Skip to main content

Independent Bank Corp. Reports Third Quarter Net Income of $14.7 Million

Independent Bank Corp., (NASDAQ: INDB), parent of Rockland Trust Company, today announced net income for the third quarter of 2013 was $14.7 million, or $0.64 per diluted share. These results represent an increase of $0.08, or 14.3%, on a diluted earnings per share basis as compared to the second quarter of 2013. Both quarters contained items, such as merger and acquisition expenses and gain on extinguishment of debt, which the Company considers to be non-core in nature. When excluding these items, net operating earnings for the third quarter were $14.4 million, or $0.63 per diluted share, representing an increase from the prior quarter’s operating earnings of $13.2 million, or $0.58 per diluted share.

Christopher Oddleifson, President and Chief Executive Officer of Independent Bank Corp. and Rockland Trust Company, stated: “Our commitment to a high quality customer experience has once again translated into strong financial results. We continue to grow commercial loans and core deposits by attracting new customers from our competitors. Additionally, the hard work of my colleagues in building deeper customer relationships is fueling healthy fee income growth. This is an exciting time, as we expand into Boston and prepare to welcome Mayflower Bank customers and colleagues to Rockland Trust in the fourth quarter.”

BALANCE SHEET

Total assets of $5.9 billion at September 30, 2013 have increased by $42.9 million from the prior quarter and by $703.4 million, or 13.6%, as compared to the year ago period, inclusive of the acquisition of Central Bancorp, Inc. (“Central”) in November 2012.

Total loans of $4.6 billion at September 30, 2013, have increased by $25.9 million when compared to the prior quarter and by $499.9 million, or 12.3%, when compared to September 30, 2012. The commercial loan portfolio continued its healthy growth, despite high payoff activity, rising by $32.1 million, or 4.0% on an annualized basis, during the quarter. Both the commercial and industrial and commercial real estate portfolios rose during the quarter as loan pipelines remain strong. In addition, the home equity portfolio resumed its growth, increasing by $12.2 million, or 6.1%, on an annualized basis. Offsetting this growth was the ongoing decline in the residential portfolio which decreased by $17.1 million, or 13.2% on an annualized basis. The decrease in the residential portfolio has slowed significantly as the increase in mortgage rates has reduced refinancing activity.

Deposit growth was strong during the quarter, increasing by $80.8 million, or 6.9% on an annualized basis, to $4.8 billion at September 30, 2013. This growth was led by core deposits, which increased $99.2 million to 85.3% of total deposits. The total cost of deposits remained at 0.23% for the quarter, reflecting the Company’s continued emphasis on lower cost funding sources.

Management deployed some of the Company’s excess cash during the quarter by purchasing investments and opportunistically prepaying $60.0 million of Federal Home Loan Bank Advances. The securities portfolio increased by $72.6 million to $601.8 million at September 30, 2013, and represents 10.2% of total assets. The investments purchased during the quarter were primarily Agency Mortgage-Backed Securities.

Stockholders’ equity at September 30, 2013 rose to $555.7 million, an increase of 2.2% for the quarter. As compared to the year ago period, stockholders’ equity has increased by $62.8 million, or 12.7%. The Tier 1 common ratio at September 30, 2013 increased to an estimated 9.27% as compared to 9.04% in the prior quarter. The Company’s tangible common ratio was 6.89%, representing an increase from the prior quarter’s level of 6.72%.

NET INTEREST INCOME

Net interest income was $45.2 million for the third quarter of 2013, compared to $45.6 million in the linked quarter. During the third quarter, the Company’s net interest margin decreased by 14 basis points to 3.43%. Primary factors contributing to the net interest margin decline included lower loan yields which led to a seven basis point decrease, higher cash and cash equivalent balances which led to a six basis point decrease, and purchase accounting adjustments which accounted for two basis points of the decrease in the margin from the linked quarter.

NONINTEREST INCOME

The Company recorded noninterest income of $18.1 million during the third quarter of 2013 which represents a $1.4 million, or 8.6%, increase from the prior quarter. Significant changes in noninterest income included the following:

  • Deposit account fees increased by $261,000, or 6.0%, mainly due to increases in overdraft and nonsufficient fund fees driven by seasonal volume.
  • Investment management income decreased by $182,000, or 4.2%, primarily due to the inclusion of seasonal tax preparation fees in the second quarter. Assets under administration remained consistent at $2.2 billion at September 30, 2013, as compared to the linked quarter and were 1.2% above prior year levels.
  • Mortgage banking income increased $174,000, or 10.4%, primarily due to a positive income impact from managements’ focus on selling loans under a mandatory delivery process.
  • Income from loan level derivatives increased by $515,000, or 63.1%, due to increased commercial loan activity during the third quarter.
  • During the third quarter the Company recognized a gain of $763,000 on the extinguishment of debt related to the prepayment of $60.0 million of Federal Home Loan Bank Advances previously assumed as part of the Central Bancorp., Inc. acquisition.

NONINTEREST EXPENSE

The Company recorded noninterest expense of $40.7 million during the third quarter of 2013 which represents a $1.4 million, or 3.4%, decrease from the prior quarter. Significant changes in noninterest expense included the following:

  • Salaries and employee benefits increased by $1.1 million, or 4.9%, driven by an increase in incentive compensation.
  • Occupancy and equipment expense decreased $346,000, or 7.0%, as a result of decreases in maintenance and repairs, cleaning costs, and depreciation expense.
  • Merger and acquisition expenses were $366,000 for the third quarter which represented a decrease of $388,000 from the linked quarter.
  • Other noninterest expenses decreased by $1.7 million, or 13.4%, mainly due to decreases in marketing expenses of $832,000, loan work-out costs of $279,000, examinations and audit fees of $149,000, as well as a reduction in mortgage related expenses of $122,000, associated with the recent outsourcing of mortgage operations.

The Company generated a return on average assets and a return on average common equity in the third quarter of 2013 of 1.00% and 10.53%, respectively, as compared to 0.89% and 9.40% for the quarter ended June 30, 2013. On an operating basis, the return on average assets and the return on average common equity were 0.98% and 10.36%, respectively, in the third quarter, as compared to 0.93% and 9.74% in the second quarter.

ASSET QUALITY

The provision for loan losses was $2.7 million for the third quarter compared to $3.1 million for the quarter ended June 30, 2013. The provision for loan losses exceeded net charge-offs in both periods as the Company continues to prudently add to loan loss reserves in line with recent loan growth trends. For the quarter, net charge-offs were consistent with the prior quarter at $2.1 million, or 0.18%, on an annualized basis of average loans. Nonperforming loans increased by $1.4 million to $37.9 million, or 0.83%, of total loans at September 30, 2013, from $36.5 million, or 0.81% of total loans at June 30, 2013, due to higher nonaccrual commercial loans offset somewhat by a decrease in nonaccrual home equity loans. Nonperforming assets increased slightly to $48.9 million at the end of the third quarter compared to $48.1 million in the linked quarter. Delinquency as a percentage of loans decreased to 0.90% at September 30, 2013 compared to 1.03% at June 30, 2013.

The allowance for loan losses was $53.6 million at September 30, 2013, an increase of $586,000 from the prior quarter levels. The Company’s allowance for loan losses was 1.18% and 1.17% of total loans at September 30, 2013 and June 30, 2013, respectively.

Christopher Oddleifson - Chief Executive Officer, Denis Sheahan - Chief Operating Officer, and Robert Cozzone - Chief Financial Officer will host a conference call to discuss third quarter earnings at 10:00 a.m. Eastern Time on Friday, October 18, 2013. Internet access to the call is available on the Company’s website at www.RocklandTrust.com or via telephonic access by dial-in at 1-888-317-6016 reference: INDB. A replay of the call will be available by calling 1-877-344-7529. Replay Pass code: 10034289. The webcast replay will be available until October 18, 2014.

Rockland Trust is a full-service commercial bank headquartered in Massachusetts with $5.9 billion in assets. The sole bank subsidiary of Independent Bank Corp., Rockland Trust provides a wide range of consumer, business, investment, and insurance products and services. Named a Boston Globe "Best Place to Work" for four consecutive years and one of America's "Best Banks" by Forbes for three consecutive years, Rockland Trust's network consists of 75 retail branches, 10 commercial lending offices, four investment management, and three residential lending centers throughout Eastern Massachusetts and Rhode Island. To find out why Rockland Trust is the bank "Where Each Relationship Matters®", please visit www.RocklandTrust.com. Member FDIC. Equal Housing Lender.

This press release contains certain “forward-looking statements” with respect to the financial condition, results of operations and business of the Company. Actual results may differ from those contemplated by these statements. The Company wishes to caution readers not to place undue reliance on any forward-looking statements. 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.

This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Operating earnings, which is a non-GAAP financial measure, excludes gain or loss due to items that management believes are unrelated to its core banking business and will not have a material financial impact on operating results in future periods, such as gains or losses on the sales of securities, merger and acquisition expenses, and other items. The Company’s management uses operating earnings to measure the strength of the Company’s core banking business and to identify trends that may to some extent be obscured by such gains or losses. The Company has included information on operating earnings because management believes that investors may find it useful to have access to the same analytical tool used by management and may also find that it facilitates the comparison of the Company to other companies in the financial services industry. Non-GAAP operating earnings should not be viewed as a substitute for operating results determined in accordance with GAAP. An item which management deems to be non-core and excludes when computing non-GAAP operating earnings can be of substantial importance to the Company’s results for any particular quarter or year. The Company’s non-GAAP operating earnings are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

INDEPENDENT BANK CORP. FINANCIAL SUMMARY

% Change% Change
CONSOLIDATED BALANCE SHEETSSeptember 30,June 30,September 30,Sept 2013 vs.Sept 2013 vs.
(Unaudited Dollars in thousands) 201320132012Jun 2013Sept 2012
Assets
Cash and due from banks $ 185,111 $ 139,672 $ 66,690 32.53 % 177.57 %
Interest earning deposits with banks 122,072 197,266 111,703 -38.12 % 9.28 %
Securities
Securities available for sale 284,398 303,855 323,156 -6.40 % -11.99 %
Securities held to maturity 317,373 225,278 186,842 40.88 % 69.86 %
Total securities 601,771 529,133 509,998 13.73 % 17.99 %
Loans held for sale 10,667 32,497 42,393 -67.18 % -74.84 %
Loans
Commercial and industrial 756,222 742,343 653,861 1.87 % 15.65 %
Commercial real estate 2,166,281 2,150,833 1,939,245 0.72 % 11.71 %
Commercial construction 236,466 231,719 175,731 2.05 % 34.56 %
Small business 75,273 77,283 78,794 -2.60 % -4.47 %
Total commercial 3,234,242 3,202,178 2,847,631 1.00 % 13.58 %
Residential real estate 496,464 513,551 384,948 -3.33 % 28.97 %
Home equity - 1st position 492,732 481,542 485,605 2.32 % 1.47 %
Home equity - 2nd position 311,938 310,908 308,770 0.33 % 1.03 %
Total consumer real estate 1,301,134 1,306,001 1,179,323 -0.37 % 10.33 %
Other consumer 20,653 21,932 29,181 -5.83 % -29.22 %
Total loans 4,556,029 4,530,111 4,056,135 0.57 % 12.32 %
Less - allowance for loan losses (53,562 ) (52,976 ) (49,746 ) 1.11 % 7.67 %
Net loans 4,502,467 4,477,135 4,006,389 0.57 % 12.38 %
Federal Home Loan Bank stock 38,674 38,674 33,564 0.00 % 15.22 %
Bank premises and equipment 56,729 56,344 49,100 0.68 % 15.54 %
Goodwill and core deposit intangible 160,562 161,089 137,293 -0.33 % 16.95 %
Other assets 217,411 220,785 234,964 -1.53 % -7.47 %
Total assets $ 5,895,464 $ 5,852,595 $ 5,192,094 0.73 % 13.55 %
Liabilities and Stockholders' Equity
Deposits
Demand deposits $ 1,339,134 $ 1,283,301 $ 1,110,266 4.35 % 20.61 %
Savings and interest checking accounts 1,843,795 1,798,495 1,536,439 2.52 % 20.00 %
Money market 882,764 884,696 840,723 -0.22 % 5.00 %
Time certificates of deposit 691,616 709,971 630,419 -2.59 % 9.71 %
Total deposits 4,757,309 4,676,463 4,117,847 1.73 % 15.53 %
Borrowings
Federal Home Loan Bank and other borrowings 189,539 261,456 189,464 -27.51 % 0.04 %
Wholesale repurchase agreements 50,000 50,000 50,000 0.00 % 0.00 %
Customer repurchase agreements 164,180 141,826 158,578 15.76 % 3.53 %
Junior subordinated debentures 73,962 74,018 61,857 -0.08 % 19.57 %
Subordinated debentures 30,000 30,000 30,000 0.00 % 0.00 %
Total borrowings 507,681 557,300 489,899 -8.90 % 3.63 %
Total deposits and borrowings 5,264,990 5,233,763 4,607,746 0.60 % 14.26 %
Other liabilities 74,730 75,227 91,383 -0.66 % -18.22 %
Stockholders' equity
Common stock 227 226 214 0.44 % 6.07 %
Additional paid in capital 274,369 272,165 237,859 0.81 % 15.35 %
Retained earnings 288,208 278,611 258,481 3.44 % 11.50 %
Accumulated other comprehensive loss, net of tax (7,060 ) (7,397 ) (3,589 ) -4.56 % 96.71 %
Total stockholders' equity 555,744 543,605 492,965 2.23 % 12.73 %
Total liabilities and stockholders' equity $ 5,895,464 $ 5,852,595 $ 5,192,094 0.73 % 13.55 %

CONSOLIDATED STATEMENTS OF INCOMEThree Months Ended
(Unaudited Dollars in thousands) % Change% Change
September 30,June 30,September 30,Sept 2013 vs.Sept 2013 vs.
201320132012Jun 2013Sept 2012
Interest income
Interest on fed funds sold and short term investments $ 79 $ 21 $ 34 276.19 % 132.35 %
Interest and dividends on securities 3,773 3,517 4,015 7.28 % -6.03 %
Interest on loans 47,019 47,720 44,251 -1.47 % 6.26 %
Interest on loans held for sale 156 237 255 -34.18 % -38.82 %
Total interest income 51,027 51,495 48,555 -0.91 % 5.09 %
Interest expense
Interest on deposits 2,649 2,543 2,619 4.17 % 1.15 %
Interest on borrowed funds 3,182 3,337 3,098 -4.64 % 2.71 %
Total interest expense 5,831 5,880 5,717 -0.83 % 1.99 %
Net interest income 45,196 45,615 42,838 -0.92 % 5.50 %
Less - provision for loan losses 2,650 3,100 3,606 -14.52 % -26.51 %
Net interest income after provision for loan losses 42,546 42,515 39,232 0.07 % 8.45 %
Noninterest income
Deposit account fees 4,604 4,343 3,959 6.01 % 16.29 %
Interchange and ATM fees 2,845 2,761 2,422 3.04 % 17.46 %
Investment management 4,175 4,357 3,723 -4.18 % 12.14 %
Mortgage banking income 1,843 1,669 1,445 10.43 % 27.54 %
Increase in cash surrender value of life insurance policies 793 786 757 0.89 % 4.76 %
Proceeds from life insurance policies - - 1,307 n/a -100.00 %
Loan level derivative income 1,331 816 1,047 63.11 % 27.13 %
Gain on extinguishment of debt 763 - - 100.00 % 100.00 %
Other noninterest income 1,776 1,960 1,448 -9.39 % 22.65 %

Total noninterest income

18,130 16,692 16,108 8.61 % 12.55 %
Noninterest expense
Salaries and employee benefits 22,654 21,594 20,704 4.91 % 9.42 %
Occupancy and equipment expenses 4,573 4,919 4,218 -7.03 % 8.42 %
Data processing and facilities management 1,179 1,201 1,144 -1.83 % 3.06 %
FDIC assessment 898 934 775 -3.85 % 15.87 %
Merger and acquisition expenses 366 754 595 -51.46 % -38.49 %
Goodwill impairment - - 2,227 n/a -100.00 %
Other noninterest expense 11,052 12,762 10,389 -13.40 % 6.38 %
Total noninterest expense 40,722 42,164 40,052 -3.42 % 1.67 %
Income before income taxes 19,954 17,043 15,288 17.08 % 30.52 %
Provision for income taxes 5,299 4,285 3,687 23.66 % 43.72 %
Net income $ 14,655 $ 12,758 $ 11,601 14.87 % 26.33 %
Basic earnings per share $ 0.64 $ 0.56 $ 0.54 14.29 % 18.52 %
Diluted earnings per share $ 0.64 $ 0.56 $ 0.53 14.29 % 20.75 %
Basic average shares 22,946,308 22,888,155 21,654,188
Diluted average shares 23,047,114 22,940,299 21,706,304

Performance ratios

Net interest margin (FTE) 3.43 % 3.57 % 3.72 %
Return on average assets 1.00 % 0.89 % 0.91 %
Return on average common equity 10.53 % 9.40 % 9.39 %

Reconciliation table - non-GAAP financial information

Net income $ 14,655 $ 12,758 $ 11,601 14.87 % 26.33 %
Noninterest income components
Less - proceeds from life insurance policies, tax exempt - - (1,307 )
Less - gain on extinguishment of debt, net of tax (451 ) - -
Noninterest expense components
Add - merger & acquisition expenses, net of tax 216 458 352
Add - goodwill impairment, net of tax - - 1,317
Net operating earnings $ 14,420 $ 13,216 $ 11,963 9.11 % 20.54 %
Diluted earnings per share, on an operating basis $ 0.63 $ 0.58 $ 0.55 8.62 % 14.55 %

CONSOLIDATED STATEMENTS OF INCOME
Nine Months Ended% Change
September 30,September 30,Sept 2013 vs.
20132012Sept 2012
Interest income
Interest on fed funds sold and short term investments $ 134 $ 85 57.65 %
Interest and dividends on securities 10,830 13,010 -16.76 %
Interest on loans 141,717 131,142 8.06 %
Interest on loans held for sale 661 541 22.18 %

Total interest income

153,342 144,778 5.92 %
Interest expense
Interest on deposits 7,857 8,045 -2.34 %
Interest on borrowed funds 9,812 9,413 4.24 %
Total interest expense 17,669 17,458 1.21 %
Net interest income 135,673 127,320 6.56 %
Less - provision for loan losses 7,050 13,706 -48.56 %
Net interest income after provision for loan losses 128,623 113,614 13.21 %
Noninterest income
Deposit account fees 13,164 11,771 11.83 %
Interchange and ATM fees 7,934 7,189 10.36 %
Investment management 12,417 11,113 11.73 %
Mortgage banking income 5,794 4,238 36.72 %
Increase in cash surrender value of life insurance policies 2,325 2,211 5.16 %
Proceeds from life insurance policies - 1,307 -100.00 %
Loan level derivative income 2,679 2,747 -2.48 %
Gain on extinguishment of debt 763 - 100.00 %
Other noninterest income 5,469 4,424 23.62 %
Total noninterest income 50,545 45,000 12.32 %
Noninterest expense
Salaries and employee benefits 66,963 61,915 8.15 %
Occupancy and equipment expenses 14,742 12,752 15.61 %
Data processing and facilities management 3,564 3,418 4.27 %
FDIC assessment 2,653 2,354 12.70 %
Merger and acquisition expenses 2,465 1,267 94.55 %
Goodwill impairment - 2,227 -100.00 %
Other noninterest expense 35,418 30,477 16.21 %
Total noninterest expense 125,805 114,410 9.96 %
Income before income taxes 53,363 44,204 20.72 %
Provision for income taxes 13,698 11,546 18.64 %
Net income $ 39,665 $ 32,658 21.46 %
Basic earnings per share $ 1.73 $ 1.51 14.57 %
Diluted earnings per share $ 1.73 $ 1.51 14.57 %
Basic average shares 22,886,521 21,613,157
Diluted average shares 22,959,320 21,644,457

Performance ratios

Net interest margin (FTE) 3.53 % 3.78 %
Return on average assets 0.93 % 0.87 %
Return on average common equity 9.74 % 9.01 %

Reconciliation table - non-GAAP financial information

Net income $ 39,665 $ 32,658 21.46 %
Noninterest income components
Less - proceeds from life insurance policies, tax exempt - (1,307 )
Less - gain on extinguishment of debt, net of tax (451 ) -
Noninterest expense components
Add - severance, net of tax 192 -
Add - merger & acquisition expenses, net of tax 1,531 749
Add - goodwill impairment, net of tax - 1,317

Net operating earnings

$ 40,937 $ 33,417 22.50 %

Diluted earnings per share, on an operating basis

$ 1.78 $ 1.54 15.58 %

Reconciliation table - non-GAAP financial information
(Unaudited Dollars in thousands) Three Months EndedNine Months Ended
% Change% Change% Change
September 30,June 30,September 30,Sept 2013 vs.Sept 2013 vs.September 30,September 30,Sept 2013 vs.
201320132012Jun 2013Sept 201220132012Sept 2012
Noninterest income GAAP $ 18,130 $ 16,692 $ 16,108 8.61 % 12.55 % $ 50,545 $ 45,000 12.32 %
Less - proceeds from life insurance policies, tax exempt - - (1,307 ) n/a -100.00 % - (1,307 ) 100.00 %
Less - gain on extinguishment of debt (763 ) - - -100.00 % -100.00 % (763 ) - -100.00 %
Total noninterest income as adjusted $ 17,367 $ 16,692 $ 14,801 4.04 % 17.34 % $ 49,782 $ 43,693 13.94 %
Noninterest expense GAAP $ 40,722 $ 42,164 $ 40,052 -3.42 % 1.67 % $ 125,805 $ 114,410 9.96 %
Less - severance - - - n/a n/a (325 ) - -100.00 %
Less - merger and acquisition expenses (366 ) (754 ) (595 ) -51.46 % -38.49 % (2,465 ) (1,267 ) 94.55 %
Less - Goodwill Impairment - - (2,227 ) n/a -100.00 % - (2,227 ) 100.00 %
Total noninterest expense as adjusted $ 40,356 $ 41,410 $ 37,230 -2.55 % 8.40 % $ 123,015 $ 110,916 10.91 %

Asset quality

Nonperforming AssetsNet Charge-OffsNet Charge-Offs
AtFor the Three Months EndingFor the Nine Months Ending
September 30,June 30,September 30,September 30,June 30,September 30,September 30,September 30,
20132013201220132013201220132012
Nonperforming loans
Commercial & industrial loans $ 4,557 $ 3,009 $ 2,981 $ 842 $ 1,199 $ 1,145 $ 2,328 $ 5,554
Commercial real estate loans 12,900 10,134 9,249 $ 428 188 433 1,023 3,170
Small business loans 615 698 604 $ 37 239 77 382 285
Residential real estate loans 12,251 12,496 10,383 $ 205 100 148 366 362
Home equity 7,320 10,024 7,643 $ 398 227 329 881 2,439
Other consumer 244 188 221 $ 154 78 131 343 410
Total nonperforming loans / total net charge-offs $ 37,887 $ 36,549 $ 31,081 $ 2,064 $ 2,031 $ 2,263 $ 5,323 $ 12,220
Nonaccrual securities 1,628 2,169 1,521
Other assets in possession 176 176 176
Other real estate owned 9,188 9,211 8,751
Total nonperforming assets $ 48,879 $ 48,105 $ 41,529
Nonperforming loans/gross loans 0.83 % 0.81 % 0.77 %
Allowance for loan losses/nonperforming loans 141.37 % 144.95 % 160.05 %
Gross loans/total deposits 95.77 % 96.87 % 98.50 %
Allowance for loan losses/total loans 1.18 % 1.17 % 1.23 %
Net charge-offs to average loans (quarter annualized) 0.18 % 0.18 % 0.22 %
Net charge-offs to average loans (year-to-date) 0.16 % 0.42 %
Troubled Debt Restructurings
At
September 30,June 30,September 30,
201320132012
Troubled debt restructurings on accrual status $ 36,429 $ 38,898 $ 46,823
Troubled debt restructurings on nonaccrual status 8,567 9,777 5,962
Total troubled debt restructurings $ 44,996 $ 48,675 $ 52,785
Three Months Ending
September 30,June 30,September 30,

Nonperforming assets reconciliation

201320132012
Nonperforming assets beginning balance $ 48,105 $ 46,815 $ 43,857
New to Nonperforming 21,863 11,907 7,981
Loans charged-off (2,368 ) (2,479 ) (2,826 )
Loans paid-off (12,599 ) (4,543 ) (3,837 )
Loans transferred to other real estate owned/other assets (1,207 ) (368 ) (347 )
Loans restored to accrual status (5,169 ) (1,087 ) (1,081 )
New to other real estate owned 1,207 368 347
Sale of other real estate owned (1,757 ) (3,793 ) (2,708 )
Other 804 1,285 143
Nonperforming assets ending balance $ 48,879 $ 48,105 $ 41,529
September 30,June 30,September 30,

Financial ratios

201320132012
Book value per common share $ 24.21 $ 23.73 $ 22.75
Tangible common book value per share (proforma to include
the tax deductibility of goodwill) - non-GAAP $ 18.06 $ 17.56 $ 17.28
Tangible common capital/tangible assets 6.89 % 6.72 % 7.04 %
Tangible common capital/tangible asset (proforma to include
the tax deductibility of goodwill) - non-GAAP 7.20 % 7.04 % 7.38 %

Capital adequacy

Tier one leverage capital ratio (1) 8.64 % 8.56 % 8.73 %
Tier one common ratio (1) 9.27 % 9.04 % 9.24 %
(1) Estimated number for September 30, 2013

INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION

(Unaudited - Dollars in thousands) Three Months Ended
September 30, 2013June 30, 2013

September 30, 2012

InterestInterestInterest
AverageEarned/Yield/AverageEarned/Yield/AverageEarned/Yield/
BalancePaidRateBalancePaidRateBalancePaidRate
Interest-earning assets
Interest-earning deposits with banks, federal funds sold, and short term investments $ 128,027 $ 79 0.24 % $ 34,379 $ 21 0.25 % $ 53,650 $ 34 0.25 %
Securities
Taxable investment securities 561,678 3,763 2.66 % 533,823 3,506 2.63 % 513,712 3,995 3.09 %
Nontaxable investment securities (1) 844 15 7.05 % 916 18 7.88 % 1,649 34 8.20 %
Total securities 562,522 3,778 2.66 % 534,739 3,524 2.64 % 515,361 4,029 3.11 %
Loans held for sale 20,784 156 2.98 % 35,945 237 2.64 % 34,106 255 2.97 %
Loans
Commercial and industrial 746,767 7,358 3.91 % 735,517 7,338 4.00 % 636,533 6,447 4.03 %
Commercial real estate (1) 2,159,869 23,812 4.37 % 2,149,662 24,242 4.52 % 1,920,905 23,173 4.80 %
Commercial construction 230,446 2,409 4.15 % 224,453 2,307 4.12 % 162,150 1,695 4.16 %
Small business 75,791 1,048 5.49 % 77,747 1,092 5.63 % 78,629 1,121 5.67 %
Total commercial 3,212,873 34,627 4.28 % 3,187,379 34,979 4.40 % 2,798,217 32,436 4.61 %
Residential real estate 503,313 4,899 3.86 % 537,138 5,389 4.02 % 392,814 4,165 4.22 %
Home equity 798,381 7,228 3.59 % 793,381 7,069 3.57 % 787,052 7,236 3.66 %
Total consumer real estate 1,301,694 12,127 3.70 % 1,330,519 12,458 3.76 % 1,179,866 11,401 3.84 %
Other consumer 21,029 488 9.21 % 23,099 517 8.98 % 30,155 669 8.83 %
Total loans 4,535,596 47,242 4.13 % 4,540,997 47,954 4.24 % 4,008,238 44,506 4.42 %
Total interest-earning assets $ 5,246,929 $ 51,255 3.88 % $ 5,146,060 $ 51,736 4.03 % $ 4,611,355 $ 48,824 4.21 %
Cash and due from banks 141,923 131,214 75,876
Federal Home Loan Bank stock 38,674 38,674 33,564
Other assets 384,144 405,721 374,208
Total assets $ 5,811,670 $ 5,721,669 $ 5,095,003
Interest-bearing liabilities
Deposits
Savings and interest checking accounts $ 1,760,508 $ 811 0.18 % $ 1,681,666 $ 674 0.16 % $ 1,482,213 $ 707 0.19 %
Money market 891,601 561 0.25 % 873,412 550 0.25 % 801,921 615 0.31 %
Time deposits 699,865 1,277 0.72 % 722,486 1,319 0.73 % 635,729 1,297 0.81 %

Total interest-bearing deposits

$ 3,351,974 $ 2,649 0.31 % $ 3,277,564 $ 2,543 0.31 % $ 2,919,863 $ 2,619 0.36 %
Borrowings
Federal Home Loan Bank and other borrowings $ 225,749 $ 1,377 2.42 % $ 306,291 $ 1,453 1.90 % $ 198,212 $ 1,255 2.52 %
Wholesale repurchase agreements 50,000 292 2.32 % 50,000 289 2.32 % 50,000 292 2.32 %
Customer repurchase agreements 149,364 49 0.13 % 135,107 45 0.13 % 161,097 76 0.19 %
Junior subordinated debentures 73,990 1,021 5.47 % 74,045 1,009 5.47 % 61,857 928 5.97 %
Subordinated debentures 30,000 443 5.86 % 30,000 541 7.23 % 30,000 547 7.25 %
Total borrowings $ 529,103 $ 3,182 2.39 % $ 595,443 $ 3,337 2.25 % $ 501,166 $ 3,098 2.46 %
Total interest-bearing liabilities $ 3,881,077 $ 5,831 0.60 % $ 3,873,007 $ 5,880 0.61 % $ 3,421,029 $ 5,717 0.66 %
Demand deposits 1,303,181 1,227,294 1,093,387
Other liabilities 75,134 77,177 89,157
Total liabilities $ 5,259,392 $ 5,177,478 $ 4,603,573
Stockholders' equity 552,278 544,191 491,430
Total liabilities and stockholders' equity $ 5,811,670 $ 5,721,669 $ 5,095,003
Net interest income $ 45,424 $ 45,856 $ 43,107
Interest rate spread (2) 3.28 % 3.42 % 3.55 %
Net interest margin (3) 3.43 % 3.57 % 3.72 %
Supplemental Information
Total deposits, including demand deposits $ 4,655,155 $ 2,649 $ 4,504,858 $ 2,543 $ 4,013,250 $ 2,619
Cost of total deposits 0.23 % 0.23 % 0.26 %
Total funding liabilities, including demand deposits $ 5,184,258 $ 5,831 $ 5,100,301 $ 5,880 $ 4,514,416 $ 5,717
Cost of total funding liabilities 0.45 % 0.46 % 0.50 %
(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $228,000, $241,000, and $268,000 for the three months ended September 30, 2013, June 30, 2013, and September 30, 2012, respectively.
(2) Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(3) Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

Nine Months Ended
September 30, 2013September 30, 2012

Interest

Interest

AverageEarned/Yield/AverageEarned/Yield/
BalancePaidRateBalancePaidRate
Interest-earning assets
Interest earning deposits with banks, federal funds sold, and short term investments $ 72,126 $ 134 0.25 % $ 45,951 $ 85 0.25 %
Securities
Trading Assets - - 0.00 % 1,823 38 2.78 %
Taxable investment securities 539,823 10,798 2.67 % 529,560 12,900 3.25 %
Nontaxable investment securities (1) 892 52 7.79 % 2,026 121 7.98 %
Total securities 540,715 10,850 2.68 % 533,409 13,059 3.27 %
Loans held for sale 32,796 661 2.69 % 23,829 541 3.03 %
Loans
Commercial and industrial 725,385 21,534 3.97 % 612,084 18,642 4.07 %
Commercial real estate (1) 2,143,925 71,780 4.48 % 1,888,773 68,881 4.87 %
Commercial construction 218,181 6,732 4.13 % 151,541 4,816 4.25 %
Small business 77,068 3,200 5.55 % 79,218 3,390 5.72 %
Total commercial 3,164,559 103,246 4.36 % 2,731,616 95,729 4.68 %
Residential real estate 540,073 16,206 4.01 % 407,765 13,188 4.32 %
Home equity 796,326 21,391 3.59 % 754,294 20,835 3.69 %
Total consumer real estate 1,336,399 37,597 3.76 % 1,162,059 34,023 3.91 %
Other consumer 23,320 1,568 8.99 % 34,355 2,168 8.43 %
Total loans 4,524,278 142,411 4.21 % 3,928,030 131,920 4.49 %
Total interest-earning assets $ 5,169,915 $ 154,056 3.98 % $ 4,531,219 $ 145,605 4.29 %
Cash and due from banks 114,199 65,972
Federal Home Loan Bank stock 39,455 34,133
Other assets 403,311 368,140
Total assets $ 5,726,880 $ 4,999,464
Interest-bearing liabilities
Deposits
Savings and interest checking accounts $ 1,685,398 $ 2,192 0.17 % $ 1,463,255 $ 2,091 0.19 %
Money market 877,891 1,689 0.26 % 790,589 1,875 0.32 %
Time deposits 726,737 3,976 0.73 % 629,840 4,079 0.87 %
Total interest-bearing deposits $ 3,290,026 $ 7,857 0.32 % $ 2,883,684 $ 8,045 0.37 %
Borrowings
Federal Home Loan Bank and other borrowings $ 270,236 $ 4,250 2.10 % $ 214,747 $ 3,879 2.41 %
Wholesale repurchase agreements 50,000 866 2.32 % 50,000 870 2.32 %
Customer repurchase agreements 144,151 143 0.13 % 155,205 268 0.23 %
Junior subordinated debentures 74,046 3,029 5.47 % 61,857 2,766 5.97 %
Subordinated debentures 30,000 1,524 6.79 % 30,000 1,630 7.26 %
Total borrowings $ 568,433 $ 9,812 2.31 % $ 511,809 $ 9,413 2.46 %
Total interest-bearing liabilities $ 3,858,459 $ 17,669 0.61 % $ 3,395,493 $ 17,458 0.69 %
Demand deposits 1,244,138 1,034,180
Other liabilities 79,650 85,410
Total liabilities $ 5,182,247 $ 4,515,083
Stockholders' equity 544,633 484,381
Total liabilities and stockholders' equity $ 5,726,880 $ 4,999,464
Net interest income $ 136,387 $ 128,147
Interest rate spread (2) 3.37 % 3.60 %
Net interest margin (3) 3.53 % 3.78 %
Supplemental Information
Total deposits, including demand deposits $ 4,534,164 $ 7,857 $ 3,917,864 $ 8,045
Cost of total deposits 0.23 % 0.27 %
Total funding liabilities, including demand deposits $ 5,102,597 $ 17,669 $ 4,429,673 $ 17,459
Cost of total funding liabilities 0.46 % 0.53 %
(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $714,000 and $827,000 for the nine months ended September 30, 2013 and 2012, respectively.
(2) Interest rate spread represents the difference between the 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 statement have been reclassified to conform to the current year's presentation.

Contacts:

Independent Bank Corp.
Chris Oddleifson, 781-982-6660
President and Chief Executive Officer
or
Robert Cozzone, 781-982-6723
Chief Financial Officer and Treasurer

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.