Go Pro
→ Why major institutions are piling into this digital asset now (From Awesomely) (Ad)tc pixel Free INDB Stock Alerts

Independent Bank (INDB) Financials

Independent Bank logo
$82.74 -0.06 (-0.07%)
Closing price 09/11/2026 04:00 PM Eastern
Extended Trading
$82.76 +0.03 (+0.03%)
As of 09/11/2026 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Independent Bank

Annual Income Statements for Independent Bank

This table shows Independent Bank's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 65 77 87 122 165 121 121 264 240 192 205
Consolidated Net Income / (Loss)		 65 77 87 122 165 121 121 264 240 192 205
Net Income / (Loss) Continuing Operations		 65 77 87 122 165 121 121 264 240 192 205
Total Pre-Tax Income 		92 112 135 156 218 153 157 348 315 247 262
Total Revenue		 291 310 342 387 508 479 507 728 731 690 858
Net Interest Income / (Expense)		 215 228 259 298 393 368 402 613 607 562 709
Total Interest Income		 236 247 277 324 447 402 415 643 796 853 1,022
Loans and Leases Interest Income		 215 224 253 294 412 371 382 578 730 790 923
Investment Securities Interest Income		 20 21 23 27 32 30 30 50 60 57 80
Federal Funds Sold and Securities Borrowed Interest Income		 0.35 1.19 1.42 2.68 2.21 0.85 2.49 14 5.19 5.67 20
Total Interest Expense		 21 19 18 26 54 34 14 30 189 291 314
Deposits Interest Expense		 12 11 13 20 41 27 8.33 25 145 247 274
Long-Term Debt Interest Expense		 9.04 7.65 5.63 5.54 13 7.01 5.39 4.94 44 44 39
Total Non-Interest Income		 76 82 83 89 115 111 106 115 125 128 149
Service Charges on Deposit Accounts		 19 19 18 18 20 15 17 23 23 26 32
Other Service Charges		 28 32 33 36 55 50 44 43 47 48 52
Net Realized & Unrealized Capital Gains on Investments		 4.65 6.16 3.84 3.84 6.91 11 3.52 4.22 5.62 2.57 5.53
Investment Banking Income		 21 22 24 26 29 29 35 37 40 43 50
Other Non-Interest Income		 3.69 4.09 4.13 4.06 5.01 5.36 6.43 7.69 7.87 8.09 9.43
Provision for Credit Losses		 1.50 6.08 2.95 4.78 6.00 53 18 6.50 23 36 65
Total Non-Interest Expense		 197 192 204 226 284 274 333 374 393 406 530
Salaries and Employee Benefits		 105 109 117 124 149 152 173 205 222 234 287
Net Occupancy & Equipment Expense		 28 28 30 32 40 43 43 59 60 62 69
Property & Liability Insurance Claims		 3.98 3.38 3.07 2.77 1.39 2.52 3.98 6.95 12 11 13
Other Operating Expenses		 45 41 44 48 56 64 66 88 91 92 105
Amortization Expense		 - - 2.71 2.34 6.38 6.14 5.72 7.66 6.88 5.91 17
Restructuring Charge		 11 5.46 3.39 11 26 0.00 41 7.10 0.00 1.90 40
Income Tax Expense		 27 35 47 34 53 32 36 84 76 55 57
Basic Earnings per Share		 $2.51 $2.90 $3.19 $4.41 $5.03 $3.64 $3.47 $5.69 $5.42 $4.52 $4.44
Weighted Average Basic Shares Outstanding		 25.89M 26.40M 27.29M 27.59M 32.81M 33.26M 34.87M 46.37M 44.18M 42.50M 46.17M
Diluted Earnings per Share		 $2.50 $2.90 $3.19 $4.40 $5.03 $3.64 $3.47 $5.69 $5.42 $4.52 $4.44
Weighted Average Diluted Shares Outstanding		 25.96M 26.46M 27.37M 27.65M 32.86M 33.29M 34.89M 46.39M 44.19M 42.51M 46.19M
Weighted Average Basic & Diluted Shares Outstanding		 25.90M 26.40M 27.30M 27.60M 32.80M 66.04M 94.80M 90.13M 84.89M 42.61M 48.99M
Cash Dividends to Common per Share		 $1.04 - - $1.52 $0.00 $1.84 $1.92 $2.08 $2.20 $2.28 $2.36

Quarterly Income Statements for Independent Bank

This table shows Independent Bank's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders		 55 48 51 43 50 44 51 34 75 80 82
Consolidated Net Income / (Loss)		 55 48 51 43 50 44 51 34 75 80 82
Net Income / (Loss) Continuing Operations		 55 48 51 43 50 44 51 34 75 80 82
Total Pre-Tax Income 		71 62 66 55 63 57 66 44 95 104 107
Total Revenue		 177 167 170 175 177 178 182 244 254 253 253
Net Interest Income / (Expense)		 145 137 138 142 145 146 147 203 212 212 211
Total Interest Income		 207 208 212 217 216 212 218 295 298 290 289
Loans and Leases Interest Income		 192 193 197 201 198 195 198 264 266 261 260
Investment Securities Interest Income		 15 14 14 14 15 15 16 24 25 25 26
Federal Funds Sold and Securities Borrowed Interest Income		 0.30 0.48 0.40 1.64 3.15 1.44 4.39 7.25 6.69 3.66 2.63
Total Interest Expense		 62 71 74 75 72 66 71 91 85 78 78
Deposits Interest Expense		 49 54 61 67 64 59 60 81 74 67 68
Long-Term Debt Interest Expense		 13 16 12 7.84 7.47 6.98 11 11 11 11 11
Total Non-Interest Income		 32 30 32 34 32 33 34 40 41 40 42
Service Charges on Deposit Accounts		 6.13 6.23 6.33 6.78 7.12 7.05 7.14 8.85 9.10 9.25 9.39
Other Service Charges		 13 12 13 13 12 11 12 14 14 13 13
Net Realized & Unrealized Capital Gains on Investments		 0.98 0.34 0.47 1.13 0.63 1.04 1.72 1.22 1.55 1.26 1.99
Investment Banking Income		 9.82 9.94 11 11 11 11 11 14 14 14 15
Other Non-Interest Income		 2.09 1.93 2.00 2.01 2.15 2.07 2.04 2.63 2.70 2.71 2.64
Provision for Credit Losses		 5.50 5.00 4.25 20 7.50 15 7.20 39 4.75 5.50 6.25
Total Non-Interest Expense		 101 100 100 100 106 106 109 161 154 143 140
Salaries and Employee Benefits		 56 57 57 60 59 62 63 81 82 81 79
Net Occupancy & Equipment Expense		 15 16 15 15 16 17 16 18 19 21 19
Property & Liability Insurance Claims		 3.94 2.98 2.69 2.63 2.59 2.99 2.37 3.08 4.06 3.33 3.16
Other Operating Expenses		 25 22 22 21 27 22 24 28 33 28 32
Amortization Expense		 1.64 1.56 1.47 1.46 1.42 1.34 1.20 7.32 7.05 6.89 6.79
Restructuring Charge		 - 0.00 0.00 0.00 - 1.16 2.24 24 12 3.02 0.00
Income Tax Expense		 16 15 15 12 13 13 15 10 19 24 25
Basic Earnings per Share		 $1.26 $1.12 $1.21 $1.01 $1.18 $1.04 $1.20 $0.69 $1.51 $1.63 $1.70
Weighted Average Basic Shares Outstanding		 44.18M 42.55M 42.47M 42.48M 42.50M 42.55M 42.62M 49.93M 46.17M 48.97M 48.05M
Diluted Earnings per Share		 $1.26 $1.12 $1.21 $1.01 $1.18 $1.04 $1.20 $0.69 $1.51 $1.63 $1.70
Weighted Average Diluted Shares Outstanding		 44.19M 42.57M 42.47M 42.49M 42.51M 42.57M 42.64M 49.96M 46.19M 49.00M 48.08M
Weighted Average Basic & Diluted Shares Outstanding		 84.89M 42.47M 42.48M 42.49M 42.61M 42.62M 49.92M 49.58M 48.99M 48.33M 47.37M
Cash Dividends to Common per Share		 $0.55 $1.14 $0.57 $0.57 $0.57 $0.59 $0.59 $0.59 $0.59 $0.64 $0.64

Annual Cash Flow Statements for Independent Bank

This table details how cash moves in and out of Independent Bank's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 98 13 -76 37 -99 1,146 944 -1,888 -129 -4.44 552
Net Cash From Operating Activities		 90 93 131 142 217 65 190 421 277 230 251
Net Cash From Continuing Operating Activities		 90 93 131 142 217 65 190 421 277 230 251
Net Income / (Loss) Continuing Operations		 65 77 87 122 165 121 121 264 240 192 205
Consolidated Net Income / (Loss)		 65 77 87 122 165 121 121 264 240 192 205
Provision For Loan Losses		 1.50 6.08 2.95 4.78 6.00 53 18 6.50 23 36 65
Depreciation Expense		 12 14 16 16 19 27 33 39 36 41 42
Amortization Expense		 - - -0.08 0.37 2.69 -7.13 -25 -7.12 -1.86 -1.74 -1.98
Non-Cash Adjustments to Reconcile Net Income		 8.86 -2.12 8.61 -6.26 -15 -35 -25 -23 -18 -27 -33
Changes in Operating Assets and Liabilities, net		 1.91 -1.62 17 5.71 39 -94 68 142 -1.77 -10 -27
Net Cash From Investing Activities		 -206 -239 -317 -388 20 -488 -63 -1,000 -212 -33 5.05
Net Cash From Continuing Investing Activities		 -206 -239 -317 -388 20 -488 -63 -1,000 -212 -33 5.05
Purchase of Property, Leasehold Improvements and Equipment		 -10 -10 -25 -11 -17 -13 -25 -22 -16 -20 -12
Purchase of Investment Securities		 -380 -406 -442 -552 -111 -859 -1,209 -1,296 -410 -399 -591
Sale of Property, Leasehold Improvements and Equipment		 1.23 0.35 6.31 2.19 3.80 6.10 0.17 3.34 0.11 0.09 0.30
Sale and/or Maturity of Investments		 184 177 144 171 144 377 1,171 314 214 387 608
Net Cash From Financing Activities		 214 159 110 283 -336 1,569 817 -1,308 -194 -201 296
Net Cash From Continuing Financing Activities		 214 159 110 283 -336 1,569 817 -1,308 -194 -201 296
Net Change in Deposits		 348 246 158 279 -206 1,846 1,484 -1,037 -1,014 440 458
Issuance of Debt		 - - 0.00 0.00 174 - - - 0.00 0.00 346
Issuance of Common Equity		 - - - - -1.46 -1.19 -1.25 -1.08 -1.14 - -1.46
Repayment of Debt		 -39 -66 0.00 -24 -110 -77 -605 -14 0.00 -50 -60
Repurchase of Common Equity		 -0.66 -0.70 -1.42 -1.37 0.00 -95 0.00 -140 -189 -31 -61
Payment of Dividends		 -26 -30 -34 -40 -53 -61 -63 -94 -98 -96 -104
Other Financing Activities, Net		 -69 8.96 -12 70 -140 -43 1.97 -23 1,108 -464 -282
Cash Interest Paid		 21 19 19 25 50 37 14 26 183 292 307
Cash Income Taxes Paid		 12 33 33 28 40 48 23 44 44 51 35

Quarterly Cash Flow Statements for Independent Bank

This table details how cash moves in and out of Independent Bank's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents		 4.20 -3.01 93 111 -205 497 184 9.56 -139 -43 272
Net Cash From Operating Activities		 54 51 66 70 43 13 107 52 79 117 73
Net Cash From Continuing Operating Activities		 54 51 66 70 43 13 107 52 79 117 73
Net Income / (Loss) Continuing Operations		 55 48 51 43 50 44 51 34 75 80 82
Consolidated Net Income / (Loss)		 55 48 51 43 50 44 51 34 75 80 82
Provision For Loan Losses		 5.50 5.00 4.25 20 7.50 15 7.20 39 4.75 5.50 6.25
Depreciation Expense		 8.53 10 11 10 9.39 10 9.16 13 9.89 10 10
Amortization Expense		 -0.66 -0.27 -0.33 -0.47 -0.67 -0.34 -0.33 -0.52 -0.79 -0.32 -0.29
Non-Cash Adjustments to Reconcile Net Income		 -3.50 -2.96 -2.01 -3.46 -19 -3.63 -5.31 -9.64 -14 -12 -9.29
Changes in Operating Assets and Liabilities, net		 -11 -8.69 1.51 1.41 -4.34 -52 45 -23 3.95 34 -15
Net Cash From Investing Activities		 19 16 16 63 -128 -20 -15 73 -33 13 85
Net Cash From Continuing Investing Activities		 19 16 16 63 -128 -20 -15 73 -33 13 85
Purchase of Property, Leasehold Improvements and Equipment		 -6.30 -4.46 -3.73 -5.86 -6.38 -2.03 -4.22 -2.48 -3.41 -5.60 -6.43
Purchase of Investment Securities		 -28 -62 -66 -18 -254 -110 -112 -213 -162 -90 -41
Sale and/or Maturity of Investments		 53 82 86 86 132 92 101 288 132 108 132
Net Cash From Financing Activities		 -69 -70 11 -22 -120 504 92 -115 -185 -173 114
Net Cash From Continuing Financing Activities		 -69 -70 11 -22 -120 504 92 -115 -185 -173 114
Net Change in Deposits		 -194 178 366 31 -135 370 218 39 -169 -29 295
Issuance of Debt		 - 0.00 - - - 296 -0.65 - 50 50 25
Repurchase of Common Equity		 -69 -31 - - - 0.00 - -23 -37 -63 -75
Payment of Dividends		 -24 -24 -24 -24 -24 -24 -25 -25 -29 -29 -31
Other Financing Activities, Net		 220 -143 -331 -29 40 -139 -100 -46 2.53 -101 -99

Annual Balance Sheets for Independent Bank

This table presents Independent Bank's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2020 2021 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 6,365 7,209 7,709 8,082 8,852 13,204 20,423 19,294 19,347 19,374 24,913
Cash and Due from Banks		 143 85 97 103 128 169 142 176 179 188 230
Interest Bearing Deposits at Other Banks		 35 191 192 110 123 1,127 2,099 177 45 32 542
Trading Account Securities		 724 845 852 947 1,075 1,162 2,690 3,132 2,931 2,719 3,310
Loans and Leases, Net of Allowance		 4,916 5,492 5,938 6,295 -64 9,258 -147 -152 -142 -170 -190
Allowance for Loan and Lease Losses		 55 56 62 61 64 113 147 152 142 170 190
Loans Held for Sale		 6.89 5.99 6.14 4.77 6.43 58 13,440 13,776 6.37 - 36
Premises and Equipment, Net		 64 76 78 95 98 116 196 197 193 193 218
Goodwill		 170 201 222 232 256 506 985 985 985 985 1,091
Intangible Assets		 9.89 12 9.85 9.34 15 23 33 25 18 12 134
Other Assets		 296 302 315 287 7,215 762 839 826 14,990 15,244 19,353
Total Liabilities & Shareholders' Equity		 6,365 7,209 7,709 8,082 8,852 13,204 20,423 19,294 19,347 19,374 24,913
Total Liabilities		 5,724 6,438 6,845 7,138 7,778 11,502 17,405 16,407 16,452 16,380 21,347
Interest Bearing Deposits		 5,210 5,991 6,412 6,729 7,427 10,993 16,917 15,879 14,866 15,306 20,127
Short-Term Debt		 - - 177 163 - - - - - 0.00 50
Long-Term Debt		 209 210 159 161 259 244 152 113 1,218 701 776
Other Long-Term Liabilities		 305 237 97 85 92 327 336 415 368 373 395
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 641 771 865 944 1,073 1,703 3,018 2,887 2,895 2,993 3,566
Total Preferred & Common Equity		 641 771 865 944 1,073 1,703 3,018 2,887 2,895 2,993 3,566
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 641 771 865 944 1,073 1,703 3,018 2,887 2,895 2,993 3,569
Common Stock		 309 402 448 475 523 943 2,246 2,112 1,929 1,907 2,333
Retained Earnings		 330 368 414 466 547 716 767 934 1,077 1,173 1,269
Accumulated Other Comprehensive Income / (Loss)		 -2.13 -2.45 -1.34 -1.83 -1.17 41 2.18 -163 -115 -90 -37
Other Equity Adjustments		 3.67 3.96 4.28 4.59 4.72 3.20 3.15 3.23 3.30 3.38 3.45

Quarterly Balance Sheets for Independent Bank

This table presents Independent Bank's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2022 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets		 19,703 19,401 19,368 19,325 19,411 19,408 19,888 20,049 24,993 24,784 24,974
Cash and Due from Banks		 173 182 177 165 193 199 215 219 203 223 252
Interest Bearing Deposits at Other Banks		 764 126 43 56 121 225 502 682 707 506 749
Trading Account Securities		 3,152 3,023 2,974 2,846 2,766 2,766 2,720 2,695 3,325 3,372 3,313
Loans and Leases, Net of Allowance		 -147 -141 -141 -147 -151 -164 -144 -145 -190 -191 -196
Allowance for Loan and Lease Losses		 147 141 141 147 151 164 144 145 190 191 196
Loans Held for Sale		 - 6.58 4.00 11 18 16 8.52 17 17 17 22
Premises and Equipment, Net		 198 194 192 193 191 192 190 189 221 218 218
Goodwill		 985 985 985 985 985 985 985 985 1,083 1,091 1,091
Intangible Assets		 27 22 20 17 15 14 11 9.74 142 127 120
Other Assets		 14,404 14,863 14,974 15,052 15,122 15,011 15,257 15,252 19,294 19,231 19,210
Total Liabilities & Shareholders' Equity		 19,703 19,401 19,368 19,325 19,411 19,408 19,888 20,049 24,993 24,784 24,974
Total Liabilities		 16,886 16,546 16,483 16,440 16,492 16,431 16,855 16,974 21,446 21,242 21,462
Interest Bearing Deposits		 16,339 15,248 15,060 15,043 15,410 15,441 15,676 15,894 20,296 20,098 20,392
Short-Term Debt		 - - - - - - - - - 100 125
Long-Term Debt		 113 901 1,000 1,025 693 663 860 759 775 676 576
Other Long-Term Liabilities		 434 397 423 372 389 327 319 321 375 368 368
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 2,817 2,855 2,885 2,884 2,919 2,977 3,033 3,075 3,547 3,542 3,512
Total Preferred & Common Equity		 2,817 2,855 2,885 2,884 2,919 2,977 3,033 3,075 3,547 3,542 3,512
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 2,817 2,855 2,885 2,884 2,919 2,977 3,033 3,075 3,547 3,542 3,516
Common Stock		 2,111 1,995 1,997 1,899 1,902 1,904 1,908 1,912 2,368 2,270 2,198
Retained Earnings		 883 1,010 1,046 1,101 1,128 1,147 1,192 1,218 1,223 1,318 1,369
Accumulated Other Comprehensive Income / (Loss)		 -179 -153 -161 -119 -114 -77 -70 -58 -48 -49 -55
Other Equity Adjustments		 3.24 3.29 3.34 3.40 3.35 3.40 3.52 3.46 3.51 3.62 3.51

Annual Metrics And Ratios for Independent Bank

This table displays calculated financial ratios and metrics derived from Independent Bank's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 - - - - - - - - - - 42,500,611.00
DEI Adjusted Shares Outstanding		 - - - - - - - - - - 42,500,611.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - - - 4.83
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 9.34% 6.69% 10.18% 13.11% 31.49% -5.76% 5.89% 43.46% 0.44% -5.66% 24.32%
EBITDA Growth		 9.01% 21.00% 18.82% 14.44% 39.74% -28.00% -4.77% 130.36% -7.92% -18.06% 5.61%
EBIT Growth		 10.07% 21.59% 20.05% 15.89% 39.88% -29.93% 2.51% 121.96% -9.38% -21.58% 6.09%
NOPAT Growth		 8.55% 17.99% 13.77% 39.47% 35.81% -26.64% -0.14% 118.04% -9.22% -19.80% 6.79%
Net Income Growth		 8.55% 17.99% 13.77% 39.47% 35.81% -26.64% -0.14% 118.04% -9.22% -19.80% 6.79%
EPS Growth		 0.40% 16.00% 10.00% 37.93% 14.32% -27.63% -4.67% 63.98% -4.75% -16.61% -1.77%
Operating Cash Flow Growth		 -0.84% 3.75% 40.92% 8.35% 52.66% -70.15% 194.29% 121.43% -34.24% -16.99% 9.24%
Free Cash Flow Firm Growth		 -245.13% -111.47% 113.96% 187.06% -18,011.08% 196.78% -111.17% 139.39% -301.14% 169.93% -180.49%
Invested Capital Growth		 15.56% 22.29% 5.61% 5.10% 778.12% -83.36% 62.89% -5.38% 37.12% -10.19% 18.87%
Revenue Q/Q Growth		 2.26% 1.91% 2.78% 3.77% 2.59% 0.48% 6.91% 7.21% -3.11% -0.05% 9.88%
EBITDA Q/Q Growth		 5.66% -1.71% 9.20% 0.73% 28.35% -19.35% -24.73% 40.45% -7.92% -2.43% 11.95%
EBIT Q/Q Growth		 6.40% -2.48% 9.88% 0.78% 23.50% -18.42% -22.81% 41.16% -8.53% -3.13% 13.84%
NOPAT Q/Q Growth		 5.66% -2.88% 5.93% 6.92% -6.47% -35.32% -40.39% 7.09% -8.50% -2.42% 14.07%
Net Income Q/Q Growth		 5.66% -2.88% 5.93% 6.92% 18.70% -14.96% -21.40% 39.97% -8.50% -2.42% 14.07%
EPS Q/Q Growth		 3.31% -3.33% 5.63% 6.28% 18.35% -18.20% -25.38% 47.03% -7.19% -1.74% 8.03%
Operating Cash Flow Q/Q Growth		 5.32% 38.16% -7.52% -3.03% 23.53% -28.27% -9.68% 24.14% -18.25% -4.41% 16.76%
Free Cash Flow Firm Q/Q Growth		 43.69% -292.18% 160.00% 161.87% -1,938.28% 5,477.81% -500.54% 156.35% -26.04% 38.26% 1.98%
Invested Capital Q/Q Growth		 0.99% 22.86% 16.05% 2.63% 492.28% -1.96% 65.75% 2.37% 5.86% 1.48% 1.60%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 35.93% 40.75% 43.94% 44.46% 47.25% 36.10% 32.46% 52.13% 47.79% 41.50% 35.26%
EBIT Margin		 31.70% 36.12% 39.36% 40.33% 42.90% 31.90% 30.88% 47.77% 43.10% 35.83% 30.57%
Profit (Net Income) Margin		 22.34% 24.70% 25.51% 31.45% 32.49% 25.29% 23.85% 36.24% 32.76% 27.85% 23.92%
Tax Burden Percent		 70.47% 68.39% 64.81% 78.00% 75.73% 79.28% 77.22% 75.86% 76.00% 77.73% 78.24%
Interest Burden Percent		 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate		 29.53% 31.61% 35.19% 22.00% 24.27% 20.72% 22.78% 24.14% 24.00% 22.27% 21.76%
Return on Invested Capital (ROIC)		 7.10% 7.03% 7.07% 9.36% 2.54% 1.78% 4.73% 8.55% 6.73% 4.92% 5.07%
ROIC Less NNEP Spread (ROIC-NNEP)		 7.10% 7.03% 7.07% 9.36% 2.54% 1.78% 4.73% 8.55% 6.73% 4.92% 5.07%
Return on Net Nonoperating Assets (RNNOA)		 2.10% 2.34% 2.58% 2.70% 28.24% 12.46% 0.40% 0.38% 1.55% 1.60% 1.18%
Return on Equity (ROE)		 9.20% 9.37% 9.64% 12.06% 30.77% 14.23% 5.13% 8.94% 8.28% 6.52% 6.25%
Cash Return on Invested Capital (CROIC)		 -7.34% -13.03% 1.61% 4.38% -156.57% 144.71% -43.12% 14.08% -24.57% 15.66% -12.17%
Operating Return on Assets (OROA)		 1.36% 1.50% 1.70% 1.84% 2.15% 1.24% 0.93% 1.75% 1.63% 1.28% 1.18%
Return on Assets (ROA)		 0.96% 1.03% 1.10% 1.44% 1.63% 0.99% 0.72% 1.33% 1.24% 0.99% 0.93%
Return on Common Equity (ROCE)		 9.20% 9.37% 9.64% 12.06% 30.77% 14.23% 5.13% 8.94% 8.28% 6.52% 6.25%
Return on Equity Simple (ROE_SIMPLE)		 8.42% 8.86% 9.24% 11.33% 0.00% 7.12% 4.01% 9.14% 8.27% 6.42% 5.75%
Net Operating Profit after Tax (NOPAT)		 65 77 87 122 165 121 121 264 240 192 205
NOPAT Margin		 22.34% 24.70% 25.51% 31.45% 32.49% 25.29% 23.85% 36.24% 32.76% 27.85% 23.92%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue		 47.23% 45.66% 44.25% 41.77% 38.22% 40.86% 42.52% 36.25% 38.65% 42.87% 41.55%
Operating Expenses to Revenue		 67.79% 61.92% 59.78% 58.44% 55.92% 57.15% 65.53% 51.33% 53.72% 58.92% 61.79%
Earnings before Interest and Taxes (EBIT)		 92 112 135 156 218 153 157 348 315 247 262
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 104 126 150 172 240 173 165 379 349 286 302
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 1.26 1.74 1.69 1.53 1.16 2.64 1.63 2.17 1.99 1.87 1.74
Price to Tangible Book Value (P/TBV)		 1.73 2.38 2.27 2.05 1.70 3.82 2.46 3.34 3.05 2.80 2.65
Price to Revenue (P/Rev)		 3.33 4.85 4.66 4.25 3.91 9.37 9.70 8.60 7.89 8.10 7.24
Price to Earnings (P/E)		 14.91 19.65 18.27 13.51 12.04 37.04 40.68 23.73 24.08 29.08 30.28
Dividend Yield		 2.81% 2.03% 2.76% 2.55% 2.44% 2.82% 2.57% 2.67% 3.48% 3.55% 3.23%
Earnings Yield		 6.71% 5.09% 5.47% 7.40% 8.30% 2.70% 2.46% 4.21% 4.15% 3.44% 3.30%
Enterprise Value to Invested Capital (EV/IC)		 0.92 1.29 1.34 1.24 0.18 1.76 0.89 2.01 1.64 1.64 1.43
Enterprise Value to Revenue (EV/Rev)		 3.10 5.00 4.99 4.27 4.21 7.17 5.58 8.27 9.25 8.80 7.31
Enterprise Value to EBITDA (EV/EBITDA)		 8.64 12.28 11.34 9.61 8.91 19.86 17.20 15.87 19.35 21.19 20.72
Enterprise Value to EBIT (EV/EBIT)		 9.79 13.85 12.67 10.59 9.82 22.48 18.08 17.31 21.45 24.55 23.89
Enterprise Value to NOPAT (EV/NOPAT)		 13.90 20.26 19.54 13.58 12.97 28.35 23.42 22.82 28.23 31.59 30.54
Enterprise Value to Operating Cash Flow (EV/OCF)		 10.08 16.71 13.02 11.64 9.89 53.14 14.89 14.29 24.41 26.39 24.94
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 85.90 29.00 0.00 0.35 0.00 13.85 0.00 9.93 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.27 0.39 0.34 0.24 0.00 0.14 0.05 0.04 0.42 0.23 0.23
Long-Term Debt to Equity		 0.27 0.18 0.17 0.24 0.00 0.14 0.05 0.04 0.42 0.23 0.22
Financial Leverage		 0.30 0.33 0.36 0.29 11.14 7.01 0.08 0.05 0.23 0.33 0.23
Leverage Ratio		 9.61 9.12 8.73 8.39 18.86 14.45 7.12 6.73 6.68 6.58 6.75
Compound Leverage Factor		 9.61 9.12 8.73 8.39 18.86 14.45 7.12 6.73 6.68 6.58 6.75
Debt to Total Capital		 21.39% 27.95% 25.54% 19.42% 100.00% 12.53% 4.81% 3.78% 29.62% 18.98% 18.81%
Short-Term Debt to Total Capital		 0.00% 14.74% 12.84% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.14%
Long-Term Debt to Total Capital		 21.39% 13.21% 12.70% 19.42% 100.00% 12.53% 4.81% 3.78% 29.62% 18.98% 17.67%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 78.61% 72.05% 74.46% 80.58% 0.00% 87.48% 95.19% 96.22% 70.38% 81.02% 81.19%
Debt to EBITDA		 2.01 2.65 2.15 1.50 1.26 1.41 0.93 0.30 3.49 2.45 2.73
Net Debt to EBITDA		 -0.63 0.37 0.74 0.05 0.63 -6.09 -12.68 -0.63 2.85 1.68 0.18
Long-Term Debt to EBITDA		 2.01 1.25 1.07 1.50 1.26 1.41 0.93 0.30 3.49 2.45 2.57
Debt to NOPAT		 3.23 4.38 3.71 2.13 1.84 2.01 1.26 0.43 5.09 3.65 4.03
Net Debt to NOPAT		 -1.01 0.61 1.27 0.07 0.92 -8.69 -17.26 -0.91 4.15 2.51 0.26
Long-Term Debt to NOPAT		 3.23 2.07 1.85 2.13 1.84 2.01 1.26 0.43 5.09 3.65 3.78
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -67 -142 20 57 -10,201 9,873 -1,103 435 -874 611 -492
Operating Cash Flow to CapEx		 967.51% 924.37% 697.29% 1,590.64% 1,693.30% 995.78% 759.94% 2,249.04% 1,760.82% 1,130.22% 2,121.28%
Free Cash Flow to Firm to Interest Expense		 -3.26 -7.56 1.08 2.23 -189.33 287.49 -80.43 14.69 -4.62 2.10 -1.57
Operating Cash Flow to Interest Expense		 4.34 4.94 7.14 5.55 4.02 1.88 13.87 14.23 1.46 0.79 0.80
Operating Cash Flow Less CapEx to Interest Expense		 3.89 4.41 6.12 5.21 3.78 1.69 12.04 13.60 1.38 0.72 0.76
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.04 0.04 0.04 0.05 0.05 0.04 0.03 0.04 0.04 0.04 0.04
Fixed Asset Turnover		 4.16 4.03 3.95 4.02 4.60 3.99 3.25 3.71 3.75 3.57 4.17
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 981 1,200 1,268 1,332 11,698 1,947 3,171 3,000 4,114 3,694 4,392
Invested Capital Turnover		 0.32 0.28 0.28 0.30 0.08 0.07 0.20 0.24 0.21 0.18 0.21
Increase / (Decrease) in Invested Capital		 132 219 67 65 10,366 -9,752 1,224 -171 1,114 -419 697
Enterprise Value (EV)		 903 1,553 1,704 1,651 2,142 3,435 2,833 6,020 6,761 6,067 6,264
Market Capitalization		 969 1,506 1,594 1,643 1,989 4,488 4,922 6,260 5,767 5,586 6,210
Book Value per Share		 $29.43 $32.84 $34.39 $38.96 $0.00 $24.77 $45.79 $35.91 $31.72 $34.40 $41.96
Tangible Book Value per Share		 $21.31 $24.05 $25.60 $29.11 $0.00 $17.07 $30.35 $23.34 $20.73 $22.94 $27.55
Total Capital		 981 1,200 1,268 1,332 303 1,947 3,171 3,000 4,114 3,694 4,392
Total Debt		 210 335 324 259 303 244 152 113 1,218 701 826
Total Long-Term Debt		 210 159 161 259 303 244 152 113 1,218 701 776
Net Debt		 -66 46 111 8.25 152 -1,053 -2,088 -240 994 481 54
Capital Expenditures (CapEx)		 9.26 10 19 8.92 13 6.49 25 19 16 20 12
Net Nonoperating Expense (NNE)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)		 210 335 324 259 11,698 244 152 113 1,218 701 826
Total Depreciation and Amortization (D&A)		 12 14 16 16 22 20 8.04 32 34 39 40
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $2.51 $2.90 $3.19 $4.41 $5.03 $3.64 $3.47 $5.69 $5.42 $4.52 $4.44
Adjusted Weighted Average Basic Shares Outstanding		 25.89M 26.40M 27.29M 27.59M 32.81M 33.26M 34.87M 46.37M 44.18M 42.50M 46.17M
Adjusted Diluted Earnings per Share		 $2.50 $2.90 $3.19 $4.40 $5.03 $3.64 $3.47 $5.69 $5.42 $4.52 $4.44
Adjusted Weighted Average Diluted Shares Outstanding		 25.96M 26.46M 27.37M 27.65M 32.86M 33.29M 34.89M 46.39M 44.19M 42.51M 46.19M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $5.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 26.29M 27.04M 27.51M 28.12M 34.33M 66.04M 94.80M 90.13M 84.89M 42.61M 48.99M
Normalized Net Operating Profit after Tax (NOPAT)		 72 81 89 130 185 124 153 269 240 194 236
Normalized NOPAT Margin		 24.91% 26.00% 26.15% 33.71% 36.42% 25.80% 30.06% 36.98% 32.76% 28.06% 27.54%
Pre Tax Income Margin		 31.70% 36.12% 39.36% 40.33% 42.90% 31.90% 30.88% 47.77% 43.10% 35.83% 30.57%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 4.47 5.96 7.34 6.11 4.05 4.45 11.42 11.75 1.67 0.85 0.84
NOPAT to Interest Expense		 3.15 4.08 4.76 4.76 3.07 3.53 8.82 8.92 1.27 0.66 0.65
EBIT Less CapEx to Interest Expense		 4.02 5.43 6.31 5.76 3.81 4.26 9.60 11.12 1.58 0.78 0.80
NOPAT Less CapEx to Interest Expense		 2.70 3.54 3.73 4.41 2.83 3.34 7.00 8.28 1.18 0.59 0.62
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 40.01% 38.52% 39.04% 33.03% 32.25% 50.21% 51.85% 35.53% 40.92% 50.08% 50.65%
Augmented Payout Ratio		 41.03% 39.43% 40.67% 34.15% 32.25% 128.69% 51.85% 88.58% 119.80% 66.21% 80.32%

Quarterly Metrics And Ratios for Independent Bank

This table displays calculated financial ratios and metrics derived from Independent Bank's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding		 - - - - - - - - 42,500,611.00 42,610,271.00 42,627,286.00
DEI Adjusted Shares Outstanding		 - - - - - - - - 42,500,611.00 42,610,271.00 42,627,286.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - 1.77 1.88 1.92
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 -11.71% -10.61% -7.12% -4.45% -0.18% 6.37% 6.78% 39.08% 43.58% 41.94% 39.34%
EBITDA Growth		 -27.61% -19.81% -15.62% -26.76% -9.06% -7.44% -3.02% -13.02% 45.03% 70.14% 56.34%
EBIT Growth		 -29.29% -23.16% -19.77% -30.99% -11.26% -8.53% -0.88% -19.75% 50.66% 82.46% 62.29%
NOPAT Growth		 -28.87% -22.00% -18.06% -29.37% -8.70% -7.00% -0.45% -20.22% 50.57% 79.90% 60.15%
Net Income Growth		 -28.87% -22.00% -18.06% -29.37% -8.70% -7.00% -0.45% -20.22% 50.57% 79.90% 60.15%
EPS Growth		 -25.00% -17.65% -14.79% -26.81% -6.35% -7.14% -0.83% -31.68% 27.97% 56.73% 41.67%
Operating Cash Flow Growth		 -53.61% -0.62% -27.67% -13.56% -19.84% -73.91% 62.56% -25.73% 84.04% 778.56% -31.22%
Free Cash Flow Firm Growth		 -527.28% -222.02% 128.49% 132.22% 144.31% 101.57% -187.52% -324.67% -232.52% -668.00% -74.56%
Invested Capital Growth		 37.12% 0.00% -3.82% -6.31% -10.19% -0.42% 6.14% 18.73% 18.87% 10.92% 9.90%
Revenue Q/Q Growth		 -3.41% -5.52% 1.72% 2.93% 0.91% 0.67% 2.11% 34.07% 4.18% -0.48% 0.24%
EBITDA Q/Q Growth		 -11.43% -7.96% 6.13% -15.35% 9.98% -6.32% 11.19% -24.07% 83.37% 9.90% 2.18%
EBIT Q/Q Growth		 -11.51% -11.87% 6.24% -16.69% 13.78% -9.16% 15.11% -32.55% 113.60% 10.01% 2.39%
NOPAT Q/Q Growth		 -9.88% -12.83% 7.45% -16.33% 16.50% -11.21% 15.03% -32.95% 119.88% 6.08% 2.40%
Net Income Q/Q Growth		 -9.88% -12.83% 7.45% -16.33% 16.50% -11.21% 15.03% -32.95% 119.88% 6.08% 2.40%
EPS Q/Q Growth		 -8.70% -11.11% 8.04% -16.53% 16.83% -11.86% 15.38% -42.50% 118.84% 7.95% 4.29%
Operating Cash Flow Q/Q Growth		 -34.16% -4.41% 28.36% 6.99% -38.94% -68.89% 699.87% -51.12% 51.32% 48.50% -37.38%
Free Cash Flow Firm Q/Q Growth		 -18.38% -264.75% 105.05% 47.88% 62.80% -87.05% -380.70% -279.64% 3.97% 44.49% 13.74%
Invested Capital Q/Q Growth		 5.86% -4.96% -7.60% 0.77% 1.48% 5.38% -1.52% 12.73% 1.60% -1.67% -2.42%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 44.47% 43.32% 45.20% 37.18% 40.51% 37.70% 41.05% 23.25% 40.92% 45.19% 46.06%
EBIT Margin		 40.03% 37.34% 39.00% 31.56% 35.58% 32.11% 36.20% 18.21% 37.34% 41.27% 42.16%
Profit (Net Income) Margin		 30.93% 28.54% 30.15% 24.51% 28.29% 24.95% 28.11% 14.06% 29.67% 31.62% 32.31%
Tax Burden Percent		 77.28% 76.44% 77.31% 77.65% 79.51% 77.71% 77.65% 77.19% 79.46% 76.62% 76.63%
Interest Burden Percent		 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate		 22.72% 23.56% 22.69% 22.35% 20.49% 22.29% 22.35% 22.81% 20.54% 23.38% 23.37%
Return on Invested Capital (ROIC)		 6.36% 10.38% 5.71% 4.49% 5.00% 4.48% 5.37% 2.76% 6.29% 7.18% 8.06%
ROIC Less NNEP Spread (ROIC-NNEP)		 6.36% 10.38% 5.71% 4.49% 5.00% 4.48% 5.37% 2.76% 6.29% 7.18% 8.06%
Return on Net Nonoperating Assets (RNNOA)		 1.46% 3.69% 1.58% 1.28% 1.63% 1.43% 1.30% 0.61% 1.47% 1.79% 1.79%
Return on Equity (ROE)		 7.82% 14.08% 7.29% 5.77% 6.63% 5.91% 6.68% 3.36% 7.76% 8.97% 9.85%
Cash Return on Invested Capital (CROIC)		 -24.57% -188.44% 9.72% 11.75% 15.66% 5.26% -0.89% -12.61% -12.17% -4.49% -2.69%
Operating Return on Assets (OROA)		 1.51% 1.37% 1.40% 1.12% 1.27% 1.15% 1.31% 0.64% 1.45% 1.72% 1.88%
Return on Assets (ROA)		 1.17% 1.05% 1.08% 0.87% 1.01% 0.89% 1.01% 0.49% 1.15% 1.32% 1.44%
Return on Common Equity (ROCE)		 7.82% 14.08% 7.29% 5.77% 6.63% 5.91% 6.68% 3.36% 7.76% 8.97% 9.85%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 7.84% 7.36% 6.61% 0.00% 6.22% 6.13% 5.07% 0.00% 6.79% 7.73%
Net Operating Profit after Tax (NOPAT)		 55 48 51 43 50 44 51 34 75 80 82
NOPAT Margin		 30.93% 28.54% 30.15% 24.51% 28.29% 24.95% 28.11% 14.06% 29.67% 31.62% 32.31%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue		 40.56% 43.69% 43.38% 43.00% 42.50% 44.05% 44.33% 40.57% 39.44% 40.08% 38.87%
Operating Expenses to Revenue		 56.87% 59.68% 58.51% 57.31% 60.18% 59.47% 59.84% 65.99% 60.79% 56.55% 55.37%
Earnings before Interest and Taxes (EBIT)		 71 62 66 55 63 57 66 44 95 104 107
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 79 73 77 65 72 67 75 57 104 114 117
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 1.99 1.63 1.49 1.73 1.87 0.88 1.74 1.66 1.74 1.04 2.19
Price to Tangible Book Value (P/TBV)		 3.05 2.49 2.27 2.60 2.80 1.31 2.57 2.53 2.65 1.58 3.34
Price to Revenue (P/Rev)		 7.89 6.60 6.25 7.46 8.10 3.81 7.50 7.53 7.24 3.95 7.66
Price to Earnings (P/E)		 24.08 20.77 20.32 26.13 29.08 14.14 28.34 32.68 30.28 15.31 28.34
Dividend Yield		 3.48% 4.32% 4.43% 3.82% 3.55% 3.67% 3.69% 3.38% 3.23% 3.20% 2.94%
Earnings Yield		 4.15% 4.81% 4.92% 3.83% 3.44% 7.07% 3.53% 3.06% 3.30% 6.53% 3.53%
Enterprise Value to Invested Capital (EV/IC)		 1.64 1.41 1.31 1.48 1.64 0.72 1.36 1.33 1.43 0.86 1.75
Enterprise Value to Revenue (EV/Rev)		 9.25 7.73 6.79 7.80 8.80 4.02 7.30 7.36 7.31 4.00 7.36
Enterprise Value to EBITDA (EV/EBITDA)		 19.35 16.59 14.95 18.35 21.19 10.01 18.67 21.26 20.72 10.68 18.88
Enterprise Value to EBIT (EV/EBIT)		 21.45 18.56 16.94 21.10 24.55 11.63 21.56 24.93 23.89 12.06 21.10
Enterprise Value to NOPAT (EV/NOPAT)		 28.23 24.33 22.09 27.35 31.59 14.90 27.59 31.93 30.54 15.51 27.23
Enterprise Value to Operating Cash Flow (EV/OCF)		 24.41 19.88 18.85 22.38 26.39 14.64 22.30 26.69 24.94 10.51 22.97
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 13.24 12.18 9.93 13.71 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.42 0.36 0.24 0.22 0.23 0.28 0.25 0.22 0.23 0.22 0.20
Long-Term Debt to Equity		 0.42 0.36 0.24 0.22 0.23 0.28 0.25 0.22 0.22 0.19 0.16
Financial Leverage		 0.23 0.36 0.28 0.28 0.33 0.32 0.24 0.22 0.23 0.25 0.22
Leverage Ratio		 6.68 6.70 6.72 6.61 6.58 6.63 6.58 6.81 6.75 6.79 6.83
Compound Leverage Factor		 6.68 6.70 6.72 6.61 6.58 6.63 6.58 6.81 6.75 6.79 6.83
Debt to Total Capital		 29.62% 26.23% 19.19% 18.22% 18.98% 22.09% 19.81% 17.94% 18.81% 17.98% 16.65%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.14% 2.32% 2.97%
Long-Term Debt to Total Capital		 29.62% 26.23% 19.19% 18.22% 18.98% 22.09% 19.81% 17.94% 17.67% 15.66% 13.68%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 70.38% 73.77% 80.81% 81.78% 81.02% 77.91% 80.19% 82.06% 81.19% 82.02% 83.44%
Debt to EBITDA		 3.49 3.09 2.19 2.26 2.45 3.06 2.73 2.87 2.73 2.22 1.79
Net Debt to EBITDA		 2.85 2.43 1.20 0.81 1.68 0.51 -0.51 -0.50 0.18 0.14 -0.77
Long-Term Debt to EBITDA		 3.49 3.09 2.19 2.26 2.45 3.06 2.73 2.87 2.57 1.94 1.47
Debt to NOPAT		 5.09 4.54 3.23 3.37 3.65 4.56 4.03 4.31 4.03 3.23 2.59
Net Debt to NOPAT		 4.15 3.56 1.77 1.21 2.51 0.76 -0.75 -0.75 0.26 0.20 -1.10
Long-Term Debt to NOPAT		 5.09 4.54 3.23 3.37 3.65 4.56 4.03 4.31 3.78 2.81 2.12
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.06%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -1,059 -3,862 195 288 469 61 -171 -647 -622 -345 -298
Operating Cash Flow to CapEx		 850.10% 1,151.40% 1,763.34% 1,199.61% 678.32% 656.59% 2,530.09% 2,103.39% 2,538.10% 2,091.68% 1,141.02%
Free Cash Flow to Firm to Interest Expense		 -17.06 -54.70 2.64 3.85 6.55 0.91 -2.41 -7.08 -7.31 -4.44 -3.80
Operating Cash Flow to Interest Expense		 0.86 0.72 0.89 0.94 0.60 0.20 1.51 0.57 0.93 1.51 0.94
Operating Cash Flow Less CapEx to Interest Expense		 0.76 0.66 0.84 0.86 0.51 0.17 1.45 0.54 0.89 1.43 0.85
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Fixed Asset Turnover		 3.75 3.69 3.63 3.60 3.57 3.66 3.75 3.78 4.17 4.57 4.94
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 4,114 3,910 3,613 3,641 3,694 3,893 3,834 4,322 4,392 4,318 4,214
Invested Capital Turnover		 0.21 0.36 0.19 0.18 0.18 0.18 0.19 0.20 0.21 0.23 0.25
Increase / (Decrease) in Invested Capital		 1,114 3,910 -144 -245 -419 -16 222 682 697 425 380
Enterprise Value (EV)		 6,761 5,499 4,742 5,383 6,067 2,812 5,200 5,742 6,264 3,731 7,390
Market Capitalization		 5,767 4,695 4,362 5,145 5,586 2,669 5,342 5,877 6,210 3,684 7,690
Book Value per Share		 $31.72 $67.78 $33.56 $34.22 $34.40 $71.20 $36.19 $41.74 $41.96 $72.31 $38.28
Tangible Book Value per Share		 $20.73 $44.24 $22.06 $22.74 $22.94 $47.82 $24.48 $27.32 $27.55 $47.46 $25.10
Total Capital		 4,114 3,910 3,613 3,641 3,694 3,893 3,834 4,322 4,392 4,318 4,214
Total Debt		 1,218 1,025 693 663 701 860 759 775 826 776 701
Total Long-Term Debt		 1,218 1,025 693 663 701 860 759 775 776 676 576
Net Debt		 994 804 380 239 481 143 -142 -135 54 47 -300
Capital Expenditures (CapEx)		 6.29 4.44 3.72 5.86 6.32 2.03 4.22 2.48 3.11 5.60 6.43
Net Nonoperating Expense (NNE)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)		 1,218 1,025 693 663 701 860 759 775 826 776 701
Total Depreciation and Amortization (D&A)		 7.87 10 11 9.84 8.72 9.95 8.83 12 9.10 9.89 9.89
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $1.26 $1.12 $1.21 $1.01 $1.18 $1.04 $1.20 $0.69 $1.51 $1.63 $1.70
Adjusted Weighted Average Basic Shares Outstanding		 44.18M 42.55M 42.47M 42.48M 42.50M 42.55M 42.62M 49.93M 46.17M 48.97M 48.05M
Adjusted Diluted Earnings per Share		 $1.26 $1.12 $1.21 $1.01 $1.18 $1.04 $1.20 $0.69 $1.51 $1.63 $1.70
Adjusted Weighted Average Diluted Shares Outstanding		 44.19M 42.57M 42.47M 42.49M 42.51M 42.57M 42.64M 49.96M 46.19M 49.00M 48.08M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 84.89M 42.47M 42.48M 42.49M 42.61M 42.62M 49.92M 49.58M 48.99M 48.33M 47.37M
Normalized Net Operating Profit after Tax (NOPAT)		 55 48 51 43 50 45 53 53 85 82 82
Normalized NOPAT Margin		 30.93% 28.54% 30.15% 24.51% 28.29% 25.46% 29.06% 21.62% 33.53% 32.54% 32.31%
Pre Tax Income Margin		 40.03% 37.34% 39.00% 31.56% 35.58% 32.11% 36.20% 18.21% 37.34% 41.27% 42.16%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 1.14 0.89 0.90 0.74 0.88 0.86 0.93 0.49 1.11 1.34 1.36
NOPAT to Interest Expense		 0.88 0.68 0.69 0.57 0.70 0.67 0.72 0.37 0.89 1.03 1.04
EBIT Less CapEx to Interest Expense		 1.04 0.82 0.85 0.66 0.79 0.83 0.87 0.46 1.08 1.27 1.28
NOPAT Less CapEx to Interest Expense		 0.78 0.61 0.64 0.50 0.61 0.64 0.66 0.35 0.85 0.96 0.96
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 40.92% 42.69% 44.87% 48.90% 50.08% 51.31% 51.87% 54.90% 50.65% 45.19% 42.26%
Augmented Payout Ratio		 119.80% 86.91% 91.41% 99.67% 66.21% 51.31% 51.87% 67.89% 80.32% 96.77% 115.64%

Financials Breakdown Chart

Key Financial Trends

Independent Bank (NASDAQ:INDB) has shown substantial balance-sheet expansion and a strong earnings recovery across the reported periods. Total assets increased from $19.7 billion in Q3 2022 to $25.0 billion in Q2 2026, while total common equity rose from $2.8 billion to $3.5 billion. The latest quarter also showed improving profitability, although cash flow and funding trends remain important areas for investors to monitor.

  • Strong earnings growth: Q2 2026 net income rose to $81.8 million from $51.1 million in the restated Q2 2025 period, a gain of approximately 60%. Diluted EPS increased to $1.70 from $1.20.
  • Net interest income remains elevated: Q2 2026 net interest income was $210.9 million, up approximately 43% year over year from $147.5 million. It has also remained relatively stable near $211 million to $212 million during the last three quarters.
  • Noninterest income is expanding: Q2 2026 noninterest income reached $42.4 million, compared with $34.3 million in Q2 2025. Investment banking income increased to $15.0 million, helping diversify revenue beyond traditional lending.
  • Credit-loss provisions are much lower than the 2025 peak: The Q2 2026 provision for credit losses was $6.3 million, down sharply from $38.5 million in Q3 2025. This improvement has supported the rebound in pretax income and net income.
  • Shareholder returns remain substantial: The company paid a $0.64 per-share dividend in Q2 2026 and repurchased approximately $75.0 million of common stock. These actions can support per-share value when capital levels remain adequate.
  • Accumulated other comprehensive losses have narrowed: AOCI improved from a loss of $179.1 million in Q3 2022 to a loss of $54.8 million in Q2 2026, reducing a source of pressure on reported equity.
  • Operating cash flow remains positive: Independent Bank generated $73.4 million of operating cash flow in Q2 2026. Operating cash flow has been positive in each supplied quarter, despite fluctuations caused by changes in operating assets and liabilities.
  • Deposits have grown considerably over the longer period: Interest-bearing deposits increased from $16.3 billion in Q3 2022 to $20.4 billion in Q2 2026. However, deposits were also the primary source of the $294.6 million financing cash inflow in Q2, so investors should watch whether growth is retained at attractive funding costs.
  • Cash generation was helped by investment-security sales: Investing activities produced $84.6 million in Q2 2026, primarily because $132.3 million of investments were sold or matured versus $41.3 million of purchases. This supports liquidity but may not represent a recurring operating trend.
  • Funding and capital allocation remain volatile: Financing cash flow swung from a $172.9 million outflow in Q1 2026 to a $114.3 million inflow in Q2. The latest quarter also included $75.0 million of share repurchases, $31.1 million of dividends and $99.2 million of other financing outflows, making underlying funding trends difficult to assess from the aggregated data.

Overall, the trend is favorable for earnings: revenue, net interest income and EPS have all moved materially higher than in 2023 and 2024, while credit provisions have moderated from the elevated levels seen in Q3 2025. The main investor considerations are the sustainability of deposit growth, the cost of funding, the sizable goodwill and intangible-asset balances, and whether the recent cash increase reflects recurring operations or temporary investment and financing activity.

09/12/26 03:50 PM ETAI Generated. May Contain Errors.

Independent Bank Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Independent Bank's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Independent Bank's net income appears to be on an upward trend, with a most recent value of $205.12 million in 2025, rising from $64.96 million in 2015. The previous period was $192.08 million in 2024. See Independent Bank's forecast for analyst expectations on what's next for the company.

Over the last 10 years, Independent Bank's total revenue changed from $290.82 million in 2015 to $857.52 million in 2025, a change of 194.9%.

Independent Bank's total liabilities were at $21.35 billion at the end of 2025, a 30.3% increase from 2024, and a 272.9% increase since 2014.

In the past 10 years, Independent Bank's cash and equivalents has ranged from $84.81 million in 2015 to $229.77 million in 2025, and is currently $229.77 million as of their latest financial filing in 2025.

Over the last 10 years, Independent Bank's book value per share changed from 29.43 in 2015 to 41.96 in 2025, a change of 42.6%.


Related Companies

Financial statements for NASDAQ:INDB last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Print this before your next trade
Bill Poulos is offering his Smart Trade Options Checklist at no cost today - normally priced at $29.97. It'...
Profits Run | Sponsoredtc pixel
This 38 Dollar Fund Holds Every Major AI Stock and Pays Weekly
The biggest AI stocks like Nvidia, CrowdStrike, and Palantir now trade for hundreds of dollars a share. One fu...
Investors Alley | Sponsoredtc pixel
The retirement stock I'd buy before Nvidia today
In 2014, Marc Chaikin pointed readers toward Nvidia. Now the 60-year Wall Street veteran and creator of the Ch...
Chaikin Analytics | Sponsoredtc pixel
Why major institutions are piling into this digital asset now
BlackRock, JPMorgan, Goldman Sachs, and Fidelity are reportedly accumulating a scarce blockchain asset - one t...
Awesomely | Sponsoredtc pixel
Here’s the stock symbol I’ve promised
Whitney Tilson of Stansberry Research has long recommended Berkshire Hathaway as a core retirement holding - b...
Stansberry Research | Sponsoredtc pixel
My ‘one day’ retirement secret
TradeSmith's AI research team, backed by a $17 million investment and led by a former NSA codebreaker, built a...
TradeSmith | Sponsoredtc pixel
17 Nobel Prize winners… one startling warning
On July 13, 17 Nobel laureates including Bernanke, Krugman, and Stiglitz signed an 88-word letter warning that...
Porter & Company | Sponsoredtc pixel
Three companies about to leapfrog Nvidia [And transform the entire industry]
Three under-the-radar companies are already building the infrastructure behind a 200 billion government-backed...
Eagle Publishing | Sponsoredtc pixel