Completes a strong performance in 2022

Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, today announced 2022 fourth quarter net income of $77.0 million, or $1.69 per diluted share, compared to 2022 third quarter net income of $71.9 million, or $1.57 per diluted share, driven primarily by continued net interest margin expansion combined with solid loan growth and higher fee income. Full year net income was $263.8 million, or $5.69 on a diluted earnings per share basis, an increase of $142.8 million, or 118.0%, as compared to the prior year. In addition, full year operating net income, which excluded non-core adjustments for both periods associated with the Company's fourth quarter 2021 acquisition of Meridian Bancorp, Inc. ("Meridian") and its subsidiary, East Boston Savings Bank, was $268.9 million, or $5.80 on a diluted earnings per share basis, compared to operating net income of $187.6 million, or $5.38 per share for 2021. Please refer to "Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP)" below for a reconciliation of net income to operating net income.

The Company generated a return on average assets and a return on average common equity of 1.56% and 10.70%, respectively, for the fourth quarter of 2022, as compared to 1.43% and 9.90%, respectively, for the prior quarter. For the full year 2022, the Company generated a return on average assets and return on average common equity of 1.33% and 9.05%, respectively, as compared to 0.81% and 6.34%, respectively, for 2021, or 1.35% and 9.22%, respectively, on an operating basis for 2022, compared to 1.26% and 9.83% on an operating basis for 2021.

"Due to the tireless efforts of my colleagues we were well positioned for rising interest rates, recognized the full year benefit of our most recent acquisition, and increased our loan portfolio," said Christopher Oddleifson, the Chief Executive Officer of Independent Bank Corp. and Rockland Trust Company. "Rockland Trust enjoyed another banner year in 2022, capped off with our recent announcement of my successor. It has been an honor to serve as CEO for over twenty years and, as I pass the baton, I am confident that Rockland Trust will continue to thrive."

BALANCE SHEET

Total assets of $19.3 billion at December 31, 2022 decreased by $409.1 million, or 2.1% from total assets at September 30, 2022 and decreased by $1.1 billion, or 5.5%, as compared to December 31, 2021, due primarily to declining cash balances.

Total loans at December 31, 2022 of $13.9 billion increased by $228.3 million, or 1.7% (6.6% annualized), compared to the prior quarter level. The commercial portfolio increased $147.9 million, or 1.4% (5.5% annualized) during the quarter, driven primarily by solid growth within the commercial and industrial category of 5.6% (22.2% annualized), while growth in the combined commercial real estate and construction portfolios reflected strong closing activity, along with transfers from construction into commercial real estate during the period. Residential real estate loan closings remained strong with the vast majority of originations retained on the balance sheet, resulting in 3.9% growth (15.4% annualized) for the quarter while home equity balances remained relatively flat.

Deposit balances of $15.9 billion at December 31, 2022 decreased by $460.0 million, or 2.8%, from September 30, 2022 due primarily to reductions in excess liquidity from both consumer and business segments, while continued competitive pricing pressures fueled a combination of additional deposit outflow and an increase in time deposits for the quarter. Core deposits remained consistent at 87.9% of total deposits at December 31, 2022, compared to 87.8% at September 30, 2022, while the total cost of deposits for the quarter increased 20 basis points to 0.35% in line with the higher rate environment.

The securities portfolio decreased by $17.8 million, or 0.6%, compared to September 30, 2022 as $40.1 million in purchases and unrealized gains of $12.8 million within the available for sale portfolio were offset by paydowns, calls, and maturities. Total securities represented 16.2% of total assets at December 31, 2022, as compared to 16.0% at September 30, 2022.

Stockholders' equity at December 31, 2022 increased 2.5% when compared to the prior quarter, driven primarily by strong earnings retention and other comprehensive income of $16.0 million. As a result of this increase in stockholders' equity, book value per share increased by $1.52, or 2.5%, to $63.25 during the fourth quarter as compared to the prior quarter. The Company's ratio of common equity to assets of 15.0% at December 31, 2022 represented an increase of 66 basis points, or 4.62%, from the prior quarter and an increase of 1.2% from the year ago period. The Company's tangible book value per share at December 31, 2022 rose by $1.56, or 3.9%, from the prior quarter to $41.12, and represented a decrease of 2.7% from the year ago period primarily reflecting the repurchase of 1.8 million shares of common stock during the year along with increased other comprehensive losses mostly attributable to unfavorable valuations within the Company's available for sale securities portfolio compared to the prior year. The Company's ratio of tangible common equity to tangible assets of 10.26% at December 31, 2022 represents an increase of 60 basis points from the prior quarter and a decrease of 5 basis points from the year ago period. Please refer to Appendix A for a detailed reconciliation of Non-GAAP balance sheet metrics.

NET INTEREST INCOME

Net interest income for the 2022 fourth quarter increased 3.5% to $168.4 million compared to $162.6 million for the prior quarter, primarily reflecting the positive impact of asset repricing in the rising interest rate environment as well as strong loan growth, partially offset by higher deposit costs. The reported net interest margin increased by 21 basis points from the prior quarter to 3.85%, and increased by 23 basis points to 3.82% on a core basis when excluding PPP fees, purchase accounting, and other non-core items. Please refer to Appendix C for additional details regarding the net interest margin.

NONINTEREST INCOME

Noninterest income of $32.3 million for the fourth quarter of 2022 was $4.1 million, or 14.6% higher as compared to the prior quarter. Significant changes in noninterest income for the 2022 fourth quarter compared to the prior quarter included the following:

Deposit account fees decreased by $473,000, or 7.6%, driven primarily by reduced overdraft activity during the fourth quarter.

Investment management income increased by $2.0 million, or 23.2%, primarily driven by an increase in assets under administration of $701.3 million, or 13.8%, to $5.8 billion at December 31, 2022, reflecting healthy new asset inflows and increased market valuations. The income for the quarter also benefited from a one-time incentive of $649,000.

The increase in cash surrender value of life insurance policies rose by $253,000, or 13.4% due primarily to annual dividends received during the fourth quarter. The Company also received proceeds on life insurance policies resulting in a gain of $691,000 for the fourth quarter, as compared to $477,000 in the prior quarter.

Loan level derivative income increased by $950,000, or 201.7%, due primarily to higher customer demand.

Other noninterest income increased by $1.3 million, or 22.8%, due primarily to a $894,000 gain on the sale of a closed branch facility that was consolidated in conjunction with the Meridian acquisition, changes in valuation of equity securities, as well as discounted purchases of Massachusetts historical tax credits.

NONINTEREST EXPENSE

Noninterest expense of $94.9 million for the fourth quarter of 2022 was $2.1 million, or 2.3%, higher as compared to the prior quarter. Significant changes in noninterest expense for the fourth quarter compared to the prior quarter included the following:

Salaries and employee benefits increased by $1.0 million, or 2.0%, primarily due to valuation changes in the Company's life insurance obligations.

Occupancy and equipment increased by $270,000, or 2.2%, due mainly to increases in building maintenance and repairs, as well as seasonal increases in utility costs, partially offset by reduced office equipment costs.

Other noninterest expense increased by $596,000, or 2.5%, due primarily to increases in software maintenance, customer fraud reimbursement, and advertising costs, partially offset by reduced unrealized losses on equity securities.

The Company's tax rate for the fourth quarter of 2022 decreased slightly to 23.18%, compared to 24.37% for the prior quarter. The fourth quarter decline was due to the recognition of discrete items in the quarter.

ASSET QUALITY

The fourth quarter provision for credit losses of $5.5 million primarily reflects an additional reserve allocation associated with further credit deterioration of a large commercial and industrial credit that migrated to nonperforming status during the third quarter of 2022. Nonperforming loans declined slightly during the quarter to $54.9 million, or 0.39% of total loans at December 31, 2022, as compared to $56.0 million, or 0.41% of total loans at September 30, 2022. Net charge-offs were minimal at $394,000 or 0.01% of average loans annualized for the fourth quarter of 2022. Delinquency as a percentage of total loans increased 13 basis points from the prior quarter to 0.30% at December 31, 2022.

The allowance for credit losses on total loans was $152.4 million, or 1.09% of total loans at December 31, 2022, as compared to $147.3 million, or 1.08% of total loans, at September 30, 2022.

CONFERENCE CALL INFORMATION

Christopher Oddleifson, Chief Executive Officer, Robert Cozzone, Chief Operating Officer, and Mark Ruggiero, Chief Financial Officer, will host a conference call to discuss fourth quarter earnings and other matters at 10:00 a.m. Eastern Time on Friday, January 20, 2023. Internet access to the call is available on the Company's website at https://INDB.RocklandTrust.com or via telephonic access by dial-in at 1-888-336-7153 reference: INDB. A replay of the call will be available by calling 1-877-344-7529, Replay Conference Number: 6538963 and will be available through January 27, 2023. Additionally, a webcast replay will be available on the Company's website until January 20, 2024.

ABOUT INDEPENDENT BANK CORP.

Independent Bank Corp. (NASDAQ Global Select Market: INDB) is the holding company for Rockland Trust Company, a full-service commercial bank headquartered in Massachusetts. Rockland Trust was named to The Boston Globe's "Top Places to Work" 2022 list, an honor earned for the 14th consecutive year. *In 2022, Rockland Trust was ranked #1 in Customer Satisfaction with Retail Banking in New England. Rockland Trust has a longstanding commitment to equity and inclusion. This commitment is underscored by initiatives such as Diversity and Inclusion leadership training, a colleague Allyship mentoring program, and numerous Employee Resource Groups focused on providing colleague support and education, reinforcing a culture of mutual respect and advancing professional development, and Rockland Trust's sponsorship of diverse community organizations through charitable giving and employee-based volunteerism. In addition, Rockland Trust is deeply committed to the communities it serves, as reflected in the overall "Outstanding" rating in its most recent Community Reinvestment Act performance evaluation. Rockland Trust offers a wide range of banking, investment, and insurance services. The Bank serves businesses and individuals through over 120 retail branches, commercial and residential lending centers, and investment management offices in eastern Massachusetts, including Greater Boston, South Shore, North Shore, Cape Cod and Islands, Worcester County, and Rhode Island. Rockland Trust also offers a full suite of mobile, online, and telephone banking services. Rockland Trust is an FDIC member and an Equal Housing Lender. To find out why Rockland Trust is the bank "Where Each Relationship Matters®," please visit RocklandTrust.com.

*Rockland Trust received the highest score in a tie in the New England Region of the J.D. Power 2022 U.S. Retail Banking Satisfaction Study of customers' satisfaction with their primary bank. Visit jdpower.com/awards for more details.

This press release contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations and business of the Company. These statements may be identified by such forward-looking terminology as "expect," "achieve," "plan," "believe," "future," "positioned," "continued," "will," "would," "potential," or similar statements or variations of such terms. Actual results may differ from those contemplated by these forward-looking statements.

Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, but are not limited to:

further 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, including any future weakening caused by the Coronavirus ("COVID-19") pandemic and any uncertainty regarding the length and extent of economic contraction as a result of the pandemic;
the effects of inflationary pressures, labor market shortages and supply chain issues;
the instability or volatility in financial markets and unfavorable general economic or business conditions, globally, nationally or regionally, caused by geopolitical concerns, including as a result of the conflict between Russia and Ukraine;
unanticipated loan delinquencies, loss of collateral, decreased service revenues, and other potential negative effects on our business caused by severe weather, pandemics or other external events;
adverse changes or volatility in the local real estate market;
adverse changes in asset quality and any unanticipated credit deterioration in our loan portfolio including those related to one or more large commercial relationships;
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;
additional regulatory oversight and related compliance costs;
changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System;
higher than expected tax expense, resulting from failure to comply with general tax laws and changes in tax laws;
changes in market interest rates for interest earning assets and/or interest bearing liabilities and changes related to the phase-out of LIBOR;
increased competition in the Company's market areas;
adverse weather, changes in climate, natural disasters, geopolitical concerns, including those arising from the conflict between Russia and Ukraine;
the emergence of widespread health emergencies or pandemics, any further resurgences or variants of the COVID-19 virus, the efficacy and availability of vaccines, boosters or other treatments, actions taken by governmental authorities in response thereto, other public health crises or man-made events, and their impact on the Company's local economies or the Company's operations;
a deterioration in the conditions of the securities markets;
a deterioration of the credit rating for U.S. long-term sovereign debt, actions that the U.S. government may take to avoid exceeding the debt ceiling, or uncertainties surrounding the debt ceiling and the federal budget;
inability to adapt to changes in information technology, including changes to industry accepted delivery models driven by a migration to the internet as a means of service delivery;
electronic fraudulent activity within the financial services industry, especially in the commercial banking sector;
adverse changes in consumer spending and savings habits;
the effect of laws and regulations regarding the financial services industry;
changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) generally applicable to the Company's business;
the Company's potential judgments, claims, damages, penalties, fines and reputational damage resulting from pending or future litigation and regulatory and government actions;
changes in accounting policies, practices and standards, as may be adopted by the regulatory agencies as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board, and other accounting standard setters;
cyber security attacks or intrusions that could adversely impact our businesses; and
other unexpected material adverse changes in our operations or earnings.

The Company wishes to caution readers not to place undue reliance on any forward-looking statements as the Company's business and its forward-looking statements involve substantial known and unknown risks and uncertainties described in the Company's Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q ("Risk Factors"). Except as required by law, the Company disclaims any intent or obligation to update publicly any such forward-looking statements, whether in response to new information, future events or otherwise. Any public statements or disclosures by the Company following this release which modify or impact any of the forward-looking statements contained in this release will be deemed to modify or supersede such statements in this release. In addition to the information set forth in this press release, you should carefully consider the Risk Factors.

This press release and the appendices attached to it contain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). This information includes operating net income and operating earnings per share ("EPS"), operating return on average assets, operating return on average common equity, operating return on average tangible common equity, core net interest margin ("core margin"), tangible book value per share and the tangible common equity ratio.

Operating net income, operating EPS, operating return on average assets and operating return on average common equity, exclude items that management believes are unrelated to the Company's core banking business such as merger and acquisition expenses, provision for credit losses on acquired loan portfolios, and other items, if applicable. Management uses operating net income and related ratios and operating EPS to measure the strength of the Company's core banking business and to identify trends that may to some extent be obscured by such items. Management reviews its core margin to determine any items that may impact the net interest margin that may be one-time in nature or not reflective of its core operating environment, such as low-yielding loans originated through government programs in response to the pandemic, or significant purchase accounting adjustments, or other adjustments such as nonaccrual interest reversals/recoveries and prepayment penalties. Management believes that adjusting for these items to arrive at a core margin provides additional insight into the operating environment and how management decisions impact the net interest margin.

Management also supplements its evaluation of financial performance with analysis of tangible book value per share (which is computed by dividing stockholders' equity less goodwill and identifiable intangible assets, or "tangible common equity", by common shares outstanding), the tangible common equity ratio (which is computed by dividing tangible common equity by "tangible assets", defined as total assets less goodwill and other intangibles), and return on average tangible common equity (which is computed by dividing net income by average tangible common equity). The Company has included information on tangible book value per share, the tangible common equity ratio and return on average tangible common equity because management believes that investors may find it useful to have access to the same analytical tools used by management. As a result of merger and acquisition activity, the Company has recognized goodwill and other intangible assets in conjunction with business combination accounting principles. Excluding the impact of goodwill and other intangibles in measuring asset and capital values for the ratios provided, along with other bank standard capital ratios, provides a framework to compare the capital adequacy of the Company to other companies in the financial services industry.

These non-GAAP measures should not be viewed as a substitute for operating results and other financial measures determined in accordance with GAAP. An item which management excludes when computing these non-GAAP measures can be of substantial importance to the Company's results for any particular quarter or year. The Company's non-GAAP performance measures, including operating net income, operating EPS, operating return on average assets, operating return on average common equity, core margin, tangible book value per share and the tangible common equity ratio, are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

Category: Earnings Releases

INDEPENDENT BANK CORP. FINANCIAL SUMMARY
CONSOLIDATED BALANCE SHEETS
(Unaudited, dollars in thousands)										% Change		% Change
	December 31 2022			September 30 2022			December 31 2021			Dec 2022 vs.		Dec 2022 vs.
	December 31 2022			September 30 2022			December 31 2021			Sept 2022		Dec 2021
Assets
Cash and due from banks	$	175,843		$	172,615		$	141,581		1.87	%	24.20	%
Interest-earning deposits with banks		177,090			763,681			2,099,103		(76.81	)%	(91.56	)%
Securities
Trading		3,888			3,538			3,720		9.89	%	4.52	%
Equities		21,119			20,439			23,173		3.33	%	(8.86	)%
Available for sale		1,399,154			1,425,511			1,571,148		(1.85	)%	(10.95	)%
Held to maturity		1,705,120			1,697,635			1,066,818		0.44	%	59.83	%
Total securities		3,129,281			3,147,123			2,664,859		(0.57	)%	17.43	%
Loans held for sale		2,803			5,100			24,679		(45.04	)%	(88.64	)%
Loans
Commercial and industrial		1,635,103			1,548,349			1,563,279		5.60	%	4.59	%
Commercial real estate		7,760,230			7,677,917			7,992,344		1.07	%	(2.90	)%
Commercial construction		1,154,413			1,185,157			1,165,457		(2.59	)%	(0.95	)%
Small business		219,102			209,567			193,189		4.55	%	13.41	%
Total commercial		10,768,848			10,620,990			10,914,269		1.39	%	(1.33	)%
Residential real estate		2,035,524			1,959,254			1,604,686		3.89	%	26.85	%
Home equity - first position		566,166			578,405			589,550		(2.12	)%	(3.97	)%
Home equity - subordinate positions		522,584			508,765			450,061		2.72	%	16.11	%
Total consumer real estate		3,124,274			3,046,424			2,644,297		2.56	%	18.15	%
Other consumer		35,553			32,936			28,720		7.95	%	23.79	%
Total loans		13,928,675			13,700,350			13,587,286		1.67	%	2.51	%
Less: allowance for credit losses		(152,419	)		(147,313	)		(146,922	)	3.47	%	3.74	%
Net loans		13,776,256			13,553,037			13,440,364		1.65	%	2.50	%
Federal Home Loan Bank stock		5,218			5,218			11,407		—	%	(54.26	)%
Bank premises and equipment, net		196,504			198,408			195,590		(0.96	)%	0.47	%
Goodwill		985,072			985,072			985,072		—	%	—	%
Other intangible assets		25,068			26,934			32,772		(6.93	)%	(23.51	)%
Cash surrender value of life insurance policies		293,323			293,126			289,304		0.07	%	1.39	%
Other assets		527,716			552,955			538,674		(4.56	)%	(2.03	)%
Total assets	$	19,294,174		$	19,703,269		$	20,423,405		(2.08	)%	(5.53	)%
Liabilities and Stockholders' Equity
Deposits
Noninterest-bearing demand deposits	$	5,441,584		$	5,622,260		$	5,479,503		(3.21	)%	(0.69	)%
Savings and interest checking accounts		5,898,009			6,094,493			6,350,016		(3.22	)%	(7.12	)%
Money market		3,343,673			3,443,622			3,556,375		(2.90	)%	(5.98	)%
Time certificates of deposit		1,195,741			1,178,619			1,531,150		1.45	%	(21.91	)%
Total deposits		15,879,007			16,338,994			16,917,044		(2.82	)%	(6.14	)%
Borrowings
Federal Home Loan Bank borrowings		637			643			25,667		(0.93	)%	(97.52	)%
Long-term borrowings, net		—			—			14,063		nm		(100.00	)%
Junior subordinated debentures, net		62,855			62,855			62,853		—	%	—	%
Subordinated debentures, net		49,885			49,862			49,791		0.05	%	0.19	%
Total borrowings		113,377			113,360			152,374		0.01	%	(25.59	)%
Total deposits and borrowings		15,992,384			16,452,354			17,069,418		(2.80	)%	(6.31	)%
Other liabilities		415,089			433,714			335,538		(4.29	)%	23.71	%
Total liabilities		16,407,473			16,886,068			17,404,956		(2.83	)%	(5.73	)%
Stockholders' equity
Common stock		455			454			472		0.22	%	(3.60	)%
Additional paid in capital		2,114,888			2,113,313			2,249,078		0.07	%	(5.97	)%
Retained earnings		934,442			882,503			766,716		5.89	%	21.88	%
Accumulated other comprehensive income (loss), net of tax		(163,084	)		(179,069	)		2,183		(8.93	)%	(7,570.64	)%
Total stockholders' equity		2,886,701			2,817,201			3,018,449		2.47	%	(4.36	)%
Total liabilities and stockholders' equity	$	19,294,174		$	19,703,269		$	20,423,405		(2.08	)%	(5.53	)%

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, dollars in thousands, except per share data)
	Three Months Ended
										% Change		% Change
	December 31 2022			September 30 2022			December 31 2021			Dec 2022 vs.		Dec 2022 vs.
	December 31 2022			September 30 2022			December 31 2021			Sept 2022		Dec 2021
Interest income
Interest on federal funds sold and short-term investments	$	4,163		$	6,519		$	840		(36.14	)%	395.60	%
Interest and dividends on securities		15,789			13,244			8,876		19.22	%	77.88	%
Interest and fees on loans		164,153			150,157			116,024		9.32	%	41.48	%
Interest on loans held for sale		22			51			181		(56.86	)%	(87.85	)%
Total interest income		184,127			169,971			125,921		8.33	%	46.22	%
Interest expense
Interest on deposits		14,325			6,109			1,966		134.49	%	628.64	%
Interest on borrowings		1,447			1,261			1,425		14.75	%	1.54	%
Total interest expense		15,772			7,370			3,391		114.00	%	365.11	%
Net interest income		168,355			162,601			122,530		3.54	%	37.40	%
Provision for credit losses		5,500			3,000			35,705		83.33	%	(84.60	)%
Net interest income after provision for credit losses		162,855			159,601			86,825		2.04	%	87.57	%
Noninterest income
Deposit account fees		5,788			6,261			5,041		(7.55	)%	14.82	%
Interchange and ATM fees		4,282			4,331			3,758		(1.13	)%	13.94	%
Investment management		10,394			8,436			8,958		23.21	%	16.03	%
Mortgage banking income		526			585			2,010		(10.09	)%	(73.83	)%
Increase in cash surrender value of life insurance policies		2,136			1,883			1,923		13.44	%	11.08	%
Gain on life insurance benefits		691			477			—		44.86	%	100.00	%
Loan level derivative income		1,421			471			2,382		201.70	%	(40.34	)%
Other noninterest income		7,064			5,751			5,108		22.83	%	38.29	%
Total noninterest income		32,302			28,195			29,180		14.57	%	10.70	%
Noninterest expenses
Salaries and employee benefits		53,754			52,708			47,827		1.98	%	12.39	%
Occupancy and equipment expenses		12,586			12,316			9,722		2.19	%	29.46	%
Data processing and facilities management		2,442			2,259			1,875		8.10	%	30.24	%
FDIC assessment		1,726			1,677			1,175		2.92	%	46.89	%
Merger and acquisition expense		—			—			37,166		nm		(100.00	)%
Other noninterest expenses		24,364			23,768			19,361		2.51	%	25.84	%
Total noninterest expenses		94,872			92,728			117,126		2.31	%	(19.00	)%
Income before income taxes		100,285			95,068			(1,121	)	5.49	%	(9,046.03	)%
Provision for income taxes		23,242			23,171			(2,823	)	0.31	%	(923.31	)%
Net Income	$	77,043		$	71,897		$	1,702		7.16	%	4,426.62	%

Weighted average common shares (basic)		45,641,605			45,839,555			40,354,728
Common share equivalents		20,090			16,856			20,438
Weighted average common shares (diluted)		45,661,695			45,856,411			40,375,166

Basic earnings per share	$	1.69		$	1.57		$	0.04		7.64	%	4,125.00	%
Diluted earnings per share	$	1.69		$	1.57		$	0.04		7.64	%	4,125.00	%

Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP):
Net income	$	77,043		$	71,897		$	1,702
Provision for non-PCD acquired loans		—			—			50,705
Noninterest expense components
Add - merger and acquisition expenses		—			—			37,166
Noncore increases to income before taxes		—			—			87,871
Net tax benefit associated with noncore items (1)		—			—			(23,866	)
Noncore increases to net income		—			—			64,005
Operating net income (Non-GAAP)	$	77,043		$	71,897		$	65,707		7.16	%	17.25	%

Diluted earnings per share, on an operating basis	$	1.69		$	1.57		$	1.63		7.64	%	3.68	%

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

Performance ratios
Net interest margin (FTE)		3.85	%		3.64	%		3.05	%
Return on average assets (GAAP) (calculated by dividing net income by average assets)		1.56	%		1.43	%		0.04	%
Return on average assets on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average assets)		1.56	%		1.43	%		1.47	%
Return on average common equity (GAAP) (calculated by dividing net income by average common equity)		10.70	%		9.90	%		0.28	%
Return on average common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average common equity)		10.70	%		9.90	%		10.75	%
Return on average tangible common equity (Non-GAAP) (calculated by dividing net income by average tangible common equity)		16.57	%		15.26	%		0.41	%
Return on average tangible common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average tangible common equity)		16.57	%		15.26	%		15.92	%
Noninterest income as a % of total revenue (calculated by dividing total noninterest income by net interest income plus total noninterest income)		16.10	%		14.78	%		19.23	%
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)		16.10	%		14.78	%		19.23	%
Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue)		47.28	%		48.60	%		77.20	%
Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue)		47.28	%		48.60	%		52.71	%

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, dollars in thousands, except per share data)
	Years Ended
							% Change
	December 31 2022			December 31 2021			Dec 2022 vs.
	December 31 2022			December 31 2021			Dec 2021

Interest income
Interest on federal funds sold and short-term investments	$	14,385		$	2,494		476.78	%
Interest and dividends on securities		50,360			30,493		65.15	%
Interest and fees on loans		577,923			381,433		51.51	%
Interest on loans held for sale		172			856		(79.91	)%
Total interest income		642,840			415,276		54.80	%
Interest expense
Interest on deposits		24,652			8,327		196.05	%
Interest on borrowings		4,939			5,390		(8.37	)%
Total interest expense		29,591			13,717		115.73	%
Net interest income		613,249			401,559		52.72	%
Provision for credit losses		6,500			18,205		(64.30	)%
Net interest income after provision for credit losses		606,749			383,354		58.27	%
Noninterest income
Deposit account fees		23,370			16,745		39.56	%
Interchange and ATM fees		16,249			12,987		25.12	%
Investment management		36,832			35,308		4.32	%
Mortgage banking income		3,515			13,280		(73.53	)%
Increase in cash surrender value of life insurance policies		7,685			6,431		19.50	%
Gain on life insurance benefits		1,291			258		400.39	%
Loan level derivative income		2,932			3,257		(9.98	)%
Other noninterest income		22,793			17,584		29.62	%
Total noninterest income		114,667			105,850		8.33	%
Noninterest expenses
Salaries and employee benefits		204,711			172,586		18.61	%
Occupancy and equipment expenses		49,841			36,265		37.44	%
Data processing and facilities management		9,320			6,899		35.09	%
FDIC assessment		6,951			3,980		74.65	%
Merger and acquisition expense		7,100			40,840		(82.62	)%
Other noninterest expenses		95,739			71,959		33.05	%
Total noninterest expenses		373,662			332,529		12.37	%
Income before income taxes		347,754			156,675		121.96	%
Provision for income taxes		83,941			35,683		135.24	%
Net Income	$	263,813		$	120,992		118.04	%

Weighted average common shares (basic)		46,372,051			34,872,034
Common share equivalents		17,938			16,484
Weighted average common shares (diluted)		46,389,989			34,888,518

Basic earnings per share	$	5.69		$	3.47		63.98	%
Diluted earnings per share	$	5.69		$	3.47		63.98	%

Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP):
Net Income	$	263,813		$	120,992
Provision for non-PCD acquired loans		—			50,705
Noninterest expense components
Add - merger and acquisition expenses		7,100			40,840
Noncore increases to income before taxes		7,100			91,545
Net tax benefit associated with noncore items (1)		(1,995	)		(24,899	)
Noncore increases to net income	$	5,105		$	66,646
Operating net income (Non-GAAP)	$	268,918		$	187,638		43.32	%

Diluted earnings per share, on an operating basis	$	5.80		$	5.38		7.81	%

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

Performance ratios
Net interest margin (FTE)		3.46	%		3.02	%
Return on average assets (GAAP) (calculated by dividing net income by average assets)		1.33	%		0.81	%
Return on average assets on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average assets)		1.35	%		1.26	%
Return on average common equity (GAAP) (calculated by dividing net income by average common equity)		9.05	%		6.34	%
Return on average common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average common equity)		9.22	%		9.83	%
Return on average tangible common equity (GAAP) (calculated by dividing net income by average tangible common equity)		13.87	%		9.20	%
Return on average tangible common equity on an operating basis (Non-GAAP) (calculated by dividing net operating net income by average tangible common equity)		14.14	%		14.26	%
Noninterest income as a % of total revenue (calculated by dividing total noninterest income by net interest income plus total noninterest income)		15.75	%		20.86	%
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)		15.75	%		20.86	%
Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue)		51.33	%		65.53	%
Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue)		50.36	%		57.49	%

ASSET QUALITY
(Unaudited, dollars in thousands)	Nonperforming Assets At
	December 31 2022			September 30 2022			December 31 2021
Nonperforming loans
Commercial & industrial loans	$	26,693		$	27,393		$	3,439
Commercial real estate loans		15,730			15,982			10,870
Small business loans		104			50			44
Residential real estate loans		8,479			8,891			9,182
Home equity		3,400			3,485			3,781
Other consumer		475			216			504
Total nonperforming loans		54,881			56,017			27,820
Total nonperforming assets	$	54,881		$	56,017		$	27,820

Nonperforming loans/gross loans		0.39	%		0.41	%		0.20	%
Nonperforming assets/total assets		0.28	%		0.28	%		0.14	%
Allowance for credit losses/nonperforming loans		277.73	%		262.98	%		528.12	%
Allowance for credit losses/total loans		1.09	%		1.08	%		1.08	%
Delinquent loans/total loans		0.30	%		0.17	%		0.34	%

	Nonperforming Assets Reconciliation for the Three Months Ended
	December 31 2022			September 30 2022			December 31 2021

Nonperforming assets beginning balance	$	56,017		$	55,915		$	45,810
New to nonperforming		5,734			30,650			3,875
Acquired loans		—			—			4,463
Loans charged-off		(660	)		(741	)		(445	)
Loans paid-off /sold		(2,448	)		(29,450	)		(21,162	)
Loans restored to performing status		(3,846	)		(366	)		(4,925	)
Other		84			9			204
Nonperforming assets ending balance	$	54,881		$	56,017		$	27,820

	Net Charge-Offs (Recoveries)
	Three Months Ended									Years Ended
	December 31 2022			September 30 2022			December 31 2021			December 31 2022			December 31 2021
Net charge-offs (recoveries)
Commercial and industrial loans	$	(5	)	$	(2	)	$	(2,586	)	$	(49	)	$	788
Commercial real estate loans		—			(268	)		—			(271	)		(57	)
Small business loans		135			(88	)		2			47			121
Residential real estate loans		—			—			—			—			(1	)
Home equity		(16	)		(65	)		(142	)		1			(180	)
Other consumer		280			429			295			1,275			544
Total net charge-offs (recoveries)	$	394		$	6		$	(2,431	)	$	1,003		$	1,215

Net charge-offs (recoveries) to average loans (annualized)		0.01	%	nm				(0.09	)%		0.01	%		0.01	%

	Troubled Debt Restructurings At
	December 31 2022			September 30 2022			December 31 2021
Troubled debt restructurings on accrual status	$	11,278		$	11,549		$	14,635
Troubled debt restructurings on nonaccrual status		1,429			1,538			1,993
Total troubled debt restructurings	$	12,707		$	13,087		$	16,628

BALANCE SHEET AND CAPITAL RATIOS
	December 31 2022			September 30 2022			December 31 2021
Gross loans/total deposits		87.72	%		83.85	%		80.32	%
Common equity tier 1 capital ratio (1)		14.33	%		13.98	%		14.22	%
Tier 1 leverage capital ratio (1)		10.99	%		10.51	%		12.38	%
Common equity to assets ratio GAAP		14.96	%		14.30	%		14.78	%
Tangible common equity to tangible assets ratio (2)		10.26	%		9.66	%		10.31	%
Book value per share GAAP	$	63.25		$	61.73		$	63.75
Tangible book value per share (2)	$	41.12		$	39.56		$	42.25
(1) Estimated number for December 31, 2022.
(2) See Appendix A for detailed reconciliation from GAAP to Non-GAAP ratios.

nm = not meaningful

INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION

(Unaudited, dollars in thousands)

Three Months Ended

December 31, 2022

September 30, 2022

December 31, 2021

Interest

Average

Earned/

Yield/

Independent Bank Corp. Reports Fourth Quarter Net Income of $77.0 Million