Independent Bank Corp. logo

Independent Bank Corp.

INDB | NASDAQ
Chart Builder DCF Calculator
$81.20
-$1.04 (-1.26%)
At close: Sep 21, 2026, 4:00 PM ET
$76.17
-$5.03 (-6.19%)
Pre-market: Sep 22, 2026, 8:26 AM ET
TTM
Period Ending
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
240.62M 205.12M 179.82M 188.51M 188.74M 192.08M 196.85M 214.71M 226.03M 239.5M 261.74M 272.83M 271.96M 263.81M 188.47M 156.58M 132.38M 120.99M 153.93M 148.8M 136.13M
Depreciation & Amortization
42.06M 42.14M 41.65M 39.16M 40.89M 40.89M 40.03M 38.9M 36.76M 36.1M 36.85M 37.23M 38.31M 38.8M 37.77M 36.43M 34.72M 32.82M 30.78M 29.5M 28.5M
Stock-Based Compensation
9.4M 8.99M 8.66M 7.93M 7.12M 6.52M 6.61M 6.22M 6.01M 6.38M 5.7M 5.59M 5.3M 4.46M 4.33M 4.02M 3.99M 4.31M 4.29M 4.45M 4.42M
Other Working Capital
55.37M 4.41M -4.36M -10.47M -53.86M -10.14M -16.84M -5.74M 12.08M -1.67M 41.09M 83.33M 93.34M 141.74M 108.67M 62.65M 59.92M 65.93M 105.29M 80.64M 7.64M
Other Non-Cash Items
10.56M -6.21M 5.16M 22.05M 21.39M 11.16M 6.07M -8.77M -8.86M -6.05M -5.02M -6.56M -10.52M -26.37M -3.04M -17.89M -35.89M -36.92M -63.64M -47.56M -14.13M
Deferred Income Tax
-2.97M -3.28M -15.8M -13.99M -12.16M -10.6M 7.83M 6.23M 4.68M 2.74M -1.51M -1.42M -1.25M -1.25M 3.09M 3.12M 3.17M 3.09M -20.04M -20.08M -20.05M
Change in Working Capital
55.37M 4.41M -4.36M -10.47M -53.86M -10.14M -16.84M -5.74M 12.08M -1.67M 41.09M 83.33M 93.34M 141.74M 108.67M 62.65M 59.92M 65.93M 105.29M 80.64M 7.64M
Operating Cash Flow
355.04M 251.16M 215.12M 233.19M 192.12M 229.92M 240.54M 251.56M 276.67M 276.99M 338.83M 390.99M 397.14M 421.2M 339.28M 244.91M 198.28M 190.22M 210.61M 195.75M 142.5M
Capital Expenditures
-6.98M -3.41M -6.38M -18.49M -18M -20.44M -20.36M -17.4M -16.09M -15.84M -13.59M -12.57M -17.96M -22.07M -27.11M -34.38M -31.01M -25.2M -20.42M -14.37M -13.36M
Cash Acquisitions
97.76M 97.76M 97.76M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-195.47M -113.35M -93.48M -290.07M -243.12M -163.49M -81.81M -30.27M -24.69M -31.82M -80.03M -403.44M -604.15M -962.15M -1.35B -1.77B -1.91B -1.92B -1.65B -933.54M -607.45M
Sales Maturities Of Investments
425.18M 408.96M 397.21M 384.38M 377.73M 373.54M 343.36M 296.57M 286.29M 247.6M 229.63M 247.35M 264.24M 306.67M 318.16M 346.96M 351.66M 360.25M 394.77M 405.02M 385.72M
Other Investing Acitivies
-282.81M -384.92M -484.74M -175.46M -185.44M -222.63M -127.39M -253.88M -412.68M -411.59M -582.92M -512.26M -387.54M -322.92M 854.36M 1.01B 1.41B 1.52B 591.39M 412.03M -335.48M
Investing Cash Flow
37.67M 5.05M -89.63M -99.64M -68.84M -33.01M 113.81M -4.98M -167.18M -211.65M -446.92M -680.91M -745.4M -1B -205.76M -446.22M -172.27M -63.14M -679.71M -130.86M -570.57M
Debt Repayment
-206.87M 1.41M -10.87M 65.84M -165.51M -517M -337M -207.86M 33M 1.11B 862M 737.86M 829M -64.06M -619.84M -609.53M -614.21M -604.84M -138.75M -124.06M -369.7M
Common Stock Repurchased
-126.41M -62.31M -24.8M -1.41M -1.37M -31.8M -100.76M -100.76M -100.77M -190.05M -121.09M -155.71M -259.13M -141.03M -141.03M -106.39M -2.99M -1.25M -1.25M -1.24M -23.09M
Dividend Paid
-108.73M -103.9M -98.73M -97.79M -96.85M -96.2M -96.26M -96.33M -96.48M -98.01M -97M -96.3M -96.11M -93.73M -86.32M -78.61M -70.3M -62.74M -62.03M -61.33M -60.88M
Other Financial Acitivies
58.76M 458.06M 492.07M 484.08M 632.7M 440.32M 381.36M 161.33M -229.14M -1.01B -1.25B -1.37B -1.47B -1.01B -360.14M 213.52M 730.42M 1.48B 1.41B 1.27B 2.18B
Financial Cash Flow
-380.57M 295.8M 360.85M 453.81M 372.25M -201.35M -150.02M -240.96M -390.72M -193.95M -608.08M -878.08M -989.55M -1.31B -1.21B -578.85M 45.01M 816.96M 1.21B 1.09B 1.73B
Net Cash Flow
12.13M 552.01M 486.34M 587.35M 495.53M -4.44M 204.32M 5.62M -281.23M -128.6M -716.17M -1.17B -1.34B -1.89B -1.07B -780.16M 71.02M 944.05M 739.79M 1.15B 1.3B
Free Cash Flow
348.06M 247.76M 208.73M 214.7M 174.12M 209.49M 220.18M 234.16M 260.58M 261.15M 325.24M 378.43M 379.18M 399.13M 312.18M 210.52M 167.27M 165.02M 190.19M 181.38M 129.14M
Adj. Free Cash Flow
338.66M 238.77M 200.07M 206.77M 167M 202.96M 213.57M 227.94M 254.58M 254.77M 319.53M 372.84M 373.88M 394.66M 307.85M 206.51M 163.28M 160.71M 185.9M 176.93M 124.72M
Maintenance CapEx
4.5M 9.68M 5.62M -9.04M -6.67M -6.25M -2.76M -592.19K -563.63K -563.63K n/a n/a n/a n/a -1.11M -10.26M -14.7M -17.23M -20.42M -14.37M -13.36M
Growth CapEx
-11.48M -13.09M -12.01M -9.45M -11.33M -14.18M -17.6M -16.8M -15.53M -15.28M -13.59M -12.57M -17.96M -22.07M -25.99M -24.13M -16.31M -7.97M n/a n/a n/a
Owner Earnings
359.53M 260.84M 220.74M 224.15M 185.45M 223.67M 237.78M 250.97M 276.11M 276.43M 338.83M 390.99M 397.14M 421.2M 338.17M 234.65M 183.58M 172.99M 190.19M 181.38M 129.14M

© 2026 bestshares.com. All rights reserved.