ROCKLAND, Mass.--()--Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, today announced 2024 fourth quarter net income of $50.0 million, or $1.18 per diluted share, as compared to 2024 third quarter net income of $42.9 million, or $1.01 per diluted share. Financial results for the fourth quarter of 2024 also reflected pre-tax merger-related costs of $1.9 million associated with the Company’s pending acquisition of Enterprise Bancorp, Inc. (“Enterprise”) and its subsidiary, Enterprise Bank, announced on December 9, 2024. Excluding these merger-related costs and the related tax effects, operating net income was $51.4 million, or $1.21 per diluted share. No merger-related costs were incurred during the third quarter of 2024. The increase in net income was largely attributable to growth in net interest income, a decrease in loan loss provision, and a reduced tax rate compared to the prior quarter, as detailed below. Full year 2024 net income was $192.1 million, or $4.52 per diluted share, as compared to prior year net income of $239.5 million, or $5.42 per diluted share. In addition, full year operating net income was $193.4 million, or $4.55 on a diluted earnings per share basis, which excluded the aforementioned merger-related costs associated with the pending Enterprise acquisition. There were no non-core adjustments included in the Company’s full year 2023 results. Please refer to “Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP)” below for a reconciliation of net income to operating net income.

The Company generated a return on average assets and a return on average common equity of 1.02% and 6.64%, respectively, for the fourth quarter of 2024, as compared to 0.88% and 5.75%, respectively, for the prior quarter, or 1.05% and 6.82%, respectively, on an operating basis for the fourth quarter of 2024. For the full year 2024, the Company generated a return on average assets and return on average common equity of 0.99% and 6.53%, respectively, as compared to 1.24% and 8.31%, respectively, for the prior year. On an operating basis, the Company generated a return on average assets and a return on average common equity of 1.00% and 6.57%, respectively, for the full year 2024.

“Our employees continue to provide outstanding service to our clients, resulting in sustained improvement over many core elements of the bank,” said Jeffrey Tengel, the Chief Executive Officer of Independent Bank Corp. and Rockland Trust Company. “Fourth quarter results were driven by a focus on our fundamentals, and we believe that we are well positioned to achieve profitability improvement through both net interest margin expansion and the pending acquisition of Enterprise.”

BALANCE SHEET

Total assets of $19.4 billion at December 31, 2024 remained essentially flat when compared to the prior quarter and increased $26.2 million, or 0.14%, when compared to December 31, 2023 levels, with the change compared to the year ago period reflecting a healthy remix of assets from securities into loans.

At December 31, 2024, the Company reclassified its portfolio of loans secured by owner-occupied commercial real estate to the commercial and industrial loan category to reflect the variation in the management and underlying risk profile of such loans compared with investor-owned commercial real estate loans. Prior periods were reclassified to conform to the current presentation. Total loans at December 31, 2024 of $14.5 billion increased by $147.6 million, or 1.0% (4.1% annualized), compared to the prior quarter level. Loan growth for the fourth quarter was fueled primarily by increases in the commercial and industrial and construction categories, while commercial real estate balances decreased from the prior quarter, reflecting the Company’s cautious posture on commercial real estate originations. Small business lending also remains a focal point, with growth of 4.4% (17.3% annualized) during the fourth quarter. On the consumer side, the total loan portfolio grew $31.3 million, or 0.9% (3.4% annualized) from the prior quarter, reflecting solid growth in both the residential real estate and home equity products.

Average deposits for the fourth quarter increased by $109.0 million, or 0.7% (2.8% annualized), as compared to the prior quarter average balances, while period end balances of $15.3 billion at December 31, 2024 decreased by $135.0 million, or 0.9%, from September 30, 2024, as growth in consumer balances were offset by seasonal reductions in business checking and municipal deposits. Overall core deposits remained at 81.7% of total deposits at December 31, 2024, consistent with overall core deposits as a percentage of total deposits at September 30, 2024. Total noninterest bearing demand deposits represented 28.7% of total deposits at December 31, 2024, compared to 29.3% at September 30, 2024. The total cost of deposits for the fourth quarter of 1.65% decreased 9 basis points compared to the prior quarter.

Total period end borrowings increased by $38.0 million, or 5.7%, during the fourth quarter of 2024, while average borrowings decreased $21.2 million, or 3.1% for the quarter. The Company’s overall cost of funding decreased by 9 basis point to 1.77% during the fourth quarter, fueled by lower deposit costs, and to a lesser extent, reduced average wholesale borrowing costs.

The securities portfolio balances decreased $54.2 million, or 2.0%, at December 31, 2024 compared to September 30, 2024, as new purchases of $81.6 million were offset by maturities, calls, paydowns and unrealized losses of $15.5 million in the available for sale portfolio. Total securities represented 14.0% and 14.2% of total assets at December 31, 2024 and September 30, 2024, respectively.

Stockholders’ equity at December 31, 2024 increased $16.0 million, or 0.5%, compared to September 30, 2024, driven by strong earnings retention, partially offset by unrealized losses on the available for sale investment securities portfolio and interest rate derivative valuations included in other comprehensive income. The Company’s ratio of common equity to assets of 15.45% at December 31, 2024 represented an increase of 11 basis points from September 30, 2024 and an increase of 49 basis points from December 31, 2023. The Company’s book value per share increased by $0.35, or 0.5%, to $70.43 at December 31, 2024 as compared to the prior quarter. The Company’s tangible book value per share at December 31, 2024 rose by $0.39, or 0.8%, from the prior quarter to $46.96, and has grown by 6.4% from the year ago period. The Company’s ratio of tangible common equity to tangible assets of 10.86% at December 31, 2024 represented an increase of 11 basis points from the prior quarter and an increase of 55 basis points from the year ago period. Please refer to Appendix A for a detailed reconciliation of Non-GAAP balance sheet metrics.

NET INTEREST INCOME

Net interest income for the fourth quarter of 2024 increased to $144.7 million as compared to $141.7 million for the prior quarter. The net interest margin of 3.33% increased 4 basis points when compared to the prior quarter, and the core margin of 3.31% increased two basis points, driven primarily by decreased funding costs. See Appendix C for additional details regarding the net interest margin and Non-GAAP reconciliation of core margin.

NONINTEREST INCOME

Noninterest income of $32.2 million for the fourth quarter of 2024 represented a decrease of $1.4 million, or 4.0%, as compared to the prior quarter. Significant changes in noninterest income for the fourth quarter of 2024 compared to the prior quarter included the following:

  • Deposit account fees increased by $337,000, or 5.0%, due primarily to increased overdraft and cash management activity.
  • Overall investment and advisory income decreased by $250,000, or 2.3%, compared to the prior quarter as slightly higher management fee income was offset by lower retail investment revenue and insurance commissions. Reflecting overall market declines in December, total assets under administration decreased by $125.9 million, or 1.8%, during the quarter to $7.0 billion at December 31, 2024.
  • Loan level derivative income decreased by $686,000, or 61.0%, reflecting volatility of customer demand.
  • Other noninterest income decreased by $1.1 million, or 16.4%, driven by decreased unrealized gains on equity securities of $603,000 and decreased FHLB dividend income of $214,000.

NONINTEREST EXPENSE

Noninterest expense of $106.4 million for the fourth quarter of 2024 represented an increase of $6.0 million, or 6.0%, as compared to the prior quarter. Significant changes in noninterest expense for the fourth quarter of 2024 compared to the prior quarter included the following:

  • Salaries and employee benefits decreased by $899,000, or 1.5%, as compared to the prior quarter, fueled primarily by outsized interest rate-driven valuation fluctuations on the Company’s split-dollar bank-owned life insurance policies, which resulted in a $1.7 million decrease as compared to the prior quarter. This decrease was partially offset by increased base salary costs for the fourth quarter.
  • Occupancy and equipment expenses increased by $665,000, or 5.2%, compared to the prior quarter, driven primarily by lease termination costs of approximately $550,000 related to the exit of an inactive branch location associated with a previous acquisition.
  • During the fourth quarter of 2024, the Company recognized $1.9 million of merger and acquisition expenses related to the pending acquisition of Enterprise. No such costs were incurred during the prior quarter.
  • Other noninterest expense increased by $4.3 million, or 19.2%, attributable largely to an increase in debit card expenses as the prior quarter reflected a one-time credit of $1.1 million, as well as increases in consultant fees of $841,000, unrealized losses on equity securities of $764,000, and card issuance costs of $490,000.

The Company’s tax rate for the fourth quarter of 2024 decreased to 20.49%, as compared to 22.35% for the prior quarter, due to the purchase of additional certificated tax credits during the fourth quarter, as well as the release of $1.2 million in uncertain tax positions.

ASSET QUALITY

The fourth quarter provision for credit losses decreased to $7.5 million as compared to $19.5 million for the third quarter of 2024, as the prior quarter reflected a large specific reserve charge on one commercial real estate office loan. Nonperforming loans decreased slightly to $101.5 million at December 31, 2024, as compared to $104.2 million at September 30, 2024, representing 0.70% and 0.73% of total loans, respectively. Net charge-offs decreased to $1.2 million for the fourth quarter of 2024, as compared to $6.7 million for the prior quarter, representing 0.03% and 0.18%, respectively, of average loans annualized. Delinquencies as a percentage of total loans increased 27 basis points from the prior quarter to 0.60% at December 31, 2024, driven by the migration of one commercial real estate loan.

The allowance for credit losses on total loans increased to $170.0 million at December 31, 2024 compared to $163.7 million at September 30, 2024, and represented 1.17% and 1.14% of total loans, at December 31, 2024 and September 30, 2024, respectively.

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 17, 2025. Internet access to the call is available on the Company’s website at https://INDB.RocklandTrust.com or via telephonic access by dial-in at 1-888-336-7153 reference: INDB. A replay of the call will be available by calling 1-877-344-7529, Replay Conference Number: 6760633 and will be available through January 24, 2025. Additionally, a webcast replay will be available on the Company’s website until January 17, 2026.

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 and Worcester County as well as commercial banking and investment management offices in Massachusetts and Rhode Island, Rockland Trust offers a wide range of banking, investment, and insurance services to individuals, families, and businesses. The Bank 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, 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;
  • the instability or volatility in financial markets and unfavorable domestic or global general economic, political or business conditions, whether caused by geopolitical concerns, including the Russia/Ukraine conflict, the conflict in Israel and surrounding areas and the possible expansion of such conflicts, political and policy uncertainties associated with the new U.S. presidential administration, changes in U.S. and international trade policies, 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;
  • 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;
  • failure to consummate or a delay in consummating the acquisition of Enterprise, including as a result of any failure to obtain the necessary regulatory approvals, to obtain Enterprise shareholder approval or to satisfy any of the other conditions to the proposed transaction on a timely basis or at all;
  • risks related to the company’s pending acquisition of Enterprise and acquisitions generally, 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, including as a result of intensified regulatory scrutiny in the aftermath of regional bank failures 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;
  • 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 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; and
  • any unexpected material adverse changes in the Company’s operations or earnings.

The Company wishes to caution readers not to place undue reliance on any forward-looking statements as the Company’s business and its forward-looking statements involve substantial known and unknown risks and uncertainties described in the Company’s 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, core net interest margin (“core margin”), tangible book value per share and the tangible common equity ratio.

Operating net income, operating EPS, operating return on average assets and operating return on average common equity, exclude items that management believes are unrelated to the Company's core banking business such as merger and acquisition expenses, and other items, if applicable. Management uses operating net income and related ratios and operating EPS to measure the strength of the Company’s core banking business and to identify trends that may to some extent be obscured by such items. Management reviews its core margin to determine any items that may impact the net interest margin that may be one-time in nature or not reflective of its core operating environment, such as 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 a core 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, core margin, tangible book value per share and the tangible common equity ratio, are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

Category: Earnings Releases

INDEPENDENT BANK CORP. FINANCIAL SUMMARY

 

 

 

 

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

(Unaudited, dollars in thousands)

 

 

 

 

 

 

% Change

 

% Change

 

December 31
2024

 

September 30
2024

 

December 31
2023

 

Dec 2024 vs.

 

Dec 2024 vs.

 

 

 

 

Sept 2024

 

Dec 2023

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

187,849

 

 

$

198,987

 

 

$

178,861

 

 

(5.60

)%

 

5.03

%

Interest-earning deposits with banks

 

32,041

 

 

 

225,465

 

 

 

45,469

 

 

(85.79

)%

 

(29.53

)%

Securities

 

 

 

 

 

 

 

 

 

Trading

 

4,245

 

 

 

4,410

 

 

 

4,987

 

 

(3.74

)%

 

(14.88

)%

Equities

 

21,204

 

 

 

21,639

 

 

 

22,510

 

 

(2.01

)%

 

(5.80

)%

Available for sale

 

1,250,944

 

 

 

1,247,211

 

 

 

1,334,256

 

 

0.30

%

 

(6.24

)%

Held to maturity

 

1,434,956

 

 

 

1,492,315

 

 

 

1,569,107

 

 

(3.84

)%

 

(8.55

)%

Total securities

 

2,711,349

 

 

 

2,765,575

 

 

 

2,930,860

 

 

(1.96

)%

 

(7.49

)%

Loans held for sale

 

7,271

 

 

 

16,259

 

 

 

6,368

 

 

(55.28

)%

 

14.18

%

Loans

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

3,047,671

 

 

 

2,946,552

 

 

 

2,925,823

 

 

3.43

%

 

4.16

%

Commercial real estate

 

6,756,708

 

 

 

6,793,329

 

 

 

6,695,671

 

 

(0.54

)%

 

0.91

%

Commercial construction

 

782,078

 

 

 

742,042

 

 

 

849,586

 

 

5.40

%

 

(7.95

)%

Small business

 

281,781

 

 

 

270,018

 

 

 

251,956

 

 

4.36

%

 

11.84

%

Total commercial

 

10,868,238

 

 

 

10,751,941

 

 

 

10,723,036

 

 

1.08

%

 

1.35

%

Residential real estate

 

2,460,600

 

 

 

2,441,859

 

 

 

2,424,754

 

 

0.77

%

 

1.48

%

Home equity - first position

 

490,115

 

 

 

498,193

 

 

 

518,706

 

 

(1.62

)%

 

(5.51

)%

Home equity - subordinate positions

 

650,053

 

 

 

632,242

 

 

 

578,920

 

 

2.82

%

 

12.29

%

Total consumer real estate

 

3,600,768

 

 

 

3,572,294

 

 

 

3,522,380

 

 

0.80

%

 

2.23

%

Other consumer

 

39,372

 

 

 

36,572

 

 

 

32,654

 

 

7.66

%

 

20.57

%

Total loans

 

14,508,378

 

 

 

14,360,807

 

 

 

14,278,070

 

 

1.03

%

 

1.61

%

Less: allowance for credit losses

 

(169,984

)

 

 

(163,696

)

 

 

(142,222

)

 

3.84

%

 

19.52

%

Net loans

 

14,338,394

 

 

 

14,197,111

 

 

 

14,135,848

 

 

1.00

%

 

1.43

%

Federal Home Loan Bank stock

 

31,573

 

 

 

29,926

 

 

 

43,557

 

 

5.50

%

 

(27.51

)%

Bank premises and equipment, net

 

193,320

 

 

 

192,197

 

 

 

193,049

 

 

0.58

%

 

0.14

%

Goodwill

 

985,072

 

 

 

985,072

 

 

 

985,072

 

 

%

 

%

Other intangible assets

 

12,284

 

 

 

13,701

 

 

 

18,190

 

 

(10.34

)%

 

(32.47

)%

Cash surrender value of life insurance policies

 

303,965

 

 

 

302,132

 

 

 

297,387

 

 

0.61

%

 

2.21

%

Other assets

 

570,447

 

 

 

481,692

 

 

 

512,712

 

 

18.43

%

 

11.26

%

Total assets

$

19,373,565

 

 

$

19,408,117

 

 

$

19,347,373

 

 

(0.18

)%

 

0.14

%

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

$

4,390,703

 

 

$

4,519,492

 

 

$

4,567,083

 

 

(2.85

)%

 

(3.86

)%

Savings and interest checking

 

5,207,548

 

 

 

5,188,303

 

 

 

5,298,913

 

 

0.37

%

 

(1.72

)%

Money market

 

2,960,381

 

 

 

2,969,809

 

 

 

2,818,072

 

 

(0.32

)%

 

5.05

%

Time certificates of deposit

 

2,747,346

 

 

 

2,763,419

 

 

 

2,181,479

 

 

(0.58

)%

 

25.94

%

Total deposits

 

15,305,978

 

 

 

15,441,023

 

 

 

14,865,547

 

 

(0.87

)%

 

2.96

%

Borrowings

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank borrowings

 

638,514

 

 

 

600,521

 

 

 

1,105,541

 

 

6.33

%

 

(42.24

)%

Junior subordinated debentures, net

 

62,860

 

 

 

62,859

 

 

 

62,858

 

 

%

 

%

Subordinated debentures, net

 

 

 

 

 

 

 

49,980

 

 

nm

 

(100.00

)%

Total borrowings

 

701,374

 

 

 

663,380

 

 

 

1,218,379

 

 

5.73

%

 

(42.43

)%

Total deposits and borrowings

 

16,007,352

 

 

 

16,104,403

 

 

 

16,083,926

 

 

(0.60

)%

 

(0.48

)%

Other liabilities

 

373,093

 

 

 

326,566

 

 

 

368,196

 

 

14.25

%

 

1.33

%

Total liabilities

 

16,380,445

 

 

 

16,430,969

 

 

 

16,452,122

 

 

(0.31

)%

 

(0.44

)%

Stockholders’ equity

 

 

 

 

 

 

 

 

 

Common stock

 

423

 

 

 

423

 

 

 

427

 

 

%

 

(0.94

)%

Additional paid in capital

 

1,909,980

 

 

 

1,907,012

 

 

 

1,932,163

 

 

0.16

%

 

(1.15

)%

Retained earnings

 

1,172,724

 

 

 

1,146,915

 

 

 

1,077,488

 

 

2.25

%

 

8.84

%

Accumulated other comprehensive loss, net of tax

 

(90,007

)

 

 

(77,202

)

 

 

(114,827

)

 

16.59

%

 

(21.62

)%

Total stockholders' equity

 

2,993,120

 

 

 

2,977,148

 

 

 

2,895,251

 

 

0.54

%

 

3.38

%

Total liabilities and stockholders’ equity

$

19,373,565

 

 

$

19,408,117

 

 

$

19,347,373

 

 

(0.18

)%

 

0.14

%

 

 

 

 

 

 

 

 

 

 

SUMMARY OF RECLASSIFICATION OF OWNER-OCCUPIED LOANS

 

 

 

 

 

 

 

September 30
2024

 

December 31
2023

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial previously reported

 

 

$

1,577,861

 

 

$

1,579,986

 

 

 

 

 

Reclassification of certain owner-occupied loans

 

 

 

1,368,691

 

 

 

1,345,837

 

 

 

 

 

Commercial and industrial after reclassification

 

 

$

2,946,552

 

 

$

2,925,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate previously reported

 

 

$

8,162,020

 

 

$

8,041,508

 

 

 

 

 

Reclassification of certain owner-occupied loans

 

 

 

(1,368,691

)

 

 

(1,345,837

)

 

 

 

 

Commercial real estate after reclassification

 

 

$

6,793,329

 

 

$

6,695,671

 

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

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

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

 

December 31
2024

 

September 30
2024

 

December 31
2023

 

Dec 2024 vs.

 

Dec 2024 vs.

 

 

 

 

Sept 2024

 

Dec 2023

Interest income

 

 

 

 

 

 

 

 

 

Interest on federal funds sold and short-term investments

$

3,154

 

 

$

1,635

 

 

$

304

 

 

92.91

%

 

937.50

%

Interest and dividends on securities

 

14,807

 

 

 

14,065

 

 

 

14,631

 

 

5.28

%

 

1.20

%

Interest and fees on loans

 

198,177

 

 

 

200,597

 

 

 

192,178

 

 

(1.21

)%

 

3.12

%

Interest on loans held for sale

 

182

 

 

 

227

 

 

 

57

 

 

(19.82

)%

 

219.30

%

Total interest income

 

216,320

 

 

 

216,524

 

 

 

207,170

 

 

(0.09

)%

 

4.42

%

Interest expense

 

 

 

 

 

 

 

 

 

Interest on deposits

 

64,188

 

 

 

66,985

 

 

 

49,456

 

 

(4.18

)%

 

29.79

%

Interest on borrowings

 

7,471

 

 

 

7,836

 

 

 

12,618

 

 

(4.66

)%

 

(40.79

)%

Total interest expense

 

71,659

 

 

 

74,821

 

 

 

62,074

 

 

(4.23

)%

 

15.44

%

Net interest income

 

144,661

 

 

 

141,703

 

 

 

145,096

 

 

2.09

%

 

(0.30

)%

Provision for credit losses

 

7,500

 

 

 

19,500

 

 

 

5,500

 

 

(61.54

)%

 

36.36

%

Net interest income after provision for credit losses

 

137,161

 

 

 

122,203

 

 

 

139,596

 

 

12.24

%

 

(1.74

)%

Noninterest income

 

 

 

 

 

 

 

 

 

Deposit account fees

 

7,116

 

 

 

6,779

 

 

 

6,126

 

 

4.97

%

 

16.16

%

Interchange and ATM fees

 

4,880

 

 

 

4,970

 

 

 

4,638

 

 

(1.81

)%

 

5.22

%

Investment management and advisory

 

10,783

 

 

 

11,033

 

 

 

9,818

 

 

(2.27

)%

 

9.83

%

Mortgage banking income

 

1,055

 

 

 

972

 

 

 

609

 

 

8.54

%

 

73.23

%

Increase in cash surrender value of life insurance policies

 

2,152

 

 

 

2,006

 

 

 

2,091

 

 

7.28

%

 

2.92

%

Gain on life insurance benefits

 

194

 

 

 

 

 

 

180

 

 

100.00

%

 

7.78

%

Loan level derivative income

 

439

 

 

 

1,125

 

 

 

802

 

 

(60.98

)%

 

(45.26

)%

Other noninterest income

 

5,572

 

 

 

6,664

 

 

 

7,803

 

 

(16.39

)%

 

(28.59

)%

Total noninterest income

 

32,191

 

 

 

33,549

 

 

 

32,067

 

 

(4.05

)%

 

0.39

%

Noninterest expenses

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

59,209

 

 

 

60,108

 

 

 

56,388

 

 

(1.50

)%

 

5.00

%

Occupancy and equipment expenses

 

13,399

 

 

 

12,734

 

 

 

13,054

 

 

5.22

%

 

2.64

%

Data processing and facilities management

 

2,559

 

 

 

2,510

 

 

 

2,423

 

 

1.95

%

 

5.61

%

FDIC assessment

 

2,588

 

 

 

2,628

 

 

 

3,942

 

 

(1.52

)%

 

(34.35

)%

Merger and acquisition expense

 

1,902

 

 

 

 

 

 

 

 

100.00

%

 

100.00

%

Other noninterest expenses

 

26,765

 

 

 

22,463

 

 

 

24,940

 

 

19.15

%

 

7.32

%

Total noninterest expenses

 

106,422

 

 

 

100,443

 

 

 

100,747

 

 

5.95

%

 

5.63

%

Income before income taxes

 

62,930

 

 

 

55,309

 

 

 

70,916

 

 

13.78

%

 

(11.26

)%

Provision for income taxes

 

12,897

 

 

 

12,362

 

 

 

16,113

 

 

4.33

%

 

(19.96

)%

Net Income

$

50,033

 

 

$

42,947

 

 

$

54,803

 

 

16.50

%

 

(8.70

)%

 

 

 

 

 

 

 

 

 

 

Weighted average common shares (basic)

 

42,494,409

 

 

 

42,481,441

 

 

 

43,474,734

 

 

 

 

 

Common share equivalents

 

20,432

 

 

 

11,622

 

 

 

9,474

 

 

 

 

 

Weighted average common shares (diluted)

 

42,514,841

 

 

 

42,493,063

 

 

 

43,484,208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

1.18

 

 

$

1.01

 

 

$

1.26

 

 

16.83

%

 

(6.35

)%

Diluted earnings per share

$

1.18

 

 

$

1.01

 

 

$

1.26

 

 

16.83

%

 

(6.35

)%

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Net income

$

50,033

 

 

$

42,947

 

 

$

54,803

 

 

 

 

 

Noninterest expense components

 

 

 

 

 

 

 

 

 

Add - merger and acquisition expenses

 

1,902

 

 

 

 

 

 

 

 

 

 

 

Noncore increases to income before taxes

 

1,902

 

 

 

 

 

 

 

 

 

 

 

Net tax benefit associated with noncore items (1)

 

(535

)

 

 

 

 

 

 

 

 

 

 

Noncore increases to net income

 

1,367

 

 

 

 

 

 

 

 

 

 

 

Operating net income (Non-GAAP)

$

51,400

 

 

$

42,947

 

 

$

54,803

 

 

19.68

%

 

(6.21

)%

 

 

 

 

 

 

 

 

 

 

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

$

1.21

 

 

$

1.01

 

 

$

1.26

 

 

19.80

%

 

(3.97

)%

 

 

 

 

 

 

 

 

 

 

(1) The net tax benefit associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company's combined marginal tax rate to only those items included in net taxable income.

 

 

 

 

 

 

 

 

 

 

Performance ratios

 

 

 

 

 

 

 

 

 

Net interest margin (FTE)

 

3.33

%

 

 

3.29

%

 

 

3.38

%

 

 

 

 

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

 

1.02

%

 

 

0.88

%

 

 

1.13

%

 

 

 

 

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

 

1.05

%

 

 

0.88

%

 

 

1.13

%

 

 

 

 

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

 

6.64

%

 

 

5.75

%

 

 

7.51

%

 

 

 

 

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

 

6.82

%

 

 

5.75

%

 

 

7.51

%

 

 

 

 

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

 

9.96

%

 

 

8.67

%

 

 

11.50

%

 

 

 

 

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

 

10.23

%

 

 

8.67

%

 

 

11.50

%

 

 

 

 

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

 

18.20

%

 

 

19.14

%

 

 

18.10

%

 

 

 

 

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

 

18.20

%

 

 

19.14

%

 

 

18.10

%

 

 

 

 

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

 

60.18

%

 

 

57.31

%

 

 

56.87

%

 

 

 

 

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

 

59.10

%

 

 

57.31

%

 

 

56.87

%

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

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

 

 

 

 

 

 

Years Ended

 

 

 

 

 

 

 

 

% Change

 

 

December 31
2024

 

December 31
2023

 

Dec 2024 vs.

 

 

 

 

Dec 2023

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

Interest on federal funds sold and short-term investments

 

$ 5,669

 

$ 5,186

 

9.31 %

Interest and dividends on securities

 

57,098

 

60,342

 

(5.38) %

Interest and fees on loans

 

789,274

 

730,008

 

8.12 %

Interest on loans held for sale

 

712

 

190

 

274.74 %

Total interest income

 

852,753

 

795,726

 

7.17 %

Interest expense

 

 

 

 

 

 

Interest on deposits

 

246,962

 

144,752

 

70.61 %

Interest on borrowings

 

44,062

 

44,453

 

(0.88) %

Total interest expense

 

291,024

 

189,205

 

53.81 %

Net interest income

 

561,729

 

606,521

 

(7.39) %

Provision for credit losses

 

36,250

 

23,250

 

55.91 %

Net interest income after provision for credit losses

 

525,479

 

583,271

 

(9.91) %

Noninterest income

 

 

 

 

 

 

Deposit account fees

 

26,455

 

23,486

 

12.64 %

Interchange and ATM fees

 

19,055

 

18,108

 

5.23 %

Investment management and advisory

 

42,744

 

40,191

 

6.35 %

Mortgage banking income

 

4,143

 

2,326

 

78.12 %

Increase in cash surrender value of life insurance policies

 

8,086

 

7,868

 

2.77 %

Gain on life insurance benefits

 

457

 

2,291

 

(80.05) %

Loan level derivative income

 

2,117

 

3,327

 

(36.37) %

Other noninterest income

 

24,957

 

27,012

 

(7.61) %

Total noninterest income

 

128,014

 

124,609

 

2.73 %

Noninterest expenses

 

 

 

 

 

 

Salaries and employee benefits

 

233,653

 

222,135

 

5.19 %

Occupancy and equipment expenses

 

52,072

 

50,582

 

2.95 %

Data processing and facilities management

 

9,957

 

9,884

 

0.74 %

FDIC assessment

 

10,892

 

11,953

 

(8.88) %

Merger and acquisition expense

 

1,902

 

 

100.00%

Other noninterest expenses

 

97,890

 

98,192

 

(0.31) %

Total noninterest expenses

 

406,366

 

392,746

 

3.47 %

Income before income taxes

 

247,127

 

315,134

 

(21.58) %

Provision for income taxes

 

55,046

 

75,632

 

(27.22) %

Net Income

 

$ 192,081

 

$ 239,502

 

(19.80) %

 

 

 

 

 

 

 

Weighted average common shares (basic)

 

42,499,492

 

44,181,540

 

 

Common share equivalents

 

12,309

 

12,007

 

 

Weighted average common shares (diluted)

 

42,511,801

 

44,193,547

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$ 4.52

 

$ 5.42

 

(16.61) %

Diluted earnings per share

 

$ 4.52

 

$ 5.42

 

(16.61) %

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Net Income

 

$ 192,081

 

$ 239,502

 

 

Noninterest expense components

 

 

 

 

 

 

Add - merger and acquisition expenses

 

1,902

 

 

 

Noncore increases to income before taxes

 

1,902

 

 

 

Net tax benefit associated with noncore items (1)

 

(535)

 

 

 

Noncore increases to net income

 

1,367

 

 

 

Operating net income (Non-GAAP)

 

$ 193,448

 

$ 239,502

 

(19.23) %

 

 

 

 

 

 

 

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

 

$ 4.55

 

$ 5.42

 

(16.05) %

 

 

 

 

 

 

 

(1) The net tax benefit associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company's combined marginal tax rate to only those items included in net taxable income.

 

 

 

 

 

 

 

Performance ratios

 

 

 

 

 

 

Net interest margin (FTE)

 

3.28 %

 

3.54 %

 

 

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

 

0.99 %

 

1.24 %

 

 

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

 

1.00 %

 

1.24 %

 

 

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

 

6.53 %

 

8.31 %

 

 

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

 

6.57 %

 

8.31 %

 

 

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

 

9.89 %

 

12.78 %

 

 

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

 

9.96 %

 

12.78 %

 

 

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

 

18.56 %

 

17.04 %

 

 

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)

 

18.56 %

 

17.04 %

 

 

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

 

58.92 %

 

53.72 %

 

 

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

 

58.64 %

 

53.72 %

 

 

 

nm = not meaningful

 

ASSET QUALITY

 

 

(Unaudited, dollars in thousands)

 

Nonperforming Assets At

 

 

December 31
2024

 

September 30
2024

 

December 31
2023

Nonperforming loans

 

 

 

 

 

 

Commercial & industrial loans

 

$

14,152

 

 

$

12,271

 

 

$

26,805

 

Commercial real estate loans

 

 

74,343

 

 

 

77,707

 

 

 

16,335

 

Small business loans

 

 

302

 

 

 

501

 

 

 

398

 

Residential real estate loans

 

 

10,243

 

 

 

9,744

 

 

 

7,634

 

Home equity

 

 

2,479

 

 

 

3,992

 

 

 

3,171

 

Other consumer

 

 

10

 

 

 

33

 

 

 

40

 

Total nonperforming loans

 

 

101,529

 

 

 

104,248

 

 

 

54,383

 

Other real estate owned

 

 

 

 

 

110

 

 

 

110

 

Total nonperforming assets

 

$

101,529

 

 

$

104,358

 

 

$

54,493

 

 

 

 

 

 

 

 

Nonperforming loans/gross loans

 

 

0.70

%

 

 

0.73

%

 

 

0.38

%

Nonperforming assets/total assets

 

 

0.52

%

 

 

0.54

%

 

 

0.28

%

Allowance for credit losses/nonperforming loans

 

 

167.42

%

 

 

157.03

%

 

 

261.52

%

Allowance for credit losses/total loans

 

 

1.17

%

 

 

1.14

%

 

 

1.00

%

Delinquent loans/total loans

 

 

0.60

%

 

 

0.33

%

 

 

0.44

%

 

 

 

Nonperforming Assets Reconciliation for the Three Months Ended

 

 

December 31
2024

 

September 30
2024

 

December 31
2023

 

 

 

 

 

 

 

Nonperforming assets beginning balance

 

$

104,358

 

 

$

57,561

 

 

$

39,281

 

New to nonperforming

 

 

5,065

 

 

 

57,197

 

 

 

31,823

 

Loans charged-off

 

 

(1,652

)

 

 

(7,006

)

 

 

(4,182

)

Loans paid-off

 

 

(4,975

)

 

 

(2,306

)

 

 

(10,905

)

Loans restored to performing status

 

 

(1,234

)

 

 

(1,058

)

 

 

(1,534

)

Sale of other real estate owned

 

 

(110

)

 

 

 

 

 

 

Other

 

 

77

 

 

 

(30

)

 

 

10

 

Nonperforming assets ending balance

 

$

101,529

 

 

$

104,358

 

 

$

54,493

 

 

 

Net Charge-Offs (Recoveries)

 

 

Three Months Ended

 

Years Ended

 

 

December 31
2024

 

September 30
2024

 

December 31
2023

 

December 31
2024

 

December 31
2023

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

$

8

 

 

$

5,883

 

 

$

80

 

 

$

5,804

 

 

$

23,419

 

Commercial real estate loans

 

 

 

 

 

 

 

 

2,783

 

 

 

 

 

 

7,855

 

Small business loans

 

 

317

 

 

 

160

 

 

 

267

 

 

 

595

 

 

 

392

 

Home equity

 

 

283

 

 

 

24

 

 

 

23

 

 

 

37

 

 

 

(15

)

Other consumer

 

 

604

 

 

 

596

 

 

 

694

 

 

 

2,052

 

 

 

1,796

 

Total net charge-offs

 

$

1,212

 

 

$

6,663

 

 

$

3,847

 

 

$

8,488

 

 

$

33,447

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans (annualized)

 

 

0.03

%

 

 

0.18

%

 

 

0.11

%

 

 

0.06

%

 

 

0.24

%

BALANCE SHEET AND CAPITAL RATIOS

 

 

 

 

 

 

 

 

December 31
2024

 

September 30
2024

 

December 31
2023

Gross loans/total deposits

 

 

94.79

%

 

 

93.00

%

 

 

96.05

%

Common equity tier 1 capital ratio (1)

 

 

14.64

%

 

 

14.57

%

 

 

14.19

%

Tier 1 leverage capital ratio (1)

 

 

11.32

%

 

 

11.22

%

 

 

10.96

%

Common equity to assets ratio GAAP

 

 

15.45

%

 

 

15.34

%

 

 

14.96

%

Tangible common equity to tangible assets ratio (2)

 

 

10.86

%

 

 

10.75

%

 

 

10.31

%

Book value per share GAAP

 

$

70.43

 

 

$

70.08

 

 

$

67.53

 

Tangible book value per share (2)

 

$

46.96

 

 

$

46.57

 

 

$

44.13

 

(1) Estimated number for December 31, 2024.

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

INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, dollars in thousands)

 

Three Months Ended

 

 

December 31, 2024

 

September 30, 2024

 

December 31, 2023

 

 

 

 

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

 

$

270,603

 

$

3,154

 

4.64

%

 

$

129,827

 

 

$

1,635

 

 

5.01

%

 

$

42,391

 

 

$

304

 

 

2.85

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities - trading

 

 

4,366

 

 

 

%

 

 

4,366

 

 

 

 

 

%

 

 

4,509

 

 

 

 

 

%

Securities - taxable investments

 

 

2,743,469

 

 

14,805

 

2.15

%

 

 

2,761,758

 

 

 

14,064

 

 

2.03

%

 

 

2,923,983

 

 

 

14,629

 

 

1.98

%

Securities - nontaxable investments (1)

 

 

195

 

 

2

 

4.08

%

 

 

194

 

 

 

1

 

 

2.05

%

 

 

186

 

 

 

2

 

 

4.27

%

Total securities

 

$

2,748,030

 

$

14,807

 

2.14

%

 

$

2,766,318

 

 

$

14,065

 

 

2.02

%

 

$

2,928,678

 

 

$

14,631

 

 

1.98

%

Loans held for sale

 

 

12,882

 

 

182

 

5.62

%

 

 

15,208

 

 

 

227

 

 

5.94

%

 

 

3,614

 

 

 

57

 

 

6.26

%

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (1)

 

 

2,974,746

 

 

45,449

 

6.08

%

 

 

2,998,298

 

 

 

46,796

 

 

6.21

%

 

 

2,989,985

 

 

 

46,001

 

 

6.10

%

Commercial real estate (1)

 

 

6,745,244

 

 

88,630

 

5.23

%

 

 

6,757,534

 

 

 

89,773

 

 

5.29

%

 

 

6,567,004

 

 

 

83,320

 

 

5.03

%

Commercial construction

 

 

777,094

 

 

13,805

 

7.07

%

 

 

749,009

 

 

 

13,778

 

 

7.32

%

 

 

895,313

 

 

 

15,932

 

 

7.06

%

Small business

 

 

275,934

 

 

4,583

 

6.61

%

 

 

270,486

 

 

 

4,486

 

 

6.60

%

 

 

246,411

 

 

 

3,956

 

 

6.37

%

Total commercial

 

 

10,773,018

 

 

152,467

 

5.63

%

 

 

10,775,327

 

 

 

154,833

 

 

5.72

%

 

 

10,698,713

 

 

 

149,209

 

 

5.53

%

Residential real estate

 

 

2,446,478

 

 

27,325

 

4.44

%

 

 

2,443,488

 

 

 

26,917

 

 

4.38

%

 

 

2,380,706

 

 

 

24,712

 

 

4.12

%

Home equity

 

 

1,134,521

 

 

18,901

 

6.63

%

 

 

1,122,750

 

 

 

19,372

 

 

6.86

%

 

 

1,097,233

 

 

 

18,747

 

 

6.78

%

Total consumer real estate

 

 

3,580,999

 

 

46,226

 

5.14

%

 

 

3,566,238

 

 

 

46,289

 

 

5.16

%

 

 

3,477,939

 

 

 

43,459

 

 

4.96

%

Other consumer

 

 

37,960

 

 

663

 

6.95

%

 

 

35,331

 

 

 

665

 

 

7.49

%

 

 

32,141

 

 

 

667

 

 

8.23

%

Total loans

 

$

14,391,977

 

$

199,356

 

5.51

%

 

$

14,376,896

 

 

$

201,787

 

 

5.58

%

 

$

14,208,793

 

 

$

193,335

 

 

5.40

%

Total interest-earning assets

 

$

17,423,492

 

$

217,499

 

4.97

%

 

$

17,288,249

 

 

$

217,714

 

 

5.01

%

 

$

17,183,476

 

 

$

208,327

 

 

4.81

%

Cash and due from banks

 

 

181,566

 

 

 

 

 

 

182,151

 

 

 

 

 

 

 

178,100

 

 

 

 

 

Federal Home Loan Bank stock

 

 

29,944

 

 

 

 

 

 

30,513

 

 

 

 

 

 

 

37,054

 

 

 

 

 

Other assets

 

 

1,801,204

 

 

 

 

 

 

1,839,389

 

 

 

 

 

 

 

1,883,317

 

 

 

 

 

Total assets

 

$

19,436,206

 

 

 

 

 

$

19,340,302

 

 

 

 

 

 

$

19,281,947

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest checking accounts

 

$

5,181,107

 

$

17,171

 

1.32

%

 

$

5,163,567

 

 

$

17,978

 

 

1.39

%

 

$

5,323,667

 

 

$

14,315

 

 

1.07

%

Money market

 

 

3,012,556

 

 

17,612

 

2.33

%

 

 

2,998,672

 

 

 

18,986

 

 

2.52

%

 

 

2,851,343

 

 

 

15,197

 

 

2.11

%

Time deposits

 

 

2,779,704

 

 

29,405

 

4.21

%

 

 

2,740,982

 

 

 

30,021

 

 

4.36

%

 

 

2,103,666

 

 

 

19,944

 

 

3.76

%

Total interest-bearing deposits

 

$

10,973,367

 

$

64,188

 

2.33

%

 

$

10,903,221

 

 

$

66,985

 

 

2.44

%

 

$

10,278,676

 

 

$

49,456

 

 

1.91

%

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank borrowings

 

 

601,842

 

 

6,396

 

4.23

%

 

 

623,053

 

 

 

6,692

 

 

4.27

%

 

 

884,441

 

 

 

10,836

 

 

4.86

%

Junior subordinated debentures

 

 

62,860

 

 

1,075

 

6.80

%

 

 

62,859

 

 

 

1,144

 

 

7.24

%

 

 

62,857

 

 

 

1,164

 

 

7.35

%

Subordinated debentures

 

 

 

 

 

%

 

 

 

 

 

 

 

%

 

 

49,968

 

 

 

618

 

 

4.91

%

Total borrowings

 

$

664,702

 

$

7,471

 

4.47

%

 

$

685,912

 

 

$

7,836

 

 

4.54

%

 

$

997,266

 

 

$

12,618

 

 

5.02

%

Total interest-bearing liabilities

 

$

11,638,069

 

$

71,659

 

2.45

%

 

$

11,589,133

 

 

$

74,821

 

 

2.57

%

 

$

11,275,942

 

 

$

62,074

 

 

2.18

%

Noninterest-bearing demand deposits

 

 

4,481,669

 

 

 

 

 

 

4,442,858

 

 

 

 

 

 

 

4,704,888

 

 

 

 

 

Other liabilities

 

 

319,220

 

 

 

 

 

 

339,075

 

 

 

 

 

 

 

406,029

 

 

 

 

 

Total liabilities

 

$

16,438,958

 

 

 

 

 

$

16,371,066

 

 

 

 

 

 

$

16,386,859

 

 

 

 

 

Stockholders’ equity

 

 

2,997,248

 

 

 

 

 

 

2,969,236

 

 

 

 

 

 

 

2,895,088

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

19,436,206

 

 

 

 

 

$

19,340,302

 

 

 

 

 

 

$

19,281,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

145,840

 

 

 

 

 

$

142,893

 

 

 

 

 

 

$

146,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (2)

 

 

 

 

 

2.52

%

 

 

 

 

 

2.44

%

 

 

 

 

 

2.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

3.33

%

 

 

 

 

 

3.29

%

 

 

 

 

 

3.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

15,455,036

 

$

64,188

 

 

 

$

15,346,079

 

 

$

66,985

 

 

 

 

$

14,983,564

 

 

$

49,456

 

 

 

Cost of total deposits

 

 

 

 

 

1.65

%

 

 

 

 

 

1.74

%

 

 

 

 

 

1.31

%

Total funding liabilities, including demand deposits

 

$

16,119,738

 

$

71,659

 

 

 

$

16,031,991

 

 

$

74,821

 

 

 

 

$

15,980,830

 

 

$

62,074

 

 

 

Cost of total funding liabilities

 

 

 

 

 

1.77

%

 

 

 

 

 

1.86

%

 

 

 

 

 

1.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUMMARY OF RECLASSIFICATION OF OWNER-OCCUPIED LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

Interest

 

 

 

 

 

 

 

 

 

Average

 

Earned/

Yield/

 

Average

 

Earned/

Yield/

 

 

 

 

 

 

 

 

Balance

 

Paid (1)

 

Rate

 

Balance

 

Paid (1)

 

Rate

Commercial and industrial previously reported

 

$

1,585,801

 

 

$

28,834

 

 

7.23

%

 

$

1,600,886

 

 

$

28,990

 

 

7.18

%

Reclassification of certain owner-occupied loans

 

 

1,412,497

 

 

 

17,962

 

 

5.06

%

 

 

1,389,099

 

 

 

17,011

 

 

4.86

%

Commercial and industrial after reclassification

 

$

2,998,298

 

 

$

46,796

 

 

6.21

%

 

$

2,989,985

 

 

$

46,001

 

 

6.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate previously reported

 

$

8,170,031

 

 

$

107,735

 

 

5.25

%

 

$

7,956,103

 

 

$

100,331

 

 

5.00

%

Reclassification of certain owner-occupied loans

 

 

(1,412,497

)

 

 

(17,962

)

 

5.06

%

 

 

(1,389,099

)

 

 

(17,011

)

 

4.86

%

Commercial real estate after reclassification

 

$

6,757,534

 

 

$

89,773

 

 

5.29

%

 

$

6,567,004

 

 

$

83,320

 

 

5.03

%

 

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis was $1.2 million for each of the three months ended December 31, 2024, September 30, 2024, and December 31, 2023, 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, 2024

 

December 31, 2023

 

 

 

 

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

 

$

125,066

 

$

5,669

 

4.53

%

 

$

118,806

 

 

$

5,186

 

 

4.37

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

Securities - trading

 

 

4,562

 

 

 

%

 

 

4,411

 

 

 

 

 

%

Securities - taxable investments

 

 

2,791,246

 

 

57,092

 

2.05

%

 

 

3,027,769

 

 

 

60,336

 

 

1.99

%

Securities - nontaxable investments (1)

 

 

192

 

 

7

 

3.65

%

 

 

190

 

 

 

7

 

 

3.68

%

Total securities

 

$

2,796,000

 

$

57,099

 

2.04

%

 

$

3,032,370

 

 

$

60,343

 

 

1.99

%

Loans held for sale

 

 

11,960

 

 

712

 

5.95

%

 

 

3,289

 

 

 

190

 

 

5.78

%

Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (1)

 

 

2,980,286

 

 

182,548

 

6.13

%

 

 

3,026,327

 

 

 

180,551

 

 

5.97

%

Commercial real estate (1)

 

 

6,731,055

 

 

350,539

 

5.21

%

 

 

6,460,088

 

 

 

311,787

 

 

4.83

%

Commercial construction

 

 

800,254

 

 

58,455

 

7.30

%

 

 

1,019,871

 

 

 

66,440

 

 

6.51

%

Small business

 

 

267,212

 

 

17,605

 

6.59

%

 

 

235,108

 

 

 

14,428

 

 

6.14

%

Total commercial

 

 

10,778,807

 

 

609,147

 

5.65

%

 

 

10,741,394

 

 

 

573,206

 

 

5.34

%

Residential real estate

 

 

2,434,114

 

 

106,797

 

4.39

%

 

 

2,217,971

 

 

 

88,210

 

 

3.98

%

Home equity

 

 

1,115,598

 

 

75,543

 

6.77

%

 

 

1,093,546

 

 

 

70,698

 

 

6.47

%

Total consumer real estate

 

 

3,549,712

 

 

182,340

 

5.14

%

 

 

3,311,517

 

 

 

158,908

 

 

4.80

%

Other consumer

 

 

33,761

 

 

2,530

 

7.49

%

 

 

31,202

 

 

 

2,418

 

 

7.75

%

Total loans

 

$

14,362,280

 

$

794,017

 

5.53

%

 

$

14,084,113

 

 

$

734,532

 

 

5.22

%

Total interest-earning assets

 

$

17,295,306

 

$

857,497

 

4.96

%

 

$

17,238,578

 

 

$

800,251

 

 

4.64

%

Cash and due from banks

 

 

179,955

 

 

 

 

 

 

180,553

 

 

 

 

 

Federal Home Loan Bank stock

 

 

37,155

 

 

 

 

 

 

33,734

 

 

 

 

 

Other assets

 

 

1,831,516

 

 

 

 

 

 

1,853,585

 

 

 

 

 

Total assets

 

$

19,343,932

 

 

 

 

 

$

19,306,450

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest checking accounts

 

$

5,169,237

 

$

66,334

 

1.28

%

 

$

5,489,923

 

 

$

43,073

 

 

0.78

%

Money market

 

 

2,941,539

 

 

69,998

 

2.38

%

 

 

3,022,322

 

 

 

51,630

 

 

1.71

%

Time deposits

 

 

2,600,190

 

 

110,630

 

4.25

%

 

 

1,724,625

 

 

 

50,050

 

 

2.90

%

Total interest-bearing deposits

 

$

10,710,966

 

$

246,962

 

2.31

%

 

$

10,236,870

 

 

$

144,753

 

 

1.41

%

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank borrowings

 

 

840,611

 

 

39,048

 

4.65

%

 

 

782,121

 

 

 

37,624

 

 

4.81

%

Junior subordinated debentures

 

 

62,859

 

 

4,506

 

7.17

%

 

 

62,857

 

 

 

4,359

 

 

6.93

%

Subordinated debentures

 

 

10,107

 

 

508

 

5.03

%

 

 

49,933

 

 

 

2,470

 

 

4.95

%

Total borrowings

 

$

913,577

 

$

44,062

 

4.82

%

 

$

894,911

 

 

$

44,453

 

 

4.97

%

Total interest-bearing liabilities

 

$

11,624,543

 

$

291,024

 

2.50

%

 

$

11,131,781

 

 

$

189,206

 

 

1.70

%

Noninterest-bearing demand deposits

 

 

4,431,303

 

 

 

 

 

 

4,918,787

 

 

 

 

 

Other liabilities

 

 

345,286

 

 

 

 

 

 

374,585

 

 

 

 

 

Total liabilities

 

$

16,401,132

 

 

 

 

 

$

16,425,153

 

 

 

 

 

Stockholders’ equity

 

 

2,942,800

 

 

 

 

 

 

2,881,297

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

19,343,932

 

 

 

 

 

$

19,306,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

566,473

 

 

 

 

 

$

611,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (2)

 

 

 

 

 

2.46

%

 

 

 

 

 

2.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

3.28

%

 

 

 

 

 

3.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

15,142,269

 

$

246,962

 

 

 

$

15,155,657

 

 

$

144,753

 

 

 

Cost of total deposits

 

 

 

 

 

1.63

%

 

 

 

 

 

0.96

%

Total funding liabilities, including demand deposits

 

$

16,055,846

 

$

291,024

 

 

 

$

16,050,568

 

 

$

189,206

 

 

 

Cost of total funding liabilities

 

 

 

 

 

1.81

%

 

 

 

 

 

1.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

SUMMARY OF RECLASSIFICATION OF OWNER-OCCUPIED LOANS

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

 

 

 

 

Average

 

Earned/

Yield/

 

 

 

 

 

 

 

 

Balance

 

Paid (1)

 

Rate

Commercial and industrial previously reported

 

 

 

 

 

 

 

$

1,646,939

 

 

$

115,752

 

 

7.03

%

Reclassification of certain owner-occupied loans

 

 

 

 

 

 

 

 

1,379,388

 

 

 

64,799

 

 

4.70

%

Commercial and industrial after reclassification

 

 

 

 

 

 

 

$

3,026,327

 

 

$

180,551

 

 

5.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate previously reported

 

 

 

 

 

 

 

$

7,839,476

 

 

$

376,586

 

 

4.80

%

Reclassification of certain owner-occupied loans

 

 

 

 

 

 

 

 

(1,379,388

)

 

 

(64,799

)

 

4.70

%

Commercial real estate after reclassification

 

 

 

 

 

 

 

$

6,460,088

 

 

$

311,787

 

 

4.83

%

 

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis was $4.7 million and $4.5 million for the years ended December 31, 2024 and 2023, respectively.

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

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

Certain amounts in prior year financial statements have been reclassified to conform to the current year’s presentation.

APPENDIX A: NON-GAAP Reconciliation of Balance Sheet Metrics

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

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

 

 

December 31
2024

 

September 30
2024

 

December 31
2023

 

Tangible common equity

 

(Dollars in thousands, except per share data)

 

Stockholders’ equity (GAAP)

 

$

2,993,120

 

 

$

2,977,148

 

 

$

2,895,251

 

(a)

Less: Goodwill and other intangibles

 

 

997,356

 

 

 

998,773

 

 

 

1,003,262

 

 

Tangible common equity (Non-GAAP)

 

$

1,995,764

 

 

$

1,978,375

 

 

$

1,891,989

 

(b)

Tangible assets

 

 

 

 

 

 

 

Assets (GAAP)

 

$

19,373,565

 

 

$

19,408,117

 

 

$

19,347,373

 

(c)

Less: Goodwill and other intangibles

 

 

997,356

 

 

 

998,773

 

 

 

1,003,262

 

 

Tangible assets (Non-GAAP)

 

$

18,376,209

 

 

$

18,409,344

 

 

$

18,344,111

 

(d)

 

 

 

 

 

 

 

 

Common Shares

 

 

42,500,611

 

 

 

42,480,765

 

 

 

42,873,187

 

(e)

 

 

 

 

 

 

 

 

Common equity to assets ratio (GAAP)

 

 

15.45

%

 

 

15.34

%

 

 

14.96

%

(a/c)

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

 

 

10.86

%

 

 

10.75

%

 

 

10.31

%

(b/d)

Book value per share (GAAP)

 

$

70.43

 

 

$

70.08

 

 

$

67.53

 

(a/e)

Tangible book value per share (Non-GAAP)

 

$

46.96

 

 

$

46.57

 

 

$

44.13

 

(b/e)

APPENDIX B: Non-GAAP Reconciliation of Earnings Metrics

The following table summarizes the impact of noncore items on the Company's calculation of noninterest income and noninterest expense, the impact of noncore items on noninterest income as a percentage of total revenue and the efficiency ratio, as well as the average tangible common equity used to calculate return on average tangible common equity and operating return on tangible common equity for the periods indicated and the average assets used to calculate return on average assets and operating return on average assets:

(Unaudited, dollars in thousands)

Three Months Ended

 

Years Ended

 

December 31
2024

 

September 30
2024

 

December 31
2023

 

December 31
2024

 

December 31
2023

Net interest income (GAAP)

$

144,661

 

 

$

141,703

 

 

$

145,096

 

 

$

561,729

 

 

$

606,521

 

 

 

 

 

 

 

 

 

 

 

Noninterest income (GAAP)

$

32,191

 

 

$

33,549

 

 

$

32,067

 

 

$

128,014

 

 

$

124,609

 

 

 

 

 

 

 

 

 

 

 

Total revenue (GAAP)

$

176,852

 

 

$

175,252

 

 

$

177,163

 

 

$

689,743

 

 

$

731,130

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

106,422

 

 

$

100,443

 

 

$

100,747

 

 

$

406,366

 

 

$

392,746

 

Less:

 

 

 

 

 

 

 

 

 

Merger and acquisition expense

 

1,902

 

 

 

 

 

 

 

 

 

1,902

 

 

 

 

Noninterest expense on an operating basis (Non-GAAP)

$

104,520

 

 

$

100,443

 

 

$

100,747

 

 

$

404,464

 

 

$

392,746

 

 

 

 

 

 

 

 

 

 

 

Average assets

$

19,436,206

 

 

$

19,340,302

 

 

$

19,281,947

 

 

$

19,343,932

 

 

$

19,306,450

 

 

 

 

 

 

 

 

 

 

 

Average common equity (GAAP)

$

2,997,248

 

 

$

2,969,236

 

 

$

2,895,088

 

 

$

2,942,800

 

 

$

2,881,297

 

Less: Average goodwill and other intangibles

 

998,004

 

 

 

999,604

 

 

 

1,004,081

 

 

 

1,000,263

 

 

 

1,006,658

 

Tangible average tangible common equity (Non-GAAP)

$

1,999,244

 

 

$

1,969,632

 

 

$

1,891,007

 

 

$

1,942,537

 

 

$

1,874,639

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Net income (GAAP)

$

50,033

 

 

$

42,947

 

 

$

54,803

 

 

$

192,081

 

 

$

239,502

 

Noninterest expense components

 

 

 

 

 

 

 

 

 

Add - merger and acquisition expenses

 

1,902

 

 

 

 

 

 

 

 

 

1,902

 

 

 

 

Noncore increases to income before taxes

 

1,902

 

 

 

 

 

 

 

 

 

1,902

 

 

 

 

Net tax benefit associated with noncore items (1)

 

(535

)

 

 

 

 

 

 

 

 

(535

)

 

 

 

Noncore increases to net income

 

1,367

 

 

 

 

 

 

 

 

 

1,367

 

 

 

 

Operating net income (Non-GAAP)

$

51,400

 

 

$

42,947

 

 

$

54,803

 

 

$

193,448

 

 

$

239,502

 

 

 

 

 

 

 

 

 

 

 

(1) The net tax benefit associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company's combined marginal tax rate to only those items included in net taxable income.

 

 

 

 

 

 

 

 

 

 

Ratios

 

 

 

 

 

 

 

 

 

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

 

1.02

%

 

 

0.88

%

 

 

1.13

%

 

 

0.99

%

 

 

1.24

%

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

 

1.05

%

 

 

0.88

%

 

 

1.13

%

 

 

1.00

%

 

 

1.24

%

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

 

6.64

%

 

 

5.75

%

 

 

7.51

%

 

 

6.53

%

 

 

8.31

%

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

 

6.82

%

 

 

5.75

%

 

 

7.51

%

 

 

6.57

%

 

 

8.31

%

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

 

60.18

%

 

 

57.31

%

 

 

56.87

%

 

 

58.92

%

 

 

53.72

%

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

 

59.10

%

 

 

57.31

%

 

 

56.87

%

 

 

58.64

%

 

 

53.72

%

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

 

9.96

%

 

 

8.67

%

 

 

11.50

%

 

 

9.89

%

 

 

12.78

%

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)

 

10.23

%

 

 

8.67

%

 

 

11.50

%

 

 

9.96

%

 

 

12.78

%

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

(Unaudited, dollars in thousands)

Three Months Ended

 

December 31, 2024

 

September 30, 2024

 

Volume

Interest

Margin Impact

 

Volume

Interest

Margin Impact

 

Reported total interest earning assets

$

17,423,492

 

$

145,840

 

3.33

%

 

$

17,288,249

 

$

142,893

 

3.29

%

Acquisition fair value marks:

 

 

 

 

 

 

 

Loan accretion

 

 

(179

)

%

 

 

 

(171

)

%

 

 

 

 

 

 

 

 

Nonaccrual interest, net

 

 

(1,068

)

(0.02

)%

 

 

 

(156

)

%

 

 

 

 

 

 

 

 

Other noncore adjustments

 

(3,083

)

 

(54

)

%

 

 

(3,523

)

 

(145

)

%

 

 

 

 

 

 

 

 

Core margin (Non-GAAP)

$

17,420,409

 

$

144,539

 

3.31

%

 

$

17,284,726

 

$

142,421

 

3.29

%