Independent Bank Corp. Reports Third Quarter Net Income of $15.7 Million

Higher Revenues Drive Earnings Growth

ROCKLAND, Mass.--()--Independent Bank Corp. (NASDAQ: INDB), parent of Rockland Trust Company, today announced 2014 third quarter net income of $15.7 million, or $0.66 per diluted share, which represents increases of 6.7% and 8.2%, respectively, as compared to $14.7 million, or $0.61 per diluted share, in the prior quarter.

The second and third quarters of 2014 both contained items which the Company considers non-core, such as gains on life insurance benefits, merger and acquisition expenses, loss on termination of derivatives, and impairment on acquired facilities. When excluding such items, net operating earnings for the third quarter were $16.2 million, or $0.67 per diluted share, versus the prior quarter’s net operating earnings of $15.1 million, or $0.63 per diluted share, representing increases of 7.1% and 6.4%, respectively.

“Due to the exemplary efforts of my many colleagues, Rockland Trust continues to steadily grow loans and increase core deposit funding,” said Christopher Oddleifson, President and Chief Executive Officer of Independent Bank Corp. and Rockland Trust Company. “The recently announced Peoples Federal Savings Bank acquisition complements our steady organic growth and will assist with our expansion in and around Boston. Rockland Trust builds enduring relationships and is devoted to strengthening the communities we serve.”

BALANCE SHEET

Total assets of $6.4 billion at September 30, 2014, inclusive of the acquisition of Mayflower Bancorp, Inc. (“Mayflower”) in November 2013, increased by $36.1 million, or 0.6%, from the prior quarter and by $489.0 million, or 8.3%, as compared to the year ago period.

Total loans of $4.9 billion at September 30, 2014 increased by $62.4 million, or 5.1%, on an annualized basis, during the third quarter, and by $391.8 million, or 8.6%, when compared to the year ago period. Growth was generated in both the commercial and consumer-related portfolios. Growth in the third quarter was strongest in the commercial real estate and commercial construction sectors where the Company has a longstanding lending presence. There was also continued modest growth in the home equity portfolios due in part to successful marketing campaigns.

Total deposits of $5.3 billion at September 30, 2014 remained consistent with the prior quarter as ongoing growth in core deposits was offset by a decline in time deposits. Deposit levels increased $545.1 million, or 11.5%, when compared to the year ago period. Core deposits, rose by $34.7 million, or 3.0% on an annualized basis, from the prior quarter and represent 87.1% of total deposits as of September 30, 2014. This further lowered the overall cost of deposits to 0.21%, down one and two basis points, respectively, from the prior quarter and year ago periods.

The securities portfolio increased from the prior quarter by $19.9 million to $733.9 million at September 30, 2014 and comprised 11.5% of total assets.

Stockholders’ equity at September 30, 2014 rose to $627.2 million, an increase of 1.7% from the prior quarter. As compared to the year ago period, stockholders’ equity has increased by $71.4 million, or 12.9%. The strong growth in capital led to an increase in the Company’s tangible book value per share, which increased by $0.46, or 2.5% during the third quarter to $18.66. The Company’s tangible common ratio for the quarter of 7.19% also reflected a strong increase from the prior quarter.

NET INTEREST INCOME

Net interest income increased to $49.6 million for the third quarter as compared to $49.1 million in the linked quarter, reflective of higher earning asset levels. During the third quarter, the Company’s net interest margin decreased from the prior quarter by six basis points to 3.42%. The decrease was attributable to an increase in the Company’s average liquidity position, along with ongoing pressure on asset yields.

NONINTEREST INCOME

The Company recorded noninterest income of $17.1 million during the third quarter, which represents a $241,000, or 1.4%, increase from the linked quarter. Significant changes in noninterest income included the following:

  • Deposit account fees and interchange and ATM fees rose by $246,000, or 3.2%, mainly due to increased transaction activity.
  • Investment management income decreased by $120,000, or 2.3%, due to seasonal tax preparation fees recognized during the second quarter. Assets under administration increased 1.9% during the quarter and totaled $2.4 billion at September 30, 2014.
  • Mortgage banking income increased by $138,000, or 15.7%, primarily due to increases in production volume.
  • The Company recorded gains on life insurance benefits in the amount of $337,000 during the second quarter of 2014. There were no such gains recorded during the third quarter.
  • The increase in net gains on the sale of equity securities was $87,000 as compared to the prior quarter.
  • Other noninterest income was up $117,000, or 6.9% mainly due to 1031 exchange income increasing by $83,000.

NONINTEREST EXPENSE

The Company recorded noninterest expense of $42.6 million during the third quarter which represents a $373,000, or 0.9%, decrease from the prior quarter. Significant changes in noninterest expense included the following:

  • Salaries and employee benefits increased $808,000, or 3.5%, during the third quarter due to an increase in combined salaries, commissions, and performance based incentive compensation, offset by decreases in payroll taxes.
  • Occupancy and equipment expense decreased $274,000, or 5.2%, due to lower repairs, maintenance, and utility costs.
  • During the third quarter, the Company incurred $677,000 in merger and acquisition costs related to the previously announced Peoples Federal Bancshares acquisition agreement that is expected to close in the first quarter of 2015.
  • During the second quarter, the Company used excess liquidity to repay $75.0 million of Federal Home Loan Bank borrowings and terminated associated derivative positions which resulted in the recognition of a loss of $1.1 million. There were no such transactions during the third quarter.
  • Other noninterest expenses decreased by $452,000, or 3.9%, mainly due to decreases in other losses and charge-offs of $394,000.

The Company generated a return on average assets and a return on average common equity of 0.99% and 9.97%, respectively, in the third quarter, as compared to 0.94% and 9.65% in the prior quarter. On an operating basis, the return on average assets and the return on average common equity for the three months ended September 30, 2014 were 1.01% and 10.23%, respectively, as compared to 0.96% and 9.87%, respectively, for the prior quarter.

ASSET QUALITY

All asset quality metrics remained strong during the third quarter, due to the Company’s ongoing credit discipline and prudent resolution of problem loans. For the third quarter, total net charge-offs were $1.4 million, or 0.12%, of average loans on an annualized basis, relatively consistent with the prior quarter results. The provision for loan losses was $1.9 million for the third quarter, as compared to $2.3 million for the prior quarter. Nonperforming loans decreased during the third quarter by $1.3 million to $26.1 million, or 0.53% of total loans, at September 30, 2014, from $27.4 million, or 0.56% of total loans, at June 30, 2014. In addition, nonperforming assets decreased to $38.6 million at the end of the third quarter, as compared to $39.6 million in the prior quarter. Delinquency as a percentage of loans was 0.73% at September 30, 2014, up slightly from the prior quarter.

The allowance for loan losses was $55.0 million at September 30, 2014, as compared to $54.5 million at June 30, 2014. The Company’s allowance for loan losses as a percentage of loans was 1.11% at September 30, 2014 compared to 1.12% at June 30, 2014.

CONFERENCE CALL INFORMATION

Christopher Oddleifson, Chief Executive 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 17, 2014. Internet access to the call is available on the Company’s website at www.rocklandtrust.com or via telephonic access by dial-in at 1-888-336-7153 reference: INDB. A replay of the call will be available by calling 1-877-344-7529. Replay Conference Number: 10052902. The webcast replay will be available until October 17, 2015.

ABOUT INDEPENDENT BANK CORP.

Independent Bank Corp. has approximately $6.4 billion in assets and is the holding company for Rockland Trust Company, a full-service commercial bank headquartered in Massachusetts. Rockland Trust offers a wide range of banking, investment, and insurance services to businesses and individuals through retail branches, commercial lending offices, investment management offices, and residential lending centers located in Eastern Massachusetts and Rhode Island, as well as through telephone banking, mobile banking, and the Internet. Rockland Trust, which has been named as one of America's "Best Banks" by Forbes for three consecutive years, is an FDIC Member and an Equal Housing Lender. To find out why Rockland Trust is the bank “Where Each Relationship Matters ®”, please visit www.rocklandtrust.com.

This press release contains certain “forward-looking statements” 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:

  • a weakening in the United States economy in general and the regional and local economies within the New England region and the Company’s market area;
  • adverse changes in the local real estate market;
  • a further deterioration of the credit rating for U.S. long-term sovereign debt;
  • acquisitions may not produce results at levels or within time frames originally anticipated and may result in unforeseen integration issues or impairment of goodwill and/or other intangibles;
  • 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 rates and any changes in and any failure by the Company to comply with tax laws generally and requirements of the federal New Markets Tax Credit program;
  • unexpected changes in market interest rates for interest earning assets and/or interest bearing liabilities;
  • adverse changes in asset quality including an unanticipated credit deterioration in our loan portfolio;
  • unexpected increased competition in the Company’s market area;
  • unanticipated loan delinquencies, loss of collateral, decreased service revenues, and other potential negative effects on our business caused by severe weather or other external events;
  • a deterioration in the conditions of the securities markets;
  • our inability to adapt to changes in information technology;
  • electronic fraudulent activity within the financial services industry, especially in the commercial banking sector;
  • adverse changes in consumer spending and savings habits;
  • failure to obtain the approval of Peoples Federal Bancshares shareholders or regulatory approvals necessary for the merger of Peoples Federal Bancshares with Independent Bank Corp. or to satisfy other conditions to the merger on the proposed terms and within the proposed timeframe;
  • the inability to realize expected revenue synergies from the Peoples Federal Bancshares merger in the amounts or in the timeframe anticipated;
  • costs or difficulties relating to the Peoples Federal Bancshares integration matters might be greater than expected;
  • inability to retain customers and employees, including those of Peoples Federal Bancshares;
  • the effect of new laws and regulations regarding the financial services industry including, but not limited to, the Dodd-Frank Wall Street Reform and Consumer Protection Act;
  • changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) generally applicable to the Company’s business;
  • 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; and
  • other unexpected material adverse changes in our 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 included in the Company’s Annual Report on Form 10-K and 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 contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Operating earnings and operating EPS, which are non-GAAP financial measures, exclude 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 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 excluded gains or losses. The Company has included information on these non-GAAP measures 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. These non-GAAP measures 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 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 earnings and operating EPS, 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 SHEETS September 30, June 30, September 30, Sept 2014 vs. Sept 2014 vs.
(Unaudited dollars in thousands)         2014           2014           2013         Jun 2014 Sept 2013
 
Assets
Cash and due from banks $ 98,810 $ 119,326 $ 185,111 -17.19 % -46.62 %
Interest-earning deposits with banks 126,522 151,538 122,072 -16.51 % 3.65 %
Securities
Securities available for sale 361,455 340,081 284,398 6.28 % 27.09 %
Securities held to maturity   372,418     373,888     317,373   -0.39 % 17.34 %
Total securities 733,873 713,969 601,771 2.79 % 21.95 %
 
Loans held for sale 12,580 16,125 10,667 -21.98 % 17.93 %
Loans
Commercial and industrial 842,833 853,327 756,222 -1.23 % 11.45 %
Commercial real estate 2,338,641 2,300,633 2,166,281 1.65 % 7.96 %
Commercial construction 276,593 252,222 236,466 9.66 % 16.97 %
Small business   81,435     78,955     75,273   3.14 % 8.19 %
Total commercial 3,539,502 3,485,137 3,234,242 1.56 % 9.44 %
Residential real estate 536,822 541,601 496,464 -0.88 % 8.13 %
Home equity - 1st position 509,903 503,149 492,732 1.34 % 3.48 %
Home equity - subordinate positions   344,743     337,666     311,938   2.10 % 10.52 %
Total consumer real estate 1,391,468 1,382,416 1,301,134 0.65 % 6.94 %
Other consumer   16,885     17,947     20,653   -5.92 % -18.24 %
Total loans   4,947,855     4,885,500     4,556,029   1.28 % 8.60 %
Less - allowance for loan losses   (55,005 )   (54,538 )   (53,562 ) 0.86 % 2.69 %
Net loans 4,892,850 4,830,962 4,502,467 1.28 % 8.67 %
Federal Home Loan Bank stock 33,233 37,350 38,674 -11.02 % -14.07 %
Bank premises and equipment 64,186 64,166 56,729 0.03 % 13.14 %
Goodwill and core deposit intangible 180,871 181,460 160,562 -0.32 % 12.65 %
Other assets   241,503     233,422     217,411   3.46 % 11.08 %
Total assets $ 6,384,428   $ 6,348,318   $ 5,895,464   0.57 % 8.29 %
 
Liabilities and Stockholders' Equity
Deposits
Demand deposits $ 1,493,116 $ 1,462,761 $ 1,339,134 2.08 % 11.50 %
Savings and interest checking accounts 2,070,617 2,096,029 1,843,795 -1.21 % 12.30 %
Money market 1,066,237 1,036,513 882,764 2.87 % 20.78 %
Time certificates of deposit   672,464     702,858     691,616   -4.32 % -2.77 %
Total deposits 5,302,434 5,298,161 4,757,309 0.08 % 11.46 %
Borrowings
Federal Home Loan Bank borrowings 60,127 60,174 189,539 -0.08 % -68.28 %
Customer repurchase agreements and other short-term borrowings 153,192 131,766 164,180 16.26 % -6.69 %
Wholesale repurchase agreements 50,000 50,000 50,000 0.00 % 0.00 %
Junior subordinated debentures 73,741 73,797 73,962 -0.08 % -0.30 %
Subordinated debentures   30,000     30,000     30,000   0.00 % 0.00 %
Total borrowings 367,060 345,737 507,681 6.17 % -27.70 %
Total deposits and borrowings 5,669,494 5,643,898 5,264,990 0.45 % 7.68 %
Other liabilities 87,752 87,931 74,730 -0.20 % 17.43 %
Stockholders' equity
Common stock 237 236 227 0.42 % 4.41 %
Additional paid in capital 308,723 307,720 274,369 0.33 % 12.52 %
Retained earnings 320,226 310,226 288,208 3.22 % 11.11 %
Accumulated other comprehensive loss, net of tax   (2,004 )   (1,693 )   (7,060 ) 18.37 % -71.61 %
Total stockholders' equity   627,182     616,489     555,744   1.73 % 12.85 %
Total liabilities and stockholders' equity $ 6,384,428   $ 6,348,318   $ 5,895,464   0.57 % 8.29 %
 
 

                               
 
CONSOLIDATED STATEMENTS OF INCOME Three Months Ended
(Unaudited dollars in thousands) % Change % Change
September 30, June 30, September 30, Sept 2014 vs. Sept 2014 vs.
  2014     2014     2013   Jun 2014 Sept 2013
 
Interest income
Interest on fed funds sold and short term investments $ 96 $ 69 $ 79 39.13 % 21.52 %
Interest and dividends on securities 4,599 4,727 3,773 -2.71 % 21.89 %
Interest on loans 49,514 49,393 47,019 0.24 % 5.31 %
Interest on loans held for sale   159     96     156   65.63 % 1.92 %
Total interest income 54,368 54,285 51,027 0.15 % 6.55 %
Interest expense
Interest on deposits 2,735 2,789 2,649 -1.94 % 3.25 %
Interest on borrowed funds   2,070     2,443     3,182   -15.27 % -34.95 %
Total interest expense   4,805     5,232     5,831   -8.16 % -17.60 %
Net interest income 49,563 49,053 45,196 1.04 % 9.66 %
Less - provision for loan losses   1,901     2,250     2,650   -15.51 % -28.26 %
Net interest income after provision for loan losses 47,662 46,803 42,546 1.84 % 12.02 %
Noninterest income
Deposit account fees 4,656 4,463 4,604 4.32 % 1.13 %
Interchange and ATM fees 3,375 3,322 2,845 1.60 % 18.63 %
Investment management 5,016 5,136 4,175 -2.34 % 20.14 %
Mortgage banking income 1,015 877 1,843 15.74 % -44.93 %
Increase in cash surrender value of life insurance policies 774 721 793 7.35 % -2.40 %
Gain on life insurance benefits - 337 - -100.00 % n/a
Net gain (loss) on sale of equity securities 67 (20 ) - -435.00 % 100.00 %
Loan level derivative income 381 324 1,331 17.59 % -71.37 %
Gain on extinguishment of debt - - 763

n/a

-100.00

%

Other noninterest income   1,814     1,697     1,776   6.89 % 2.14 %
Total noninterest income 17,098 16,857 18,130 1.43 % -5.69 %
Noninterest expense
Salaries and employee benefits 23,651 22,843 22,654 3.54 % 4.40 %
Occupancy and equipment 5,027 5,301 4,573 -5.17 % 9.93 %
Data processing and facilities management 1,178 1,179 1,179 -0.08 % -0.08 %
FDIC assessment 957 966 898 -0.93 % 6.57 %
Merger and acquisition 677 - 366 100.00 % 84.97 %
Loss on termination of derivatives - 1,122 - -100.00 % n/a
Other noninterest expense   11,117     11,569     11,052   -3.91 % 0.59 %
Total noninterest expense 42,607 42,980 40,722 -0.87 % 4.63 %
Income before income taxes   22,153     20,680     19,954   7.12 % 11.02 %
Provision for income taxes   6,415     5,934     5,299   8.11 % 21.06 %
Net income $ 15,738   $ 14,746   $ 14,655   6.73 % 7.39 %
 
Basic earnings per share $ 0.66 $ 0.62 $ 0.64 6.45 % 3.13 %
Diluted earnings per share $ 0.66 $ 0.61 $ 0.64 8.20 % 3.13 %
Basic average shares 23,911,678 23,897,413 22,946,308
Diluted average shares 24,002,363 23,991,973 23,047,114
 

Performance ratios

Net interest margin (FTE) 3.42 % 3.48 % 3.43 %
Return on average assets 0.99 % 0.94 % 1.00 %
Return on average common equity 9.97 % 9.65 % 10.53 %
 

Reconciliation table - non-GAAP financial information

Net income $ 15,738 $ 14,746 $ 14,655 6.73 % 7.39 %
Noninterest income components

Less - gain on life insurance benefits (tax exempt)

- (337 ) -
Less - gain on extinguishmnet of debt, net of tax

-

-

(451 )
Noninterest expense components
Add - loss on termination of derivatives, net of tax - 663 -
Add - merger & acquisition expenses, net of tax 400 - 216
Add - impairment on acquired facilities, net of tax   12     -     -          
Net operating earnings $ 16,150   $ 15,072   $ 14,420   7.15 % 11.99 %
 
Diluted earnings per share, on an operating basis $ 0.67   $ 0.63   $ 0.63   6.35 % 6.35 %
 
 

CONSOLIDATED STATEMENTS OF INCOME                  
Nine Months Ended % Change
September 30, September 30, Sept 2014 vs.
  2014     2013   Sept 2013
 
Interest income
Interest on fed funds sold and short term investments $ 203 $ 134 51.49 %
Interest and dividends on securities 14,013 10,830 29.39 %
Interest on loans 147,111 141,717 3.81 %
Interest on loans held for sale   306     661   -53.71 %
Total interest income 161,633 153,342 5.41 %
Interest expense
Interest on deposits 8,314 7,857 5.82 %
Interest on borrowed funds   7,095     9,812   -27.69 %
Total interest expense   15,409     17,669   -12.79 %
Net interest income 146,224 135,673 7.78 %
Less - provision for loan losses   8,653     7,050   22.74 %
Net interest income after provision for loan losses 137,571 128,623 6.96 %
Noninterest income
Deposit account fees 13,478 13,164 2.39 %
Interchange and ATM fees 9,672 7,934 21.91 %
Investment management 14,755 12,417 18.83 %
Mortgage banking income 2,379 5,794 -58.94 %
Increase in cash surrender value of life insurance policies 2,217 2,325 -4.65 %
Gain on life insurance benefits 1,964 - 100.00 %
Net gain (loss) on sale of equity securities 138 (4 ) -3550.00 %
Loan level derivative income 1,452 2,679 -45.80 %
Gain on extinguishment of debt - 763 -100.00 %
Other noninterest income   5,414     5,473   -1.08 %
Total noninterest income 51,469 50,545 1.83 %
Noninterest expense
Salaries and employee benefits 69,574 66,963 3.90 %
Occupancy and equipment expenses 16,474 14,742 11.75 %
Data processing and facilities management 3,609 3,564 1.26 %
FDIC assessment 2,828 2,653 6.60 %
Merger and acquisition expenses 754 2,465 -69.41 %
Loss on termination of derivatives 1,122 - 100.00 %
Other noninterest expense   33,113     35,418   -6.51 %
Total noninterest expense 127,474 125,805 1.33 %
Income before income taxes   61,566     53,363   15.37 %
Provision for income taxes   17,699     13,698   29.21 %
Net income $ 43,867   $ 39,665   10.59 %
 
Basic earnings per share $ 1.84 $ 1.73 6.36 %
Diluted earnings per share $ 1.83 $ 1.73 5.78 %
Basic average shares 23,876,391 22,886,521
Diluted average shares 23,971,711 22,959,320
 

Performance ratios

Net interest margin (FTE) 3.46 % 3.53 %
Return on average assets 0.94 % 0.93 %
Return on average common equity 9.56 % 9.74 %
 

Reconciliation table - non-GAAP financial information

Net income $ 43,867 $ 39,665 10.59 %
Noninterest income components
Less - gain on life insurance benefits, tax exempt (1,964 ) -
Less - gain on extinguishment of debt, net of tax - (451 )
Noninterest expense components
Add - loss on termination of derivatives, net of tax 663 -
Add - severance, net of tax - 192
Add - merger & acquisition expenses, net of tax 466 1,531
Add - impairment on acquired facilities, net of tax   310     -    
Net operating earnings $ 43,342   $ 40,937   5.88 %
 
Diluted earnings per share, on an operating basis $ 1.81   $ 1.78   1.69 %
 
 

                                               
 
 

Reconciliation table - non-GAAP financial information

(Unaudited dollars in thousands) Three Months Ended Nine Months Ended
% Change % Change
September 30, June 30, September 30, Sept 2014 vs. Sept 2014 vs. September 30, September 30, Sept 2014 vs.
  2014     2014     2013   Jun 2014 Sept 2013   2014     2013   Sept 2013
 
Noninterest income GAAP $ 17,098 $ 16,857 $ 18,130 1.43 % -5.69 % $ 51,469 $ 50,545 1.83 %
Less - gain on life insurance benefits - (337 ) - -100.00 % n/a (1,964 ) - 100.00 %
Less - gain on extinguishment of debt   -     -     (763 )   n/a     -100.00 %   -     (763 )   -100.00 %
Total noninterest income as adjusted $ 17,098   $ 16,520   $ 17,367     3.50 %   -1.55 % $ 49,505   $ 49,782     -0.56 %
 
Noninterest expense GAAP $ 42,607 $ 42,980 $ 40,722 -0.87 % 4.63 % $ 127,474 $ 125,805 1.33 %
Less - loss on termination of derivatives - (1,122 ) - -100.00 % 100.00 % (1,122 ) - 100.00 %
Less - severance - - - n/a n/a - (325 ) -100.00 %
Less - merger and acquisition expenses (677 ) - (366 ) 100.00 % 84.97 % (754 ) (2,465 ) -69.41 %
Less - impairment on acquired facilities   (21 )   -     -     n/a     n/a     (524 )   -     100.00 %
Total noninterest expense as adjusted $ 41,909   $ 41,858   $ 40,356     0.12 %   3.85 % $ 125,074   $ 123,015     1.67 %
 
 
 
 

Asset quality

Nonperforming Assets Net Charge-Offs Net Charge-Offs
At

For the Three Months Ended

For the Nine Months Ended

September 30, June 30, September 30, September 30, June 30, September 30, September 30, September 30,
  2014     2014     2013     2014       2014     2013     2014     2013  
 
Nonperforming loans
Commercial & industrial loans $ 2,321 $ 2,368 $ 4,557 $ 498 $ 342 $ 842 $ 1,544 $ 2,328
Commercial real estate loans 6,512 6,586 12,900 634 463 428 3,951 1,023
Small business loans 278 433 615 44 36 37 301 382
Residential real estate loans 9,305 10,812 12,251 21 136 205 285 366
Home equity 7,672 7,151 7,320 93 253 398 347 881
Other consumer   31     66     244     144     111     154     459       343  
Total nonperforming loans / total net charge-offs $ 26,119   $ 27,416   $ 37,887   $ 1,434   $ 1,341   $ 2,064   $ 6,887     $ 5,323  
Nonaccrual securities 2,806 2,570 1,628
Other assets in possession 30 163 176
Other real estate owned   9,602     9,512     9,188  
Total nonperforming assets $ 38,557   $ 39,661   $ 48,879  
 
Nonperforming loans/gross loans 0.53 % 0.56 % 0.83 %
Nonperforming assets/total assets 0.60 % 0.62 % 0.83 %
Allowance for loan losses/nonperforming loans 210.59 % 198.93 % 141.37 %
Gross loans/total deposits 93.31 % 92.21 % 95.77 %
Allowance for loan losses/total loans 1.11 % 1.12 % 1.18 %
 
Net charge-offs to average loans (quarter annualized) 0.12 % 0.11 % 0.18 %
Net charge-offs to average loans (year-to-date) 0.19 % 0.16 %
 

Three Months Ended

September 30, June 30, September 30,

Nonperforming assets reconciliation

  2014     2014     2013  
Nonperforming assets beginning balance $ 39,661 $ 46,521 $ 48,105
New to Nonperforming 4,972 5,109 21,863
Loans charged-off (1,906 ) (2,150 ) (2,368 )
Loans paid-off (1,833 ) (7,615 ) (12,599 )
Loans transferred to other real estate owned/other assets (783 ) (3,509 ) (1,207 )
Loans restored to performing status (1,705 ) (491 ) (5,169 )
New to other real estate owned 783 3,511 1,207
Sale of other real estate owned (1,480 ) (2,169 ) (1,757 )
Capital improvements to other real estate owned 896 432 572
Other   (48 )   22     232  
Nonperforming assets ending balance $ 38,557   $ 39,661   $ 48,879  
 
 
Troubled Debt Restructurings
At
September 30, June 30, September 30,
  2014     2014     2013  
Troubled debt restructurings on accrual status $ 40,140 $ 38,925 $ 36,429
Troubled debt restructurings on nonaccrual status   5,709     7,499     8,567  
Total troubled debt restructurings $ 45,849     $ 46,424     $ 44,996  
 
 
September 30, June 30, September 30,

Financial ratios

  2014     2014     2013  
Book value per common share $ 26.23 $ 25.79 $ 24.21
Tangible book value per share $ 18.66 $ 18.20 $ 17.21
Tangible common capital/tangible assets 7.19 % 7.05 % 6.89 %
 

Capital adequacy

Tier one leverage capital ratio (1) 8.75 % 8.62 % 8.64 %
(1) Estimated number for September 30, 2014.
 
 

INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION

                                         
           
(Unaudited - dollars in thousands) Three Months Ended
September 30, 2014       June 30, 2014     September 30, 2013
Interest Interest Interest
  Average Earned/ Yield/ Average Earned/ Yield/ Average Earned/ Yield/
Balance   Paid   Rate   Balance   Paid   Rate Balance   Paid   Rate
 
 
Interest-earning assets
Interest-earning deposits with banks, federal funds sold, and short term investments $ 153,314 $ 96 0.25 % $ 110,631 $ 69 0.25 % $ 128,027 $ 79 0.24 %
Securities
Taxable investment securities 704,021 4,563 2.57 % 718,971 4,690 2.62 % 561,678 3,763 2.66 %
Nontaxable investment securities (1)   5,861   55 3.72 %   6,107   63 4.14 %   844   15 7.05 %
Total securities 709,882 4,618 2.58 % 725,078 4,753 2.63 % 562,522 3,778 2.66 %
Loans held for sale 16,812 159 3.75 % 9,548 96 4.03 % 20,784 156 2.98 %
Loans
Commercial and industrial 842,672 8,150 3.84 % 845,848 8,140 3.86 % 746,767 7,358 3.91 %
Commercial real estate (1) 2,302,181 24,252 4.18 % 2,284,621 24,723 4.34 % 2,159,869 23,812 4.37 %
Commercial construction 266,534 2,824 4.20 % 242,465 2,617 4.33 % 230,446 2,409 4.15 %
Small business   80,114   1,133   5.61 %   78,852   1,087   5.53 %   75,791   1,048 5.49 %
Total commercial 3,491,501 36,359 4.13 % 3,451,786 36,567 4.25 % 3,212,873 34,627 4.28 %
Residential real estate 537,669 5,511 4.07 % 540,178 5,320 3.95 % 503,313 4,899 3.86 %
Home equity   847,365   7,459   3.49 %   835,134   7,345   3.53 %   798,381   7,228 3.59 %
Total consumer real estate 1,385,034 12,970 3.72 % 1,375,312 12,665 3.69 % 1,301,694 12,127 3.70 %
Other consumer   17,139   412 9.54 %   17,819   449 10.11 %   21,029   488 9.21 %
Total loans   4,893,674     49,741   4.03 %   4,844,917     49,681   4.11 %   4,535,596     47,242   4.13 %
Total interest-earning assets $ 5,773,682   $ 54,614   3.75 % $ 5,690,174   $ 54,599   3.85 % $ 5,246,929   $ 51,255   3.88 %
Cash and due from banks 78,375 114,797 141,922
Federal Home Loan Bank stock 34,576 38,228 38,674
Other assets   426,661   422,739   384,145
Total assets $ 6,313,294 $ 6,265,938 $ 5,811,670
Interest-bearing liabilities
Deposits
Savings and interest checking accounts $ 2,067,132 $ 895 0.17 % $ 2,041,213 $ 918 0.18 % $ 1,760,508 $ 811 0.18 %
Money market 1,027,830 608 0.23 % 1,003,485 607 0.24 % 891,601 561 0.25 %
Time deposits   686,195     1,232   0.71 %   715,481     1,264   0.71 %   699,865     1,277   0.72 %
Total interest-bearing deposits $ 3,781,157 $ 2,735 0.29 % $ 3,760,179 $ 2,789 0.30 % $ 3,351,974 $ 2,649 0.31 %
Borrowings
Federal Home Loan Bank borrowings $ 60,151 $ 462 3.05 % $ 131,561 $ 862 2.63 % $ 225,749 $ 1,377 2.42 %
Customer repurchase agreements and other short-term borrowings 146,804 49 0.13 % 135,831 44 0.13 % 149,365 49 0.13 %
Wholesale repurchase agreements 50,000 292 2.32 % 50,000 289 2.32 % 50,000 292 2.32 %
Junior subordinated debentures 73,771 1,010 5.43 % 73,824 994 5.40 % 73,990 1,021 5.47 %
Subordinated debentures   30,000     257   3.40 %   30,000     254   3.40 %   30,000     443   5.86 %
Total borrowings $ 360,726   $ 2,070   2.28 % $ 421,216   $ 2,443   2.33 % $ 529,104   $ 3,182   2.39 %
Total interest-bearing liabilities $ 4,141,883   $ 4,805   0.46 % $ 4,181,395   $ 5,232   0.50 % $ 3,881,078   $ 5,831   0.60 %
Demand deposits 1,459,105 1,387,906 1,303,181
Other liabilities   86,052   83,903   75,133
Total liabilities $ 5,687,040 $ 5,653,204 $ 5,259,392
Stockholders' equity   626,254   612,734   552,278
Total liabilities and stockholders' equity $ 6,313,294 $ 6,265,938 $ 5,811,670
 
Net interest income $ 49,809 $ 49,367 $ 45,424
 
Interest rate spread (2) 3.29 % 3.35 % 3.28 %
 
Net interest margin (3) 3.42 % 3.48 % 3.43 %
 
Supplemental Information
Total deposits, including demand deposits $ 5,240,262 $ 2,735 $ 5,148,085 $ 2,789 $ 4,655,155 $ 2,649
Cost of total deposits 0.21 % 0.22 % 0.23 %
Total funding liabilities, including demand deposits $ 5,600,988 $ 4,805 $ 5,569,301 $ 5,232 $ 5,184,259 $ 5,831
Cost of total funding liabilities 0.34 % 0.38 % 0.45 %
 
 
(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $246,000, $228,000, and $314,000 for the three months ended September 30, 2014, June 30, 2014, and September 30, 2013, 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, 2014 September 30, 2013
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 $ 108,771 $ 203 0.25 % $ 72,126 $ 134 0.25 %
Securities
Taxable investment securities 709,774 13,903 2.62 % 539,823 10,798

2.67

%

Nontaxable investment securities (1)   6,036   181 4.01 %   892   52 7.79 %
Total securities 715,810 14,084 2.63 % 540,715 10,850 2.68 %
Loans held for sale 10,840 306 3.77 % 32,796 661 2.69 %
Loans
Commercial and industrial 835,092 24,234 3.88 % 725,385 21,534 3.97 %
Commercial real estate (1) 2,289,601 73,178 4.27 % 2,143,925 71,780 4.48 %
Commercial construction 246,077 7,787 4.23 % 218,181 6,732 4.13 %
Small business   78,832   3,289 5.58 %   77,068   3,200 5.55 %
Total commercial 3,449,602 108,488 4.20 % 3,164,559 103,246 4.36 %
Residential real estate 539,400 15,997 3.97 % 540,073 16,206 4.01 %
Home equity   835,549   22,061 3.53 %   796,326   21,391 3.59 %
Total consumer real estate 1,374,949 38,058 3.70 % 1,336,399 37,597 3.76 %
Other consumer   18,054   1,345 9.96 %   23,320   1,568 8.99 %
Total loans   4,842,605   147,891 4.08 %   4,524,278   142,411 4.21 %
Total interest-earning assets $ 5,678,026 $ 162,484 3.83 % $ 5,169,915 $ 154,056 3.98 %
Cash and due from banks 111,091 114,199
Federal Home Loan Bank stock 37,557 39,455
Other assets   418,333   403,311
Total assets $ 6,245,007 $ 5,726,880
Interest-bearing liabilities
Deposits
Savings and interest checking accounts $ 2,024,157 $ 2,703 0.18 % $ 1,685,398 $ 2,192 0.17 %
Money market 1,009,821 1,834 0.24 % 877,891 1,689 0.26 %
Time deposits   711,393   3,777 0.71 %   726,737   3,976 0.73 %
Total interest-bearing deposits $ 3,745,371 $ 8,314 0.30 % $ 3,290,026 $ 7,857 0.32 %
Borrowings
Federal Home Loan Bank borrowings $ 113,995 $ 2,327 2.73 % $ 267,515 $ 4,188 2.09 %
Customer repurchase agreements and other short-term borrowings 140,421 148 0.14 % 146,872 205 0.19 %
Wholesale repurchase agreements 50,000 866 2.32 % 50,000 866 2.32 %
Junior subordinated debentures 73,826 2,996 5.43 % 74,046 3,029 5.47 %
Subordinated debentures   30,000   758 3.38 %   30,000   1,524 6.79 %
Total borrowings $ 408,242 $ 7,095 2.32 % $ 568,433 $ 9,812 2.31 %
Total interest-bearing liabilities $ 4,153,613 $ 15,409 0.50 % $ 3,858,459 $ 17,669 0.61 %
Demand deposits 1,398,599 1,244,138
Other liabilities   79,139   79,650
Total liabilities $ 5,631,351 $ 5,182,247
Stockholders' equity   613,656   544,633
Total liabilities and stockholders' equity $ 6,245,007 $ 5,726,880
 
Net interest income $ 147,075 $ 136,387
 
Interest rate spread (2) 3.33 % 3.37 %
 
Net interest margin (3) 3.46 % 3.53 %
 
Supplemental Information
Total deposits, including demand deposits $ 5,143,970 $ 8,314 $ 4,534,164 $ 7,857
Cost of total deposits 0.22 % 0.23 %
Total funding liabilities, including demand deposits $ 5,552,212 $ 15,409 $ 5,102,597 $ 17,669
Cost of total funding liabilities 0.37 % 0.46 %
 
 
(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $851,000 and $714,000 for the nine months ended September 30, 2014 and 2013, 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

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