Independent Bank Q3 2026 earnings rise to $89.7M
Q4 2026 expectations include reported net interest margin in the low 3.90% range, with an estimated 10-basis-point purchase-loan-accretion benefit, assuming no change in rates.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Independent Bank Corp. reported third-quarter 2026 net income of $89.7 million, or $1.90 per diluted share, compared with $81.8 million and $1.70 in the prior quarter. Net interest income was $220.7 million, up $9.7 million from Q2, while net interest margin was 3.89%, up 4 basis points; adjusted margin was 3.76%.
At September 30, 2026, deposits totaled $20.5 billion and loans totaled $18.6 billion. The company repurchased approximately 679,000 shares for $57.4 million during the quarter. As of September 30, 2026, approximately $93 million remained under the $200 million repurchase authorization adopted April 30, 2026. Nonperforming loans increased to $125.7 million, or 0.68% of total loans, from $103.6 million, or 0.56%, at June 30, 2026. Delinquencies were 0.73% at September 30, 2026, compared with 0.43% at June 30, 2026.
For Q4 2026, management expects annualized growth of low-single digits in commercial real estate and construction, mid-single digits in commercial and industrial, and high-single digits in home equity; residential mortgages and deposits are expected to be flat to low-single digits. Expected core conversion costs are approximately $1.0–1.5 million.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Positive
- Moderate pointQuarterly net income increased 9.67% to $89.7 million.
Negative
- Moderate pointNonperforming loans increased to $125.7 million from $103.6 million.
Filing Explained
The CEO says Independent Bank Corp.’s credit quality remained stable, but nonperforming loans rose from
8-K Event Classification
Key Figures
Key Terms
Net interest margin financial
Purchase accounting accretion financial
Nonperforming loans financial
Core deposits financial
Earnings Snapshot
For Q4 2026, management expects low-single-digit annualized growth in commercial real estate and construction, mid-single-digit annualized growth in commercial and industrial, high-single-digit annualized growth in home equity, and flat to low-single-digit annualized growth in residential mortgages and deposits. Assuming no change in rates, reported net interest margin is expected in the low 3.90% range, including an estimated 10 basis point benefit from purchase loan accretion. Core conversion costs are expected to be approximately $1.0–1.5 million.
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
What were INDB’s third-quarter 2026 earnings?
What net interest margin does INDB expect in Q4 2026?
AI-generated analysis. How Rhea-AI works. Not financial advice.
| (Commission File Number) | (I.R.S. Employer identification No.) | |||||||
| Office Address: | ||||||||||||||
| Mailing Address: | ||||||||||||||
| (Address of principal executive offices, including zip code) | ||||||||||||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Securities registered pursuant to Section 12(b) of the Act: | ||||||||
| Title of each Class | Trading Symbol | Name of each exchange on which registered | ||||||
| Emerging growth company | |||||
| ITEM 2.02 | RESULTS OF OPERATIONS AND FINANCIAL CONDITION | ||||
| ITEM 7.01 | REGULATION FD DISCLOSURE | ||||
ITEM 9.01 | FINANCIAL STATEMENTS AND EXHIBITS | ||||
| Exhibit Index | |||||
| Exhibit # | Exhibit Description | ||||
| 99.1 | Q3 2026 Earnings Press Release dated October 15, 2026 | ||||
| 99.2 | Q3 2026 Earnings Presentation | ||||
| 101 | The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document | ||||
| 104 | Cover page interactive data file (formatted as inline XBRL and contained in Exhibit 101) | ||||
| INDEPENDENT BANK CORP. | |||||||||||
| Date: | October 15, 2026 | By: | /s/Mark J. Ruggiero | ||||||||
| MARK J. RUGGIERO | |||||||||||
| CHIEF FINANCIAL OFFICER | |||||||||||

| INDEPENDENT BANK CORP. FINANCIAL SUMMARY | |||||||||||||||||||||||||||||
| CONSOLIDATED BALANCE SHEETS | |||||||||||||||||||||||||||||
| (Unaudited, dollars in thousands) | % Change | % Change | |||||||||||||||||||||||||||
| September 30 2026 | June 30 2026 | September 30 2025 | Sept 2026 vs. | Sept 2026 vs. | |||||||||||||||||||||||||
| Jun 2026 | Sept 2025 | ||||||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||
| Cash and due from banks | $ | 244,167 | $ | 251,971 | $ | 203,388 | (3.10) | % | 20.05 | % | |||||||||||||||||||
| Interest-earning deposits with banks | 415,213 | 749,255 | 707,408 | (44.58) | % | (41.31) | % | ||||||||||||||||||||||
| Securities | |||||||||||||||||||||||||||||
| Trading | 4,897 | 4,835 | 4,611 | 1.28 | % | 6.20 | % | ||||||||||||||||||||||
| Equities | 21,315 | 21,602 | 21,567 | (1.33) | % | (1.17) | % | ||||||||||||||||||||||
| Available for sale | 2,316,597 | 2,075,972 | 1,941,220 | 11.59 | % | 19.34 | % | ||||||||||||||||||||||
| Held to maturity | 1,162,758 | 1,210,310 | 1,357,617 | (3.93) | % | (14.35) | % | ||||||||||||||||||||||
| Total securities | 3,505,567 | 3,312,719 | 3,325,015 | 5.82 | % | 5.43 | % | ||||||||||||||||||||||
| Loans held for sale | 10,865 | 21,982 | 17,052 | (50.57) | % | (36.28) | % | ||||||||||||||||||||||
| Loans | |||||||||||||||||||||||||||||
| Commercial and industrial | 4,779,871 | 4,730,827 | 4,532,294 | 1.04 | % | 5.46 | % | ||||||||||||||||||||||
| Commercial real estate | 7,859,681 | 7,944,099 | 8,241,458 | (1.06) | % | (4.63) | % | ||||||||||||||||||||||
| Commercial construction | 1,579,695 | 1,464,449 | 1,439,876 | 7.87 | % | 9.71 | % | ||||||||||||||||||||||
| Total commercial | 14,219,247 | 14,139,375 | 14,213,628 | 0.56 | % | 0.04 | % | ||||||||||||||||||||||
| Residential real estate | 2,909,596 | 2,870,277 | 2,917,101 | 1.37 | % | (0.26) | % | ||||||||||||||||||||||
| Home equity | 1,383,719 | 1,342,797 | 1,284,139 | 3.05 | % | 7.75 | % | ||||||||||||||||||||||
| Total consumer real estate | 4,293,315 | 4,213,074 | 4,201,240 | 1.90 | % | 2.19 | % | ||||||||||||||||||||||
| Other consumer | 40,014 | 41,878 | 37,575 | (4.45) | % | 6.49 | % | ||||||||||||||||||||||
| Total loans | 18,552,576 | 18,394,327 | 18,452,443 | 0.86 | % | 0.54 | % | ||||||||||||||||||||||
| Less: allowance for credit losses | (201,238) | (195,899) | (190,476) | 2.73 | % | 5.65 | % | ||||||||||||||||||||||
| Net loans | 18,351,338 | 18,198,428 | 18,261,967 | 0.84 | % | 0.49 | % | ||||||||||||||||||||||
| Federal Home Loan Bank stock | 9,527 | 13,631 | 21,835 | (30.11) | % | (56.37) | % | ||||||||||||||||||||||
| Bank premises and equipment, net | 218,521 | 217,877 | 221,165 | 0.30 | % | (1.20) | % | ||||||||||||||||||||||
| Goodwill | 1,090,610 | 1,090,610 | 1,090,610 | — | % | — | % | ||||||||||||||||||||||
| Other intangible assets | 113,668 | 119,896 | 140,632 | (5.19) | % | (19.17) | % | ||||||||||||||||||||||
| Cash surrender value of life insurance policies | 383,634 | 381,230 | 376,163 | 0.63 | % | 1.99 | % | ||||||||||||||||||||||
Other assets | 668,989 | 616,295 | 628,004 | 8.55 | % | 6.53 | % | ||||||||||||||||||||||
| Total assets | $ | 25,012,099 | $ | 24,973,894 | $ | 24,993,239 | 0.15 | % | 0.08 | % | |||||||||||||||||||
| Liabilities and Stockholders’ Equity | |||||||||||||||||||||||||||||
| Deposits | |||||||||||||||||||||||||||||
| Noninterest-bearing demand deposits | $ | 5,760,506 | $ | 5,709,647 | $ | 5,635,911 | 0.89 | % | 2.21 | % | |||||||||||||||||||
| Savings and interest checking | 6,450,241 | 6,503,521 | 6,492,791 | (0.82) | % | (0.66) | % | ||||||||||||||||||||||
| Money market | 5,164,326 | 4,929,495 | 4,747,179 | 4.76 | % | 8.79 | % | ||||||||||||||||||||||
| Time certificates of deposit | 3,152,352 | 3,249,455 | 3,419,988 | (2.99) | % | (7.83) | % | ||||||||||||||||||||||
| Total deposits | 20,527,425 | 20,392,118 | 20,295,869 | 0.66 | % | 1.14 | % | ||||||||||||||||||||||
| Borrowings | |||||||||||||||||||||||||||||
| Federal Home Loan Bank and other borrowings | 117,246 | 216,719 | 416,240 | (45.90) | % | (71.83) | % | ||||||||||||||||||||||
| Line of credit, net | — | 124,984 | — | (100.00) | % | nm | |||||||||||||||||||||||
| Long-term borrowings, net | 149,938 | — | — | 100.00% | 100.00% | ||||||||||||||||||||||||
| Junior subordinated debentures, net | 62,864 | 62,864 | 62,862 | — | % | — | % | ||||||||||||||||||||||
| Subordinated debentures, net | 297,106 | 296,898 | 296,275 | 0.07 | % | 0.28 | % | ||||||||||||||||||||||
| Total borrowings | 627,154 | 701,465 | 775,377 | (10.59) | % | (19.12) | % | ||||||||||||||||||||||
| Total deposits and borrowings | 21,154,579 | 21,093,583 | 21,071,246 | 0.29 | % | 0.40 | % | ||||||||||||||||||||||
| Other liabilities | 405,184 | 367,948 | 375,106 | 10.12 | % | 8.02 | % | ||||||||||||||||||||||
| Total liabilities | 21,559,763 | 21,461,531 | 21,446,352 | 0.46 | % | 0.53 | % | ||||||||||||||||||||||
| Stockholders’ equity | |||||||||||||||||||||||||||||
| Common stock | 467 | 473 | 495 | (1.27) | % | (5.66) | % | ||||||||||||||||||||||
| Additional paid in capital | 2,146,353 | 2,201,250 | 2,371,111 | (2.49) | % | (9.48) | % | ||||||||||||||||||||||
| Retained earnings | 1,429,011 | 1,369,306 | 1,222,843 | 4.36 | % | 16.86 | % | ||||||||||||||||||||||
| Accumulated other comprehensive loss, net of tax | (123,495) | (58,666) | (47,562) | 110.51 | % | 159.65 | % | ||||||||||||||||||||||
| Total stockholders’ equity | 3,452,336 | 3,512,363 | 3,546,887 | (1.71) | % | (2.67) | % | ||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 25,012,099 | $ | 24,973,894 | $ | 24,993,239 | 0.15 | % | 0.08 | % | |||||||||||||||||||
| CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||||||||||||||
| (Unaudited, dollars in thousands, except per share data) | |||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| % Change | % Change | ||||||||||||||||||||||||||||
| September 30 2026 | June 30 2026 | September 30 2025 | Sept 2026 vs. | Sept 2026 vs. | |||||||||||||||||||||||||
| Jun 2026 | Sept 2025 | ||||||||||||||||||||||||||||
| Interest income | |||||||||||||||||||||||||||||
| Interest on federal funds sold and short-term investments | $ | 6,021 | $ | 2,633 | $ | 7,245 | 128.67 | % | (16.89) | % | |||||||||||||||||||
| Interest and dividends on securities | 29,591 | 26,200 | 23,511 | 12.94 | % | 25.86 | % | ||||||||||||||||||||||
| Interest and fees on loans | 268,527 | 260,249 | 263,772 | 3.18 | % | 1.80 | % | ||||||||||||||||||||||
| Interest on loans held for sale | 251 | 210 | 225 | 19.52 | % | 11.56 | % | ||||||||||||||||||||||
| Total interest income | 304,390 | 289,292 | 294,753 | 5.22 | % | 3.27 | % | ||||||||||||||||||||||
| Interest expense | |||||||||||||||||||||||||||||
| Interest on deposits | 73,584 | 67,641 | 80,739 | 8.79 | % | (8.86) | % | ||||||||||||||||||||||
| Interest on borrowings | 10,145 | 10,724 | 10,670 | (5.40) | % | (4.92) | % | ||||||||||||||||||||||
| Total interest expense | 83,729 | 78,365 | 91,409 | 6.84 | % | (8.40) | % | ||||||||||||||||||||||
| Net interest income | 220,661 | 210,927 | 203,344 | 4.61 | % | 8.52 | % | ||||||||||||||||||||||
| Provision for credit losses | 6,500 | 6,250 | 38,519 | 4.00 | % | (83.13) | % | ||||||||||||||||||||||
| Net interest income after provision for credit losses | 214,161 | 204,677 | 164,825 | 4.63 | % | 29.93 | % | ||||||||||||||||||||||
| Noninterest income | |||||||||||||||||||||||||||||
| Deposit account fees | 9,948 | 9,393 | 8,847 | 5.91 | % | 12.44 | % | ||||||||||||||||||||||
| Interchange and ATM fees | 5,719 | 5,686 | 5,989 | 0.58 | % | (4.51) | % | ||||||||||||||||||||||
| Investment management and advisory | 14,498 | 14,961 | 13,652 | (3.09) | % | 6.20 | % | ||||||||||||||||||||||
| Mortgage banking income | 931 | 1,174 | 1,444 | (20.70) | % | (35.53) | % | ||||||||||||||||||||||
| Increase in cash surrender value of life insurance policies | 2,739 | 2,636 | 2,629 | 3.91 | % | 4.18 | % | ||||||||||||||||||||||
| Gain on life insurance benefits | 180 | 672 | — | (73.21) | % | 100.00% | |||||||||||||||||||||||
| Loan level derivative income | 799 | 1,317 | 1,224 | (39.33) | % | (34.72) | % | ||||||||||||||||||||||
| Other noninterest income | 6,473 | 6,552 | 6,613 | (1.21) | % | (2.12) | % | ||||||||||||||||||||||
| Total noninterest income | 41,287 | 42,391 | 40,398 | (2.60) | % | 2.20 | % | ||||||||||||||||||||||
| Noninterest expenses | |||||||||||||||||||||||||||||
| Salaries and employee benefits | 80,408 | 79,088 | 81,132 | 1.67 | % | (0.89) | % | ||||||||||||||||||||||
| Occupancy and equipment expenses | 15,831 | 16,170 | 14,975 | (2.10) | % | 5.72 | % | ||||||||||||||||||||||
| Data processing and facilities management | 3,035 | 3,208 | 2,788 | (5.39) | % | 8.86 | % | ||||||||||||||||||||||
| FDIC assessment | 2,535 | 3,158 | 3,080 | (19.73) | % | (17.69) | % | ||||||||||||||||||||||
| Amortization of intangible assets | 6,227 | 6,791 | 7,315 | (8.31) | % | (14.87) | % | ||||||||||||||||||||||
| Merger and acquisition expense | — | — | 23,893 | nm | (100.00) | % | |||||||||||||||||||||||
| Other noninterest expenses | 30,384 | 31,857 | 27,653 | (4.62) | % | 9.88 | % | ||||||||||||||||||||||
| Total noninterest expenses | 138,420 | 140,272 | 160,836 | (1.32) | % | (13.94) | % | ||||||||||||||||||||||
| Income before income taxes | 117,028 | 106,796 | 44,387 | 9.58 | % | 163.65 | % | ||||||||||||||||||||||
| Provision for income taxes | 27,279 | 24,958 | 10,125 | 9.30 | % | 169.42 | % | ||||||||||||||||||||||
| Net Income | $ | 89,749 | $ | 81,838 | $ | 34,262 | 9.67 | % | 161.95 | % | |||||||||||||||||||
| Weighted average common shares (basic) | 47,229,350 | 48,054,411 | 49,934,574 | ||||||||||||||||||||||||||
| Common share equivalents | 27,262 | 22,344 | 22,433 | ||||||||||||||||||||||||||
| Weighted average common shares (diluted) | 47,256,612 | 48,076,755 | 49,957,007 | ||||||||||||||||||||||||||
| Basic earnings per share | $ | 1.90 | $ | 1.70 | $ | 0.69 | 11.76 | % | 175.36 | % | |||||||||||||||||||
| Diluted earnings per share | $ | 1.90 | $ | 1.70 | $ | 0.69 | 11.76 | % | 175.36 | % | |||||||||||||||||||
| Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP): | |||||||||||||||||||||||||||||
| Net income | $ | 89,749 | $ | 81,838 | $ | 34,262 | |||||||||||||||||||||||
| Provision for non-PCD acquired loans | — | — | 34,519 | ||||||||||||||||||||||||||
| Noninterest expense components | |||||||||||||||||||||||||||||
| Add - merger and acquisition expenses | — | — | 23,893 | ||||||||||||||||||||||||||
| Noncore increases to income before taxes | — | — | 58,412 | ||||||||||||||||||||||||||
| Net taxes associated with noncore items (1) | — | — | (15,320) | ||||||||||||||||||||||||||
| Noncore increases to net income | — | — | 43,092 | ||||||||||||||||||||||||||
| Operating net income (Non-GAAP) | $ | 89,749 | $ | 81,838 | $ | 77,354 | 9.67 | % | 16.02 | % | |||||||||||||||||||
| Diluted earnings per share, on an operating basis (Non-GAAP) | $ | 1.90 | $ | 1.70 | $ | 1.55 | 11.76 | % | 22.58 | % | |||||||||||||||||||
| (1) The net taxes associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company’s combined marginal tax rate to only those items included in net taxable income. | |||||||||||||||||||||||||||||
| Performance ratios | |||||||||||||||||||||||||||||
| Net interest margin (FTE) | 3.89 | % | 3.85 | % | 3.62 | % | |||||||||||||||||||||||
| Return on average assets (calculated by dividing annualized net income by average assets) (GAAP) | 1.42 | % | 1.34 | % | 0.55 | % | |||||||||||||||||||||||
| Return on average assets on an operating basis (Non-GAAP) (calculated by dividing annualized operating net income by average assets) | 1.42 | % | 1.34 | % | 1.23 | % | |||||||||||||||||||||||
| Return on average common equity (calculated by dividing annualized net income by average common equity) (GAAP) | 10.13 | % | 9.24 | % | 3.82 | % | |||||||||||||||||||||||
| Return on average common equity on an operating basis (Non-GAAP) (calculated by dividing annualized operating net income by average common equity) | 10.13 | % | 9.24 | % | 8.63 | % | |||||||||||||||||||||||
| Return on average tangible common equity (Non-GAAP) (calculated by dividing annualized net income by average tangible common equity) | 15.43 | % | 14.05 | % | 5.85 | % | |||||||||||||||||||||||
| Return on average tangible common equity on an operating basis (Non-GAAP) (calculated by dividing annualized operating net income by average tangible common equity) | 15.43 | % | 14.05 | % | 13.22 | % | |||||||||||||||||||||||
| Noninterest income as a % of total revenue (GAAP) (calculated by dividing total noninterest income by net interest income plus total noninterest income) | 15.76 | % | 16.73 | % | 16.57 | % | |||||||||||||||||||||||
| 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) | 15.76 | % | 16.73 | % | 16.57 | % | |||||||||||||||||||||||
| Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue) | 52.84 | % | 55.37 | % | 65.99 | % | |||||||||||||||||||||||
| Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue) | 52.84 | % | 55.37 | % | 56.18 | % | |||||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||
| (Unaudited, dollars in thousands, except per share data) | ||||||||||||||||||||
| Nine Months Ended | ||||||||||||||||||||
| % Change | ||||||||||||||||||||
| September 30 2026 | September 30 2025 | Sept 2026 vs. | ||||||||||||||||||
| Sept 2025 | ||||||||||||||||||||
| Interest income | ||||||||||||||||||||
| Interest on federal funds sold and short-term investments | $ | 12,311 | $ | 13,076 | (5.85) | % | ||||||||||||||
| Interest and dividends on securities | 81,165 | 54,689 | 48.41 | % | ||||||||||||||||
| Interest and fees on loans | 789,758 | 656,643 | 20.27 | % | ||||||||||||||||
| Interest on loans held for sale | 713 | 457 | 56.02 | % | ||||||||||||||||
| Total interest income | 883,947 | 724,865 | 21.95 | % | ||||||||||||||||
| Interest expense | ||||||||||||||||||||
| Interest on deposits | 208,160 | 200,018 | 4.07 | % | ||||||||||||||||
| Interest on borrowings | 31,739 | 28,502 | 11.36 | % | ||||||||||||||||
| Total interest expense | 239,899 | 228,520 | 4.98 | % | ||||||||||||||||
| Net interest income | 644,048 | 496,345 | 29.76 | % | ||||||||||||||||
| Provision for credit losses | 18,250 | 60,719 | (69.94) | % | ||||||||||||||||
| Net interest income after provision for credit losses | 625,798 | 435,626 | 43.65 | % | ||||||||||||||||
| Noninterest income | ||||||||||||||||||||
| Deposit account fees | 28,590 | 23,041 | 24.08 | % | ||||||||||||||||
| Interchange and ATM fees | 16,423 | 15,608 | 5.22 | % | ||||||||||||||||
| Investment management and advisory | 43,624 | 36,252 | 20.34 | % | ||||||||||||||||
| Mortgage banking income | 3,375 | 3,257 | 3.62 | % | ||||||||||||||||
| Increase in cash surrender value of life insurance policies | 8,087 | 6,732 | 20.13 | % | ||||||||||||||||
| Gain on life insurance benefits | 1,198 | 1,650 | (27.39) | % | ||||||||||||||||
| Loan level derivative income | 3,026 | 2,332 | 29.76 | % | ||||||||||||||||
| Other noninterest income | 19,616 | 18,373 | 6.77 | % | ||||||||||||||||
| Total noninterest income | 123,939 | 107,245 | 15.57 | % | ||||||||||||||||
| Noninterest expenses | ||||||||||||||||||||
| Salaries and employee benefits | 240,233 | 205,919 | 16.66 | % | ||||||||||||||||
| Occupancy and equipment expenses | 49,307 | 41,992 | 17.42 | % | ||||||||||||||||
| Data processing and facilities management | 9,502 | 8,213 | 15.69 | % | ||||||||||||||||
| FDIC assessment | 9,021 | 8,441 | 6.87 | % | ||||||||||||||||
| Amortization of intangible assets | 19,908 | 9,856 | 101.99 | % | ||||||||||||||||
| Merger and acquisition expense | 3,024 | 27,287 | (88.92) | % | ||||||||||||||||
| Other noninterest expenses | 90,615 | 73,804 | 22.78 | % | ||||||||||||||||
| Total noninterest expenses | 421,610 | 375,512 | 12.28 | % | ||||||||||||||||
| Income before income taxes | 328,127 | 167,359 | 96.06 | % | ||||||||||||||||
| Provision for income taxes | 76,621 | 37,572 | 103.93 | % | ||||||||||||||||
| Net Income | $ | 251,506 | $ | 129,787 | 93.78 | % | ||||||||||||||
| Weighted average common shares (basic) | 48,078,231 | 45,063,324 | ||||||||||||||||||
| Common share equivalents | 26,430 | 20,646 | ||||||||||||||||||
| Weighted average common shares (diluted) | 48,104,661 | 45,083,970 | ||||||||||||||||||
| Basic earnings per share | $ | 5.23 | $ | 2.88 | 81.60 | % | ||||||||||||||
| Diluted earnings per share | $ | 5.23 | $ | 2.88 | 81.60 | % | ||||||||||||||
| Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP): | ||||||||||||||||||||
| Net Income | $ | 251,506 | $ | 129,787 | ||||||||||||||||
| Provision for non-PCD acquired loans | — | 34,519 | ||||||||||||||||||
| Noninterest expense components | ||||||||||||||||||||
| Add - merger and acquisition expenses | 3,024 | 27,287 | ||||||||||||||||||
| Noncore increases to income before taxes | 3,024 | 61,806 | ||||||||||||||||||
| Net taxes associated with noncore items (1) | (830) | (15,913) | ||||||||||||||||||
| Add - adjustment for tax effect of previously incurred merger and acquisition expenses | — | 381 | ||||||||||||||||||
| Total tax impact | (830) | (15,532) | ||||||||||||||||||
| Noncore increases to net income | 2,194 | 46,274 | ||||||||||||||||||
| Operating net income (Non-GAAP) | $ | 253,700 | $ | 176,061 | 44.10 | % | ||||||||||||||
| Diluted earnings per share, on an operating basis (Non-GAAP) | $ | 5.27 | $ | 3.91 | 34.78 | % | ||||||||||||||
| (1) The net taxes associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company’s combined marginal tax rate to only those items included in net taxable income. | ||||||||||||||||||||
| Performance ratios | ||||||||||||||||||||
| Net interest margin (FTE) | 3.88 | % | 3.49 | % | ||||||||||||||||
| Return on average assets (GAAP) (calculated by dividing net income by average assets) | 1.36 | % | 0.81 | % | ||||||||||||||||
| Return on average assets on an operating basis (Non-GAAP) (calculated by dividing operating net income by average assets) | 1.37 | % | 1.10 | % | ||||||||||||||||
| Return on average common equity (GAAP) (calculated by dividing net income by average common equity) | 9.47 | % | 5.39 | % | ||||||||||||||||
| Return on average common equity on an operating basis (Non-GAAP) (calculated by dividing operating net income by average common equity) | 9.55 | % | 7.31 | % | ||||||||||||||||
| Return on average tangible common equity (Non-GAAP) (calculated by dividing net income by average tangible common equity) | 14.38 | % | 8.09 | % | ||||||||||||||||
| Return on average tangible common equity on an operating basis (Non-GAAP) (calculated by dividing operating net income by average tangible common equity) | 14.51 | % | 10.98 | % | ||||||||||||||||
| Noninterest income as a % of total revenue (GAAP) (calculated by dividing total noninterest income by net interest income plus total noninterest income) | 16.14 | % | 17.77 | % | ||||||||||||||||
| Noninterest income as a % of total revenue on an operating basis (Non-GAAP) (calculated by dividing total noninterest income on an operating basis by net interest income plus total noninterest income) | 16.14 | % | 17.77 | % | ||||||||||||||||
| Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue) | 54.90 | % | 62.21 | % | ||||||||||||||||
| Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue) | 54.50 | % | 57.69 | % | ||||||||||||||||
| ASSET QUALITY | ||||||||||||||||||||
| (Unaudited, dollars in thousands) | Nonperforming Assets At | |||||||||||||||||||
| September 30 2026 | June 30 2026 | September 30 2025 | ||||||||||||||||||
| Nonperforming loans | ||||||||||||||||||||
| Commercial & industrial loans | $ | 10,886 | $ | 9,204 | $ | 23,173 | ||||||||||||||
| Commercial real estate loans | 85,314 | 64,544 | 29,216 | |||||||||||||||||
| Commercial construction loans | 2,569 | 2,925 | 15,516 | |||||||||||||||||
| Residential real estate loans | 21,684 | 20,305 | 14,406 | |||||||||||||||||
| Home equity | 5,249 | 6,648 | 4,244 | |||||||||||||||||
| Other consumer | 12 | 16 | 42 | |||||||||||||||||
| Total nonperforming loans | 125,714 | 103,642 | 86,597 | |||||||||||||||||
| Other real estate owned | 455 | 206 | 2,100 | |||||||||||||||||
| Total nonperforming assets | $ | 126,169 | $ | 103,848 | $ | 88,697 | ||||||||||||||
| Nonperforming loans/gross loans | 0.68 | % | 0.56 | % | 0.47 | % | ||||||||||||||
| Nonperforming assets/total assets | 0.50 | % | 0.42 | % | 0.35 | % | ||||||||||||||
| Allowance for credit losses/nonperforming loans | 160.08 | % | 189.02 | % | 219.96 | % | ||||||||||||||
| Allowance for credit losses/total loans | 1.08 | % | 1.06 | % | 1.03 | % | ||||||||||||||
| Delinquent loans/total loans | 0.73 | % | 0.43 | % | 0.49 | % | ||||||||||||||
| Nonperforming Assets Reconciliation for the Three Months Ended | ||||||||||||||||||||
| September 30 2026 | June 30 2026 | September 30 2025 | ||||||||||||||||||
| Nonperforming assets beginning balance | $ | 103,848 | $ | 98,743 | $ | 58,317 | ||||||||||||||
| Enterprise nonperforming assets at July 1, 2025 | — | — | 24,487 | |||||||||||||||||
| New to nonperforming | 31,105 | 28,377 | 16,767 | |||||||||||||||||
| Loans charged-off | (1,716) | (1,865) | (2,670) | |||||||||||||||||
| Loans paid-off | (6,542) | (18,701) | (6,983) | |||||||||||||||||
| Loans transferred to other real estate owned | (250) | — | — | |||||||||||||||||
| Loans restored to performing status | (629) | (831) | (1,404) | |||||||||||||||||
| New to other real estate owned | 250 | 206 | — | |||||||||||||||||
| Sale of other real estate owned | — | (2,100) | — | |||||||||||||||||
| Other | 103 | 19 | 183 | |||||||||||||||||
| Nonperforming assets ending balance | $ | 126,169 | $ | 103,848 | $ | 88,697 | ||||||||||||||
| Net Charge-Offs (Recoveries) | |||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
| September 30 2026 | June 30 2026 | September 30 2025 | September 30 2026 | September 30 2025 | |||||||||||||||||||||||||
| Net charge-offs (recoveries) | |||||||||||||||||||||||||||||
| Commercial and industrial loans | $ | 228 | $ | 464 | $ | 1,178 | $ | 1,003 | $ | 4,123 | |||||||||||||||||||
| Commercial real estate loans | — | 58 | 21 | 4,092 | 43,364 | ||||||||||||||||||||||||
| Commercial construction | 498 | — | — | 498 | — | ||||||||||||||||||||||||
| Home equity | (12) | (43) | (12) | (67) | 17 | ||||||||||||||||||||||||
| Other consumer | 447 | 432 | 649 | 1,363 | 1,743 | ||||||||||||||||||||||||
| Total net charge-offs | $ | 1,161 | $ | 911 | $ | 1,836 | $ | 6,889 | $ | 49,247 | |||||||||||||||||||
| Net charge-offs to average loans (annualized) | 0.02 | % | 0.02 | % | 0.04 | % | 0.05 | % | 0.42 | % | |||||||||||||||||||
| BALANCE SHEET AND CAPITAL RATIOS | |||||||||||||||||
| September 30 2026 | June 30 2026 | September 30 2025 | |||||||||||||||
| Gross loans/total deposits | 90.38 | % | 90.20 | % | 90.92 | % | |||||||||||
| Common equity tier 1 capital ratio (1) | 12.69 | % | 12.81 | % | 12.84 | % | |||||||||||
| Tier 1 leverage capital ratio (1) | 10.01 | % | 10.20 | % | 10.11 | % | |||||||||||
| Common equity to assets ratio GAAP | 13.80 | % | 14.06 | % | 14.19 | % | |||||||||||
| Tangible common equity to tangible assets ratio (2) | 9.44 | % | 9.69 | % | 9.75 | % | |||||||||||
| Book value per share GAAP | $ | 73.54 | $ | 73.76 | $ | 71.24 | |||||||||||
| Tangible book value per share (2) | $ | 47.89 | $ | 48.34 | $ | 46.51 | |||||||||||
| INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Unaudited, dollars in thousands) | Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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 | $ | 662,081 | $ | 6,021 | 3.61 | % | $ | 304,850 | $ | 2,633 | 3.46 | % | $ | 688,394 | $ | 7,245 | 4.18 | % | ||||||||||||||||||||||||||||||||||||||
| Securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Securities - trading | 4,990 | — | — | % | 5,549 | — | — | % | 4,613 | — | — | % | ||||||||||||||||||||||||||||||||||||||||||||
| Securities - taxable investments | 3,479,239 | 29,492 | 3.36 | % | 3,344,236 | 26,098 | 3.13 | % | 3,253,928 | 23,303 | 2.84 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Securities - nontaxable investments (1) | 9,942 | 126 | 5.03 | % | 10,334 | 129 | 5.01 | % | 34,803 | 263 | 3.00 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total securities | $ | 3,494,171 | $ | 29,618 | 3.36 | % | $ | 3,360,119 | $ | 26,227 | 3.13 | % | $ | 3,293,344 | $ | 23,566 | 2.84 | % | ||||||||||||||||||||||||||||||||||||||
| Loans held for sale | 17,536 | 251 | 5.68 | % | 15,109 | 210 | 5.57 | % | 15,632 | 225 | 5.71 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Commercial and industrial (1) | 4,739,532 | 74,833 | 6.26 | % | 4,684,134 | 72,323 | 6.19 | % | 4,485,053 | 70,869 | 6.27 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Commercial real estate (1) | 7,914,965 | 113,376 | 5.68 | % | 8,096,126 | 111,044 | 5.50 | % | 8,270,774 | 112,855 | 5.41 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Commercial construction (1) | 1,532,316 | 25,710 | 6.66 | % | 1,455,154 | 24,051 | 6.63 | % | 1,446,615 | 24,750 | 6.79 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total commercial | 14,186,813 | 213,919 | 5.98 | % | 14,235,414 | 207,418 | 5.84 | % | 14,202,442 | 208,474 | 5.82 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Residential real estate | 2,886,974 | 34,569 | 4.75 | % | 2,849,629 | 33,774 | 4.75 | % | 2,913,749 | 34,813 | 4.74 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Home equity | 1,361,625 | 20,873 | 6.08 | % | 1,327,930 | 19,847 | 5.99 | % | 1,275,945 | 21,173 | 6.58 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total consumer real estate | 4,248,599 | 55,442 | 5.18 | % | 4,177,559 | 53,621 | 5.15 | % | 4,189,694 | 55,986 | 5.30 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Other consumer | 39,904 | 618 | 6.14 | % | 42,086 | 667 | 6.36 | % | 40,726 | 644 | 6.27 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total loans | $ | 18,475,316 | $ | 269,979 | 5.80 | % | $ | 18,455,059 | $ | 261,706 | 5.69 | % | $ | 18,432,862 | $ | 265,104 | 5.71 | % | ||||||||||||||||||||||||||||||||||||||
| Total interest-earning assets | $ | 22,649,104 | $ | 305,869 | 5.36 | % | $ | 22,135,137 | $ | 290,776 | 5.27 | % | $ | 22,430,232 | $ | 296,140 | 5.24 | % | ||||||||||||||||||||||||||||||||||||||
| Cash and due from banks | 243,098 | 226,735 | 214,626 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Federal Home Loan Bank stock | 13,051 | 16,942 | 22,206 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other assets | 2,205,241 | 2,196,868 | 2,263,385 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total assets | $ | 25,110,494 | $ | 24,575,682 | $ | 24,930,449 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deposits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Savings and interest checking accounts | $ | 6,502,323 | $ | 17,517 | 1.07 | % | $ | 6,318,590 | $ | 16,121 | 1.02 | % | $ | 6,333,611 | $ | 18,927 | 1.19 | % | ||||||||||||||||||||||||||||||||||||||
| Money market | 5,133,027 | 29,370 | 2.27 | % | 4,830,122 | 25,328 | 2.10 | % | 4,749,763 | 30,019 | 2.51 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Time deposits | 3,204,614 | 26,697 | 3.31 | % | 3,231,355 | 26,192 | 3.25 | % | 3,466,139 | 31,793 | 3.64 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest-bearing deposits | $ | 14,839,964 | $ | 73,584 | 1.97 | % | $ | 14,380,067 | $ | 67,641 | 1.89 | % | $ | 14,549,513 | $ | 80,739 | 2.20 | % | ||||||||||||||||||||||||||||||||||||||
| Borrowings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Federal Home Loan Bank and other borrowings | 200,435 | 1,888 | 3.74 | % | 296,624 | 2,780 | 3.76 | % | 416,074 | 3,946 | 3.76 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Line of Credit | 123,904 | 1,700 | 5.44 | % | 104,096 | 1,423 | 5.48 | % | — | — | — | % | ||||||||||||||||||||||||||||||||||||||||||||
| Long-term borrowings | 1,359 | 20 | 5.84 | % | — | — | — | % | — | — | — | % | ||||||||||||||||||||||||||||||||||||||||||||
| Junior subordinated debentures | 62,864 | 892 | 5.63 | % | 62,863 | 876 | 5.59 | % | 62,861 | 981 | 6.19 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Subordinated debentures | 296,995 | 5,645 | 7.54 | % | 296,778 | 5,645 | 7.63 | % | 305,280 | 5,743 | 7.46 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total borrowings | $ | 685,557 | $ | 10,145 | 5.87 | % | $ | 760,361 | $ | 10,724 | 5.66 | % | $ | 784,215 | $ | 10,670 | 5.40 | % | ||||||||||||||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 15,525,521 | $ | 83,729 | 2.14 | % | $ | 15,140,428 | $ | 78,365 | 2.08 | % | $ | 15,333,728 | $ | 91,409 | 2.37 | % | ||||||||||||||||||||||||||||||||||||||
| Noninterest-bearing demand deposits | 5,726,231 | 5,552,302 | 5,699,765 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other liabilities | 344,041 | 332,250 | 339,116 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities | $ | 21,595,793 | $ | 21,024,980 | $ | 21,372,609 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Stockholders’ equity | 3,514,701 | 3,550,702 | 3,557,840 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 25,110,494 | $ | 24,575,682 | $ | 24,930,449 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net interest income | $ | 222,140 | $ | 212,411 | $ | 204,731 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest rate spread (2) | 3.22 | % | 3.19 | % | 2.87 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net interest margin (3) | 3.89 | % | 3.85 | % | 3.62 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total deposits, including demand deposits | $ | 20,566,195 | $ | 73,584 | $ | 19,932,369 | $ | 67,641 | $ | 20,249,278 | $ | 80,739 | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of total deposits | 1.42 | % | 1.36 | % | 1.58 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total funding liabilities, including demand deposits | $ | 21,251,752 | $ | 83,729 | $ | 20,692,730 | $ | 78,365 | $ | 21,033,493 | $ | 91,409 | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of total funding liabilities | 1.56 | % | 1.52 | % | 1.72 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis was $1.5 million for each of the three months ended September 30, 2026 and June 30, 2026, respectively, and $1.4 million for the three months ended September 30, 2025, 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. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nine Months Ended | ||||||||||||||||||||||||||||||||||||||
| September 30, 2026 | September 30, 2025 | |||||||||||||||||||||||||||||||||||||
| 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 | $ | 461,724 | $ | 12,311 | 3.56 | % | $ | 413,974 | $ | 13,076 | 4.22 | % | ||||||||||||||||||||||||||
| Securities | ||||||||||||||||||||||||||||||||||||||
| Securities - trading | 5,215 | — | — | % | 4,641 | — | — | % | ||||||||||||||||||||||||||||||
| Securities - taxable investments | 3,383,473 | 80,850 | 3.19 | % | 2,914,567 | 54,478 | 2.50 | % | ||||||||||||||||||||||||||||||
| Securities - nontaxable investments (1) | 10,631 | 399 | 5.02 | % | 11,858 | 266 | 3.00 | % | ||||||||||||||||||||||||||||||
| Total securities | $ | 3,399,319 | $ | 81,249 | 3.20 | % | $ | 2,931,066 | $ | 54,744 | 2.50 | % | ||||||||||||||||||||||||||
| Loans held for sale | 17,373 | 713 | 5.49 | % | 10,656 | 457 | 5.73 | % | ||||||||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||||
| Commercial and industrial (1) | 4,676,906 | 217,582 | 6.22 | % | 3,704,506 | 173,050 | 6.25 | % | ||||||||||||||||||||||||||||||
| Commercial real estate (1) | 8,082,586 | 336,886 | 5.57 | % | 7,254,708 | 286,037 | 5.27 | % | ||||||||||||||||||||||||||||||
| Commercial construction (1) | 1,464,385 | 73,687 | 6.73 | % | 1,016,344 | 51,683 | 6.80 | % | ||||||||||||||||||||||||||||||
| Total commercial | 14,223,877 | 628,155 | 5.90 | % | 11,975,558 | 510,770 | 5.70 | % | ||||||||||||||||||||||||||||||
| Residential real estate | 2,864,503 | 103,846 | 4.85 | % | 2,618,320 | 90,608 | 4.63 | % | ||||||||||||||||||||||||||||||
| Home equity | 1,330,144 | 60,149 | 6.05 | % | 1,192,583 | 57,091 | 6.40 | % | ||||||||||||||||||||||||||||||
| Total consumer real estate | 4,194,647 | 163,995 | 5.23 | % | 3,810,903 | 147,699 | 5.18 | % | ||||||||||||||||||||||||||||||
| Other consumer | 41,913 | 1,949 | 6.22 | % | 38,406 | 1,819 | 6.33 | % | ||||||||||||||||||||||||||||||
| Total loans | $ | 18,460,437 | $ | 794,099 | 5.75 | % | $ | 15,824,867 | $ | 660,288 | 5.58 | % | ||||||||||||||||||||||||||
| Total interest-earning assets | $ | 22,338,853 | $ | 888,372 | 5.32 | % | $ | 19,180,563 | $ | 728,565 | 5.08 | % | ||||||||||||||||||||||||||
| Cash and due from banks | 232,671 | 202,833 | ||||||||||||||||||||||||||||||||||||
| Federal Home Loan Bank stock | 16,795 | 24,231 | ||||||||||||||||||||||||||||||||||||
| Other assets | 2,209,365 | 1,990,792 | ||||||||||||||||||||||||||||||||||||
| Total assets | $ | 24,797,684 | $ | 21,398,419 | ||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||||
| Deposits | ||||||||||||||||||||||||||||||||||||||
| Savings and interest checking accounts | $ | 6,385,424 | $ | 49,521 | 1.04 | % | $ | 5,594,350 | $ | 51,642 | 1.23 | % | ||||||||||||||||||||||||||
| Money market | 4,942,753 | 79,370 | 2.15 | % | 3,746,995 | 66,819 | 2.38 | % | ||||||||||||||||||||||||||||||
| Time deposits | 3,234,831 | 79,269 | 3.28 | % | 2,967,856 | 81,557 | 3.67 | % | ||||||||||||||||||||||||||||||
| Total interest-bearing deposits | $ | 14,563,008 | $ | 208,160 | 1.91 | % | $ | 12,309,201 | $ | 200,018 | 2.17 | % | ||||||||||||||||||||||||||
| Borrowings | ||||||||||||||||||||||||||||||||||||||
| Federal Home Loan Bank and other borrowings | 291,716 | 8,263 | 3.79 | % | 464,910 | 13,745 | 3.95 | % | ||||||||||||||||||||||||||||||
| Line of Credit | 94,389 | 3,878 | 5.49 | % | — | — | — | % | ||||||||||||||||||||||||||||||
| Long-term borrowings | 458 | 20 | 5.84 | % | — | — | — | % | ||||||||||||||||||||||||||||||
| Junior subordinated debentures | 62,863 | 2,642 | 5.62 | % | 62,861 | 2,931 | 6.23 | % | ||||||||||||||||||||||||||||||
| Subordinated debentures | 296,784 | 16,936 | 7.63 | % | 209,275 | 11,826 | 7.56 | % | ||||||||||||||||||||||||||||||
| Total borrowings | $ | 746,210 | $ | 31,739 | 5.69 | % | $ | 737,046 | $ | 28,502 | 5.17 | % | ||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 15,309,218 | $ | 239,899 | 2.10 | % | $ | 13,046,247 | $ | 228,520 | 2.34 | % | ||||||||||||||||||||||||||
| Noninterest-bearing demand deposits | 5,593,126 | 4,810,799 | ||||||||||||||||||||||||||||||||||||
| Other liabilities | 343,357 | 320,237 | ||||||||||||||||||||||||||||||||||||
| Total liabilities | $ | 21,245,701 | $ | 18,177,283 | ||||||||||||||||||||||||||||||||||
| Stockholders’ equity | 3,551,983 | 3,221,136 | ||||||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 24,797,684 | $ | 21,398,419 | ||||||||||||||||||||||||||||||||||
| Net interest income | $ | 648,473 | $ | 500,045 | ||||||||||||||||||||||||||||||||||
| Interest rate spread (2) | 3.22 | % | 2.74 | % | ||||||||||||||||||||||||||||||||||
| Net interest margin (3) | 3.88 | % | 3.49 | % | ||||||||||||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||||||||||||||||
| Total deposits, including demand deposits | $ | 20,156,134 | $ | 208,160 | $ | 17,120,000 | $ | 200,018 | ||||||||||||||||||||||||||||||
| Cost of total deposits | 1.38 | % | 1.56 | % | ||||||||||||||||||||||||||||||||||
| Total funding liabilities, including demand deposits | $ | 20,902,344 | $ | 239,899 | $ | 17,857,046 | $ | 228,520 | ||||||||||||||||||||||||||||||
| Cost of total funding liabilities | 1.53 | % | 1.71 | % | ||||||||||||||||||||||||||||||||||
| September 30 2026 | June 30 2026 | September 30 2025 | |||||||||||||||||||||
| Tangible common equity | (Dollars in thousands, except per share data) | ||||||||||||||||||||||
| Stockholders’ equity (GAAP) | $ | 3,452,336 | $ | 3,512,363 | $ | 3,546,887 | (a) | ||||||||||||||||
| Less: Goodwill and other intangibles | 1,204,278 | 1,210,506 | 1,231,242 | ||||||||||||||||||||
| Tangible common equity (Non-GAAP) | $ | 2,248,058 | $ | 2,301,857 | $ | 2,315,645 | (b) | ||||||||||||||||
| Tangible assets | |||||||||||||||||||||||
| Assets (GAAP) | $ | 25,012,099 | $ | 24,973,894 | $ | 24,993,239 | (c) | ||||||||||||||||
| Less: Goodwill and other intangibles | 1,204,278 | 1,210,506 | 1,231,242 | ||||||||||||||||||||
| Tangible assets (Non-GAAP) | $ | 23,807,821 | $ | 23,763,388 | $ | 23,761,997 | (d) | ||||||||||||||||
| Common Shares | 46,944,467 | 47,618,626 | 49,787,305 | (e) | |||||||||||||||||||
| Common equity to assets ratio (GAAP) | 13.80 | % | 14.06 | % | 14.19 | % | (a/c) | ||||||||||||||||
| Tangible common equity to tangible assets ratio (Non-GAAP) | 9.44 | % | 9.69 | % | 9.75 | % | (b/d) | ||||||||||||||||
| Book value per share (GAAP) | $ | 73.54 | $ | 73.76 | $ | 71.24 | (a/e) | ||||||||||||||||
| Tangible book value per share (Non-GAAP) | $ | 47.89 | $ | 48.34 | $ | 46.51 | (b/e) | ||||||||||||||||
| (Unaudited, dollars in thousands) | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
| September 30 2026 | June 30 2026 | September 30 2025 | September 30 2026 | September 30 2025 | |||||||||||||||||||||||||
| Net interest income (GAAP) | $ | 220,661 | $ | 210,927 | $ | 203,344 | $ | 644,048 | $ | 496,345 | |||||||||||||||||||
| Noninterest income (GAAP) | $ | 41,287 | $ | 42,391 | $ | 40,398 | $ | 123,939 | $ | 107,245 | |||||||||||||||||||
| Total revenue (GAAP) | $ | 261,948 | $ | 253,318 | $ | 243,742 | $ | 767,987 | $ | 603,590 | |||||||||||||||||||
| Noninterest expense (GAAP) | $ | 138,420 | $ | 140,272 | $ | 160,836 | $ | 421,610 | $ | 375,512 | |||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||
| Merger and acquisition expense | — | — | 23,893 | 3,024 | 27,287 | ||||||||||||||||||||||||
| Noninterest expense on an operating basis (Non-GAAP) | $ | 138,420 | $ | 140,272 | $ | 136,943 | $ | 418,586 | $ | 348,225 | |||||||||||||||||||
| Average assets | $ | 25,110,494 | $ | 24,575,682 | $ | 24,930,449 | $ | 24,797,684 | $ | 21,398,419 | |||||||||||||||||||
| Average common equity (GAAP) | $ | 3,514,701 | $ | 3,550,702 | $ | 3,557,840 | $ | 3,551,983 | $ | 3,221,136 | |||||||||||||||||||
| Less: Average goodwill and other intangibles | 1,207,596 | 1,214,434 | 1,236,109 | 1,214,360 | 1,076,960 | ||||||||||||||||||||||||
| Average tangible common equity (Non-GAAP) | $ | 2,307,105 | $ | 2,336,268 | $ | 2,321,731 | $ | 2,337,623 | $ | 2,144,176 | |||||||||||||||||||
| Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP) | |||||||||||||||||||||||||||||
| Net income (GAAP) | $ | 89,749 | $ | 81,838 | $ | 34,262 | $ | 251,506 | $ | 129,787 | |||||||||||||||||||
| Provision for non-PCD acquired loans | — | — | 34,519 | — | 34,519 | ||||||||||||||||||||||||
| Noninterest expense components | |||||||||||||||||||||||||||||
| Add - merger and acquisition expenses | — | — | 23,893 | 3,024 | 27,287 | ||||||||||||||||||||||||
| Noncore increases to income before taxes | — | — | 58,412 | 3,024 | 61,806 | ||||||||||||||||||||||||
| Net taxes associated with noncore items (1) | — | — | (15,320) | (830) | (15,913) | ||||||||||||||||||||||||
| Add - adjustment for tax effect of previously incurred merger and acquisition expenses | — | — | — | — | 381 | ||||||||||||||||||||||||
| Total tax impact | — | — | (15,320) | (830) | (15,532) | ||||||||||||||||||||||||
| Noncore increases to net income | — | — | 43,092 | 2,194 | 46,274 | ||||||||||||||||||||||||
| Operating net income (Non-GAAP) | $ | 89,749 | $ | 81,838 | $ | 77,354 | $ | 253,700 | $ | 176,061 | |||||||||||||||||||
| (1) The net taxes associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company’s combined marginal tax rate to only those items included in net taxable income. | |||||||||||||||||||||||||||||
| Ratios | |||||||||||||||||||||||||||||
| Return on average assets (GAAP) (calculated by dividing annualized net income by average assets) | 1.42 | % | 1.34 | % | 0.55 | % | 1.36 | % | 0.81 | % | |||||||||||||||||||
| Return on average assets on an operating basis (Non-GAAP) (calculated by dividing annualized operating net income by average assets) | 1.42 | % | 1.34 | % | 1.23 | % | 1.37 | % | 1.10 | % | |||||||||||||||||||
| Return on average common equity (GAAP) (calculated by dividing annualized net income by average common equity) | 10.13 | % | 9.24 | % | 3.82 | % | 9.47 | % | 5.39 | % | |||||||||||||||||||
| Return on average common equity on an operating basis (Non-GAAP) (calculated by dividing annualized operating net income by average common equity) | 10.13 | % | 9.24 | % | 8.63 | % | 9.55 | % | 7.31 | % | |||||||||||||||||||
| Return on average tangible common equity (Non-GAAP) (calculated by dividing annualized net income by average tangible common equity) | 15.43 | % | 14.05 | % | 5.85 | % | 14.38 | % | 8.09 | % | |||||||||||||||||||
| Return on average tangible common equity on an operating basis (Non-GAAP) (calculated by dividing annualized operating net income by average tangible common equity) | 15.43 | % | 14.05 | % | 13.22 | % | 14.51 | % | 10.98 | % | |||||||||||||||||||
| Noninterest income as a % of total revenue (GAAP) (calculated by dividing total noninterest income by total revenue) | 15.76 | % | 16.73 | % | 16.57 | % | 16.14 | % | 17.77 | % | |||||||||||||||||||
| Noninterest income as a % of total revenue on an operating basis (Non-GAAP) (calculated by dividing total noninterest income on an operating basis by total revenue) | 15.76 | % | 16.73 | % | 16.57 | % | 16.14 | % | 17.77 | % | |||||||||||||||||||
| Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue) | 52.84 | % | 55.37 | % | 65.99 | % | 54.90 | % | 62.21 | % | |||||||||||||||||||
| Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue) | 52.84 | % | 55.37 | % | 56.18 | % | 54.50 | % | 57.69 | % | |||||||||||||||||||
| (Unaudited, dollars in thousands) | Three Months Ended | ||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | ||||||||||||||||||||||
| Volume | Interest | Margin Impact | Volume | Interest | Margin Impact | ||||||||||||||||||
| Reported total interest earning assets | $ | 22,649,104 | $ | 222,140 | 3.89 | % | $ | 22,135,137 | $ | 212,411 | 3.85 | % | |||||||||||
| Acquisition fair value marks: | |||||||||||||||||||||||
| Loan accretion | (6,800) | (0.12) | % | (4,439) | (0.08) | % | |||||||||||||||||
| Nonaccrual interest, net | (516) | (0.01) | % | 143 | — | % | |||||||||||||||||
| Other adjustments | (1,308) | (243) | — | % | (1,453) | (497) | (0.01) | % | |||||||||||||||
| Adjusted margin (Non-GAAP) | $ | 22,647,796 | $ | 214,581 | 3.76 | % | $ | 22,133,684 | $ | 207,618 | 3.76 | % | |||||||||||