Independent Bank Q2 2025 Earnings Call Transcript

Quartr
Provided by Quartr
July 18, 2025

Key Takeaways

  • Positive Sentiment: Reported GAAP net income of $51.1 million and diluted EPS of $1.20 (adjusted EPS $1.25), with ROA of 1.04% and ROTCE near 10%, while tangible book value rose 2.1% sequentially.
  • Positive Sentiment: Company announced a $150 million stock buyback plan to opportunistically repurchase shares and enhance shareholder value.
  • Positive Sentiment: Closed the acquisition of Enterprise Bank on July 1, adding ~$4.1 billion in loans and $4.4 billion in deposits, with integration on track ahead of an October system conversion.
  • Positive Sentiment: Commercial & industrial loans grew 3.4% in Q2 and deposit costs held at 1.54%, driving a net interest margin of 3.37% and Q3 margin guidance to the mid-3.6% range.
  • Negative Sentiment: Despite a 35% reduction in non-performing assets, CRE concentration is projected to rise to 310%–315% post-acquisition, with a multi-year plan to lower it to 290% by year-end 2027.
AI Generated. May Contain Errors.
Earnings Conference Call
Independent Bank Q2 2025
00:00 / 00:00

Transcript Sections

Skip to Participants
Operator

Good day and welcome to the INDB second quarter 2025 earnings conference 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 your telephone keypad, and to remove yourself from queue, please press star then two before proceeding. Please note that during this call we will make forward-looking statements. Actual results may differ materially from those statements due to a number of factors, including those described in our earnings release and other 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.

Operator

Information about these non-GAAP measures, including reconciliation to GAAP measures, may be found in our earnings release and other SEC filings. These SEC filings can be accessed via the Investor Relations section of our website. Please also note today's event is being recorded. I would now like to turn the conference over to Jeff Tengel, CEO. Please go ahead, sir.

Jeff Tengel
CEO at Rockland Trust

Thank you. Good morning and thanks for joining us today. I am accompanied this morning by CFO and Head of Consumer Lending Mark Ruggiero. We had an eventful second quarter. We closed on the Enterprise transaction July 1st. We sold 2 of our large NPAs, we signed a lease on a new headquarters building, posted solid results, and continue to make progress on a number of our strategic initiatives. In addition, we just announced a $150 million stock buyback. Results for the second quarter reflect better than expected core NIM performance, solid C&I loan growth, strong deposit growth, lower credit costs, which were partly offset by higher expenses and a continued runoff in the CRE portfolio. Our PPNR return on average assets was 1.53% on an operating basis, and our tangible book value improved 2.1% from the first quarter and 8% from the year-ago quarter.

Jeff Tengel
CEO at Rockland Trust

As we signaled last quarter, we were successful in exiting our largest nonperforming loan as well as another of our prior quarter's top five problem loans. This brought nonperforming assets down 35% from the first quarter. Unfortunately, we had one other office-related nonperforming loan we thought would be resolved in the second quarter, but the deal fell through and is now being remarketed for sale. While we are pleased with the progress we have made in resolving several of our problem office loans, we still have work to do. We continue to work constructively with our sponsors to find mutually agreeable solutions from a business perspective. While the degree of economic uncertainty has improved, the combined impact of tariffs and other potential federal government actions remain unclear, though it remains too early to tell what the true impact of the tariffs will be.

Jeff Tengel
CEO at Rockland Trust

Our customers are moving cautiously through the plans they had established. The lack of certainty is causing them to pause any significant expansion or growth initiatives now as they assess the economic landscape. I would note there are many provisions in the recently passed legislation that are beneficial to the business community and could favorably impact future loan demand. We made solid progress on several of our key strategic priorities in the second quarter. We continue to reduce our commercial real estate concentration. C&I loans were up 3.4% in the second quarter. Conversely, CRE and construction loan balances were down 1.7% due to normal amortization and the intentional reduction of transactional CRE business. We've talked in the past about getting our CRE concentration below 300%. At 6:30 our CRE concentration was 274% due to the sub debt raise and contraction of pre balances.

Jeff Tengel
CEO at Rockland Trust

However, the closing of Enterprise will move our concentration back up to between 310% and 315%. Our current expectations are to get this ratio to 290% by year end 2027 through amortization and payoffs. We will also actively pursue loan sales where we can, which may accelerate a reduction in this ratio. We've also spoken in the past about our desire to grow C&I in part to reduce our dependence on CRE and to drive more deposit and fee income growth. I want to spend a few minutes providing a bit more detail on how we are going to accomplish that. It starts with clearly defining the segments we are going to participate in and feel we can deliver the historical Rockland Trust client experience. The first segment is what we call community banking.

Jeff Tengel
CEO at Rockland Trust

This segment is comprised of generalist relationship managers who market to both C&I and CRE customers and prospects. It is the ballast of the commercial bank and a segment we excel in. The average loan size is a little over $1 million. It is the legacy Rockland Trust you are accustomed to. C&I customers are typically between $5 million and $50 million in revenue and credit needs are generally less than $10 million. In 2025, Greenwich named Rockland Trust the best bank in the Northeast for overall customer satisfaction and likelihood to recommend. In this segment, the Enterprise franchise fits squarely in this space. Growth in this segment will come from taking market share and doing more with our existing customers. The next segment is middle market and specialty business. This segment is comprised of two groups.

Jeff Tengel
CEO at Rockland Trust

The first group is focused on Massachusetts C&I companies where the revenues are between $50 million and $500 million and a team that has several industry verticals to include asset based lending, dealer finance, franchise finance and security alarm. I've mentioned in the past we recently hired a seasoned executive to lead these two groups who brings a demonstrated track record of success. He in turn has hired several people to round out the team and I'm very encouraged by the early activity we have moving through the pipeline. These two groups by their nature will have higher credit holds, typically between $10 million and $35 million and will enable us to grow our C&I business in a meaningful way. The third segment is our investment crew portfolio. This segment focuses on investment CRE professionals where the loan size is typically greater than $10 million.

Jeff Tengel
CEO at Rockland Trust

As we've said in the past, our goal here is to exit transactional CRE as quickly and as economically as possible while still serving our legacy client base. I know this is a drag on loan growth as we look to reduce our CRE concentration and we are actively looking at ways to accelerate that transition so we can return to a more active originations posture. Our goal is to be able to grow loans in the mid single-digit range, but until we can reduce our CRE concentration it's likely to be closer to the low single digits. That's why this remains a top priority. We closed our acquisition of Enterprise Bank on July 1st. Things are going extremely well. We've had great collaboration between the teams in the lead up to the close.

Jeff Tengel
CEO at Rockland Trust

As I've said previously, it feels like two puzzle pieces coming together and nothing we have seen today would suggest otherwise. We continue to work closely with our Enterprise counterparts as we plan the systems conversion that will occur in mid October. Of note, their business model is very similar to ours. Unlike previous acquisitions we have done, there are no branch closures, there's no commercial businesses we are exiting due to a mismatch in strategy and credit philosophy. I feel confident this will enhance shareholder value as we assimilate the company, realize synergies from a broader product set, and leverage a bigger balance sheet in the legacy Enterprise markets. Concurrent with the conversion of Enterprise into Rockland Trust core platform, we are preparing for our core conversion of the entire bank from Horizon to IBS scheduled for May of 2026.

Jeff Tengel
CEO at Rockland Trust

The move to a new platform within the FIS ecosystem will improve our technology infrastructure, enhance efficiency and scalability, and support the future growth of the bank. We prudently grew deposits in the second quarter which has been a historical strength of ours. Non-time deposits were up 3.6% year-over-year and 1.6% from the first quarter. In the second quarter, the cost of deposits was 1.54%. On highlighting the immense value of our deposit franchise, Mark will provide additional color on our deposits in a few minutes. Finally, our wealth management business continues to be a key value driver. We grew our AUA by 4% in the second quarter to $7.4 billion, driven mostly by market appreciation. Total investment management revenues increased 1.4% from the first quarter and nearly 4% from second quarter of 2024.

Jeff Tengel
CEO at Rockland Trust

This business works seamlessly with our retail and commercial colleagues to deliver a holistic experience that resonates with our clients. The breadth of these services provides one stop shopping for our clients that includes not only investment management but financial planning, estate planning, tax preparation, insurance and business advisory services. This full suite of products is a differentiating factor for our wealth business. We've had very positive initial conversations with numerous Enterprise wealth customers and believe like the rest of Enterprise Bank, its customer base is very similar to ours which will make the transition go smoothly. Enterprise adds approximately $1.6 billion in AUA to our platform and will offer additional cross sell opportunities with our broader product offerings. While we are pleased with second quarter results, I want to make very clear that we recognize our profitability metrics need to continue to improve.

Jeff Tengel
CEO at Rockland Trust

We are fortunate to have an enviable deposit franchise, a strong liquidity position and a robust capital base. Once we reduce our CRE office portfolio, we believe prudent expense and capital management together with continued core NIM improvement and the realization of the benefits of the Enterprise acquisition when coupled with the ongoing organic loan growth we are seeing in many of our businesses, we will begin to unlock the inherent earnings power of Rockland Trust. We have a skilled and experienced management team. We operate in attractive markets. We have a strong brand recognition, a broad consumer, commercial and wealth customer base and an energized and engaged workforce. In short, we have all the ingredients to return INDB to its historical premium valuation. On that note, I'll turn it over to Mark.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Thanks Jeff. I will now take us through the earnings presentation deck that was included in our 8-K filing and is available on our website in today's investor portal. Starting on slide 3 of the deck, 2025 second quarter GAAP net income was $51.1 million and diluted EPS was $1.20, resulting in a 1.04% return on assets, a 6.68% return on average common equity, and a 9.89% return on average tangible common equity, excluding $2.2 million of merger and acquisition expenses and the related tax impact. The adjusted operating net income for the quarter was $53.5 million or $1.25 diluted EPS, representing a 1.09% return on assets, a 6.99% return on average common equity, and a 10.35% return on average tangible common equity. The improved operating results reflect asset repricing benefit driving an improved net interest margin and contained loan loss provision.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

In addition, tangible book value per share increased by $0.99 during the quarter, reflecting solid earnings retention and a $0.28 benefit from other comprehensive income staying on capital. As Jeff highlighted, we recently approved a $150 million share buyback plan. This plan is in place to be opportunistic in buying back stocks and will be governed by three major tenets. First, the stock price will obviously be a key component in how aggressive we may or may not be in the market. Second, we will balance the timing and the pace of buyback activity while simultaneously working to reduce our CRE concentration to the target level that Jeff just highlighted. Lastly, the pace will also be impacted by ensuring we have adequate cash at the holding company to service our debt requirements.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

I'll now cover the key highlights of the second quarter results and then I'll address some updates regarding the July 1st closing of Enterprise Bank. Turning to slide 4, core deposit growth remains strong with period end balances up $218 million or 1.39% for the quarter, while average balances increased $116 million or 0.75%. The mix of deposits has stabilized with non-interest bearing DDA comprising 28.5% of total deposits at quarter end, while time deposits as a percentage of deposits decreased modestly to 17.1% with steady emphasis on core relationships within both the consumer and business segments. Net core households have increased for the 10th consecutive quarter, which has really served as the primary driver of our differentiated funding base.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Moving to slide 5, total loans increased modestly in the quarter and as Jeff just highlighted, our relationship banking strategic focus drove an increase in C&I balances of 3.4% or 13% annualized. Attrition in our transactional CRE balances was offset by balanced new originations and steady volume in both our small business and consumer real estate portfolios. As an update on asset quality, we'll move to slide 6, which reflects a few developments worth highlighting. First, total nonperforming loans decreased significantly from $89.5 million last quarter to $56.2 million at the end of the second quarter, or 39 basis points of total loans. In terms of an update on the biggest movers for the quarter, the acquired $54 million relationship that was charged down to $28 million last quarter was fully resolved in late June.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

The other positive development was the final resolution of a $7 million previously disclosed nonperforming office loan. Regarding the previously disclosed nonperforming syndicated office loan that is located in downtown Boston, the Bank Group executed a modification during the second quarter, restructuring that debt into multiple notes with a full payment deferral period through July of 2026. As a result of the modification, no additional loss was recognized and we expect this loan to stay on nonperforming status for the near term. Although we are certainly encouraged by the meaningful reduction in nonperforming loans, we recognize the environment remains uncertain. We acknowledge total criticized and classified loans experienced a bit of an uptick this quarter, but we are confident we can continue to proactively work through these loans as evidenced by the over $100 million reduction since last year levels.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

As a result of the moving pieces I just discussed, provision for loan loss in the second quarter was $7.2 million, reflecting modest adjustments related to individual credits and overall loan growth. Shifting gears now to the net interest margin, let's jump to slide 11 where you can see the reported and core net interest margin was 3.37%, reflecting minimal impact from purchase accounting and other nonrecurring items in the current quarter. The second quarter core net interest margin was higher than our previous guidance as we saw a slightly higher asset repricing benefit while also being able to move on some deposit pricing to extract another 2 basis points benefit from reduced deposit cost. In addition, the strong deposit growth allowed for the repayment of FHLB borrowings, further improving the margin while continuing to structure the balance sheet for a sustainable strong margin with very little wholesale borrowings.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Moving to slide 12, noninterest income increased modestly in the second quarter, reflecting solid wealth management income results, increased deposit-related fees, and outsized benefit from bank-owned life insurance. In addition, total expenses, when excluding merger and acquisition costs, increased 1.8% when compared to the prior quarter. Some key changes for the quarter include annual salary merit increases and director equity award grants, as well as increased check and fraud losses, timing on advertising expenses and legal loan costs. Lastly, the reported tax rate for the quarter was approximately 22.3%. I'll now shift gears and provide some insight into the Enterprise acquisition. Though we are only 18 days out from the closing, we are able to provide some updates regarding a few key deal metrics. First, excluding any fair value adjustments, we acquired approximately $4.1 billion of loan balances and $4.4 billion of deposits.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Given the stock price at closing, the book value of the net assets acquired, and the yield curve position at the time of closing, we now anticipate the deal to be approximately 8%-9% dilutive to tangible capital on day one, inclusive of anticipated one-time merger costs and the non-PCD loan double count impact. Given that longer-term rates have contracted a bit since the time of announcement, this would suggest slightly lower tangible capital dilution than expected, with the trade-off being modestly lower earnings accretion with no material impact on tangible book value earned back period versus original expectations. In addition, we recognize that the FASB has issued proposed guidance that would effectively eliminate the non-PCD double count.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

However, it is anticipated that the final guidance will not be promulgated until later in the year, and as such, we expect to close and report our third quarter results with existing PCD and non-PCD treatment. Lastly, with the core conversion scheduled for mid-October, we expect to recognize full cost save synergies during the first quarter of 2026, which we reaffirmed to be approximately 30% of the Enterprise expense base. In closing out my comments, I'll turn to slide 16 where we will now focus on next quarter guidance only. Given all the moving pieces of the recent merger closing in terms of organic loan growth, we anticipate a low single-digit percentage increase on a combined basis for organic deposit growth.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Past experiences suggest we may see some modest level of deposit attrition from the acquired balances, and as such we are estimating flat to slightly down combined deposit balances. Regarding asset quality, we still do not see any pervasive broad based issues across segments, and as such provision will likely continue to be highly driven by developments of individual commercial credits. For noninterest income, we estimate a low single-digit percentage increase off of the combined results, and for noninterest expense, as I just alluded to a little while ago, we will expect to see a flat to low single-digit percentage increase on the INDB standalone results, which includes some level of costs associated with our 2026 core system migration. Regarding the Enterprise expense base, we should realize some modest level of cost saves in the third quarter.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

However, we will refine the assumptions over the timing and extent of full cost saves as we work through the second half of the year. Regarding the net interest margin, we provided a revised chart on slide 17 to show the path of what is expected for continued margin expansion from both the core INDB and Enterprise results along with the anticipated lift from purchase accounting, and this indicates we would peg the third quarter margin to be in the mid 3.60% range. As a reminder, the purchase accounting estimates are based on the preliminary work that has been completed to date, as the fair value marks have not been fully finalized at this point. Lastly, in closing out the guidance, the tax rate for the quarter is expected to be in the 23% range. That concludes my comments, and with that, we'll now open it up for questions.

Operator

Thank you. If you'd like to ask a question, please press star then one on your telephone keypad. If your question has already been addressed and you'd like to remove yourself from queue, please press star then two. Today's first question comes from Steve Moss at Raymond James. Please go ahead.

Operator

Hey, good morning, guys.

Operator

This is Thomas on for Steve. Thanks for taking my question. Hey Jeff, where were new loan originations during the quarter? Maybe can you speak to some.

Operator

Of the competitive dynamics you're seeing there.

Operator

How those dynamics are impacting loan pricing and demand?

Jeff Tengel
CEO at Rockland Trust

We've seen good loan originations across most all of the segments I mentioned. Obviously, we're being more conservative with respect to our CRE portfolio, but whether it's in some of the specialty businesses or just our core middle market and the commercial segment I just described, I wouldn't say it's been more heavily weighted in any of the different segments. It's been pretty broad based. The competitive landscape just continues to be a challenge. There's an awful lot of banks that are, I think, similarly interested in growing their C&I portfolio. I think it's particularly keen there.

Jeff Tengel
CEO at Rockland Trust

I would also tell you, even within the commercial real estate space, we're starting to see some of the banks that maybe a year ago were really not interested in commercial real estate at all kind of tiptoe back into the market and begin to get a bit more aggressive in the commercial real estate space.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

I'll add from a yield perspective, Thomas, that on the commercial side, we saw second quarter closings in the high sixes, probably in the 6.70%-6.80% range, and on the consumer book, a bit lower, probably mid sixes.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Got it.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Okay, thank you. One more for me. Your small business lending, you.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

It continues to be a bright spot for you guys. Can you just talk about maybe a little bit why you've seen.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

been much success there in recent years.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Do you expect that to continue?

Jeff Tengel
CEO at Rockland Trust

We do expect it to continue. I'd start there. It's really an extension of what we see in our core business. We have really long-time Rockland Trust bankers who've been doing this for a while. They are very well known in the market and are very active. We have a centralized underwriting unit that enables us to turn loan requests around very, very quickly. The combination of those two things I think is really powerful. Because we've been at it for an awfully long time and we have a streamlined process, I think that enables us to be a lot more nimble than many of our competitors.

Jeff Tengel
CEO at Rockland Trust

Okay, that's great. Appreciate all the color there.

Jeff Tengel
CEO at Rockland Trust

Congratulations on the quarter.

Jeff Tengel
CEO at Rockland Trust

I'll step back.

Jeff Tengel
CEO at Rockland Trust

Thank you.

Jeff Tengel
CEO at Rockland Trust

Thank you.

Operator

Thank you. Our next question today comes from Mark Fitzgibbon with Piper Sandler. Please go ahead.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

Hey, guys.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

Good morning. Happy Friday.

Jeff Tengel
CEO at Rockland Trust

Hi, Mark.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Hi, Mark.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

First question. Mark, just to follow up, you're suggesting the third quarter margin is going to be something in the mid-3.60%s, even with some deposit runoff.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

You think, assuming the Fed cuts in.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

The back half of the year, we'll see the margin gradually rising. Would that be fair?

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

That is fair, yeah. I think we're really positioned pretty well on the short end of the curve. If there's a Fed cut, I think we would neutralize the impact on our asset downward pressure, and we'd be able to move on deposits to essentially negate that. As long as the longer end of the curve stays elevated, that's been the big driver of the margin expansion you've been seeing.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

Okay.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

Yesterday, two other large New England banks came out and essentially said on their calls that the worst is behind for credit. It didn't sound like you all were saying that in your comments about credit. Would you agree with that statement that those other two banks made that the worst is behind here on credit?

Jeff Tengel
CEO at Rockland Trust

Honestly, Mark, it's hard to tell because things are so property specific. I'd like to think the worst is behind, but I'm not ready to call the ball on that. As I said in my comments, we feel really good about the progress we've made and we're continuing to make progress. We're working constructively with all of our borrowers, including the ones that are a bit stressed. I'm not sure that I would say that we're out of the woods.

Jeff Tengel
CEO at Rockland Trust

I guess as I think about it, we may be past the worst in terms of an inflection point, but, you know, we're still working through some of the challenges we have.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

Just with respect to that, I think this quarter you made one large loan modification. Could you share with us what that modification looked like, what the term changes were? Just give us a sense for how those are progressing.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Are you referring to the large syndicated downtown Boston loan that I alluded to in my comments, Mark? Yes, yes. This is one we've talked about now, I think, for the last couple of quarters that had reached maturity. This is a much larger syndicated deal where we are one of seven or eight banks in the deal. We had anticipated that this would be coming to a point where the bank group would be working with the borrower, who's a very strong sponsor, to find some form of modification. Where the bank group landed in this case was to essentially restructure this into a note A note B structure, whereby the note A loan is representative of evaluation and expected debt service coverage to support the appropriate metrics. The note B structure is one that I think is where there's to be seen impact going forward.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Because of that modification, some of the concession, there was essentially no cash payments until mid-2026. Even though they're technically performing under the modified terms, we will not suggest this is a loan that would come back on accrual status anytime soon.

Jeff Tengel
CEO at Rockland Trust

That was done so that they could. The sponsor is putting money into this property in terms of lease up and TI. That's really what we're waiting for, as that unfolds, it'll get fully leased up, the debt service coverage and the cash flow will improve. At some point down the road, we would expect to be able to return it to performing status.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

Great.

Mark Fitzgibbon
Mark Fitzgibbon
Head of FSG Research at Piper Sandler

Thank you.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Welcome.

Operator

Thank you. As a reminder, if you'd like to ask a question, please press star then one. Our next question today comes from Laurie Hunsicker with Seaport Research. Please go ahead.

Laurie Hunsicker
Laurie Hunsicker
Senior Analyst at Seaport Research

Yeah, hi. Good morning. Just sticking with Mark's question, I just want to make sure. The large loan modification, that's about $22 million, or is there a refresh balance?

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Yep, still that balance, Laurie.

Laurie Hunsicker
Laurie Hunsicker
Senior Analyst at Seaport Research

Got it. Okay. Assuming that the modification, et cetera, works, just remind us, what typically is the timeframe for returning it to performing status? Is it sort of 12 months out? Assuming it.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Our policy is six months of performance. We would be looking for actual payment performance in this case.

Laurie Hunsicker
Laurie Hunsicker
Senior Analyst at Seaport Research

Gotcha. Okay. Just staying on office, absolutely great work on the office reduction. Basically exactly what you said, obviously A came off and E came off. Maybe just help us think about that loan C, that $4.7 million, that was originally an $11.7 million. The Class A office that was going to be resolved, it looks like it didn't. How should we be thinking about that one?

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Yeah, unfortunately, as you indicated, it was under an agreement that had fallen through at the time it was being marketed. We had multiple indications of interest. It's somewhat back to the drawing board, though we're still optimistic there's a resolution here in the near term. I think based on that process through which it was being marketed, we did see other indication of interest at some modestly lower price points. We did actually put a little bit more of a specific reserve on that property, not big dollars, but another $700,000 or so. We believe we've got now, call it a carrying value of about $4 million that we're hoping to get resolved there in the second half.

Laurie Hunsicker
Laurie Hunsicker
Senior Analyst at Seaport Research

Okay, great. Maybe just help us think about the uptick in the office criticized from $65 million to $111 million. It looks like $59 million now is maturing in third quarter. Maybe can you help us think about that bucket and, you know, if loan loss provisions are going to go up because of that or how you're looking at that?

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Yeah, no, it's a fair question. About $13 million of that was originally, if you looked at our disclosures last quarter, it was essentially what was in there as Q2 maturity. We entered into some short-term extensions on those too. The largest of that, we're currently working with two other banks to determine the appropriate next steps. While the occupancy and debt service remains pretty good there, we had a recent appraisal put the LTV up around 90%. That's about a $10 million one that we're still just working with the borrowers and other partners to likely find an appropriate extension. The two new downgrades that are maturing here in the third quarter make up the rest of the balance. It's two loans totaling about $45 million. The largest of that is a $27 million loan.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Just to give you a little bit of color on that, we consider it one of the small handful of really strong assets in the Metro West market. The loan is current, it's had some tenant turnover, so it's pressured occupancy to around 70%. That's created a little bit of debt service coverage challenges, which prompted the downgrade. The good news there is we did get an updated appraisal in June, which is suggesting an as-is LTV of about 69%. We'd be looking for a potential extension to be executed this quarter. We're still in the process of working that through. The next loan in that bucket is about an $18 million loan. Somewhat similarly in terms of if we like this asset, the loan is current. In this case, we have a very cooperative equity investor group that's supporting the asset.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

The reason for the downgrade on this one was there was really mismanagement of cash flows from the principal. That principal has been replaced. There's a new management company that was brought in. The property's 80%-83% leased. We see a path to getting that up to 90% with some recent levels of interest. In this case, we're waiting on a new appraisal, but we also think there's an extension path expected for that one soon.

Jeff Tengel
CEO at Rockland Trust

I would just point out, Lori, that in both of these cases the sponsors are working very constructively with us. This is not a situation where they're throwing the keys at us. They're putting more money in. We're having productive dialogue. In the first situation that Mark referred to, we have a 50% guarantee from the sponsor. Even though obviously we're not happy that we had some migration into the special mention bucket, we feel that there's a path for both of these loans for us to kind of get them in a bit of a longer term structure that works for us and works for them.

Laurie Hunsicker
Laurie Hunsicker
Senior Analyst at Seaport Research

Right, great. Thanks for that detail. Okay, maybe just shifting over to margin, I guess two questions on that. The pay down of the $100 million in borrowing, when was that in the quarter? What was the rate on those? Also, do you have a spot margin for June?

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Yep. The $100 million we paid down was on April 30th. That was a termed FHLB borrowing that we had done back last year. That was at a 4.75% rate, Laurie. That got paid off on April 30th. The spot margin for June was 3.40%.

Laurie Hunsicker
Laurie Hunsicker
Senior Analyst at Seaport Research

Okay. The, I guess just going here to the tangible book dilution of 8%-9%, obviously a bit better than when you started for your comments. Can you help us think a little bit about as we fast forward beyond third quarter, just considering the FASB impact on the CECL updates, how we should be thinking tangible book dilution and I guess is there you reset that and maybe just high level the 20-25 basis point of purchase accounting pickup to margin that you detail on slide 17. How does that change anything that you can help us with with respect to that would be great.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Yep. I'll try to provide a few pieces there, and if you need a little more clarity, I'll pivot. I think anchoring maybe the conversation in how we our estimates in the original announcement, I think you're highlighting we originally announced an expectation of slightly under 10% dilution, and we've updated that to be 8%-9% now. That's really primarily driven by the yield curve contracting a bit in the five to seven year, so what was a, call it, $150 million interest rate mark. My caveat here will be this work is still ongoing, Laurie, so don't take us to the penny on this one.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

I would suggest that interest mark is going to come in a bit, and that's primarily that and the securities portfolio, so that we have a bit better visibility into because that's already been mark to market as all the securities are in AFS. What was an $80 million unrealized loss position has come down to about $53 million on their closing balance sheet. Both the interest rate mark and the securities AFS mark have contracted a bit. That's what's giving you the better or improved dilution down to that 8%-9% range. That's going to cause what was my original estimate of 28 basis points of purchase accounting pickup, I would suggest that's now down to about 25 basis points because it's a lower mark accreting in, so that's the dilution and earnings accretion trade off. It's really just rate driven at this point.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

I was just going to suggest the second part of your question on the CECL double count. That's an interesting one. Obviously, as I mentioned in my comments, we'll have to close the quarter with current guidance, and all of those estimates I just gave you are inclusive of assuming we have the CECL double count. If they allow, which is what our understanding is, if this gets issued in the fourth quarter and we have the ability to amend and eliminate that CECL double count, as I sit here today, I would probably lean towards taking that relief as I do think the double count does distort the metrics a bit.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

If you ran a pro forma number whereby there's no PCD double count, I pegged that the dilution would actually come down another 1.5% from the numbers I gave you, but it would also come at a 2%-2.5% give up on the earnings accretion.

Laurie Hunsicker
Laurie Hunsicker
Senior Analyst at Seaport Research

Perfect, perfect, perfect. Super helpful. Just one thing here, going back to that 8 to 9% tangible book dilution. That's a bit better. Absolutely. Get it. That it's on the rate mark makes a lot of sense. The credit marks, was there any changes or is it too soon? No, you were.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

I'd say too soon.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

We're pretty far along in the process, but I don't think you'll see a material difference. We don't have an updated number on that one yet.

Laurie Hunsicker
Laurie Hunsicker
Senior Analyst at Seaport Research

Gotcha, gotcha. Okay. Sorry. I know I've had a lot of questions here. You all had a lot going on, I guess. Just one last question here. Jeff, to you. Appetite for M&A. Where do you guys stand? Obviously your currency keeps improving. How do you think about it?

Jeff Tengel
CEO at Rockland Trust

Thanks for the question, Laurie. I would say it's really not a priority right now. We just closed Enterprise Bank. We have the conversion in October, and frankly there aren't very many Enterprises left. We have a major core conversion next May, and we really need to demonstrate our ability to grow organically while reducing our office exposure. We're really focused on those things. M&A really isn't something we're particularly focused on right now.

Laurie Hunsicker
Laurie Hunsicker
Senior Analyst at Seaport Research

Great. Thanks for taking my question.

Jeff Tengel
CEO at Rockland Trust

You're welcome.

Operator

Thank you. Thank you.

Operator

Our next question today comes from David Konrad at KBW. Please go ahead.

David Konrad
David Konrad
Managing Director at KBW

Hey, good morning. Just a couple quick follow up questions on the guidance. As you pointed out, you did a really good job on deposits this quarter and drove costs down primarily in the CD area. It just feels overall this earnings season that the competitive pressures are increasing on deposits. Just wondering on the NIM outlook, do you have ability to kind of continue to drive deposit costs down or is it really just a benefit from the strong benefit from the backbone on the assets?

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Yes, it's a great question. I would suggest the guidance now is really anchored in the repricing on the asset side. I think you hit the nail on the head. The benefit we had been seeing over the last couple quarters on the deposits had been primarily CD repricing.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

We're at the point now where the average cost of our CDs is essentially in the mid 3% range. I don't think you'll see, absent any Fed move, inability to reprice CDs down to any great extent. Long way of saying I think our cost of deposits is pretty stable right now. You're absolutely right. There's still very competitive pressures out there and we're getting a good share of operating accounts. That's always been our focus. We really pride ourselves on not betting on attracting the high rate sensitive customer. At the same time, we certainly have new deposits coming on that are looking for rates. I think we're finding the right balance there. That keeps the costs in check. All the margin benefit will come primarily from the asset repricing.

David Konrad
David Konrad
Managing Director at KBW

Great, thanks. Last quick one.

David Konrad
David Konrad
Managing Director at KBW

Thanks for the color on the tangible book value, but just wonder if you could help us out with the pro forma CET1 ratio that you're expecting.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

Yeah, with all those moving pieces. I guess the caveat of.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

The.

Mark Ruggiero
CFO and Head of Consumer Lending at Rockland Trust

CECL double count staying intact. We were modeling it out in the, I believe in the mid 12% range, around 12.5%.

David Konrad
David Konrad
Managing Director at KBW

Great.

David Konrad
David Konrad
Managing Director at KBW

Thank you.

Operator

Thank you. This concludes our question and answer session. I'd like to turn the conference back over to the company for any closing remarks.

Jeff Tengel
CEO at Rockland Trust

Thanks. Appreciate everybody's interest. Have a great day.

Operator

Thank you, sir. This concludes today's conference call. We thank you all for attending today's presentation. You may now disconnect your lines and have a wonderful day.

Analysts
    • Jeff Tengel
      CEO at Rockland Trust
    • Mark Ruggiero
      CFO and Head of Consumer Lending at Rockland Trust
    • Analyst at Raymond James
    • Mark Fitzgibbon
      Head of FSG Research at Piper Sandler
    • David Konrad
      Managing Director at KBW
    • Laurie Hunsicker
      Senior Analyst at Seaport Research
Powered by Quartr