ROCKLAND, Mass.--(BUSINESS WIRE)--
Independent Bank Corp. (NASDAQ: INDB), parent of Rockland Trust Company,
today announced 2015 first quarter net income of $9.5 million, or $0.38
per diluted share as compared to $16.0 million, or $0.66 per diluted
share in the prior quarter. The decrease in the Company’s earnings was
largely attributable to merger and acquisition costs of $6.3 million,
net of tax, recognized during the first quarter, relating to the
February 20, 2015 acquisition of Peoples Federal Bancshares, Inc.
(“Peoples”). When excluding these expenses and other items that the
Company considers to be non-core, net operating earnings for the first
quarter were $15.8 million, or $0.63 per diluted share, versus the prior
quarter’s net operating earnings of $16.6 million, or $0.69 per diluted
share, representing decreases of 4.5% and 8.7%, respectively.
“During the first quarter of 2015 we welcomed Peoples customers to
Rockland Trust in a seamless manner due to superb teamwork on the part
of many of my colleagues,” said Christopher Oddleifson, President and
Chief Executive Officer of Independent Bank Corp. and Rockland Trust
Company. “Although the severe winter weather and competitive pressures
made organic loan growth challenging, our asset quality remains pristine
due to our credit underwriting discipline. Rockland Trust is stronger
than ever and well positioned to take advantage of opportunities in
Boston and the other markets we serve.”
PEOPLES ACQUISITION
The Peoples acquisition added eight full-service branches, $463.9
million in loans and $432.3 million in deposits, at fair value. Total
consideration of $141.8 million was paid with stock and cash, with the
Company issuing 2,052,137 shares of common stock and paying $55.4
million in cash, in the aggregate, to Peoples shareholders. The
following table provides the purchase price allocation of net assets
acquired for this transaction:
|
|
|
| |
| | | | Net Assets Acquired (at Fair
Value) |
| | | |
(Dollars in Thousands)
|
| Assets: | | | | |
|
Cash
| | | |
$
|
41,957
|
|
Investments
| | | | |
43,585
|
|
Loans
| | | | |
463,927
|
|
Premises and Equipment
| | | | |
9,346
|
|
Goodwill
| | | | |
30,662
|
|
Core Deposit and Other Intangibles
| | | | |
3,936
|
|
Other Assets
| | | |
|
46,920
|
|
Total Assets Acquired
| | | |
$
|
640,333
|
| Liabilities: | | | | |
|
Deposits
| | | |
$
|
432,250
|
|
Borrowings
| | | | |
51,209
|
|
Other Liabilities
| | | |
|
15,054
|
|
Total Liabilities Assumed
| | | |
$
|
498,513
|
| Purchase Price | | | |
$
|
141,820
|
For further detail on the loans and deposits acquired, see the organic
growth table provided in the financial schedules accompanying this
release.
BALANCE SHEET
Total assets of $6.9 billion at March 31, 2015 increased by $546.2
million, or 8.6%, from the prior quarter and by $685.2 million, or
11.0%, as compared to the year ago period, inclusive of the acquisition
of Peoples.
Inclusive of the Peoples acquisition, total loans at March 31, 2015 grew
by $422.4 million, or 8.5% over the prior quarter and by $585.8 million,
or 12.2% over the prior year period. On an organic basis, total loans
declined slightly by $41.5 million, or 3.4% on an annualized basis in
the first quarter. Growth in the commercial real estate, construction,
and home equity portfolios was countered by declines in the commercial
and industrial and residential loans portfolios as heightened
competition and severe weather served to restrain loan closings and line
utilization. Compared to a year ago, total loans grew organically by
$121.9 million, or 2.5%.
Inclusive of the Peoples acquisition, total deposits at March 31, 2015
grew by $460.2 million, or 8.8% over the prior quarter and by $556.5
million, or 10.9% over the prior year period. On an organic basis, core
deposits continued their steady growth with a rise of $47.0 million, or
4.2% on an annualized basis over the prior quarter and now represent
86.7% of total deposits. Total cost of deposits increased by one basis
point as a result of the acquired deposit base, yet remained low at
0.21% for the quarter, reflecting the Company’s continued emphasis on
lower cost funding. Compared to a year ago, total deposits grew
organically by $124.2 million, or 2.4%.
The securities portfolio increased from the prior quarter to $782.3
million at March 31, 2015. The increase of $58.3 million was due
primarily to the acquired Peoples portfolio of $43.6 million. The
securities portfolio comprised 11.3% of total assets as of March 31,
2015.
Stockholders’ equity at March 31, 2015 rose to $732.9 million, an
increase of 14.4% from the prior quarter, primarily as a result of the
stock issued as consideration for the Peoples acquisition. Compared to
the year ago period, stockholders’ equity has increased by $130.3
million, or 21.6%. The strong growth in capital led to an increase in
the Company’s tangible book value per share, which increased by $0.64,
or 3.3% during the first quarter, to $19.82. The Company’s tangible
common ratio of 7.73% also reflected a strong increase from the prior
quarter.
NET INTEREST INCOME
Net interest income increased to $51.2 million for the first quarter as
compared to $49.8 million in the linked quarter, reflective of higher
earning asset levels and a higher loan yield. During the first quarter,
the Company’s net interest margin increased by eight basis points from
the prior quarter to 3.50%, driven mainly by a four basis point
accretion adjustment related to early payoffs on loans acquired along
with lower liquid balances.
NONINTEREST INCOME
The Company recorded noninterest income of $16.6 million during the
first quarter, which represents a $1.9 million, or 10.4%, decrease from
the linked quarter. Significant changes in noninterest income in the
first quarter compared to the prior quarter included the following:
-
Deposit account fees and interchange and ATM fees decreased by
$624,000, or 7.9%, mainly due to seasonal and weather related
reductions in customer activity.
-
Investment management income increased by $220,000, or 4.5%, and
assets under administration increased by 3.4%.
-
The income from the cash surrender value of life insurance policies
decreased $133,000, or 14.6%, due to the timing of dividends received
on certain policies which occurred during the prior quarter.
-
Loan level derivative income declined $608,000 due to decreased volume.
-
Other noninterest income decreased $893,000, or 32.4%, mainly due to
capital gain distributions of $403,000 on the Company’s equity
security portfolio during the fourth quarter of 2014 and an income
decrease of $247,000 on a Community Reinvestment Act investment.
Additionally, the Company recorded no gains on sale of fixed income
securities during the quarter, as compared to $121,000 in the prior
quarter.
NONINTEREST EXPENSE
Inclusive of merger and acquisition costs, the Company recorded
noninterest expense of $55.0 million during the first quarter, a $10.6
million, or 23.9%, increase from the prior quarter. Significant changes
in noninterest expense in the first quarter compared to the prior
quarter included the following:
-
Salaries and employee benefits increased $817,000, or 3.3%, due
primarily to the addition of Peoples, as well as increases in equity
compensation, medical insurance and a seasonal increase in payroll
taxes. These increases were partially offset by decreases in
performance based incentives and commissions.
-
Occupancy and equipment expense increased $1.0 million, or 19.6%,
mainly due to higher snow removal costs, as well as general expense
increases due to the addition of Peoples facilities.
-
The Company incurred $10.2 million in merger and acquisition costs
related to the Peoples acquisition that closed on February 20, 2015.
-
Other noninterest expenses decreased by $875,000, or 7.4%, as the
Company experienced lower costs related to mortgage operations, loan
workouts, debit cards, ATM expense, and other losses and charge-offs.
These decreases were offset by an increase of $227,000 in advertising
expenses due to the rollout of a spring marketing campaign.
The Company generated a return on average assets and a return on average
common equity of 0.58% and 5.58%, respectively, in the first quarter, as
compared to 0.99% and 9.93% 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 March 31, 2015 were 0.97% and 9.33%,
respectively, as compared to 1.02% and 10.29%, respectively, for the
prior quarter.
ASSET QUALITY
Asset quality metrics remained strong during the first quarter, due to
the Company’s ongoing credit discipline and prudent resolution of
problem loans. For the first quarter, total net charge-offs declined to
$85,000, or 0.01% of average loans on an annualized basis, compared to
0.13% for the quarter ending December 31, 2014. The low charge-off
levels were reflective of significant recoveries recognized by the
Company during the first quarter. In light of the exceptionally low net
charge-off level and an organic decline in the loan portfolio,
application of current accounting guidelines resulted in a slight
reduction in the allowance for loan losses in the first quarter and a
corresponding negative provision for loan losses of $500,000 as compared
to a provision of $1.8 million in the prior quarter. Nonperforming loans
increased during the first quarter by $2.8 million to $30.3 million, and
represent 0.56% of total loans at March 31, 2015, as compared to 0.55%
of total loans at December 31, 2014. In addition, nonperforming assets
were $40.3 million at the end of the first quarter, as compared to $38.9
million in the prior quarter. Delinquency as a percentage of loans was
0.53% at March 31, 2015, a decrease of twenty seven basis points from
the prior quarter.
The allowance for loan losses was $54.5 million at March 31, 2015, as
compared to $55.1 million at December 31, 2014. The Company’s allowance
for loan losses as a percentage of loans was 1.01% and 1.11% at March
31, 2015 and December 31, 2014, respectively. Loans acquired in
connection with the Peoples acquisition have been recorded at fair
value, including a reduction for estimated credit losses, and without
carryover of the respective portfolio’s historical allowance for loan
losses. Excluding these recently acquired loans at March 31, 2015, the
allowance for loan losses would have been approximately 1.11% of total
loans.
CONFERENCE CALL INFORMATION
Christopher Oddleifson, Chief Executive Officer and Robert Cozzone,
Chief Financial Officer will host a conference call to discuss first
quarter earnings at 10:00 a.m. Eastern Time on Friday, April 17, 2015.
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: 10062760 and will available through May 1, 2015.
Additionally, a webcast replay will be available until April 17, 2016.
ABOUT INDEPENDENT BANK CORP.
Independent Bank Corp. has approximately $6.9 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 was
named to Sandler 2014 Sm-All Stars list of top performing small-cap
banks and thrifts in the country, 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;
- the inability to realize expected revenue synergies from the
Peoples Federal Bancshares merger in the amounts or in the timeframe
anticipated;
- 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.
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”). This information
includes operating earnings and operating EPS, return on average assets
and return on average common equity calculated on an operating basis,
and the allowance for loan losses excluding the loans acquired from
Peoples. The non-GAAP financial measures, including operating earnings
and operating EPS, 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 | | | | March 31, | | | | December 31, | | | | March 31, | | | | Mar 2015 vs. | | | | Mar 2015 vs. |
|
(Unaudited dollars in thousands)
|
|
|
|
| 2015 |
|
|
|
|
| 2014 |
|
|
|
|
| 2014 |
|
|
|
| Dec 2014 |
|
|
| Mar 2014 |
| | | | | | | | | | | | | | | | | | | |
|
| Assets | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks
| | | |
$
|
108,804
| | | | |
$
|
143,342
| | | | |
$
|
142,349
| | | | |
-24.09
|
%
| | | |
-23.57
|
%
|
|
Interest-earning deposits with banks
| | | | |
47,470
| | | | | |
34,912
| | | | | |
74,934
| | | | |
35.97
|
%
| | | |
-36.65
|
%
|
|
Securities
| | | | | | | | | | | | | | | | | | | | |
|
Securities - trading
| | | | |
494
| | | | | |
-
| | | | | |
-
| | | | |
100.00
|
%
| | | |
100.00
|
%
|
|
Securities - available for sale
| | | | |
387,038
| | | | | |
348,554
| | | | | |
348,258
| | | | |
11.04
|
%
| | | |
11.14
|
%
|
|
Securities - held to maturity
| | | |
|
394,745
|
| | | |
|
375,453
|
| | | |
|
375,556
|
| | | |
5.14
|
%
| | | |
5.11
|
%
|
|
Total securities
| | | | |
782,277
| | | | | |
724,007
| | | | | |
723,814
| | | | |
8.05
|
%
| | | |
8.08
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
|
Loans held for sale
| | | | |
9,507
| | | | | |
6,888
| | | | | |
6,788
| | | | |
38.02
|
%
| | | |
40.06
|
%
|
|
Loans
| | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
| | | | |
829,380
| | | | | |
860,839
| | | | | |
822,509
| | | | |
-3.65
|
%
| | | |
0.84
|
%
|
|
Commercial real estate
| | | | |
2,606,444
| | | | | |
2,347,323
| | | | | |
2,282,939
| | | | |
11.04
|
%
| | | |
14.17
|
%
|
|
Commercial construction
| | | | |
291,666
| | | | | |
265,994
| | | | | |
239,536
| | | | |
9.65
|
%
| | | |
21.76
|
%
|
|
Small business
| | | |
|
87,709
|
| | | |
|
85,247
|
| | | |
|
78,147
|
| | | |
2.89
|
%
| | | |
12.24
|
%
|
|
Total commercial
| | | | |
3,815,199
| | | | | |
3,559,403
| | | | | |
3,423,131
| | | | |
7.19
|
%
| | | |
11.45
|
%
|
|
Residential real estate
| | | | |
681,379
| | | | | |
530,259
| | | | | |
538,626
| | | | |
28.50
|
%
| | | |
26.50
|
%
|
|
Home equity - 1st position
| | | | |
519,978
| | | | | |
513,518
| | | | | |
499,095
| | | | |
1.26
|
%
| | | |
4.18
|
%
|
|
Home equity - subordinate positions
| | | |
|
356,938
|
| | | |
|
350,345
|
| | | |
|
328,190
|
| | | |
1.88
|
%
| | | |
8.76
|
%
|
|
Total consumer real estate
| | | | |
1,558,295
| | | | | |
1,394,122
| | | | | |
1,365,911
| | | | |
11.78
|
%
| | | |
14.08
|
%
|
|
Other consumer
| | | |
|
19,624
|
| | | |
|
17,208
|
| | | |
|
18,227
|
| | | |
14.04
|
%
| | | |
7.66
|
%
|
|
Total loans
| | | |
|
5,393,118
|
| | | |
|
4,970,733
|
| | | |
|
4,807,269
|
| | | |
8.50
|
%
| | | |
12.19
|
%
|
|
Less - allowance for loan losses
| | | |
|
(54,515
|
)
| | | |
|
(55,100
|
)
| | | |
|
(53,629
|
)
| | | |
-1.06
|
%
| | | |
1.65
|
%
|
|
Net loans
| | | | |
5,338,603
| | | | | |
4,915,633
| | | | | |
4,753,640
| | | | |
8.60
|
%
| | | |
12.31
|
%
|
| Federal Home Loan Bank stock
| | | | |
37,485
| | | | | |
33,233
| | | | | |
39,926
| | | | |
12.79
|
%
| | | |
-6.11
|
%
|
|
Bank premises and equipment
| | | | |
73,315
| | | | | |
64,074
| | | | | |
64,433
| | | | |
14.42
|
%
| | | |
13.78
|
%
|
|
Goodwill and core deposit intangible
| | | | |
215,058
| | | | | |
180,306
| | | | | |
182,051
| | | | |
19.27
|
%
| | | |
18.13
|
%
|
|
Other assets
| | | |
|
298,566
|
| | | |
|
262,517
|
| | | |
|
237,985
|
| | | |
13.73
|
%
| | | |
25.46
|
%
|
|
Total assets
| | | |
$
|
6,911,085
|
| | | |
$
|
6,364,912
|
| | | |
$
|
6,225,920
|
| | | |
8.58
|
%
| | | |
11.01
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
| Liabilities and Stockholders' Equity | | | | | | | | | | | | | | | | | | | | |
|
Deposits
| | | | | | | | | | | | | | | | | | | | |
|
Demand deposits
| | | |
$
|
1,603,124
| | | | |
$
|
1,462,200
| | | | |
$
|
1,399,717
| | | | |
9.64
|
%
| | | |
14.53
|
%
|
|
Savings and interest checking accounts
| | | | |
2,232,832
| | | | | |
2,108,486
| | | | | |
2,032,204
| | | | |
5.90
|
%
| | | |
9.87
|
%
|
|
Money market
| | | | |
1,088,223
| | | | | |
990,160
| | | | | |
957,052
| | | | |
9.90
|
%
| | | |
13.71
|
%
|
|
Time certificates of deposit
| | | |
|
746,533
|
| | | |
|
649,620
|
| | | |
|
725,286
|
| | | |
14.92
|
%
| | | |
2.93
|
%
|
Total deposits
| | | | |
5,670,712
| | | | | |
5,210,466
| | | | | |
5,114,259
| | | | |
8.83
|
%
| | | |
10.88
|
%
|
|
Borrowings
| | | | | | | | | | | | | | | | | | | | |
| Federal Home Loan Bank borrowings
| | | | |
108,246
| | | | | |
70,080
| | | | | |
140,228
| | | | |
54.46
|
%
| | | |
-22.81
|
%
|
|
Customer repurchase agreements and other short-term borrowings
| | |
128,138
| | | | | |
147,890
| | | | | |
128,485
| | | | |
-13.36
|
%
| | | |
-0.27
|
%
|
|
Wholesale repurchase agreements
| | | | |
50,000
| | | | | |
50,000
| | | | | |
50,000
| | | | |
0.00
|
%
| | | |
0.00
|
%
|
|
Junior subordinated debentures
| | | | |
73,631
| | | | | |
73,685
| | | | | |
73,852
| | | | |
-0.07
|
%
| | | |
-0.30
|
%
|
|
Subordinated debentures
| | | |
|
35,000
|
| | | |
|
65,000
|
| | | |
|
30,000
|
| | | |
-46.15
|
%
| | | |
16.67
|
%
|
|
Total borrowings
| | | | |
395,015
| | | | | |
406,655
| | | | | |
422,565
| | | | |
-2.86
|
%
| | | |
-6.52
|
%
|
|
Total deposits and borrowings
| | | | |
6,065,727
| | | | | |
5,617,121
| | | | | |
5,536,824
| | | | |
7.99
|
%
| | | |
9.55
|
%
|
|
Other liabilities
| | | | |
112,472
| | | | | |
107,264
| | | | | |
86,540
| | | | |
4.86
|
%
| | | |
29.97
|
%
|
|
Stockholders' equity
| | | | | | | | | | | | | | | | | | | | |
|
Common stock
| | | | |
259
| | | | | |
237
| | | | | |
236
| | | | |
9.28
|
%
| | | |
9.75
|
%
|
|
Additional paid in capital
| | | | |
399,936
| | | | | |
311,978
| | | | | |
306,156
| | | | |
28.19
|
%
| | | |
30.63
|
%
|
|
Retained earnings
| | | | |
333,104
| | | | | |
330,444
| | | | | |
301,218
| | | | |
0.80
|
%
| | | |
10.59
|
%
|
|
Accumulated other comprehensive loss, net of tax
| | | |
|
(413
|
)
| | | |
|
(2,132
|
)
| | | |
|
(5,054
|
)
| | | |
-80.63
|
%
| | | |
-91.83
|
%
|
|
Total stockholders' equity
| | | |
|
732,886
|
| | | |
|
640,527
|
| | | |
|
602,556
|
| | | |
14.42
|
%
| | | |
21.63
|
%
|
|
Total liabilities and stockholders' equity
| | | |
$
|
6,911,085
|
| | | |
$
|
6,364,912
|
| | | |
$
|
6,225,920
|
| | | |
8.58
|
%
| | | |
11.01
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
| |
|
| |
|
| |
|
|
| | |
|
|
| |
| | | | | | | | | | | | | | | | | | |
|
| CONSOLIDATED STATEMENTS OF INCOME | | | | Three Months Ended | | | | | | | | | |
|
(Unaudited dollars in thousands)
| | | | | | | | | | | | | | % Change | | | | % Change | |
| | | | March 31, | | | December 31, | | | March 31, | | | | Mar 2015 vs. | | | | Mar 2015 vs. |
| | | |
| 2015 |
| | |
| 2014 |
| | |
| 2014 |
| | | | Dec 2014 | | | | Mar 2014 |
| | | | | | | | | | | | | | | | | | |
|
| Interest income | | | | | | | | | | | | | | | | | | | |
|
Interest on fed funds sold and short term investments
| | | |
$
|
30
| | | |
$
|
76
| | | |
$
|
38
| | | | |
-60.53
|
%
| | | | |
-21.05
|
%
|
|
Interest and dividends on securities
| | | | |
4,661
| | | | |
4,741
| | | | |
4,687
| | | | |
-1.69
|
%
| | | | |
-0.55
|
%
|
|
Interest on loans
| | | | |
51,687
| | | | |
49,911
| | | | |
48,204
| | | | |
3.56
|
%
| | | | |
7.23
|
%
|
|
Interest on loans held for sale
| | | |
|
51
|
| | |
|
99
|
| | |
|
51
|
| | | |
-48.48
|
%
| | | | |
0.00
|
%
|
Total interest income
| | | | |
56,429
| | | | |
54,827
| | | | |
52,980
| | | | |
2.92
|
%
| | | | |
6.51
|
%
|
| Interest expense | | | | | | | | | | | | | | | | | | | |
|
Interest on deposits
| | | | |
2,763
| | | | |
2,725
| | | | |
2,791
| | | | |
1.39
|
%
| | | | |
-1.00
|
%
|
|
Interest on borrowed funds
| | | |
|
2,417
|
| | |
|
2,282
|
| | |
|
2,583
|
| | | |
5.92
|
%
| | | | |
-6.43
|
%
|
|
Total interest expense
| | | |
|
5,180
|
| | |
|
5,007
|
| | |
|
5,374
|
| | | |
3.46
|
%
| | | | |
-3.61
|
%
|
|
Net interest income
| | | | |
51,249
| | | | |
49,820
| | | | |
47,606
| | | | |
2.87
|
%
| | | | |
7.65
|
%
|
|
Less - provision for loan (benefit) losses
| | | |
|
(500
|
)
| | |
|
1,750
|
| | |
|
4,502
|
| | | |
-128.57
|
%
| | | | |
-111.11
|
%
|
|
Net interest income after provision for loan losses
| | | | |
51,749
| | | | |
48,070
| | | | |
43,104
| | | | |
7.65
|
%
| | | | |
20.06
|
%
|
| Noninterest income | | | | | | | | | | | | | | | | | | | |
|
Deposit account fees
| | | | |
4,166
| | | | |
4,587
| | | | |
4,359
| | | | |
-9.18
|
%
| | | | |
-4.43
|
%
|
|
Interchange and ATM fees
| | | | |
3,100
| | | | |
3,303
| | | | |
2,975
| | | | |
-6.15
|
%
| | | | |
4.20
|
%
|
|
Investment management
| | | | |
5,107
| | | | |
4,887
| | | | |
4,603
| | | | |
4.50
|
%
| | | | |
10.95
|
%
|
|
Mortgage banking income
| | | | |
1,126
| | | | |
1,004
| | | | |
487
| | | | |
12.15
|
%
| | | | |
131.21
|
%
|
|
Increase in cash surrender value of life insurance policies
| | | | |
778
| | | | |
911
| | | | |
722
| | | | |
-14.60
|
%
| | | | |
7.76
|
%
|
|
Gain on life insurance benefits
| | | | |
-
| | | | |
-
| | | | |
1,627
| | | | |
n/a
| | | | | |
-100.00
|
%
|
|
Loan level derivative income
| | | | |
418
| | | | |
1,026
| | | | |
746
| | | | |
-59.26
|
%
| | | | |
-43.97
|
%
|
|
Other noninterest income
| | | |
|
1,862
|
| | |
|
2,755
|
| | |
|
1,997
|
| | | |
-32.41
|
%
| | | | |
-6.76
|
%
|
Total noninterest income
| | | | |
16,557
| | | | |
18,473
| | | | |
17,516
| | | | |
-10.37
|
%
| | | | |
-5.47
|
%
|
| Noninterest expense | | | | | | | | | | | | | | | | | | | |
|
Salaries and employee benefits
| | | | |
25,288
| | | | |
24,471
| | | | |
23,080
| | | | |
3.34
|
%
| | | | |
9.57
|
%
|
|
Occupancy and equipment
| | | | |
6,394
| | | | |
5,347
| | | | |
6,146
| | | | |
19.58
|
%
| | | | |
4.04
|
%
|
|
Data processing and facilities management
| | | | |
1,122
| | | | |
1,156
| | | | |
1,253
| | | | |
-2.94
|
%
| | | | |
-10.45
|
%
|
| FDIC assessment
| | | | |
956
| | | | |
942
| | | | |
905
| | | | |
1.49
|
%
| | | | |
5.64
|
%
|
|
Merger and acquisition
| | | | |
10,230
| | | | |
586
| | | | |
77
| | | | |
1645.73
|
%
| | | | |
13185.71
|
%
|
|
Other noninterest expense
| | | |
|
10,987
|
| | |
|
11,862
|
| | |
|
10,426
|
| | | |
-7.38
|
%
| | | | |
5.38
|
%
|
|
Total noninterest expense
| | | | |
54,977
| | | | |
44,364
| | | | |
41,887
| | | | |
23.92
|
%
| | | | |
31.25
|
%
|
|
Income before income taxes
| | | |
|
13,329
|
| | |
|
22,179
|
| | |
|
18,733
|
| | | |
-39.90
|
%
| | | | |
-28.85
|
%
|
|
Provision for income taxes
| | | |
|
3,869
|
| | |
|
6,201
|
| | |
|
5,350
|
| | | |
-37.61
|
%
| | | | |
-27.68
|
%
|
Net income
| | | |
$
|
9,460
|
| | |
$
|
15,978
|
| | |
$
|
13,383
|
| | | |
-40.79
|
%
| | | | |
-29.31
|
%
|
| | | | | | | | | | | | | | | | | | |
|
|
Basic earnings per share
| | | |
$
|
0.38
| | | |
$
|
0.67
| | | |
$
|
0.56
| | | | |
-43.28
|
%
| | | | |
-32.14
|
%
|
|
Diluted earnings per share
| | | |
$
|
0.38
| | | |
$
|
0.66
| | | |
$
|
0.56
| | | | |
-42.42
|
%
| | | | |
-32.14
|
%
|
|
Basic average shares
| | | | |
24,959,865
| | | | |
23,968,320
| | | | |
23,819,065
| | | | | | | | | | |
|
Diluted average shares
| | | | |
25,040,080
| | | | |
24,055,132
| | | | |
23,919,238
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
|
Performance ratios | | | | | | | | | | | | | | | | | | | |
|
Net interest margin (FTE)
| | | | |
3.50
|
%
| | | |
3.42
|
%
| | | |
3.49
|
%
| | | | | | | | | |
|
Return on average assets
| | | | |
0.58
|
%
| | | |
0.99
|
%
| | | |
0.88
|
%
| | | | | | | | | |
|
Return on average common equity
| | | | |
5.58
|
%
| | | |
9.93
|
%
| | | |
9.02
|
%
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
|
Reconciliation table - non-GAAP financial
information | | | | | | | | | | | | | | | | | | | |
|
Net income
| | | |
$
|
9,460
| | | |
$
|
15,978
| | | |
$
|
13,383
| | | | |
-40.79
|
%
| | | | |
-29.31
|
%
|
|
Noninterest income components
| | | | | | | | | | | | | | | | | | | |
|
Less - gain on sale of fixed income securities, net of tax
| | | | |
-
| | | | |
(72
|
)
| | | |
-
| | | | | | | | | | |
|
Less - gain on life insurance benefits (tax exempt)
| | | | |
-
| | | | |
-
| | | | |
(1,627
|
)
| | | | | | | | | |
|
Noninterest expense components
| | | | | | | | | | | | | | | | | | | |
|
Add - loss on extinguishmnet of debt
| | | | |
72
| | | | |
-
| | | | |
-
| | | | | | | | | | |
|
Add - loss on sale of fixed income securities
| | | | |
-
| | | | |
13
| | | | |
-
| | | | | | | | | | |
|
Add - merger & acquisition expenses, net of tax
| | | | |
6,287
| | | | |
404
| | | | |
66
| | | | | | | | | | |
|
Add - impairment on acquired facilities, net of tax
| | | | |
-
| | | | |
-
| | | | |
298
| | | | | | | | | | |
|
Other components:
| | | | | | | | | | | | | | | | | | | |
|
Add - Adjustment for tax effect of previously incurred merger and
acquisition expenses
| | | |
|
-
|
| | |
|
235
|
| | |
|
-
|
| | | |
| | | | |
|
|
Net operating earnings
| | | |
$
|
15,819
|
| | |
$
|
16,558
|
| | |
$
|
12,120
|
| | | |
-4.47
|
%
| | | | |
30.52
|
%
|
| | | | | | | | | | | | | | | | | | |
|
|
Diluted earnings per share, on an operating basis
| | | |
$
|
0.63
|
| | |
$
|
0.69
|
| | |
$
|
0.51
|
| | | |
-8.70
|
%
| | | | |
23.53
|
%
|
| | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | |
|
|
|
|
|
| |
|
|
| | |
|
| |
|
|
| | |
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
Reconciliation table - non-GAAP financial
information | | | | | | | | | | | | | | | | | | |
|
(Unaudited dollars in thousands)
| | | | | Three Months Ended | |
| | | | | | | | | | | | | | | | | % Change | |
| | | | | March 31, | | | | December 31, | | | March 31, | | | | Mar 2015 vs. | | | Mar 2015 vs. | |
| | | | |
| 2015 |
| | | |
| 2014 |
| | | |
| 2014 |
| | | | Dec 2014 | | | Mar 2014 | |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Noninterest income GAAP
| | | | |
$
|
16,557
| | | | |
$
|
18,473
| | | | |
$
|
17,516
| | | | | |
-10.37
|
%
| | | | |
-5.47
|
%
| | |
|
Less - net gain on sale of fixed income securities
| | | | | |
-
| | | | | |
(121
|
)
| | | | |
-
| | | | | |
-100.00
|
%
| | | | |
n/a
| | | |
|
Less - gain on life insurance benefits
| | | | |
|
-
|
| | | |
|
-
|
| | | |
|
(1,627
|
)
| | | |
|
n/a
|
| | | |
|
-100.00
|
%
| | |
|
Total noninterest income as adjusted
| | | | |
$
|
16,557
|
| | | |
$
|
18,352
|
| | | |
$
|
15,889
|
| | | |
|
-9.78
|
%
| | | |
|
4.20
|
%
| | |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Noninterest expense GAAP
| | | | |
$
|
54,977
| | | | |
$
|
44,364
| | | | |
$
|
41,887
| | | | | |
23.92
|
%
| | | | |
31.25
|
%
| | |
|
Less - loss on sale of fixed income securities
| | | | | |
-
| | | | | |
(21
|
)
| | | | |
-
| | | | | |
-100.00
|
%
| | | | |
n/a
| | | |
|
Less - loss on extinguishment of debt
| | | | | |
(122
|
)
| | | | |
-
| | | | | |
-
| | | | | |
100.00
|
%
| | | | |
100.00
|
%
| | |
|
Less - merger and acquisition expenses
| | | | | |
(10,230
|
)
| | | | |
(586
|
)
| | | | |
(77
|
)
| | | | |
1645.73
|
%
| | | | |
13185.71
|
%
| | |
|
Less - impairment on acquired facilities
| | | | |
|
-
|
| | | |
|
-
|
| | | |
|
(503
|
)
| | | |
|
n/a
|
| | | |
|
-100.00
|
%
| | |
|
Total noninterest expense as adjusted
| | | | |
$
|
44,625
|
| | | |
$
|
43,757
|
| | | |
$
|
41,307
|
| | | |
|
1.98
|
%
| | | |
|
8.03
|
%
| | |
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | |
|
Asset quality | | | | | Nonperforming Assets | | | | Net Charge-Offs |
| | | | | At | | | | For the Three Months Ended |
| | | | | March 31, | | | | December 31, | | | March 31, | | | | March 31, | | | December 31, | March 31, |
| | | | |
| 2015 |
| | | |
| 2014 |
| | | |
| 2014 |
| | | |
| 2015 |
|
| | |
| 2014 |
| |
| 2014 |
|
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Nonperforming loans
| | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial & industrial loans
| | | | |
$
|
4,542
| | | | |
$
|
2,822
| | | | |
$
|
3,299
| | | | |
$
|
182
| | | | |
$
|
91
| | |
$
|
704
| |
|
Commercial real estate loans
| | | | | |
8,770
| | | | | |
7,590
| | | | | |
13,970
| | | | | |
(544
|
)
| | | | |
1,099
| | | |
2,854
| |
|
Small business loans
| | | | | |
267
| | | | | |
246
| | | | | |
788
| | | | | |
83
| | | | | |
29
| | | |
221
| |
|
Residential real estate loans
| | | | | |
8,693
| | | | | |
8,803
| | | | | |
11,000
| | | | | |
140
| | | | | |
117
| | | |
128
| |
|
Home equity
| | | | | |
8,015
| | | | | |
8,038
| | | | | |
7,062
| | | | | |
89
| | | | | |
154
| | | |
1
| |
|
Other consumer
| | | | |
|
53
|
| | | |
|
13
|
| | | |
|
52
|
| | | |
|
135
|
| | | |
|
165
|
| |
|
204
|
|
|
Total nonperforming loans / total net charge-offs
| | | | |
$
|
30,340
|
| | | |
$
|
27,512
|
| | | |
$
|
36,171
|
| | | |
$
|
85
|
| | | |
$
|
1,655
|
| |
$
|
4,112
|
|
|
Nonaccrual securities
| | | | | |
3,723
| | | | | |
3,640
| | | | | |
2,353
| | | | | | | | | | | |
|
Other assets in possession
| | | | | |
-
| | | | | |
-
| | | | | |
167
| | | | | | | | | | | |
|
Other real estate owned
| | | | |
|
6,285
|
| | | |
|
7,742
|
| | | |
|
7,830
|
| | | | | | | | | | |
|
Total nonperforming assets
| | | | |
$
|
40,348
|
| | | |
$
|
38,894
|
| | | |
$
|
46,521
|
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Nonperforming loans/gross loans
| | | | | |
0.56
|
%
| | | | |
0.55
|
%
| | | | |
0.75
|
%
| | | | | | | | | | |
|
Nonperforming assets/total assets
| | | | | |
0.58
|
%
| | | | |
0.61
|
%
| | | | |
0.75
|
%
| | | | | | | | | | |
|
Allowance for loan losses/nonperforming loans
| | | | | |
179.68
|
%
| | | | |
200.28
|
%
| | | | |
148.27
|
%
| | | | | | | | | | |
|
Gross loans/total deposits
| | | | | |
95.10
|
%
| | | | |
95.40
|
%
| | | | |
94.00
|
%
| | | | | | | | | | |
|
Allowance for loan losses/total loans
| | | | | |
1.01
|
%
| | | | |
1.11
|
%
| | | | |
1.12
|
%
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Net charge-offs to average loans (quarter annualized)
| | | | | | | | | | | | | | | | |
0.01
|
%
| | | | |
0.13
|
%
| | |
0.35
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | Three Months Ended | | | | | | | | | | |
| | | | | March 31, | | | | December 31, | | | March 31, | | | | | | | | | | |
Nonperforming assets reconciliation | | | |
|
| 2015 |
| | | |
| 2014 |
| | | |
| 2014 |
| | | | | | | | | | |
|
Nonperforming assets beginning balance
| | | | |
$
|
38,894
| | | | |
$
|
38,557
| | | | |
$
|
43,833
| | | | | | | | | | | |
|
New to Nonperforming
| | | | | |
11,523
| | | | | |
9,287
| | | | | |
10,369
| | | | | | | | | | | |
|
Loans charged-off
| | | | | |
(1,525
|
)
| | | | |
(2,325
|
)
| | | | |
(4,566
|
)
| | | | | | | | | |
|
|
Loans paid-off
| | | | | |
(5,923
|
)
| | | | |
(4,119
|
)
| | | | |
(1,367
|
)
| | | | | | | | | | |
|
Loans transferred to other real estate owned/other assets
| | | | | |
(354
|
)
| | | | |
(209
|
)
| | | | |
(746
|
)
| | | | | | | | | | |
|
Loans restored to performing status
| | | | | |
(891
|
)
| | | | |
(1,230
|
)
| | | | |
(2,062
|
)
| | | | | | | | | | |
|
New to other real estate owned
| | | | | |
354
| | | | | |
209
| | | | | |
746
| | | | | | | | | | | |
|
Sale of other real estate owned
| | | | | |
(1,633
|
)
| | | | |
(3,206
|
)
| | | | |
(590
|
)
| | | | | | | | | | |
|
Capital improvements to other real estate owned
| | | | | |
665
| | | | | |
1,483
| | | | | |
444
| | | | | | | | | | | |
|
Other
| | | | |
|
(762
|
)
| | | |
|
447
|
| | | |
|
460
|
| | | | | | | | | | |
|
Nonperforming assets ending balance
| | | | |
$
|
40,348
|
| | | |
$
|
38,894
|
| | | |
$
|
46,521
|
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | Troubled Debt Restructurings | | | | | | | | | | |
| | | | | At | | | | | | | | | | |
| | | | | March 31, | | | | December 31, | | | March 31, | | | | | | | | | | |
| | | | |
| 2015 |
| | | |
| 2014 |
| | | |
| 2014 |
| | | | | | | | | | |
|
Troubled debt restructurings on accrual status
| | | | |
$
|
36,887
| | | | |
$
|
38,382
| | | | |
$
|
40,329
| | | | | | | | | | | |
Troubled debt restructurings on nonaccrual status
| | | | |
|
4,899
|
| | | |
|
5,248
|
| | | |
|
6,998
|
| | | | | | | | | | |
|
Total troubled debt restructurings
| | | | |
$
|
41,786
|
| | |
|
$
|
43,630
|
|
| | |
$
|
47,327
|
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | March 31, | | | | December 31, | | | March 31, | | | | | | | | | | |
Financial ratios | | | | |
| 2015 |
| | | |
| 2014 |
| | | |
| 2014 |
| | | | | | | | | | |
|
Book value per common share
| | | | |
$
|
28.05
| | | | |
$
|
26.69
| | | | |
$
|
25.23
| | | | | | | | | | | |
|
Tangible book value per share
| | | | |
$
|
19.82
| | | | |
$
|
19.18
| | | | |
$
|
17.61
| | | | | | | | | | | |
|
Tangible common capital/tangible assets
| | | | | |
7.73
|
%
| | | | |
7.44
|
%
| | | | |
6.96
|
%
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
Capital adequacy | | | | | | | | | | | | | | | | | | | | | | | |
|
Common equity tier 1 capital ratio (1)
| | | | | |
9.97
|
%
| | | | |
n/a
| | | | | |
n/a
| | | | | | | | | | | |
|
Tier one leverage capital ratio (1)
| | | | | |
9.52
|
%
| | | | |
8.84
|
%
| | | | |
8.60
|
%
| | | | | | | | | | |
| (1) Estimated number for March 31, 2015. | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| |
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
| |
|
|
| | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
(Unaudited - dollars in thousands)
| | | | Three Months Ended |
| | | | March 31, 2015 |
|
| December 31, 2014 |
|
| March 31, 2014 |
| | | | | | | | 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
| | | |
$
|
48,698
| | | |
$
|
30
| | | |
0.25
|
%
| | | |
$
|
120,647
| | | |
$
|
76
| | | |
0.25
|
%
| | | |
$
|
61,356
| | | |
$
|
38
| | | |
0.25
|
%
|
|
Securities
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities - trading
| | | | |
179
| | | | |
-
| | | |
0.00
|
%
| | | | |
-
| | | | |
-
| | | |
-
| | | | | |
-
| | | | |
-
| | | |
-
| |
|
Securities - taxable investments
| | | | |
745,242
| | | | |
4,627
| | | |
2.52
|
%
| | | | |
726,417
| | | | |
4,708
| | | |
2.57
|
%
| | | | |
706,355
| | | | |
4,650
| | | |
2.67
|
%
|
|
Securities - nontaxable investments (1)
| | | |
|
5,585
| | | |
|
52
| | | |
3.78
|
%
| | | |
|
5,670
| | | |
|
51
| | | |
3.57
|
%
| | | |
|
6,143
| | | |
|
63
| | | |
4.16
|
%
|
Total securities
| | | | |
751,006
| | | | |
4,679
| | | |
2.53
|
%
| | | | |
732,088
| | | | |
4,759
| | | |
2.58
|
%
| | | | |
712,498
| | | | |
4,713
| | | |
2.68
|
%
|
|
Loans held for sale
| | | | |
7,603
| | | | |
51
| | | |
2.72
|
%
| | | | |
11,972
| | | | |
99
| | | |
3.28
|
%
| | | | |
6,041
| | | | |
51
| | | |
3.42
|
%
|
|
Loans
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
| | | | |
855,462
| | | | |
8,207
| | | |
3.89
|
%
| | | | |
845,113
| | | | |
8,207
| | | |
3.85
|
%
| | | | |
816,467
| | | | |
7,941
| | | |
3.94
|
%
|
|
Commercial real estate (1)
| | | | |
2,454,630
| | | | |
25,720
| | | |
4.25
|
%
| | | | |
2,358,236
| | | | |
24,689
| | | |
4.15
|
%
| | | | |
2,281,778
| | | | |
24,205
| | | |
4.30
|
%
|
|
Commercial construction
| | | | |
280,049
| | | | |
2,900
| | | |
4.20
|
%
| | | | |
259,218
| | | | |
2,895
| | | |
4.43
|
%
| | | | |
228,818
| | | | |
2,346
| | | |
4.16
|
%
|
|
Small business
| | | |
|
86,498
| | | |
|
1,172
| | | |
5.50
|
%
| | | |
|
82,417
| | | |
|
1,143
| | | |
5.50
|
%
| | | |
|
77,503
| | | |
|
1,069
| | | |
5.59
|
%
|
Total commercial
| | | | |
3,676,639
| | | | |
37,999
| | | |
4.19
|
%
| | | | |
3,544,984
| | | | |
36,934
| | | |
4.13
|
%
| | | | |
3,404,566
| | | | |
35,561
| | | |
4.24
|
%
|
|
Residential real estate
| | | | |
602,490
| | | | |
6,211
| | | |
4.18
|
%
| | | | |
534,527
| | | | |
5,465
| | | |
4.06
|
%
| | | | |
540,382
| | | | |
5,166
| | | |
3.88
|
%
|
|
Home equity
| | | |
|
869,688
| | | |
|
7,419
| | | |
3.46
|
%
| | | |
|
859,994
| | | |
|
7,507
| | | |
3.46
|
%
| | | |
|
823,890
| | | |
|
7,258
| | | |
3.57
|
%
|
|
Total consumer real estate
| | | | |
1,472,178
| | | | |
13,630
| | | |
3.75
|
%
| | | | |
1,394,521
| | | | |
12,972
| | | |
3.69
|
%
| | | | |
1,364,272
| | | | |
12,424
| | | |
3.69
|
%
|
|
Other consumer
| | | |
|
17,893
| | | |
|
412
| | | |
9.34
|
%
| | | |
|
16,534
| | | |
|
387
| | | |
9.29
|
%
| | | |
|
19,226
| | | |
|
485
| | | |
10.23
|
%
|
|
Total loans
| | | |
|
5,166,710
| | | |
|
52,041
| | | |
4.08
|
%
| | | |
|
4,956,039
| | | |
|
50,293
| | | |
4.03
|
%
| | | |
|
4,788,064
| | | |
|
48,470
| | | |
4.11
|
%
|
|
Total interest-earning assets
| | | |
$
|
5,974,017
| | | |
$
|
56,801
| | | |
3.86
|
%
| | | |
$
|
5,820,745
| | | |
$
|
55,227
| | | |
3.76
|
%
| | | |
$
|
5,567,959
| | | |
$
|
53,272
| | | |
3.88
|
%
|
|
Cash and due from banks
| | | | |
114,974
| | | | | | | | | | | | |
120,228
| | | | | | | | | | | | |
140,788
| | | | | | | | |
| Federal Home Loan Bank stock
| | | | |
35,076
| | | | | | | | | | | | |
33,233
| | | | | | | | | | | | |
39,926
| | | | | | | | |
|
Other assets
| | | |
|
494,042
| | | | | | | | | | | |
|
435,254
| | | | | | | | | | | |
|
405,367
| | | | | | | | |
|
Total assets
| | | |
$
|
6,618,109
| | | | | | | | | | | |
$
|
6,409,460
| | | | | | | | | | | |
$
|
6,154,040
| | | | | | | | |
| Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings and interest checking accounts
| | | |
$
|
2,134,044
| | | |
$
|
862
| | | |
0.16
|
%
| | | |
$
|
2,129,340
| | | |
$
|
871
| | | |
0.16
|
%
| | | |
$
|
1,962,983
| | | |
$
|
889
| | | |
0.18
|
%
|
|
Money market
| | | | |
1,049,472
| | | | |
676
| | | |
0.26
|
%
| | | | |
1,010,401
| | | | |
653
| | | |
0.26
|
%
| | | | |
997,817
| | | | |
619
| | | |
0.25
|
%
|
|
Time deposits
| | | |
|
689,530
| | | |
|
1,225
| | | |
0.72
|
%
| | | |
|
658,533
| | | |
|
1,201
| | | |
0.72
|
%
| | | |
|
733,018
| | | |
|
1,281
| | | |
0.71
|
%
|
|
Total interest-bearing deposits
| | | |
$
|
3,873,046
| | | |
$
|
2,763
| | | |
0.29
|
%
| | | |
$
|
3,798,274
| | | |
$
|
2,725
| | | |
0.28
|
%
| | | |
$
|
3,693,818
| | | |
$
|
2,789
| | | |
0.31
|
%
|
|
Borrowings
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Federal Home Loan Bank borrowings
| | | |
$
|
97,596
| | | |
$
|
502
| | | |
2.09
|
%
| | | |
$
|
60,974
| | | |
$
|
456
| | | |
2.97
|
%
| | | |
$
|
151,273
| | | |
$
|
1,002
| | | |
2.69
|
%
|
|
Customer repurchase agreements and other short-term borrowings
| | | | |
138,836
| | | | |
63
| | | |
0.18
|
%
| | | | |
156,041
| | | | |
52
| | | |
0.13
|
%
| | | | |
138,536
| | | | |
55
| | | |
0.16
|
%
|
|
Wholesale repurchase agreements
| | | | |
50,000
| | | | |
286
| | | |
2.32
|
%
| | | | |
50,000
| | | | |
292
| | | |
2.32
|
%
| | | | |
50,000
| | | | |
286
| | | |
2.32
|
%
|
|
Junior subordinated debentures
| | | | |
73,661
| | | | |
992
| | | |
5.46
|
%
| | | | |
73,712
| | | | |
1,012
| | | |
5.45
|
%
| | | | |
73,884
| | | | |
992
| | | |
5.45
|
%
|
|
Subordinated debentures
| | | |
|
51,667
| | | |
|
574
| | | |
4.51
|
%
| | | |
|
47,120
| | | |
|
470
| | | |
3.96
|
%
| | | |
|
30,000
| | | |
|
248
| | | |
3.35
|
%
|
|
Total borrowings
| | | |
$
|
411,760
| | | |
$
|
2,417
| | | |
2.38
|
%
| | | |
$
|
387,847
| | | |
$
|
2,282
| | | |
2.33
|
%
| | | |
$
|
443,693
| | | |
$
|
2,583
| | | |
2.36
|
%
|
|
Total interest-bearing liabilities
| | | |
$
|
4,284,806
| | | |
$
|
5,180
| | | |
0.49
|
%
| | | |
$
|
4,186,121
| | | |
$
|
5,007
| | | |
0.47
|
%
| | | |
$
|
4,137,511
| | | |
$
|
5,372
| | | |
0.53
|
%
|
|
Demand deposits
| | | | |
1,536,919
| | | | | | | | | | | | |
1,493,464
| | | | | | | | | | | | |
1,347,559
| | | | | | | | |
|
Other liabilities
| | | |
|
108,855
| | | | | | | | | | | |
|
91,726
| | | | | | | | | | | |
|
67,259
| | | | | | | | |
|
Total liabilities
| | | |
$
|
5,930,580
| | | | | | | | | | | |
$
|
5,771,311
| | | | | | | | | | | |
$
|
5,552,329
| | | | | | | | |
|
Stockholders' equity
| | | |
|
687,529
| | | | | | | | | | | |
|
638,149
| | | | | | | | | | | |
|
601,711
| | | | | | | | |
|
Total liabilities and stockholders' equity
| | | |
$
|
6,618,109
| | | | | | | | | | | |
$
|
6,409,460
| | | | | | | | | | | |
$
|
6,154,040
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net interest income
| | | | | | | |
$
|
51,621
| | | | | | | | | | | |
$
|
50,220
| | | | | | | | | | | |
$
|
47,900
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Interest rate spread (2)
| | | | | | | | | | | |
3.37
|
%
| | | | | | | | | | | |
3.29
|
%
| | | | | | | | | | | |
3.35
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net interest margin (3)
| | | | | | | | | | | |
3.50
|
%
| | | | | | | | | | | |
3.42
|
%
| | | | | | | | | | | |
3.49
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Supplemental Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total deposits, including demand deposits
| | | |
$
|
5,409,965
| | | |
$
|
2,763
| | | | | | | |
$
|
5,291,738
| | | |
$
|
2,725
| | | | | | | |
$
|
5,041,377
| | | |
$
|
2,789
| | | | |
|
Cost of total deposits
| | | | | | | | | | | |
0.21
|
%
| | | | | | | | | | | |
0.20
|
%
| | | | | | | | | | | |
0.22
|
%
|
|
Total funding liabilities, including demand deposits
| | | |
$
|
5,821,725
| | | |
$
|
5,180
| | | | | | | |
$
|
5,679,585
| | | |
$
|
5,007
| | | | | | | |
$
|
5,485,070
| | | |
$
|
5,372
| | | | |
|
Cost of total funding liabilities
| | | | | | | | | | | |
0.36
|
%
| | | | | | | | | | | |
0.35
|
%
| | | | | | | | | | | |
0.40
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) The total amount of adjustment to present interest income and yield
on a fully tax-equivalent basis is $372,000, $400,000, and $291,000 for
the three months ended March 31, 2015, December 31, 2014, and March 31,
2014, 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.
|
|
|
| |
|
|
| |
|
|
| | |
|
| |
|
|
| |
|
|
|
| |
|
|
| |
|
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Organic Loan and Deposit Growth | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Quarter over Quarter | | | | | Year over Year |
| | | | | | | | | | | | | | | | | | | | Organic | | | | | | | | | | | | | Organic |
| | | | March 31, | | | | December 31, | | | | Balance | | | Organic | | | | Growth/(Loss) | | | | | March 31, | | | | Organic | | | | Growth/(Loss) |
| | | |
| 2015 | | | |
| 2014 | | | | Acquired | | | Growth/(Loss) | | |
| % | | | | |
| 2014 | | | | Growth/(Loss) | | |
| % |
| Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and Industrial
| | | |
$
|
829,380
| | | |
$
|
860,839
| | | |
$
|
11,268
| | | |
$
|
(42,727
|
)
| | | |
-5.0
|
%
| | | | |
$
|
822,509
| | | |
$
|
(4,397
|
)
| | | |
-0.53
|
%
|
|
Commercial Real Estate
| | | | |
2,606,444
| | | | |
2,347,323
| | | | |
249,383
| | | | |
9,738
| | | | |
0.4
|
%
| | | | | |
2,282,939
| | | | |
74,122
| | | | |
3.25
|
%
|
|
Commercial Construction
| | | | |
291,666
| | | | |
265,994
| | | | |
15,299
| | | | |
10,373
| | | | |
3.9
|
%
| | | | | |
239,536
| | | | |
36,831
| | | | |
15.38
|
%
|
|
Small Business
| | | |
|
87,709
| | | |
|
85,247
| | | |
|
120
| | | |
|
2,342
|
| | | |
2.7
|
%
| | | | |
|
78,147
| | | |
|
9,442
|
| | | |
12.08
|
%
|
|
Total Commercial
| | | | |
3,815,199
| | | | |
3,559,403
| | | | |
276,070
| | | | |
(20,274
|
)
| | | |
-0.6
|
%
| | | | | |
3,423,131
| | | | |
115,998
| | | | |
3.39
|
%
|
|
Residential Real Estate
| | | | |
681,379
| | | | |
530,259
| | | | |
175,323
| | | | |
(24,203
|
)
| | | |
-4.6
|
%
| | | | | |
538,626
| | | | |
(32,570
|
)
| | | |
-6.05
|
%
|
|
Home Equity
| | | |
|
876,916
| | | |
|
863,863
| | | |
|
9,072
| | | |
|
3,981
|
| | | |
0.5
|
%
| | | | |
|
827,285
| | | |
|
40,559
|
| | | |
4.90
|
%
|
|
Total Consumer Real Estate
| | | | |
1,558,295
| | | | |
1,394,122
| | | | |
184,395
| | | | |
(20,222
|
)
| | | |
-1.5
|
%
| | | | | |
1,365,911
| | | | |
7,989
| | | | |
0.58
|
%
|
|
Total Other Consumer
| | | |
|
19,624
| | | |
|
17,208
| | | |
|
3,462
| | | |
|
(1,046
|
)
| | | |
-6.1
|
%
| | | | |
|
18,227
| | | |
|
(2,065
|
)
| | | |
-11.33
|
%
|
| Total Loans | | | |
$
|
5,393,118
| | | |
$
|
4,970,733
| | | |
$
|
463,927
| | | |
$
|
(41,542
|
)
| | | |
-0.8
|
%
| | | | |
$
|
4,807,269
| | | |
$
|
121,922
|
| | | |
2.54
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Deposits | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Demand Deposits
| | | |
$
|
1,603,124
| | | |
$
|
1,462,200
| | | |
$
|
71,362
| | | |
$
|
69,562
| | | | |
4.8
|
%
| | | | |
$
|
1,399,717
| | | |
$
|
132,045
| | | | |
9.43
|
%
|
|
Savings and Interest Checking Accounts
| | |
2,232,832
| | | | |
2,108,486
| | | | |
168,228
| | | | |
(43,882
|
)
| | | |
-2.1
|
%
| | | | | |
2,032,204
| | | | |
32,400
| | | | |
1.59
|
%
|
|
Money Market
| | | | |
1,088,223
| | | | |
990,160
| | | | |
76,724
| | | | |
21,339
| | | | |
2.2
|
%
| | | | | |
957,052
| | | | |
54,447
| | | | |
5.69
|
%
|
|
Time Certificates of Deposit
| | | |
|
746,533
| | | |
|
649,620
| | | |
|
115,936
| | | |
|
(19,023
|
)
| | | |
-2.9
|
%
| | | | |
|
725,286
| | | |
|
(94,689
|
)
| | | |
-13.06
|
%
|
| Total Deposits | | | |
$
|
5,670,712
| | | |
$
|
5,210,466
| | | |
$
|
432,250
| | | |
$
|
27,996
|
| | | |
0.5
|
%
| | | | |
$
|
5,114,259
| | | |
$
|
124,203
|
| | | |
2.43
|
%
|

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