Independent Bank achieves 1.23% return on assets and strong CNI loan growth, while successfully integrating Enterprise acquisition and improving net interest margin.

OPERATOR - (00:01:35)

Good day and welcome to the Independent Bank Third Quarter 2025 Earnings Call. All participants will be in listen only mode. Should you need assistance, please signal a conference specialist by pressing the Star key followed by zero. After today's presentation there will be an opportunity to ask questions. To ask a question you may press Star then one on a touch tone phone. To withdraw your question, please press Star then two before proceeding. Please note that during this call we will be making forward looking statements. Actual results may differ materially from these statements due to a number of factors including those described in our earnings release and other Securities and Exchange Commission (SEC) filings. We undertake no obligation to publicly update any such statements. In addition, some of our discussion today may include references to certain non-GAAP financial measures. Information about these non-GAAP measures, including reconciliation to GAAP measures, may be found in our Earnings release and other Securities and Exchange Commission (SEC) filings. These Securities and Exchange Commission (SEC) filings may be accessed via the Investor Relations section of our website. Finally, please note this event is being recorded. I would now like to turn the conference over to Jeff Tangle, CEO. Please go ahead.

Jeff Tangle - Chief Executive Officer - (00:02:54)

Good morning and thanks for joining us today. I'm accompanied this morning by CFO and Head of Consumer Lending Mark Ruggiero. We had a busy third quarter. We closed on the Enterprise transaction on July 1 and completed the systems conversion this past weekend. We posted solid financial results and continue to make progress on several of our strategic initiatives. Results for the third quarter reflect continued NIM improvement, strong CNI loan growth, solid growth in low cost deposits, lower credit costs, and the beginning of realizing of cost savings from the Enterprise acquisition. Our PPNR return on average assets was 1.7% on an operating basis and our operating return on average tangible common equity improved 283 basis points to 13.2%. I wanted to focus most of my comments on the Enterprise integration and conversion. Before we get into some of the specifics, I would like to highlight one important difference in this transaction. The typical pattern in most of the acquisitions I've been involved is for the acquired CEO to get a big payday and ride off into the sunset. In the case of Enterprise, their former chairman and founder, George Duncan, remains actively involved. He is an advisor to our Board, chairs the newly created Lowell Advisory Board, and continues to be an advocate for Rockland Trust in the community. There are several other senior executives from Enterprise who also continue to be a resource and advocate for us. The involvement and insights provided by George and his colleagues have been invaluable as we bring these two banks together. Simply put, they care regarding the integration. Things went extremely well, we've had great collaboration between the teams, post close and the lead up to the systems integration and conversion that took place this past weekend. While it's still early, we think the conversion went exceptionally well. Many colleagues across various business lines commented on how this transaction felt different than others they were involved in. The level of teamwork and appreciation for what each side brought to the table was a common theme across many I spoke with. For Rockland Trust colleagues, we have been open to acknowledge ways in which the enterprise bank did things differently and perhaps better, and we have already adopted some practices and approaches from Enterprise. On the commercial banking side, we've retained almost 100% of client facing personnel and have experienced negligible customer loss. Obviously, keeping the lenders has helped retain the customers. The enterprise lenders are fully embracing Rockland Trust's diverse lending product set as well as their treasury management and fee income offerings. As evidence of this engagement, Enterprise bankers' originations for the third quarter this year were 27% higher than the prior year period. This is a testament to my comment last quarter where I highlighted our similar credit culture. As such, there has not been the typical transition period where the acquired bankers must figure out where the new bank's credit appetite is. A key initiative going forward will be to continue to cross sell deeper into this enterprise customer base. On the retail banking side, it's important to emphasize that no Enterprise branches were closed and all Enterprise branch employees were retained. There are many strategic and tactical methodologies that we have found to be beneficial and we'll be working to incorporate those at Rockland. These include incentive plans, position responsibilities within a branch, and de novo branch openings excluding brokered funds. Deposit retention at Enterprise has been better than expected. We are also eager to bring our broader consumer lending product set to this market, with early activity indicating the team is well positioned to introduce both mortgage and home equity offerings to further support these strong communities. Within our investment management group, we've been able to retain all employees we had targeted. The caliber of talent, the strength of the client base and the depth of relationships between colleagues and clients are outstanding at both Rockland Trust and Enterprise at a client centric focus and the cultural integration has been excellent. In summary, success is driven by having talented and engaged employees. It was great to Note that over 90% of enterprise employees who had a job offer extended accepted that offer. We can't be more excited about the merits of this transaction. Shifting gears a bit to the general business conditions in the current environment, we can now add the government shutdown to the existing list of tariffs government funding and inflation and unemployment that weigh on clients minds. Overall, the word I think our clients would use to characterize all this is uncertainty. Yet our client base remains resilient. The recent AIM poll, which is the Associated Industries of Massachusetts, showed that their Massachusetts business confidence was in the high 40s, right where it's been for the last five months. A score of 50 is considered negative. Of note, the poll was taken prior to the government shutdown. Turning to results at indb, I would like to touch on just a few financial highlights before I turn it over to mark first, CNI loans grew organically at a 13% annualized rate. This represents continued strong performance in our legacy markets like Plymouth county, coupled with some of our newer initiatives maturing. Second, commercial real estate loan balances declined organically at a 6.7% annualized rate due to normal amortization and the intentional reduction of transactional tree business. We've talked in the past about getting our crete concentration below 300%. As expected, the Enterprise acquisition resulted in our CRE concentration increasing. However, the quarter end number landed at 295% indicating we have quickly met our challenge to get our concentration below 300%. Despite this, there remains additional transactional CRE. We wish to exit as quickly and as economically as possible while still serving our legacy client base. In all, we see a clear path for the bank to return to a rate of loan growth more commensurate with our solid deposit growth. Third, we think generating organic demand deposit growth of 5% annualized in the third quarter, which has been an historical strength of ours. Demand Deposit Accounts (DDAs) represent a healthy 28% of overall deposits about where we were pre pandemic in the third quarter. The cost of deposits was 1.58%, highlighting the immense value of our deposit franchise. Lastly, our wealth management business continues to be a key value driver. We grew our AUA to 9.2 billion in the third quarter inclusive of the 1.4 billion acquired from Enterprise. Now that we have the Enterprise conversion behind us, we will continue to prepare for our core conversion of the entire bank scheduled for May of 26. The move to a new platform within the Fidelity Information Services (FIS) ecosystem will improve our technology infrastructure, enhance efficiencies and scalability and support the future growth of the bank. We think third quarter results are an important stepping stone to improved growth and profitability for Rockland Trust. We expect to build off these solid results in the quarters ahead. We believe prudent expense and capital management, continued NIM improvement. The realization of the benefits of the Enterprise acquisition and improved organic growth will unlock the inherent earning power of Rockland Trust. On that note, I'll turn it over to Mark.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:10:44)

Thanks Jeff. As Jeff just hit on a lot of the key drivers for the quarter, I will go into a bit more detail in a few areas, focusing primarily on the Enterprise acquisition, some of the big moving pieces during the quarter, and expected trends going forward. To summarize The Quarter Results 2025 Third Quarter Generally Accepted Accounting Principles (GAAP) net income was 34.3 million and diluted EPS was $0.69, resulting in a 0.55% return on assets, a 3.82% return on average common equity and a 5.84% return on average tangible common equity, excluding 23.9 million of merger and acquisition expenses and 34.5 million of day two CECL provision for non PCD acquired loans and their related tax impacts. The adjusted operating net income for the quarter was 77.4 million or $1.55 diluted EPS representing a 1.23% return on assets, an 8.63% return on average common equity, and a 13.2% return on average tangible common equity. I'll start with some of the key metrics that are heavily impacted by the Enterprise acquisition. First, in terms of a capital update. As a reminder, we originally estimated the Enterprise deal to result in 9.8% tangible book dilution including estimated M&A to be incurred in the fourth quarter. We peg actual tangible book dilution right around 7% as the loan interest and credit marks came in lower than originally modeled. As such, we anticipate slightly lower earnings accretion than originally modeled as well. In addition, we repurchased $23.4 million of capital at an average price per share of $64.07 during the quarter. Despite the deal impact dilution and repurchase activity, our improved earnings profile and Other Comprehensive Income (OCI)I movement resulted in a tangible book value per share decrease for the quarter of only $2.17 or 4.5%, while the tangible. Book value per share is up modestly. Over the year ago. Metric Regarding the net interest margin, the reported margin improves meaningfully to 3.62% for the quarter. The 25 basis point increase from the prior quarter can be summarized by highlighting a few key components. First, both the Rockland Trust and Enterprise bank balance sheet profiles are well positioned to to experience margin growth from loan and securities cash flow repricing, and we saw that drive a good portion of the increase this quarter. In addition, though it has negligible impact on the actual net interest income results, the margin also improved slightly by the payoff of approximately $110 million of acquired debt from Enterprise. The margin also expanded approximately 5 basis points due to purchase discount accretion on the acquired securities book and lastly we saw approximately 8 basis points of expansion from purchase loan accretion. Regarding this last item, we recognize that the loan accretion results are less than suggested in our guidance last quarter. I would suggest this is purely a timing issue. The total accretable loan interest and credit mark is approximately $160 million and we will expect the vast majority of that to come in over the next five to seven years. However, we remind everyone that the actual results can often be lumpy due to prepayments, individual loan payoffs and repricing events. As long as longer term rates remain intact, we are confident that our reported margin will sustain will reflect a sustainable. Level as those accretion numbers roll down. With the Federal Reserve cut occurring in mid September, the quarterly results had very. Little impact from the Fed action. We continue to reiterate our guidance that the bank is positioned to see little impact on the net interest margin from the recent and any future Fed cuts Shifting Gears to Loan and Deposit Activity for the Quarter we are very pleased with the organic results for the quarter. As Jeff just alluded to, you saw our strategic initiative to focus on Relationship CRE and CNI lending on display as total CNI balances increased organically over 13% on an annualized basis for the quarter and are up over 7% through the first nine months of the year. In addition, we are still optimistic over CRE and construction activity moving forward with the year to date declines driven primarily by runoff and workouts of more transactional balances specific to the Enterprise acquisition. Our newly acquired teams are working off of the same playbook, prioritizing CNI in Relationship Crew, and they have not missed a beat, remaining very active in the deal flow during the quarter. This focus resulted in a modest decline of approximately $45 million in total loan balances from the Enterprise activity, which was. Nicely offset by growth in the Legacy Rockland book. Moving to the deposit side of the balance sheet, the story is equally positive. First, specific to the Enterprise acquired balances, the third quarter results reflected a decline of approximately $80 million. However, only 30 million of that relates to relationship balances, while 50 million reflected the payoff of a maturing brokered CD. And similar to the loan activity, the Legacy Rockland deposit organic growth more than offset the enterprise related reductions, Resulting in approximately 1% combined annualized growth quarter. Switching gears to asset quality, the quarterly results capture a few different moving pieces related to the allowance for loan loss and provision levels. High level net charge off activity was only $1.8 million for the quarter or 4 basis points on an annualized basis and overall asset quality metrics remain strong. To provide a little more color on the reported results, the allowance for loan loss increased $45.7 million for the quarter, which includes $34.5 million of day two provision on non PCD acquired loans, $9 million of carryover allowance on acquired PCD loans and $4 million of core provision less charge off activity. Total non Performing assets at September 30th are 0.35% of total assets and include approximately $25 million of acquired NPAs from Enterprise and though new to non performing activity was up slightly from the prior quarter, no material loss exposures were identified in those recent downgrades. Rounding out the update on non interest related items, we are pleased to report that both non interest income and non interest expense are right in line with expectations following the Enterprise merger. On the fee income side, as Jeff just mentioned, it's worth re highlighting that the merger brought over an additional $1.4 billion in assets under administration and with the current quarter activity, total AUA grew to $9.2 billion as of September 30th. On the expense side, I will highlight a few key items. First, we reaffirm our original guidance of achieving 30% cost saves on the acquired Enterprise expense base to be fully realized during the first quarter of 2026. Merger related expenses totaled 23.9 million for the quarter and were comprised primarily of severance related costs and professional fees. Amortization of intangible assets for the quarter was 7.3 million with 6.1 million related to the newly acquired intangibles from the Enterprise deal. And as Jeff mentioned in his comments, we are working through implementation efforts for a core system upgrade in May of 20. We had little impact from this in the third quarter expenses, though we do anticipate approximately 5 million of onetime cost to be incurred over the next couple of quarters. And lastly, the reported tax rate for the quarter stayed relatively consistent at 22.8%. I'll now just close out my comments with fourth quarter guidance only as I will plan to give full year 2026 guidance with our fourth quarter results in terms of both loan and deposit growth, we anticipate a low single digit percentage increase off the September balances regarding asset quality. As I've been stating, we still do not see any pervasive issues across segments and as Such provision will continue to be highly driven by developments of individual commercial credits. Regarding the net interest margin, we reaffirm and anticipate 44 to 6 basis points of expansion on an adjusted basis which excludes bone accretion impact, which as I noted before can be volatile on a. Quarter to quarter basis. For non interest income we estimate flat to a low single digit percentage increase off the third quarter results. And for non interest expense, we anticipate total core expenses, excluding merger related costs and one time conversion upgrade costs to decrease by approximately $2 million. This decrease represents a portion of the remaining enterprise cost saves expected to be. Realized as some temporary salary costs will. Extend into the first quarter. As I just alluded to earlier, with the enterprise core conversion behind us, we are ramping up efforts in preparation work for our upcoming core system upgrade, which we estimate will result in approximately 3 to 5 million of one time costs during the fourth quarter. And lastly, the core tax rate for the fourth quarter is expected to be in the 23% range, further impacted by any one time adjustments associated with finalizing the 2024 tax returns. That concludes my comments and with that we'll now open it up for questions.

OPERATOR - (00:21:07)

We will now begin the question and answer session. To ask a question, you may press star then 1. On your touchtone phone. If you're using a speakerphone, please pick up your handset before pressing the keys. If at any time your question has been addressed and you would like to withdraw your question, please press Star then two. At this time we will pause momentarily to assemble our roster. The first question comes from Steve Moss with Raymond James. Please go ahead.

Steve Moss - Equity Analyst - (00:21:38)

Good morning guys. Nice quarter here and definitely a lot of moving pieces. Maybe just one thing to start here. I noticed in the presentation materials you guys had said there was good CNI growth. Just wondering if you could quantify that number here. Is it kind of hard with the merger noise and then also just talk about the loan pipeline.

Jeff Tangle - Chief Executive Officer - (00:22:01)

Yeah, so the CNI growth has been, as I said in my comments, really a function of we're really good at what we do and we've been doing it a long time, but it's really been in kind of the lower middle market and so we've continued to make progress there. As I mentioned, in some of our legacy markets like Plymouth county, we've changed the incentives of the bankers there to incent more CNI than cre. And you know, with the balanced scorecard, CNI usually checks more of those boxes like with deposits and treasury management and such. So. So we think that's part of it. And then we had, as I mentioned, the last couple quarters, we hired somebody to lead our effort in the middle market and in some of our specialty businesses. And he's had an immediate impact. And the loans that his groups and that he are responsible for are all cni and they tend to be a little bit bigger than some of the things we've done historically. And so that's really what's driving the, you know, the CNI growth that we've been seeing over the, you know, the last quarter or two. With regard to the pipelines, I'd say they're, they're pretty healthy. I mean, we haven't seen a, you know, dramatic increase or decrease. I think they've been somewhat stable with where they've been in the past, you know, obviously, kind of with the caveat that, you know, as you clear out portions of your pipeline with closings, you know, you got to rebuild it a bit. So we've been experiencing some of that quarter to quarter, but overall I think they've been pretty healthy.

Steve Moss - Equity Analyst - (00:23:38)

Okay, appreciate that color. And just curious, where is loan pricing for you guys these days?

Jeff Tangle - Chief Executive Officer - (00:23:46)

Yeah, I mean, still on a spread basis, Steve, you know, we stay disciplined. We're still looking to get above 200. Basis points on a spread, especially on. The C and I side, given where rates are today. As you can expect that that tends. To lead you to around 6% low sixes. So we're always looking at staying disciplined to get the appropriate spread over whatever term we're funding. Okay, Steve, one other comment maybe on our CNI exposure, since I know it's a topic that will probably get asked about later, is none of the growth that we're talking about in CNI is coming in the Non-Depository Financial Institutions space. So we don't have any, you know, specialty businesses that are geared to that space or, you know, have much, you know, in the way we have a, you know, a couple of one off, you know, relationships with leasing companies where we provide a line to them, but it's incredibly modest and we don't have any of our initiatives pointed at that space. So all of the CNI growth that we're talking about is all eastern Massachusetts and it's all, you know, kind of middle market companies.

Steve Moss - Equity Analyst - (00:24:57)

Right. And then just kind of curious here in terms of, you know, the on the office side of things, you know, a stable quarter, I guess, kind of how seems to characterize it for office. Just kind of curious, you know, how are you guys thinking about, you know, resolution here? Are you guys feeling better in Terms of office credit, you know, there's obviously a few, a decent number of classified loans coming to maturity next year. In particular, just kind of curious if you have any updated thoughts as to what you're seeing and you know, resolution on the criticized and classified.

Jeff Tangle - Chief Executive Officer - (00:25:37)

Yeah, so I'll start and then Mark, you can, you can comment. I would say in general I feel better today than I did six months ago. And part of that is we've resolved, you know, several of the larger problems we've had. And part of that is when I sit through a lot of the meetings where we're talking about these credits, I think the general feeling I walk away with is we still have work to do, so we're not out of the woods yet. But it feels like there's a good number of the work we're doing with these loans where we expect a positive resolution or a positive outcome in part because the sponsors working with us, you know, we're reaching middle grounds on this. You know, we're providing them time to get the asset they own maybe in better shape and they're providing us with, you know, money or a master lease or what have you. So there's a, there's a bunch of different ways to get to that point, but I would say overall, I feel positive that's not something I could put numbers to, but it's just a general feeling.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:26:40)

Yeah, I don't have too much more to add, Jeff, outside of, you know. When you look at, as you were indicating to some of the practical implications of what's coming due over the next couple of quarters, it's really concentrated in just a handful of loans and you know, to be honest, a couple of. These are trending in the right direction. Where, you know, there's potential for upgrades of risk ratings and good resolution. If there is, you know, a little. Bit of an uncertainty, you're certainly not. Seeing the loss exposures that we experienced earlier in the quarter. So I think from that perspective it feels like true losses and provision expectations. Feel much more contained.

Steve Moss - Equity Analyst - (00:27:20)

Okay, that's great. And maybe just one last one for me and I'll hop back in the queue. But you guys sound a bit more constructive on commercial real estate balances and definitely talking about a better C9 loan pipeline. And I know, Jeff, you've been talking about more organic growth for a little while now. Historically you guys have done mid single digit type, I'm sorry, low single digit type loan growth. Could we maybe see something a little better next year given what kind of sounds like things are shaking out.

Jeff Tangle - Chief Executive Officer - (00:27:56)

Yeah, I think we could if the trends continue here and we get our enterprise bankers continuing on the same path that they changed. They just demonstrated in the first quarter that we've owned them. I feel like kind of if I were to bracket it kind of low to mid single digits, so I think previously we would have said low single digits. So I don't think we're ready to put a stake in the ground and say this is what we think the number's going to be. But I think we feel pretty good about it.

Steve Moss - Equity Analyst - (00:28:31)

Great. I appreciate all the call here and I'll step back in the queue. Nice quarter. Thanks.

Jeff Tangle - Chief Executive Officer - (00:28:35)

Thanks.

OPERATOR - (00:28:38)

The next question comes from Mark Fitzgibbon with Piper Sandler. Please go ahead.

Mark Fitzgibbon - Equity Analyst - (00:28:44)

Hey guys, Happy Friday.

Jeff Tangle - Chief Executive Officer - (00:28:46)

Hey, Mark.

Mark Fitzgibbon - Equity Analyst - (00:28:48)

Mark, first question I had for you. Is your guidance on the margin of four to six basis points of expansion in the fourth quarter. Does that assume one or two Fed rate cuts?

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:29:01)

Somewhat moot to Fed cuts, I guess I would say, Mark, because you know, we're, as I mentioned in the, in. The call, I really feel good about our ability to neutralize any Fed cuts pretty quickly. So I would suggest that similar guidance regardless of the Fed action.

Mark Fitzgibbon - Equity Analyst - (00:29:18)

Okay. And then secondly, now that you've marked, you know, the securities portfolio of Enterprise, you know, any plans to kind of restructure that?

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:29:30)

Probably not at this point. I mean, not that it's about a. Reporting answer here, but you know, I think we view that as now being market securities. So whether we sell those off and replace with new securities, I think you're in the same position. So it's asset classes we're comfortable with. We're comfortable with the total book of. The securities portfolio and you know, the. All in now yield on that book is certainly a lot better. So I don't feel strongly there's any. Reason to restructure that at this point.

Mark Fitzgibbon - Equity Analyst - (00:30:04)

Okay. And then I wonder if you could give us any color on the 16.8 million of new non accruals. Any, you know, particular. Is it concentrated in a couple loans? What type of loans? Anything you could share with us?

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:30:19)

Sure, yeah. It's actually really only three loans greater than a million dollars in that number. The largest being about a $4.5 million construction loan that came over with the Enterprise acquisition. That's a, you know, it's a fairly benign story there in terms of what we expect from, you know, probably hopefully no loss. This was a construction loan that was. Under an agreement and had just been. Delayed and kind of pushed out, that. PNS has since expired. But the Interest is still there, and. We'Re hopeful and feel pretty optimistic that, you know, there is a sale that will get paid out in full on that. So that's a $4.7 million loan. That was the biggest of them. You know, after that you dropped to a million six and a million one. One of those being a residential loan. That appraisal is as well in support of the outstanding balance. And then it's just a handful of smaller stuff. So, you know, I know the number. Ticked up a bit from the prior. Quarter, but, you know, we really don't see any loss exposure in that bucket at this point.

Mark Fitzgibbon - Equity Analyst - (00:31:29)

Okay. And then I noticed you bought a little bit of stock back this quarter. An average price like 64 and change. How do you think about the tangible book value dilution from buying it up here? I'd call it, you know, 140 or 145 of. Of tangible book value.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:31:44)

Yeah, I mean, it's always a valuation consideration. You know, certainly we're always a bank. That'S sensitive to tangible book dilution. But at the same time, it really comes down to do we feel the bank's appropriately valued and what's the right. Level to be buying at? So I, you know, I think it's. It's something we're going to continue to. Reassess at what ranges will tear up activity. I'd like to suggest we will continue to stay active, but we'll just revisit that over the next month or two and see what the right levels are to keep buying at.

Mark Fitzgibbon - Equity Analyst - (00:32:24)

Okay. And then lastly for you, Jeff, I was curious, given how friendly the regulatory environment seems to be for MA these days, what are your thoughts about doing another transaction and would you look at all sort of further afield from what you have traditionally?

Jeff Tangle - Chief Executive Officer - (00:32:45)

Yeah. So I guess I would point back to the last couple quarters and our posture hasn't really changed, which is not really interested or focused on M and A at the moment. We're very focused on organic growth and getting our company positioned to continue to be a good earner and the integration and conversion of enterprise. And just because the conversion is behind us, that doesn't mean our work is done. So we still have a lot of work to do making sure that continues to be a good story, the conversion I'm speaking of. And then we still have a lot of integration activities going on in order to synergize the enterprise franchise with the rest of our franchise. So message hasn't really changed in my mind. Thank you. Thanks, Mark.

OPERATOR - (00:33:43)

The next question comes from Lori Hunsicker with Seaport Research. Please go ahead.

Lori Hunsicker - Equity Analyst - (00:33:50)

Yeah. Hey, good morning. So Jeff, I just wanted to start by asking a question that I think you largely answered but I just want to hear it because it's so great. NDFI exposure is basically nothing.

Jeff Tangle - Chief Executive Officer - (00:34:03)

I mean to the extent you want to call a couple of local leasing companies where we have some exposure to, you know, but beyond that is really. It's negligible. It's not hasn't ever been really a focus of ours. Isn't today we don't have any businesses geared towards that sector of the economy.

Lori Hunsicker - Equity Analyst - (00:34:25)

Great. Okay. And then office just circling back to that. So the 42.9 million of criticized that you've got maturing in the fourth quarter. I guess how much of that came from EBTC? So it's marked or how should we think about that piece? It's up from where you were last quarter. But obviously last quarter didn't include ebtc. Is there any color you can give us around that 42.9 criticized office maturing in fourth quarter.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:34:53)

Yes. You've seen this now play out on. A few loans I think over the last couple of quarters here, Laurie. Those were primarily the same two loans that we talked about as maturing last quarter. We entered into a couple of short term extensions as we were working through more permanent resolutions. So happy to report on one of those loans which is a $27 million relationship that was just recently approved for a new two year renewal, you know, with some injected equity as well. The projected debt service coverage looks very strong. So that property has morphed into a much better position and was just recently extended the other remaining balance. So there's really only two notes that make up that 42 million. The other one is likely to be sold. We're entertaining that right now. The offer we see on the table falls just a little bit short but nothing of a material nature. So we're hopeful for a resolution there as well. But. That one's just potentially a pending sale.

Lori Hunsicker - Equity Analyst - (00:36:05)

Gotcha. And that's 16 million.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:36:07)

That's about 16 million. Correct. There's another couple million dollars related to that relationship that is not in that number. That is exposure to the same borrower. But the office exposure is only 16 million.

Lori Hunsicker - Equity Analyst - (00:36:21)

Gotcha. Okay. And then it looks like your office non performers down to 22 million. That's great. That's just that class A office Nic, that maybe is going to go back on performing status here in the next one or two quarters. Can you just help us think about that one Any updated information.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:36:43)

That one. Would not be returned. They have a essentially payment free period for quite some time now heading out into 2026. Aware of the. Even though it's technically performing under the. Modification, we're of the opinion that we would not restore it back to accruing until we see cash flow resuming. So that's going to stick around on. NPA for a bit unless there's a path to a full resolution through another channel. But if it stays as is, it'll just, it'll. It'll be on payment deferral for quite some time.

Lori Hunsicker - Equity Analyst - (00:37:17)

Gotcha. Okay. And that, that still is 22 million, is that right?

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:37:21)

It is still 22 million. Yep. That is the one. That's just one. One loan.

Lori Hunsicker - Equity Analyst - (00:37:26)

Okay, great. Appreciate all the details you give on office. Okay, so maybe jumping over to margin. What, what was your spot margin?

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:37:37)

Spot margin for September, excluding loan accretion. I think is the appropriate number to give you. That was 3.57%.

Lori Hunsicker - Equity Analyst - (00:37:48)

Okay.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:37:50)

Excludes the bond accretion. Back to maybe Mark's question earlier. We view that as the core margin now or what we refer to as our adjusted margin. So that is inclusive of the bond pickup we got with Enterprise. But I will continue to isolate the loan accretion as that can be a bit lumpy. Perfect. Okay. And then I do appreciate that loan accretion income is lumpy. You know, initially, obviously Your guide was 18 basis points. You had less dilution. The tangible book on the deal, which was amazing, but obviously less accretion. I mean, and I know it can jump around, but thinking about it like 8 basis points, give or take on margin, is that the right way to be thinking about it? To be candid, Laurie, I think it'd. Probably move up a bit from there. I don't want to predict an exact number, but you didn't see a lot of payoffs this quarter, which typically can accelerate some of the marks. So I would expect that to move north a bit. I just don't want to pick a number. I think it's important to Note though, the 18 basis points I think that you were referring to was also inclusive. Of the securities accretion as well. So that's five basis points of the 18. So I think if you're isolating just the loan mark, that would have originally thought to be 13 basis points or so you may see a quarter where it actually is in that range or you may see a quarter like you saw here. So I think you're going to see. I think you will see Volatility between, you know, 10, 13 basis points on a given quarter, if that makes sense.

Lori Hunsicker - Equity Analyst - (00:39:29)

Okay, that's helpful. Okay. And then just jumping over to expenses. So by my math, you got one time charges left of 32 million. Is that right or is there a better number?

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:39:43)

The $61 million we originally modeled, a. Lot of that actually went through Enterprise. I shouldn't say a lot, but about 22 million of that went through Enterprise's books in the second quarter. They were change of controls. That was pushed through on their side prior to close because they were change of control contracts and the accounting nature suggested it was their expense. So 22 of it already went through enterprise. We've incurred about 27 or 29 year to date. And based on the revised estimates, I'm probably looking around an $8 million number. 8 to 10 million in the fourth quarter. Oh, that's great. Finish it off.

Lori Hunsicker - Equity Analyst - (00:40:28)

Okay. And that finishes it. Okay, good. And then if we think, you know, to your point that, you know, core expenses here increased 2 million, ex merger, ex system upgrade. I mean, I guess if we sort of fast forward and said we would be looking to a clean quarterly run rate on X, how should we be thinking about that number?

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:40:52)

Yeah, it's a good question. You know, I will reserve formal guidance for 2026 till next quarter. But I think if you just look at the third quarter, you know, round. It to 137 million of what I. Would call core expenses, excluding M and A will, we're pegging additional cost saves of about 2 million. That gets you to 135, you know, fully baked. Cost saves will probably get a little better than that. We're going to go through the budget process and strategic planning in the next couple months. I wouldn't suggest there's meaningful increases by any means coming, but I don't want to pick a new number yet for 2026. But I don't think you're going to see it move too far north from, you know, that map that I was just suggesting, which is about a 135. Per quarter type number.

Lori Hunsicker - Equity Analyst - (00:41:45)

That's great. Super helpful. Thanks for taking my question. No problem.

OPERATOR - (00:41:48)

Thanks, Lori.

David Conrad - Equity Analyst - (00:41:51)

The next question comes from David Conrad with kbw. Please go ahead. Hey, good morning. I was hoping you could help me. Out a little bit with the securities portfolio. If I promise this will be the last time that I'll ask it. But I was wondering if you can kind of split out the kind of legacy with the enterprise book. In other words, you went from 232 to 284. Just wondering what the yields are on the marked enterprise side. And then what, what kind of improvement from the 232 on the legacy side and kind of what's the new investment run rate you're getting there? So I'm trying to kind of figure out where the cash flows are going and where the yield can improve, if that makes sense.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:42:37)

It does. I may not have all the pieces. For you, so I may need to follow up. But, you know, I would peg the. Yield on the acquired book in the. Low 4% range and I can follow up with an exact number there. But I believe the discount mark that you're seeing accrete in essentially brings that piece of the portfolio into the low fours, which is consistent with what we're replacing runoff of our legacy securities at with new securities. And that's the lift you're seeing on the Rockman side. So, you know, the cash flows we're. Anticipating on our book, I guess on. The combined book going forward is about 700 million in 2026. I guess technically a portion of that is already at market rate because if it's enterprise related, it's been marked up to the 4% range. But a good portion of that will be on average probably one and a half, 2% coupons that are being replaced at 4% yields. And that's, you know, that's a piece of that overall margin expansion that we've. Been talking about pretty consistently now for a few quarters. That four to six basis point range. Is because, you know, a basis point or two of that is because of the securities repricing that we're seeing.

David Conrad - Equity Analyst - (00:44:03)

Okay, perfect. And then following up with the earlier comment question from Steve on loan yields, I think that was more directed towards cni. Maybe the belly of the curve has come in a little bit, maybe more than I thought. But on the new crew, is there a difference in kind of the new money yield you're looking at there?

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:44:25)

Not much, David, where I think fixed rate free is probably penciling out somewhere around there. I'm sure we're seeing some competition get. Below six, given, as you mentioned, the contraction at that part of the curve. So I'm not suggesting we're not doing deals that might be slightly under 6, but it's going to be right around probably 6%. We are seeing pretty modest pickup and swap activity. I think that's back on the table for borrowers to be thinking about. That's a product we've always been very comfortable with. So you saw a bit of an uptick in the Third quarter fee income. As it relates to swap fees. So again, swap pricing I wouldn't suggest is that far off. It's just, I think Bar is thinking about that a bit more now as well.

David Conrad - Equity Analyst - (00:45:22)

Got it. Okay, perfect. Thank you. Appreciate it.

OPERATOR - (00:45:25)

Okay, thank you. Again. If you have a question, please press Star then one. We do have a follow up from Steve Moss with Raymond Jean. Please go ahead.

Steve Moss - Equity Analyst - (00:45:39)

Two calls for me, guys. In terms of the balance sheet, you guys have a reasonably healthy cash position here. Been running it for a little bit. Just kind of curious if there's any thoughts on deploying some of that into securities here and maybe shifting the mix given Fed rate cuts or just any thought process around that.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:46:02)

Yeah, yeah, it's a good question. I mean, I think as the balance. Sheet has grown, there's certainly a slightly elevated cash position that we believe is appropriate just from a liquidity management standpoint. But I do think there's opportunity to put a little of that back into securities. You know, I think right now we're. Comfortable with the current level. As we work through the acquisition, we get a bit more visibility into what. Loan growth expectations look like. So I'm not feeling antsy to rush. To put that cash to work. I really would like to see what the loan demand looks like, obviously how deposits play out post acquisition. So sitting on a little bit of excess cash feels, feels appropriate right now.

Steve Moss - Equity Analyst - (00:46:53)

Okay, appreciate that. And then on, on capital here, you guys are almost at a 13% CET1 ratio. Kind of curious, you know, how are you thinking about a longer term target and you know, given, given good profitability in and where credit is these days, could you be a little bit maybe more aggressive on the buyback? I heard your answer on TBV buying back, but it seems like you have room here.

Mark Ruggiero - Chief Financial Officer and Head of Consumer Lending - (00:47:20)

No, it's a fair question. Certainly. I think optimal levels of CET for us in this environment, I would certainly be comfortable at 12% CET1.8.5 to 9% tangible capital. And you're hitting the nail on the head. That suggests there's opportunity to continue to engage in buyback activity to work that down. So that would require a lot of buyback, I think, to be realistic there. So it's something that we understand and appreciate. Ideally, we would love to be able to take advantage of these great new. Markets that we're in with enterprise and grow into that capital growth will need. To be driven by good core funding. I think that's going to be, you. Know, a lot of what our mentality will be. So if we, if we can find better growth because we're getting good deposits and good funding. I prefer to grow into that capital. If growth stays, you know, in that low to mid single digit range, I think buyback is certainly a tool that we should be exploring more.

Steve Moss - Equity Analyst - (00:48:34)

Right. All right. That's everything from me. Thanks. Thanks, Steve.

OPERATOR - (00:48:39)

Thank you. This concludes our question and answer session. I would like to turn the conference back over to Jeff Tangle for any closing remarks.

Jeff Tangle - Chief Executive Officer - (00:48:49)

Thanks. We appreciate your interest in INDB and everybody have a great day. Thank you.

OPERATOR - (00:48:58)

The conference has now concluded. Thank you for attending today's presentation. You may now disconnect.