

    Total tax impact

     

     

    (18,858

    )

     

     

    (535

    )

     

     

    Noncore increases to net income

     

     

    55,296

     

     

     

    1,367

     

     

     

    Operating net income (Non-GAAP)

     

    $

    260,418

     

     

    $

    193,448

     

     

    34.62

    %

     

     

     

     

     

     

     

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

     

    $

    5.64

     

     

    $

    4.55

     

     

    23.96

    %

     

     

     

     

     

     

     

    (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)

     

     

    3.57

    %

     

     

    3.28

    %

     

     

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

     

     

    0.92

    %

     

     

    0.99

    %

     

     

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

     

     

    1.17

    %

     

     

    1.00

    %

     

     

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

     

     

    6.20

    %

     

     

    6.53

    %

     

     

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

     

     

    7.87

    %

     

     

    6.57

    %

     

     

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

     

     

    9.35

    %

     

     

    9.89

    %

     

     

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

     

     

    11.87

    %

     

     

    9.96

    %

     

     

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

     

     

    17.34

    %

     

     

    18.56

    %

     

     

    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)

     

     

    17.34

    %

     

     

    18.56

    %

     

     

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

     

     

    61.79

    %

     

     

    58.92

    %

     

     

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

     

     

    57.17

    %

     

     

    58.64

    %

     

     

    ASSET QUALITY

    (Unaudited, dollars in thousands)

     

    Nonperforming Assets At

     

     

    December 31

    2025

     

    September 30

    2025

     

    December 31

    2024

    Nonperforming loans

     

     

     

     

     

     

    Commercial & industrial loans

     

    $

    9,160

     

     

    $

    23,173

     

     

    $

    14,454

     

    Commercial real estate loans

     

     

    50,515

     

     

     

    29,216

     

     

     

    74,343

     

    Commercial construction loans

     

     

    3,693

     

     

     

    15,516

     

     

     

    —

     

    Residential real estate loans

     

     

    15,043

     

     

     

    14,406

     

     

     

    10,243

     

    Home equity

     

     

    5,102

     

     

     

    4,244

     

     

     

    2,479

     

    Other consumer

     

     

    44

     

     

     

    42

     

     

     

    10

     

    Total nonperforming loans

     

     

    83,557

     

     

     

    86,597

     

     

     

    101,529

     

    Other real estate owned

     

     

    2,100

     

     

     

    2,100

     

     

     

    —

     

    Total nonperforming assets

     

    $

    85,657

     

     

    $

    88,697

     

     

    $

    101,529

     

     

     

     

     

     

     

     

    Nonperforming loans/gross loans

     

     

    0.45

    %

     

     

    0.47

    %

     

     

    0.70

    %

    Nonperforming assets/total assets

     

     

    0.34

    %

     

     

    0.35

    %

     

     

    0.52

    %

    Allowance for credit losses/nonperforming loans

     

     

    227.24

    %

     

     

    219.96

    %

     

     

    167.42

    %

    Allowance for credit losses/total loans

     

     

    1.03

    %

     

     

    1.03

    %

     

     

    1.17

    %

    Delinquent loans/total loans

     

     

    0.32

    %

     

     

    0.49

    %

     

     

    0.60

    %

     

     

     

    Nonperforming Assets Reconciliation for the Three Months Ended

     

     

    December 31

    2025

     

    September 30

    2025

     

    December 31

    2024

     

     

     

     

     

     

     

    Nonperforming assets beginning balance

     

    $

    88,697

     

     

    $

    58,317

     

     

    $

    104,358

     

    Enterprise nonperforming assets at July 1, 2025

     

     

    —

     

     

     

    24,487

     

     

     

    —

     

    New to nonperforming

     

     

    29,374

     

     

     

    16,767

     

     

     

    5,065

     

    Loans charged-off

     

     

    (5,768

    )

     

     

    (2,670

    )

     

     

    (1,652

    )

    Loans paid-off

     

     

    (20,098

    )

     

     

    (6,983

    )

     

     

    (4,975

    )

    Loans restored to performing status

     

     

    (4,350

    )

     

     

    (1,404

    )

     

     

    (1,234

    )

    Sale of other real estate owned

     

     

    —

     

     

     

    —

     

     

     

    (110

    )

    Other

     

     

    (2,198

    )

     

     

    183

     

     

     

    77

     

    Nonperforming assets ending balance

     

    $

    85,657

     

     

    $

    88,697

     

     

    $

    101,529

     

     

     

    Net Charge-Offs (Recoveries)

     

     

    Three Months Ended

     

    Years Ended

     

     

    December 31

    2025

     

    September 30

    2025

     

    December 31

    2024

     

    December 31

    2025

     

    December 31

    2024

    Net charge-offs (recoveries)

     

     

     

     

     

     

     

     

     

     

    Commercial and industrial loans

     

    $

    4,555

     

     

    $

    1,178

     

     

    $

    325

     

     

    $

    8,678

     

     

    $

    6,399

     

    Commercial real estate loans

     

     

    28

     

     

     

    21

     

     

     

    —

     

     

     

    43,392

     

     

     

    —

     

    Home equity

     

     

    (15

    )

     

     

    (12

    )

     

     

    283

     

     

     

    2

     

     

     

    37

     

    Other consumer

     

     

    781

     

     

     

    649

     

     

     

    604

     

     

     

    2,524

     

     

     

    2,052

     

    Total net charge-offs

     

    $

    5,349

     

     

    $

    1,836

     

     

    $

    1,212

     

     

    $

    54,596

     

     

    $

    8,488

     

     

     

     

     

     

     

     

     

     

     

     

    Net charge-offs to average loans (annualized)

     

     

    0.12

    %

     

     

    0.04

    %

     

     

    0.03

    %

     

     

    0.33

    %

     

     

    0.06

    %

    BALANCE SHEET AND CAPITAL RATIOS

     

     

     

     

     

     

     

     

    December 31

    2025

     

    September 30

    2025

     

    December 31

    2024

    Gross loans/total deposits

     

     

    91.94

    %

     

     

    90.92

    %

     

     

    94.79

    %

    Common equity tier 1 capital ratio (1)

     

     

    12.85

    %

     

     

    12.84

    %

     

     

    14.65

    %

    Tier 1 leverage capital ratio (1)

     

     

    10.15

    %

     

     

    10.11

    %

     

     

    11.32

    %

    Common equity to assets ratio GAAP

     

     

    14.31

    %

     

     

    14.19

    %

     

     

    15.45

    %

    Tangible common equity to tangible assets ratio (2)

     

     

    9.88

    %

     

     

    9.75

    %

     

     

    10.86

    %

    Book value per share GAAP

     

    $

    72.41

     

     

    $

    71.24

     

     

    $

    70.43

     

    Tangible book value per share (2)

     

    $

    47.55

     

     

    $

    46.51

     

     

    $

    46.96

     

    (1) Estimated number for December 31, 2025.

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

    INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (Unaudited, dollars in thousands)

     

    Three Months Ended

     

     

    December 31, 2025

     

    September 30, 2025

     

    December 31, 2024

     

     

     

     

    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

     

    $

    673,878

     

    $

    6,690

     

    3.94

    %

     

    $

    688,394

     

    $

    7,245

     

    4.18

    %

     

    $

    270,603

     

    $

    3,154

     

    4.64

    %

    Securities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Securities - trading

     

     

    4,644

     

     

    —

     

    —

    %

     

     

    4,613

     

     

    —

     

    —

    %

     

     

    4,366

     

     

    —

     

    —

    %

    Securities - taxable investments

     

     

    3,323,714

     

     

    24,790

     

    2.96

    %

     

     

    3,253,928

     

     

    23,303

     

    2.84

    %

     

     

    2,743,469

     

     

    14,805

     

    2.15

    %

    Securities - nontaxable investments (1)

     

     

    14,047

     

     

    169

     

    4.77

    %

     

     

    34,803

     

     

    263

     

    3.00

    %

     

     

    195

     

     

    2

     

    4.08

    %

    Total securities

     

    $

    3,342,405

     

    $

    24,959

     

    2.96

    %

     

    $

    3,293,344

     

    $

    23,566

     

    2.84

    %

     

    $

    2,748,030

     

    $

    14,807

     

    2.14

    %

    Loans held for sale

     

     

    24,680

     

     

    339

     

    5.45

    %

     

     

    15,632

     

     

    225

     

    5.71

    %

     

     

    12,882

     

     

    182

     

    5.62

    %

    Loans

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Commercial and industrial (1)

     

     

    4,556,277

     

     

    70,467

     

    6.14

    %

     

     

    4,485,053

     

     

    70,869

     

    6.27

    %

     

     

    3,168,028

     

     

    48,883

     

    6.14

    %

    Commercial real estate (1)

     

     

    8,263,339

     

     

    115,746

     

    5.56

    %

     

     

    8,270,774

     

     

    112,855

     

    5.41

    %

     

     

    6,827,896

     

     

    89,779

     

    5.23

    %

    Commercial construction (1)

     

     

    1,397,668

     

     

    24,618

     

    6.99

    %

     

     

    1,446,615

     

     

    24,750

     

    6.79

    %

     

     

    777,094

     

     

    13,805

     

    7.07

    %

    Total commercial

     

     

    14,217,284

     

     

    210,831

     

    5.88

    %

     

     

    14,202,442

     

     

    208,474

     

    5.82

    %

     

     

    10,773,018

     

     

    152,467

     

    5.63

    %

    Residential real estate

     

     

    2,895,216

     

     

    34,847

     

    4.78

    %

     

     

    2,913,749

     

     

    34,813

     

    4.74

    %

     

     

    2,446,478

     

     

    27,325

     

    4.44

    %

    Home equity

     

     

    1,288,744

     

     

    20,498

     

    6.31

    %

     

     

    1,275,945

     

     

    21,173

     

    6.58

    %

     

     

    1,134,521

     

     

    18,901

     

    6.63

    %

    Total consumer real estate

     

     

    4,183,960

     

     

    55,345

     

    5.25

    %

     

     

    4,189,694

     

     

    55,986

     

    5.30

    %

     

     

    3,580,999

     

     

    46,226

     

    5.14

    %

    Other consumer

     

     

    41,897

     

     

    741

     

    7.02

    %

     

     

    40,726

     

     

    644

     

    6.27

    %

     

     

    37,960

     

     

    663

     

    6.95

    %

    Total loans

     

    $

    18,443,141

     

    $

    266,917

     

    5.74

    %

     

    $

    18,432,862

     

    $

    265,104

     

    5.71

    %

     

    $

    14,391,977

     

    $

    199,356

     

    5.51

    %

    Total interest-earning assets

     

    $

    22,484,104

     

    $

    298,905

     

    5.27

    %

     

    $

    22,430,232

     

    $

    296,140

     

    5.24

    %

     

    $

    17,423,492

     

    $

    217,499

     

    4.97

    %

    Cash and due from banks

     

     

    228,939

     

     

     

     

     

     

    214,626

     

     

     

     

     

     

    181,566

     

     

     

     

    Federal Home Loan Bank stock

     

     

    21,835

     

     

     

     

     

     

    22,206

     

     

     

     

     

     

    29,944

     

     

     

     

    Other assets

     

     

    2,230,165

     

     

     

     

     

     

    2,263,385

     

     

     

     

     

     

    1,801,204

     

     

     

     

    Total assets

     

    $

    24,965,043

     

     

     

     

     

    $

    24,930,449

     

     

     

     

     

    $

    19,436,206

     

     

     

     

    Interest-bearing liabilities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Deposits

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Savings and interest checking accounts

     

    $

    6,355,726

     

    $

    15,118

     

    0.94

    %

     

    $

    6,333,611

     

    $

    18,927

     

    1.19

    %

     

    $

    5,181,107

     

    $

    17,171

     

    1.32

    %

    Money market

     

     

    4,829,717

     

     

    29,949

     

    2.46

    %

     

     

    4,749,763

     

     

    30,019

     

    2.51

    %

     

     

    3,012,556

     

     

    17,612

     

    2.33

    %

    Time deposits

     

     

    3,336,280

     

     

    29,311

     

    3.49

    %

     

     

    3,466,139

     

     

    31,793

     

    3.64

    %

     

     

    2,779,704

     

     

    29,405

     

    4.21

    %

    Total interest-bearing deposits

     

    $

    14,521,723

     

    $

    74,378

     

    2.03

    %

     

    $

    14,549,513

     

    $

    80,739

     

    2.20

    %

     

    $

    10,973,367

     

    $

    64,188

     

    2.33

    %

    Borrowings

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Federal Home Loan Bank and other borrowings

     

     

    416,368

     

     

    3,973

     

    3.79

    %

     

     

    416,074

     

     

    3,946

     

    3.76

    %

     

     

    601,842

     

     

    6,396

     

    4.23

    %

    Line of Credit

     

     

    7,559

     

     

    116

     

    6.09

    %

     

     

    —

     

     

    —

     

    —

    %

     

     

    —

     

     

    —

     

    —

    %

    Junior subordinated debentures

     

     

    62,862

     

     

    936

     

    5.91

    %

     

     

    62,861

     

     

    981

     

    6.19

    %

     

     

    62,860

     

     

    1,075

     

    6.80

    %

    Subordinated debentures

     

     

    296,372

     

     

    5,646

     

    7.56

    %

     

     

    305,280

     

     

    5,743

     

    7.46

    %

     

     

    —

     

     

    —

     

    —

    %

    Total borrowings

     

    $

    783,161

     

    $

    10,671

     

    5.41

    %

     

    $

    784,215

     

    $

    10,670

     

    5.40

    %

     

    $

    664,702

     

    $

    7,471

     

    4.47

    %

    Total interest-bearing liabilities

     

    $

    15,304,884

     

    $

    85,049

     

    2.20

    %

     

    $

    15,333,728

     

    $

    91,409

     

    2.37

    %

     

    $

    11,638,069

     

    $

    71,659

     

    2.45

    %

    Noninterest-bearing demand deposits

     

     

    5,751,348

     

     

     

     

     

     

    5,699,765

     

     

     

     

     

     

    4,481,669

     

     

     

     

    Other liabilities

     

     

    340,775

     

     

     

     

     

     

    339,116

     

     

     

     

     

     

    319,220

     

     

     

     

    Total liabilities

     

    $

    21,397,007

     

     

     

     

     

    $

    21,372,609

     

     

     

     

     

    $

    16,438,958

     

     

     

     

    Stockholders' equity

     

     

    3,568,036

     

     

     

     

     

     

    3,557,840

     

     

     

     

     

     

    2,997,248

     

     

     

     

    Total liabilities and stockholders' equity

     

    $

    24,965,043

     

     

     

     

     

    $

    24,930,449

     

     

     

     

     

    $

    19,436,206

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest income

     

     

     

    $

    213,856

     

     

     

     

     

    $

    204,731

     

     

     

     

     

    $

    145,840

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest rate spread (2)

     

     

     

     

     

    3.07

    %

     

     

     

     

     

    2.87

    %

     

     

     

     

     

    2.52

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest margin (3)

     

     

     

     

     

    3.77

    %

     

     

     

     

     

    3.62

    %

     

     

     

     

     

    3.33

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Supplemental Information

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total deposits, including demand deposits

     

    $

    20,273,071

     

    $

    74,378

     

     

     

    $

    20,249,278

     

    $

    80,739

     

     

     

    $

    15,455,036

     

    $

    64,188

     

     

    Cost of total deposits

     

     

     

     

     

    1.46

    %

     

     

     

     

     

    1.58

    %

     

     

     

     

     

    1.65

    %

    Total funding liabilities, including demand deposits

     

    $

    21,056,232

     

    $

    85,049

     

     

     

    $

    21,033,493

     

    $

    91,409

     

     

     

    $

    16,119,738

     

    $

    71,659

     

     

    Cost of total funding liabilities

     

     

     

     

     

    1.60

    %

     

     

     

     

     

    1.72

    %

     

     

     

     

     

    1.77

    %

    (1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis was $1.4 million for each of the three months ended December 31, 2025 and September 30, 2025, and $1.2 million for the three months ended December 31, 2024, determined by applying the Company's marginal tax rates in effect during each respective quarter.

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

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

     

     

    Years Ended

     

     

    December 31, 2025

     

    December 31, 2024

     

     

     

     

    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

     

    $

    479,484

     

    $

    19,766

     

    4.12

    %

     

    $

    125,066

     

    $

    5,669

     

    4.53

    %

    Securities

     

     

     

     

     

     

     

     

     

     

     

     

    Securities - trading

     

     

    4,642

     

     

    —

     

    —

    %

     

     

    4,562

     

     

    —

     

    —

    %

    Securities - taxable investments

     

     

    3,017,694

     

     

    79,268

     

    2.63

    %

     

     

    2,791,246

     

     

    57,092

     

    2.05

    %

    Securities - nontaxable investments (1)

     

     

    12,410

     

     

    435

     

    3.51

    %

     

     

    192

     

     

    7

     

    3.65

    %

    Total securities

     

    $

    3,034,746

     

    $

    79,703

     

    2.63

    %

     

    $

    2,796,000

     

    $

    57,099

     

    2.04

    %

    Loans held for sale

     

     

    14,191

     

     

    796

     

    5.61

    %

     

     

    11,960

     

     

    712

     

    5.95

    %

    Loans

     

     

     

     

     

     

     

     

     

     

     

     

    Commercial and industrial (1)

     

     

    3,919,199

     

     

    243,517

     

    6.21

    %

     

     

    3,166,715

     

     

    195,751

     

    6.18

    %

    Commercial real estate (1)

     

     

    7,508,938

     

     

    401,783

     

    5.35

    %

     

     

    6,811,838

     

     

    354,941

     

    5.21

    %

    Commercial construction (1)

     

     

    1,112,459

     

     

    76,301

     

    6.86

    %

     

     

    800,254

     

     

    58,455

     

    7.30

    %

    Total commercial

     

     

    12,540,596

     

     

    721,601

     

    5.75

    %

     

     

    10,778,807

     

     

    609,147

     

    5.65

    %

    Residential real estate

     

     

    2,688,113

     

     

    125,455

     

    4.67

    %

     

     

    2,434,114

     

     

    106,797

     

    4.39

    %

    Home equity

     

     

    1,216,821

     

     

    77,589

     

    6.38

    %

     

     

    1,115,598

     

     

    75,543

     

    6.77

    %

    Total consumer real estate

     

     

    3,904,934

     

     

    203,044

     

    5.20

    %

     

     

    3,549,712

     

     

    182,340

     

    5.14

    %

    Other consumer

     

     

    39,286

     

     

    2,560

     

    6.52

    %

     

     

    33,761

     

     

    2,530

     

    7.49

    %

    Total loans

     

    $

    16,484,816

     

    $

    927,205

     

    5.62

    %

     

    $

    14,362,280

     

    $

    794,017

     

    5.53

    %

    Total interest-earning assets

     

    $

    20,013,237

     

    $

    1,027,470

     

    5.13

    %

     

    $

    17,295,306

     

    $

    857,497

     

    4.96

    %

    Cash and due from banks

     

     

    209,413

     

     

     

     

     

     

    179,955

     

     

     

     

    Federal Home Loan Bank stock

     

     

    23,627

     

     

     

     

     

     

    37,155

     

     

     

     

    Other assets

     

     

    2,051,126

     

     

     

     

     

     

    1,831,516

     

     

     

     

    Total assets

     

    $

    22,297,403

     

     

     

     

     

    $

    19,343,932

     

     

     

     

    Interest-bearing liabilities

     

     

     

     

     

     

     

     

     

     

     

     

    Deposits

     

     

     

     

     

     

     

     

     

     

     

     

    Savings and interest checking accounts

     

    $

    5,786,258

     

    $

    66,760

     

    1.15

    %

     

    $

    5,169,237

     

    $

    66,334

     

    1.28

    %

    Money market

     

     

    4,019,900

     

     

    96,768

     

    2.41

    %

     

     

    2,941,539

     

     

    69,998

     

    2.38

    %

    Time deposits

     

     

    3,060,719

     

     

    110,868

     

    3.62

    %

     

     

    2,600,190

     

     

    110,630

     

    4.25

    %

    Total interest-bearing deposits

     

    $

    12,866,877

     

    $

    274,396

     

    2.13

    %

     

    $

    10,710,966

     

    $

    246,962

     

    2.31

    %

    Borrowings

     

     

     

     

     

     

     

     

     

     

     

     

    Federal Home Loan Bank and other borrowings

     

     

    452,675

     

     

    17,718

     

    3.91

    %

     

     

    840,611

     

     

    39,048

     

    4.65

    %

    Line of Credit

     

     

    1,905

     

     

    116

     

    6.09

    %

     

     

    —

     

     

    —

     

    —

    %

    Junior subordinated debentures

     

     

    62,861

     

     

    3,867

     

    6.15

    %

     

     

    62,859

     

     

    4,506

     

    7.17

    %

    Subordinated debentures

     

     

    231,228

     

     

    17,472

     

    7.56

    %

     

     

    10,107

     

     

    508

     

    5.03

    %

    Total borrowings

     

    $

    748,669

     

    $

    39,173

     

    5.23

    %

     

    $

    913,577

     

    $

    44,062

     

    4.82

    %

    Total interest-bearing liabilities

     

    $

    13,615,546

     

    $

    313,569

     

    2.30

    %

     

    $

    11,624,543

     

    $

    291,024

     

    2.50

    %

    Noninterest-bearing demand deposits

     

     

    5,047,869

     

     

     

     

     

     

    4,431,303

     

     

     

     

    Other liabilities

     

     

    325,414

     

     

     

     

     

     

    345,286

     

     

     

     

    Total liabilities

     

    $

    18,988,829

     

     

     

     

     

    $

    16,401,132

     

     

     

     

    Stockholders' equity

     

     

    3,308,574

     

     

     

     

     

     

    2,942,800

     

     

     

     

    Total liabilities and stockholders' equity

     

    $

    22,297,403

     

     

     

     

     

    $

    19,343,932

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest income

     

     

     

    $

    713,901

     

     

     

     

     

    $

    566,473

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest rate spread (2)

     

     

     

     

     

    2.83

    %

     

     

     

     

     

    2.46

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest margin (3)

     

     

     

     

     

    3.57

    %

     

     

     

     

     

    3.28

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

    Supplemental Information

     

     

     

     

     

     

     

     

     

     

     

     

    Total deposits, including demand deposits

     

    $

    17,914,746

     

    $

    274,396

     

     

     

    $

    15,142,269

     

    $

    246,962

     

     

    Cost of total deposits

     

     

     

     

     

    1.53

    %

     

     

     

     

     

    1.63

    %

    Total funding liabilities, including demand deposits

     

    $

    18,663,415

     

    $

    313,569

     

     

     

    $

    16,055,846

     

    $

    291,024

     

     

    Cost of total funding liabilities

     

     

     

     

     

    1.68

    %

     

     

     

     

     

    1.81

    %

    (1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis was $5.1 million and $4.7 million for the years ended December 31, 2025 and 2024, 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: Organic Loan and Deposit Growth

    (Unaudited, dollars in thousands)

     

     

    Year-over-Year

     

     

    December 31

    2025

     

    December 31

    2024

     

    Enterprise

    Balances Acquired

     

    Organic

    Growth/(Decline)

     

    Organic

    Growth/(Decline)%

    Loans

     

     

     

     

     

     

     

     

     

     

    Commercial and industrial

     

    $

    4,611,789

     

    $

    3,246,455

     

    $

    979,072

     

    $

    386,262

     

     

    9.14

    %

    Commercial real estate

     

     

    8,275,408

     

     

    6,839,705

     

     

    1,742,275

     

     

    (306,572

    )

     

    (3.57

    )%

    Commercial construction

     

     

    1,399,193

     

     

    782,078

     

     

    664,281

     

     

    (47,166

    )

     

    (3.26

    )%

    Total commercial

     

     

    14,286,390

     

     

    10,868,238

     

     

    3,385,628

     

     

    32,524

     

     

    0.23

    %

    Residential real estate

     

     

    2,873,443

     

     

    2,460,600

     

     

    425,695

     

     

    (12,852

    )

     

    (0.45

    )%

    Home equity

     

     

    1,297,662

     

     

    1,140,168

     

     

    95,096

     

     

    62,398

     

     

    5.05

    %

    Total consumer real estate

     

     

    4,171,105

     

     

    3,600,768

     

     

    520,791

     

     

    49,546

     

     

    1.20

    %

    Total other consumer

     

     

    46,282

     

     

    39,372

     

     

    6,693

     

     

    217

     

     

    0.47

    %

    Total loans

     

    $

    18,503,777

     

    $

    14,508,378

     

    $

    3,913,112

     

    $

    82,287

     

     

    0.45

    %

     

     

     

     

     

     

     

     

     

     

     

    Deposits

     

     

     

     

     

     

     

     

     

     

    Noninterest-bearing demand deposits

     

    $

    5,600,955

     

    $

    4,390,703

     

    $

    1,040,758

     

    $

    169,494

     

     

    3.12

    %

    Savings and interest checking

     

     

    6,482,970

     

     

    5,207,548

     

     

    1,170,875

     

     

    104,547

     

     

    1.64

    %

    Money market

     

     

    4,774,645

     

     

    2,960,381

     

     

    1,411,120

     

     

    403,144

     

     

    9.22

    %

    Time certificates of deposit

     

     

    3,268,220

     

     

    2,747,346

     

     

    739,957

     

     

    (219,083

    )

     

    (6.28

    )%

    Total deposits

     

    $

    20,126,790

     

    $

    15,305,978

     

    $

    4,362,710

     

    $

    458,102

     

     

    2.33

    %

    APPENDIX B: NON-GAAP Reconciliation of Balance Sheet Metrics

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

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

     

     

    December 31

    2025

     

    September 30

    2025

     

    December 31

    2024

     

    Tangible common equity

     

    (Dollars in thousands, except per share data)

     

    Stockholders' equity (GAAP)

     

    $

    3,565,728

     

     

    $

    3,546,887

     

     

    $

    2,993,120

     

    (a)

    Less: Goodwill and other intangibles

     

     

    1,224,186

     

     

     

    1,231,242

     

     

     

    997,356

     

     

    Tangible common equity (Non-GAAP)

     

    $

    2,341,542

     

     

    $

    2,315,645

     

     

    $

    1,995,764

     

    (b)

    Tangible assets

     

     

     

     

     

     

     

    Assets (GAAP)

     

    $

    24,912,896

     

     

    $

    24,993,239

     

     

    $

    19,373,565

     

    (c)

    Less: Goodwill and other intangibles

     

     

    1,224,186

     

     

     

    1,231,242

     

     

     

    997,356

     

     

    Tangible assets (Non-GAAP)

     

    $

    23,688,710

     

     

    $

    23,761,997

     

     

    $

    18,376,209

     

    (d)

     

     

     

     

     

     

     

     

    Common Shares

     

     

    49,243,813

     

     

     

    49,787,305

     

     

     

    42,500,611

     

    (e)

     

     

     

     

     

     

     

     

    Common equity to assets ratio (GAAP)

     

     

    14.31

    %

     

     

    14.19

    %

     

     

    15.45

    %

    (a/c)

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

     

     

    9.88

    %

     

     

    9.75

    %

     

     

    10.86

    %

    (b/d)

    Book value per share (GAAP)

     

    $

    72.41

     

     

    $

    71.24

     

     

    $

    70.43

     

    (a/e)

    Tangible book value per share (Non-GAAP)

     

    $

    47.55

     

     

    $

    46.51

     

     

    $

    46.96

     

    (b/e)

    APPENDIX C: 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

     

    Years Ended

     

     

    December 31

    2025

     

    September 30

    2025

     

    December 31

    2024

     

    December 31

    2025

     

    December 31

    2024

    Net interest income (GAAP)

     

    $

    212,486

     

     

    $

    203,344

     

     

    $

    144,661

     

     

    $

    708,831

     

     

    $

    561,729

     

     

     

     

     

     

     

     

     

     

     

     

    Noninterest income (GAAP)

     

    $

    41,445

     

     

    $

    40,398

     

     

    $

    32,191

     

     

    $

    148,689

     

     

    $

    128,014

     

     

     

     

     

     

     

     

     

     

     

     

    Total revenue (GAAP)

     

    $

    253,931

     

     

    $

    243,742

     

     

    $

    176,852

     

     

    $

    857,520

     

     

    $

    689,743

     

     

     

     

     

     

     

     

     

     

     

     

    Noninterest expense (GAAP)

     

    $

    154,370

     

     

    $

    160,836

     

     

    $

    106,422

     

     

    $

    529,881

     

     

    $

    406,366

     

    Less:

     

     

     

     

     

     

     

     

     

     

    Merger and acquisition expense

     

     

    12,348

     

     

     

    23,893

     

     

     

    1,902

     

     

     

    39,635

     

     

     

    1,902

     

    Noninterest expense on an operating basis (Non-GAAP)

     

    $

    142,022

     

     

    $

    136,943

     

     

    $

    104,520

     

     

    $

    490,246

     

     

    $

    404,464

     

     

     

     

     

     

     

     

     

     

     

     

    Average assets

     

    $

    24,965,043

     

     

    $

    24,930,449

     

     

    $

    19,436,206

     

     

    $

    22,297,403

     

     

    $

    19,343,932

     

     

     

     

     

     

     

     

     

     

     

     

    Average common equity (GAAP)

     

    $

    3,568,036

     

     

    $

    3,557,840

     

     

    $

    2,997,248

     

     

    $

    3,308,574

     

     

    $

    2,942,800

     

    Less: Average goodwill and other intangibles

     

     

    1,227,889

     

     

     

    1,236,109

     

     

     

    998,004

     

     

     

    1,115,003

     

     

     

    1,000,263

     

    Tangible average tangible common equity (Non-GAAP)

     

    $

    2,340,147

     

     

    $

    2,321,731

     

     

    $

    1,999,244

     

     

    $

    2,193,571

     

     

    $

    1,942,537

     

     

     

     

     

     

     

     

     

     

     

     

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

     

     

     

     

     

     

     

     

    Net income (GAAP)

     

    $

    75,335

     

     

    $

    34,262

     

     

    $

    50,033

     

     

    $

    205,122

     

     

    $

    192,081

     

    Provision for non-PCD acquired loans

     

     

    —

     

     

     

    34,519

     

     

     

    —

     

     

     

    34,519

     

     

     

    —

     

    Noninterest expense components

     

     

     

     

     

     

     

     

     

     

    Add - merger and acquisition expenses

     

     

    12,348

     

     

     

    23,893

     

     

     

    1,902

     

     

     

    39,635

     

     

     

    1,902

     

    Noncore increases to income before taxes

     

     

    12,348

     

     

     

    58,412

     

     

     

    1,902

     

     

     

    74,154

     

     

     

    1,902

     

    Net taxes associated with noncore items (1)

     

     

    (3,326

    )

     

     

    (15,320

    )

     

     

    (535

    )

     

     

    (19,239

    )

     

     

    (535

    )

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

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    381

     

     

     

    —

     

    Total tax impact

     

     

    (3,326

    )

     

     

    (15,320

    )

     

     

    (535

    )

     

     

    (18,858

    )

     

     

    (535

    )

    Noncore increases to net income

     

     

    9,022

     

     

     

    43,092

     

     

     

    1,367

     

     

     

    55,296

     

     

     

    1,367

     

    Operating net income (Non-GAAP)

     

    $

    84,357

     

     

    $

    77,354

     

     

    $

    51,400

     

     

    $

    260,418

     

     

    $

    193,448

     

     

     

     

     

     

     

     

     

     

     

     

    (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 net income by average assets)

     

     

    1.20

    %

     

     

    0.55

    %

     

     

    1.02

    %

     

     

    0.92

    %

     

     

    0.99

    %

    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

    %

     

     

    1.17

    %

     

     

    1.00

    %

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

     

     

    8.38

    %

     

     

    3.82

    %

     

     

    6.64

    %

     

     

    6.20

    %

     

     

    6.53

    %

    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

    %

     

     

    7.87

    %

     

     

    6.57

    %

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

     

     

    12.77

    %

     

     

    5.85

    %

     

     

    9.96

    %

     

     

    9.35

    %

     

     

    9.89

    %

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

     

     

    14.30

    %

     

     

    13.22

    %

     

     

    10.23

    %

     

     

    11.87

    %

     

     

    9.96

    %

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

     

     

    16.32

    %

     

     

    16.57

    %

     

     

    18.20

    %

     

     

    17.34

    %

     

     

    18.56

    %

    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)

     

     

    16.32

    %

     

     

    16.57

    %

     

     

    18.20

    %

     

     

    17.34

    %

     

     

    18.56

    %

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

     

     

    60.79

    %

     

     

    65.99

    %

     

     

    60.18

    %

     

     

    61.79

    %

     

     

    58.92

    %

    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

    %

     

     

    57.17

    %

     

     

    58.64

    %

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

    (Unaudited, dollars in thousands)

     

    Three Months Ended

     

     

    December 31, 2025

     

    September 30, 2025

     

     

    Volume

    Interest

    Margin

    Impact

     

    Volume

    Interest

    Margin

    Impact

    Reported total interest earning assets

     

    $

    22,484,104

     

    $

    213,856

     

    3.77

    %

     

    $

    22,430,232

     

    $

    204,731

     

    3.62

    %

    Acquisition fair value marks:

     

     

     

     

     

     

     

     

    Loan accretion

     

     

     

    (6,275

    )

    (0.11

    )%

     

     

     

    (4,729

    )

    (0.08

    )%

     

     

     

     

     

     

     

     

     

    Nonaccrual interest, net

     

     

     

    (1,117

    )

    (0.02

    )%

     

     

     

    (84

    )

    —

    %

     

     

     

     

     

     

     

     

     

    Other adjustments

     

     

    (1,842

    )

     

    (407

    )

    —

    %

     

     

    (2,088

    )

     

    129

     

    —

    %

     

     

     

     

     

     

     

     

     

    Adjusted margin (Non-GAAP)

     

    $

    22,482,262

     

    $

    206,057

     

    3.64

    %

     

    $

    22,428,144

     

    $

    200,047

     

    3.54

    %

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20260121192899/en/

    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

    [email protected]

    Get the next $INDB alert in real time by email

    Crush Q1 2026 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $INDB

    DatePrice TargetRatingAnalyst
    12/17/2025$80.00Equal Weight
    Barclays
    10/21/2025$83.00Mkt Perform → Outperform
    Keefe Bruyette
    10/21/2024$74.00Mkt Perform → Strong Buy
    Raymond James
    7/22/2024$65.00Neutral → Buy
    Seaport Research Partners
    10/23/2023Sell → Neutral
    Seaport Research Partners
    9/12/2023$45.00Sell
    Seaport Research Partners
    12/21/2022Mkt Perform
    Raymond James
    12/13/2022$100.00Outperform → Mkt Perform
    Keefe Bruyette
    More analyst ratings

    $INDB
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    Barclays initiated coverage on Independent Bank with a new price target

    Barclays initiated coverage of Independent Bank with a rating of Equal Weight and set a new price target of $80.00

    12/17/25 9:22:50 AM ET
    $INDB
    Major Banks
    Finance

    Independent Bank upgraded by Keefe Bruyette with a new price target

    Keefe Bruyette upgraded Independent Bank from Mkt Perform to Outperform and set a new price target of $83.00

    10/21/25 7:13:33 AM ET
    $INDB
    Major Banks
    Finance

    Independent Bank upgraded by Raymond James with a new price target

    Raymond James upgraded Independent Bank from Mkt Perform to Strong Buy and set a new price target of $74.00

    10/21/24 8:00:50 AM ET
    $INDB
    Major Banks
    Finance

    $INDB
    Press Releases

    Fastest customizable press release news feed in the world

    View All

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

    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 fo

    1/22/26 4:15:00 PM ET
    $INDB
    Major Banks
    Finance

    Independent Bank Corp. Announces Schedule of Fourth Quarter 2025 Earnings Release and Conference Call

    Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, announced the following details for its fourth quarter 2025 earnings release and conference call: Earnings Release: Thursday, January 22, 2026, after the market close Conference Call (held via Webcast): Friday, January 23, 2026, at 10:00 AM Eastern Time How to Join Webcast: 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 avail

    1/12/26 4:10:00 PM ET
    $INDB
    Major Banks
    Finance

    Independent Bank Corp. Announces Quarterly Dividend

    The Board of Directors of Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, today announced a $0.59 per share dividend. The dividend will be payable on January 7, 2026, to stockholders of record as of the close of business on December 29, 2025. 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,

    12/10/25 4:10:00 PM ET
    $INDB
    Major Banks
    Finance

    $INDB
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Director Venables Thomas R sold $29,942 worth of shares (405 units at $73.93), decreasing direct ownership by 2% to 20,557 units (SEC Form 4)

    4 - INDEPENDENT BANK CORP (0000776901) (Issuer)

    12/8/25 5:09:28 PM ET
    $INDB
    Major Banks
    Finance

    Director Nadeau Gerard F sold $148,226 worth of shares (2,000 units at $74.11), decreasing direct ownership by 9% to 20,395 units (SEC Form 4)

    4 - INDEPENDENT BANK CORP (0000776901) (Issuer)

    12/4/25 4:14:06 PM ET
    $INDB
    Major Banks
    Finance

    Director Nadeau Gerard F sold $210,000 worth of shares (3,000 units at $70.00), decreasing direct ownership by 12% to 22,395 units (SEC Form 4)

    4 - INDEPENDENT BANK CORP (0000776901) (Issuer)

    11/24/25 4:25:23 PM ET
    $INDB
    Major Banks
    Finance

    $INDB
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Ruggiero Mark J bought $25,543 worth of shares (500 units at $51.09), increasing direct ownership by 3% to 16,032 units (SEC Form 4)

    4 - INDEPENDENT BANK CORP (0000776901) (Issuer)

    3/4/24 4:17:50 PM ET
    $INDB
    Major Banks
    Finance

    Tengel Jeffrey J bought $102,028 worth of shares (2,100 units at $48.58), increasing direct ownership by 10% to 24,048 units (SEC Form 4)

    4 - INDEPENDENT BANK CORP (0000776901) (Issuer)

    10/31/23 4:35:17 PM ET
    $INDB
    Major Banks
    Finance

    Powlus Lee C bought $24,294 worth of shares (512 units at $47.45) (SEC Form 4)

    4 - INDEPENDENT BANK CORP (0000776901) (Issuer)

    10/31/23 4:31:07 PM ET
    $INDB
    Major Banks
    Finance

    $INDB
    SEC Filings

    View All

    Independent Bank Corp. filed SEC Form 8-K: Results of Operations and Financial Condition, Regulation FD Disclosure, Financial Statements and Exhibits

    8-K - INDEPENDENT BANK CORP (0000776901) (Filer)

    1/22/26 4:18:23 PM ET
    $INDB
    Major Banks
    Finance

    Independent Bank Corp. filed SEC Form 8-K: Regulation FD Disclosure, Financial Statements and Exhibits

    8-K - INDEPENDENT BANK CORP (0000776901) (Filer)

    12/15/25 4:11:04 PM ET
    $INDB
    Major Banks
    Finance

    Independent Bank Corp. filed SEC Form 8-K: Other Events, Financial Statements and Exhibits

    8-K - INDEPENDENT BANK CORP (0000776901) (Filer)

    12/10/25 4:15:03 PM ET
    $INDB
    Major Banks
    Finance

    $INDB
    Leadership Updates

    Live Leadership Updates

    View All

    Independent Bank Corp. Announces Completion of Enterprise Bancorp, Inc. Acquisition and Appointment of Kenneth S. Ansin and Joseph C. Lerner as Directors

    Independent Bank Corp. ("Independent" or the "Company") (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company ("Rockland Trust"), today announced the closing of its acquisition of Enterprise Bancorp, Inc. ("Enterprise") (Nasdaq Global Select Market: EBTC), parent of Enterprise Bank and Trust Company ("Enterprise Bank"). The legal closing was effective July 1, 2025 and resulted in Enterprise merging with and into Independent, with Independent as the surviving entity, and Enterprise Bank merging with and into Rockland Trust, with Rockland Trust as the surviving entity. Although the legal closing was effective as of July 1, 2025, the core product and customer account conversion

    7/1/25 9:00:00 AM ET
    $EBTC
    $INDB
    Major Banks
    Finance

    Independent Bank Corp. and Rockland Trust Company Expands Board of Directors with Three Accomplished Leaders

    Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, announces the appointment of Leif O'Leary, Dawn Perry, and Aparna Ramesh to its Board of Directors effective April 1, 2025. Their demonstrated expertise in technology-driven innovation, legal oversight, and financial stewardship will further enhance the Bank's strong commitment to sound governance and long-term growth. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250224411567/en/Leif O'Leary (Photo: Business Wire) "We are pleased to welcome these three exceptional leaders to our Board," said Donna L. Abelli, Chair of both the Independ

    2/24/25 4:10:00 PM ET
    $INDB
    Major Banks
    Finance

    Rockland Trust Company and Independent Bank Corp. Appoint Jeffrey J. Tengel as Chief Executive Officer

    Accomplished commercial banker Tengel to take helm as Oddleifson retires after two decades as CEO Rockland Trust Company and its bank holding company parent Independent Bank Corp. (NASDAQ Global Select Market: INDB) today announced the appointment of Jeffrey J. Tengel as the successor to current Chief Executive Officer, Christopher Oddleifson, effective on or about February 6, 2023. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20230106005465/en/Jeffrey J. Tengel (Photo: Business Wire) Oddleifson has served as the Bank's CEO since 2003. Under his leadership, Rockland Trust has grown total assets from just over $2 billion to nearl

    1/9/23 8:30:00 AM ET
    $INDB
    Major Banks
    Finance

    $INDB
    Financials

    Live finance-specific insights

    View All

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

    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 fo

    1/22/26 4:15:00 PM ET
    $INDB
    Major Banks
    Finance

    Independent Bank Corp. Announces Schedule of Fourth Quarter 2025 Earnings Release and Conference Call

    Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, announced the following details for its fourth quarter 2025 earnings release and conference call: Earnings Release: Thursday, January 22, 2026, after the market close Conference Call (held via Webcast): Friday, January 23, 2026, at 10:00 AM Eastern Time How to Join Webcast: 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 avail

    1/12/26 4:10:00 PM ET
    $INDB
    Major Banks
    Finance

    Independent Bank Corp. Announces Quarterly Dividend

    The Board of Directors of Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, today announced a $0.59 per share dividend. The dividend will be payable on January 7, 2026, to stockholders of record as of the close of business on December 29, 2025. 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,

    12/10/25 4:10:00 PM ET
    $INDB
    Major Banks
    Finance

    $INDB
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    SEC Form SC 13G filed by Independent Bank Corp.

    SC 13G - INDEPENDENT BANK CORP (0000776901) (Subject)

    10/31/24 11:55:02 AM ET
    $INDB
    Major Banks
    Finance

    SEC Form SC 13G/A filed by Independent Bank Corp. (Amendment)

    SC 13G/A - INDEPENDENT BANK CORP (0000776901) (Subject)

    2/13/24 5:06:19 PM ET
    $INDB
    Major Banks
    Finance

    SEC Form SC 13G filed by Independent Bank Corp.

    SC 13G - INDEPENDENT BANK CORP (0000776901) (Subject)

    1/24/24 9:03:00 AM ET
    $INDB
    Major Banks
    Finance