Seacoast Reports First Quarter 2025 Results

Net Interest Margin Expands Nine Basis Points to 3.48%

Annualized Growth in Deposits of 11% and in Loans of 6%

Well-Positioned Balance Sheet with Strong Capital and Liquidity

Seacoast Banking Corporation of Florida ("Seacoast" or the "Company") (NASDAQ: SBCF) today reported net income in the first quarter of 2025 of $31.5 million, or $0.37 per diluted share, compared to $34.1 million, or $0.40 per diluted share, in the fourth quarter of 2024 and $26.0 million, or $0.31 per diluted share, in the first quarter of 2024.

Adjusted net income1 for the first quarter of 2025 was $32.1 million, or $0.38 per diluted share, compared to $40.6 million, or $0.48 per diluted share, in the fourth quarter of 2024 and $31.1 million, or $0.37 per diluted share, in the first quarter of 2024.

Pre-tax pre-provision earnings1 were $50.6 million in the first quarter of 2025, an increase of $2.7 million, or 6%, compared to the fourth quarter of 2024 and an increase of $14.9 million, or 42%, compared to the first quarter of 2024. Adjusted pre-tax pre-provision earnings1 were $51.7 million in the first quarter of 2025, a decrease of $4.9 million, or 9%, compared to the fourth quarter of 2024 and an increase of $9.2 million, or 22%, compared to the first quarter of 2024.

For the first quarter of 2025, return on average tangible assets was 0.98% and return on average tangible shareholders' equity was 10.17%, compared to 1.06% and 10.90%, respectively, in the prior quarter, and 0.89% and 9.55%, respectively, in the prior year quarter. Adjusted return on average tangible assets1 in the first quarter of 2025 was 1.00% and adjusted return on average tangible shareholders' equity1 was 10.35%, compared to 1.24% and 12.74%, respectively, in the prior quarter, and 1.04% and 11.15%, respectively, in the prior year quarter.

Charles M. Shaffer, Seacoast's Chairman and CEO, said, "Seacoast’s investments in recent years in high-performing revenue producing talent continued to drive disciplined loan and strong deposit growth this quarter, and the late-stage pipeline continues to build entering the second quarter. We believe that our granular deposit franchise and ample liquidity position us well for continued growth and for the additional expansion of net interest margin, which increased nine basis points compared to the prior quarter."

Shaffer added, "In the first quarter of 2025, we grew our market presence in the Fort Lauderdale and Tampa regions by adding new branches and bankers, and we announced the proposed acquisition of Heartland Bancshares, Inc., which will bring us four additional locations in Central Florida. We believe that this expansion into some of the best banking markets in the United States will support strong value creation in the coming years."

Shaffer concluded, "As volatility in macroeconomic conditions has increased, we remain well positioned for a wide range of outcomes, with an industry leading capital position and excess liquidity. Our fortress balance sheet provides Seacoast durability and optionality allowing us to be a pillar of strength to support our clients and communities."

Acquisition Update

On February 27, 2025, the Company announced its proposed acquisition of Heartland Bancshares, Inc. (“Heartland”). The transaction, which is expected to close in the third quarter of 2025, will expand the Company’s presence in Central Florida. Heartland operates four branches, with total assets of approximately $763 million and deposits of approximately $666 million as of March 31, 2025.

Financial Results

Income Statement

  • Net income in the first quarter of 2025 was $31.5 million, or $0.37 per diluted share, compared to $34.1 million, or $0.40 per diluted share, in the prior quarter and $26.0 million, or $0.31 per diluted share, in the prior year quarter. Adjusted net income1 for the first quarter of 2025 was $32.1 million, or $0.38 per diluted share, compared to $40.6 million, or $0.48 per diluted share, for the prior quarter, and $31.1 million, or $0.37 per diluted share, for the prior year quarter.
  • Net revenues were $140.7 million in the first quarter of 2025, an increase of $7.8 million, or 6%, compared to the prior quarter, and an increase of $15.1 million, or 12%, compared to the prior year quarter. Adjusted net revenues1 were $140.8 million in the first quarter of 2025, a decrease of $0.7 million, or 1%, compared to the prior quarter, and an increase of $15.3 million, or 12%, compared to the prior year quarter.
  • Pre-tax pre-provision earnings1 were $50.6 million in the first quarter of 2025, an increase of $2.7 million, or 6%, compared to the fourth quarter of 2024 and an increase of $14.9 million, or 42%, compared to the first quarter of 2024. Adjusted pre-tax pre-provision earnings1 were $51.7 million in the first quarter of 2025, a decrease of $4.9 million, or 9%, compared to the fourth quarter of 2024 and an increase of $9.2 million, or 22%, compared to the first quarter of 2024.
  • Net interest income totaled $118.5 million in the first quarter of 2025, an increase of $2.7 million, or 2%, compared to the prior quarter, and an increase of $13.4 million, or 13%, compared to the prior year quarter. The increase in the first quarter of 2025 was largely driven by lower deposit costs, which declined 15 basis points when compared to the fourth quarter of 2024. Securities income increased $2.4 million, or 9%, primarily the result of securities purchases during the quarter. Interest income on loans declined by $1.4 million in the first quarter of 2025, with higher core yields more than offset by lower accretion on acquired loans and lower day count. Included in loan interest income was accretion on acquired loans of $8.2 million in the first quarter of 2025, $11.7 million in the fourth quarter of 2024, and $10.6 million in the first quarter of 2024.
  • Net interest margin increased nine basis points to 3.48% in the first quarter of 2025 compared to 3.39% in the fourth quarter of 2024. Excluding the effects of accretion on acquired loans, net interest margin expanded 19 basis points to 3.24% in the first quarter of 2025 compared to 3.05% in the fourth quarter of 2024. Loan yields were 5.90%, a decrease of three basis points from the prior quarter attributed to lower accretion on acquired loans. Securities yields increased 11 basis points to 3.88%, compared to 3.77% in the prior quarter, benefiting from new purchases. The cost of deposits declined 15 basis points from 2.08% in the prior quarter to 1.93% in the first quarter of 2025.
  • The provision for credit losses was $9.3 million in the first quarter of 2025, compared to $3.7 million in the fourth quarter of 2024 and $1.4 million in the first quarter of 2024. The increase in provision in the first quarter of 2025 reflects higher loan growth and recent heightened volatility in macroeconomic conditions. Allowance coverage of 1.34% remains flat compared to December 31, 2024.
  • Noninterest income totaled $22.2 million in the first quarter of 2025, an increase of $5.1 million, or 30%, compared to the prior quarter, and an increase of $1.7 million, or 8%, compared to the prior year quarter. Results in the first quarter of 2025 included:
  • Service charges on deposits totaled $5.2 million, near flat from the prior quarter despite the lower day count, and an increase of $0.2 million, or 4%, from the prior year quarter. Our investments in talent and significant market expansion across the state have resulted in continued growth in treasury management services to commercial customers compared to the prior year.
  • Wealth management income totaled $4.2 million, an increase of $0.2 million, or 6%, from the prior quarter and an increase of $0.7 million, or 20%, from the prior year quarter. Assets under management have grown 14% year over year.
  • Insurance agency income totaled $1.6 million, an increase of $0.5 million, or 41%, from the prior quarter and an increase of $0.3 million, or 25%, from the prior year quarter, reflecting seasonally strong results and continued growth in the business.
  • Other income totaled $6.3 million, a decrease of $4.1 million, or 39%, from the prior quarter and an increase of $0.3 million, or 5%, from the prior year quarter. Compared to the fourth quarter of 2024, gains on SBIC investments were lower by $2.9 million, and gains on loan sales were lower by $1.0 million.
  • Securities gains of $0.2 million in the first quarter of 2025 resulted from increases in the value of investments in mutual funds that invest in CRA-qualified debt securities. The fourth quarter of 2024 included an $8.0 million loss on the repositioning of a portion of the available-for-sale securities portfolio.
  • Noninterest expense was $90.6 million in the first quarter of 2025, an increase of $5.0 million, or 6%, compared to the prior quarter, and an increase of $0.2 million compared to the prior year quarter. Seacoast has prudently managed expenses while strategically investing to support continued growth. Results in the first quarter of 2025 included:
  • Salaries and wages totaled $42.2 million, a decrease of $0.1 million from the prior quarter and an increase of $1.9 million, or 5%, from the prior year quarter, reflecting the successful recruiting and onboarding of banking teams and talent across our footprint. During the quarter, the Company added 10 revenue producing bankers to the team.
  • Employee benefits totaled $8.9 million, an increase of $2.3 million, or 35%, compared to the prior quarter and an increase of $1.0 million, or 12%, from the prior year quarter, reflecting higher seasonal payroll taxes and 401(k) contributions.
  • Outsourced data processing costs totaled $8.5 million, an increase of $0.2 million, or 2%, compared to the prior quarter and a decrease of $3.6 million, or 30%, from the prior year quarter.
  • Occupancy costs totaled $7.4 million, an increase of $0.1 million, or 2%, compared to the prior quarter and a decrease of $0.7 million, or 9%, from the prior year quarter. During the quarter, the Company opened two new branch locations.
  • Marketing expenses totaled $2.7 million, reflecting an increase of $0.6 million, or 29%, compared to the prior quarter and an increase of $0.1 million, or 3%, from the prior year quarter, primarily associated with the timing of various campaigns to support customer growth initiatives.
  • Legal and professional fees totaled $2.7 million, a decrease of $0.1 million, or 2%, compared to the prior quarter and an increase of $0.6 million, or 27%, from the prior year quarter.
  • Merger-related charges totaled $1.1 million in the first quarter of 2025.
  • Seacoast recorded $9.4 million of income tax expense in the first quarter of 2025, compared to $9.5 million in the fourth quarter of 2024, and $7.8 million in the first quarter of 2024. Tax expense related to stock-based compensation was immaterial in each period.
  • The efficiency ratio was 60.28% in the first quarter of 2025, compared to 56.26% in the fourth quarter of 2024 and 66.78% in the prior year quarter. The adjusted efficiency ratio1 was 59.53% in the first quarter of 2025, compared to 56.07% in the fourth quarter of 2024 and 61.13% in the prior year quarter. The increase in the efficiency ratio quarter over quarter reflects seasonal expense trends, including higher seasonal payroll taxes and 401(k) contributions. The Company continues to remain keenly focused on disciplined expense control, while making investments for growth.

Balance Sheet

  • At March 31, 2025, the Company had total assets of $15.7 billion and total shareholders' equity of $2.2 billion. Book value per share was $26.04 as of March 31, 2025, compared to $25.51 as of December 31, 2024, and $24.93 as of March 31, 2024. Tangible book value per share was $16.71 as of March 31, 2025, compared to $16.12 as of December 31, 2024, and $15.26 as of March 31, 2024. Year over year tangible book value per share increased 10%.
  • Debt securities totaled $3.3 billion as of March 31, 2025, an increase of $390.9 million compared to December 31, 2024. The first quarter of 2025 included strategic purchases in connection with the announcement of the Heartland acquisition. The Company purchased $412 million in available-for-sale securities at a 5.7% taxable equivalent yield, which were funded with FHLB borrowings at a weighted-average rate of 4.3% until the expected date of acquisition close. Debt securities include approximately $2.6 billion in securities classified as available-for-sale and recorded at fair value. The unrealized loss on these securities is fully reflected in the value presented on the balance sheet. The portfolio also includes $624.7 million in securities classified as held-to-maturity with a fair value of $509.8 million. Held-to-maturity securities consist solely of mortgage-backed securities and collateralized mortgage obligations guaranteed by U.S. government agencies, each of which is expected to recover any price depreciation over its holding period as the debt securities move to maturity. The Company has significant liquidity and available borrowing capacity and has the intent and ability to hold these investments to maturity.
  • Loans increased $143.1 million, or 5.6% annualized, totaling $10.4 billion as of March 31, 2025. The Company continues to exercise a disciplined approach to lending and is benefiting from the investments made in recent years to attract talent from large regional banks across its markets.
  • Loan pipelines (loans in underwriting and approval or approved and not yet closed) totaled $981.6 million as of March 31, 2025, compared to $693.3 million at December 31, 2024 and $572.9 million at March 31, 2024.
  • Commercial pipelines were $884.9 million as of March 31, 2025, compared to $605.4 million at December 31, 2024, and $498.6 million at March 31, 2024. The increase in pipeline reflects the addition of revenue producing talent on-boarding new relationships.
  • SBA pipelines were $19.2 million as of March 31, 2025, compared to $28.8 million at December 31, 2024, and $15.6 million at March 31, 2024.
  • Saleable residential pipelines were $15.5 million as of March 31, 2025, compared to $6.7 million at December 31, 2024, and $9.3 million at March 31, 2024. Retained residential pipelines were $37.5 million as of March 31, 2025, compared to $35.1 million at December 31, 2024, and $24.4 million at March 31, 2024.
  • Consumer pipelines were $24.4 million as of March 31, 2025, compared to $17.4 million at December 31, 2024 and $25.1 million at March 31, 2024.
  • Total deposits were $12.6 billion as of March 31, 2025, an increase of $332.4 million, or 11.0% annualized, when compared to December 31, 2024.
  • Total noninterest bearing deposits increased $140.1 million, or 17.0% annualized.
  • At March 31, 2025, customer transaction account balances represented 50% of total deposits.
  • The Company benefits from a granular deposit franchise, with the top ten depositors representing approximately 3% of total deposits.
  • Average deposits per banking center were $159 million at March 31, 2025, compared to $156 million at March 31, 2024.
  • Consumer deposits represent 41% of overall deposit funding with an average consumer customer balance of $26 thousand. Commercial deposits represent 59% of overall deposit funding with an average business customer balance of $115 thousand.
  • Federal Home Loan Bank advances totaled $465.0 million at March 31, 2025 with a weighted-average interest rate of 4.26% during the first quarter of 2025, compared to advances outstanding of $245.0 million at December 31, 2024 with a weighted-average interest rate of 4.19% in the fourth quarter of 2024. The Company utilized short-term fixed-rate advances to fund securities purchases in the first quarter of 2025.

Asset Quality

  • The ratio of criticized and classified loans to total loans was 2.41% at March 31, 2025, compared to 2.17% at December 31, 2024, and 2.40% at March 31, 2024.
  • Nonperforming loans were $71.0 million at March 31, 2025, compared to $92.4 million at December 31, 2024, and $77.2 million at March 31, 2024. Nonperforming loans to total loans outstanding were 0.68% at March 31, 2025, 0.90% at December 31, 2024, and 0.77% at March 31, 2024.
  • Accruing past due loans were $17.2 million, or 0.16% of total loans, at March 31, 2025, compared to $15.6 million, or 0.15% of total loans, at December 31, 2024, and $29.5 million, or 0.30% of total loans, at March 31, 2024.
  • Nonperforming assets to total assets were 0.50% at March 31, 2025, compared to 0.65% at December 31, 2024, and 0.57% at March 31, 2024.
  • The ratio of allowance for credit losses to total loans was 1.34% at March 31, 2025, 1.34% at December 31, 2024, and 1.47% at March 31, 2024.
  • Net charge-offs were $7.0 million in the first quarter of 2025, compared to $6.1 million in the fourth quarter of 2024 and $3.6 million in the first quarter of 2024.
  • Portfolio diversification, in terms of asset mix, industry, and loan type, has been a critical element of the Company's lending strategy. Exposure across industries and collateral types is broadly distributed. Seacoast's average loan size is $426 thousand, and the average commercial loan size is $838 thousand, reflecting an ability to maintain granularity within the overall loan portfolio.
  • Construction and land development and commercial real estate loans remain well below regulatory guidance as of March 31, 2025 at 36% and 236% of total bank-level risk-based capital2, respectively, compared to 38% and 237%, respectively, at December 31, 2024. On a consolidated basis and as of March 31, 2025, construction and land development and commercial real estate loans represent 34% and 220%, respectively, of total consolidated risk-based capital2.

Capital and Liquidity

  • The Company continues to operate with a fortress balance sheet, with a Tier 1 capital ratio at March 31, 2025 of 14.7%2 compared to 14.8% at December 31, 2024, and 14.7% at March 31, 2024. The Total capital ratio was 16.1%2, the Common Equity Tier 1 capital ratio was 14.1%2, and the Tier 1 leverage ratio was 11.2%2 at March 31, 2025. The Company is considered “well capitalized” based on applicable U.S. regulatory capital ratio requirements.
  • Cash and cash equivalents at March 31, 2025 totaled $500.6 million.
  • The Company’s loan to deposit ratio was 83.17% at March 31, 2025, which should continue to provide liquidity and flexibility moving forward.
  • Tangible common equity to tangible assets was 9.58% at March 31, 2025, compared to 9.60% at December 31, 2024, and 9.25% at March 31, 2024. If all held-to-maturity securities were adjusted to fair value, the tangible common equity ratio would have been 9.07% at March 31, 2025.
  • At March 31, 2025, in addition to $500.6 million in cash, the Company had $5.8 billion in available borrowing capacity, including $3.7 billion in available collateralized lines of credit, $1.7 billion of unpledged debt securities available as collateral for potential additional borrowings, and available unsecured lines of credit of $0.3 billion.

1Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and for a reconciliation to GAAP.

2 Estimated.

FINANCIAL HIGHLIGHTS

(Amounts in thousands except per share data)

(Unaudited)

 

Quarterly Trends

 

 

 

 

 

 

 

 

 

 

 

1Q'25

 

4Q'24

 

3Q'24

 

2Q'24

 

1Q'24

Selected balance sheet data:

 

 

 

 

 

 

 

 

 

Gross loans

$

10,443,021

 

 

$

10,299,950

 

 

$

10,205,281

 

 

$

10,038,508

 

 

$

9,978,052

 

Total deposits

 

12,574,796

 

 

 

12,242,427

 

 

 

12,243,585

 

 

 

12,116,118

 

 

 

12,015,840

 

Total assets

 

15,732,485

 

 

 

15,176,308

 

 

 

15,168,371

 

 

 

14,952,613

 

 

 

14,830,015

 

Performance measures:

 

 

 

 

 

 

 

 

 

Net income

$

31,464

 

 

$

34,085

 

 

$

30,651

 

 

$

30,244

 

 

$

26,006

 

Net interest margin

 

3.48

%

 

 

3.39

%

 

 

3.17

%

 

 

3.18

%

 

 

3.24

%

Pre-tax pre-provision earnings1

$

50,590

 

 

$

47,858

 

 

$

46,086

 

 

$

44,555

 

 

$

35,674

 

Average diluted shares outstanding

 

85,388

 

 

 

85,302

 

 

 

85,069

 

 

 

84,816

 

 

 

85,270

 

Diluted earnings per share (EPS)

 

0.37

 

 

 

0.40

 

 

 

0.36

 

 

 

0.36

 

 

 

0.31

 

Return on (annualized):

 

 

 

 

 

 

 

 

 

Average assets (ROA)

 

0.83

%

 

 

0.89

%

 

 

0.81

%

 

 

0.82

%

 

 

0.71

%

Average tangible assets (ROTA)2

 

0.98

 

 

 

1.06

 

 

 

0.99

 

 

 

1.00

 

 

 

0.89

 

Average tangible common equity (ROTCE)2

 

10.17

 

 

 

10.90

 

 

 

10.31

 

 

 

10.75

 

 

 

9.55

 

Tangible common equity to tangible assets2

 

9.58

 

 

 

9.60

 

 

 

9.64

 

 

 

9.30

 

 

 

9.25

 

Tangible book value per share2

$

16.71

 

 

$

16.12

 

 

$

16.20

 

 

$

15.41

 

 

$

15.26

 

Efficiency ratio

 

60.28

%

 

 

56.26

%

 

 

59.84

%

 

 

60.21

%

 

 

66.78

%

Adjusted operating measures1:

 

 

 

 

 

 

 

 

 

Adjusted net income

$

32,102

 

 

$

40,556

 

 

$

30,511

 

 

$

30,277

 

 

$

31,132

 

Adjusted pre-tax pre-provision earnings

 

51,686

 

 

 

56,610

 

 

 

46,390

 

 

 

44,490

 

 

 

42,513

 

Adjusted diluted EPS

 

0.38

 

 

 

0.48

 

 

 

0.36

 

 

 

0.36

 

 

 

0.37

 

Adjusted ROA

 

0.85

%

 

 

1.06

%

 

 

0.81

%

 

 

0.82

%

 

 

0.85

%

Adjusted ROTA2

 

1.00

 

 

 

1.24

 

 

 

0.98

 

 

 

1.00

 

 

 

1.04

 

Adjusted ROTCE2

 

10.35

 

 

 

12.74

 

 

 

10.27

 

 

 

10.76

 

 

 

11.15

 

Adjusted efficiency ratio

 

59.53

 

 

 

56.07

 

 

 

59.84

 

 

 

60.21

 

 

 

61.13

 

Net adjusted noninterest expense as a percent of average tangible assets2

 

2.33

%

 

 

2.19

%

 

 

2.19

%

 

 

2.19

%

 

 

2.23

%

Other data:

 

 

 

 

 

 

 

 

 

Market capitalization3

$

2,202,958

 

 

$

2,355,679

 

 

$

2,277,003

 

 

$

2,016,472

 

 

$

2,156,529

 

Full-time equivalent employees

 

1,518

 

 

 

1,504

 

 

 

1,493

 

 

 

1,449

 

 

 

1,445

 

Number of ATMs

 

98

 

 

 

96

 

 

 

96

 

 

 

95

 

 

 

95

 

Full-service banking offices

 

79

 

 

 

77

 

 

 

77

 

 

 

77

 

 

 

77

 

 

 

 

 

 

 

 

 

 

 

1Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and a reconciliation to GAAP.

2The Company defines tangible assets as total assets less intangible assets, and tangible common equity as total shareholders' equity less intangible assets.

3Common shares outstanding multiplied by closing bid price on last day of each period.

OTHER INFORMATION

Conference Call Information

Seacoast will host a conference call on April 25, 2025, at 10:00 a.m. (Eastern Time) to discuss the first quarter of 2025 earnings results and business trends. Investors may call in (toll-free) by dialing (800) 715-9871 (Conference ID: 4944599). Charts will be used during the conference call and may be accessed at Seacoast’s website at www.SeacoastBanking.com by selecting “Presentations” under the heading “News/Events.” Additionally, a recording of the call will be made available to individuals shortly after the conference call and can be accessed via a link at www.SeacoastBanking.com under the heading “Corporate Information.” The recording will be available for one year.

About Seacoast Banking Corporation of Florida (NASDAQ: SBCF)

Seacoast Banking Corporation of Florida (NASDAQ: SBCF) is one of the largest community banks headquartered in Florida with approximately $15.7 billion in assets and $12.6 billion in deposits as of March 31, 2025. Seacoast provides integrated financial services including commercial and consumer banking, wealth management, and mortgage services to customers at 79 full-service branches across Florida, and through advanced mobile and online banking solutions. Seacoast National Bank is the wholly-owned subsidiary bank of Seacoast Banking Corporation of Florida. For more information about Seacoast, visit www.SeacoastBanking.com.

Additional Information

Seacoast has filed a registration statement on Form S-4 with the United States Securities and Exchange Commission (the "SEC") in connection with the proposed merger of Heartland Bancshares, Inc. and Heartland National Bank with and into Seacoast and Seacoast National Bank, respectively. The registration statement in connection with the merger includes a proxy statement of Heartland Bancshares, Inc. and a prospectus of Seacoast. This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. WE URGE INVESTORS TO READ THE PROXY STATEMENT/PROSPECTUS AND ANY OTHER DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE MERGERS OR INCORPORATED BY REFERENCE IN THE PROXY STATEMENT/PROSPECTUS BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

Investors may obtain these documents free of charge at the SEC’s website (www.sec.gov). In addition, documents filed with the SEC by Seacoast will be available free of charge by contacting Investor Relations at (772) 288-6085.

Heartland Bancshares, Inc. and Heartland National Bank, their directors, executive officers, other members of management, and employees may be considered participants in the solicitation of proxies in connection with the proposed mergers with and into Seacoast and Seacoast National Bank. Information regarding the participants in the proxy solicitation of Heartland Bancshares, Inc. and a description of its direct and indirect interests, by security holdings or otherwise, is contained in the proxy statement/prospectus and other relevant materials to be filed with the SEC.

Cautionary Notice Regarding Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning, and protections, of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, without limitation, statements about future financial and operating results, cost savings, enhanced revenues, economic and seasonal conditions in the Company’s markets, and improvements to reported earnings that may be realized from cost controls, tax law changes, new initiatives and for integration of banks that the Company has acquired, or expects to acquire, as well as statements with respect to Seacoast's objectives, strategic plans, expectations and intentions and other statements that are not historical facts. Actual results may differ from those set forth in the forward-looking statements.

Forward-looking statements include statements with respect to the Company’s beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates and intentions about future performance and involve known and unknown risks, uncertainties and other factors, which may be beyond the Company’s control, and which may cause the actual results, performance or achievements of Seacoast Banking Corporation of Florida (“Seacoast” or the “Company”) or its wholly-owned banking subsidiary, Seacoast National Bank (“Seacoast Bank”), to be materially different from results, performance or achievements expressed or implied by such forward-looking statements. You should not expect the Company to update any forward-looking statements.

All statements other than statements of historical fact could be forward-looking statements. You can identify these forward-looking statements through the use of words such as "may", "will", "anticipate", "assume", "should", "support", "indicate", "would", "believe", "contemplate", "expect", "estimate", "continue", "further", "plan", "point to", "project", "could", "intend", "target" or other similar words and expressions of the future. These forward-looking statements may not be realized due to a variety of factors, including, without limitation: the impact of current and future economic and market conditions generally (including seasonality) and in the financial services industry, nationally and within Seacoast’s primary market areas, including the effects of inflationary pressures, changes in interest rates, tariffs or trade wars (including reduced consumer spending), slowdowns in economic growth, and the potential for high unemployment rates, as well as the financial stress on borrowers and changes to customer and client behavior and credit risk as a result of the foregoing; potential impacts of adverse developments in the banking industry, including those highlighted by high-profile bank failures, and including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto (including increases in the cost of our deposit insurance assessments), the Company's ability to effectively manage its liquidity risk and any growth plans, and the availability of capital and funding; governmental monetary and fiscal policies, including interest rate policies of the Board of Governors of the Federal Reserve, as well as legislative, tax and regulatory changes including overdraft and late fee caps (if implemented), including those that impact the money supply and inflation; the risks of changes in interest rates on the level and composition of deposits (as well as the cost of, and competition for, deposits), loan demand, liquidity and the values of loan collateral, securities, and interest rate sensitive assets and liabilities; interest rate risks (including the impacts of interest rates on macroeconomic conditions, customer and client behavior, and on our net interest income), sensitivities and the shape of the yield curve; changes in accounting policies, rules and practices; changes in retail distribution strategies, customer preferences and behavior generally and as a result of economic factors, including heightened or persistent inflation; changes in the availability and cost of credit and capital in the financial markets; changes in the prices, values and sales volumes of residential and commercial real estate, especially as they relate to the value of collateral supporting the Company’s loans; the Company’s concentration in commercial real estate loans and in real estate collateral in Florida; Seacoast’s ability to comply with any regulatory requirements and the risk that the regulatory environment may not be conducive to or may prohibit or delay the consummation of future mergers and/or business combinations, may increase the length of time and amount of resources required to consummate such transactions, and may reduce the anticipated benefit; inaccuracies or other failures from the use of models, including the failure of assumptions and estimates, as well as differences in, and changes to, economic, market and credit conditions; the impact on the valuation of Seacoast’s investments due to market volatility or counterparty payment risk, as well as the effect of a decline in stock market prices on our fee income from our wealth management business; statutory and regulatory dividend restrictions; increases in regulatory capital requirements for banking organizations generally; the risks of mergers, acquisitions and divestitures, including Seacoast’s ability to continue to identify acquisition targets, successfully acquire and integrate desirable financial institutions and realize expected revenues and revenue synergies; changes in technology or products that may be more difficult, costly, or less effective than anticipated; the Company’s ability to identify and address increased cybersecurity risks, including those impacting vendors and other third parties which may be exacerbated by developments in generative artificial intelligence; fraud or misconduct by internal or external parties, which Seacoast may not be able to prevent, detect or mitigate; inability of Seacoast’s risk management framework to manage risks associated with the Company’s business; dependence on key suppliers or vendors to obtain equipment or services for the business on acceptable terms; reduction in or the termination of Seacoast’s ability to use the online- or mobile-based platform that is critical to the Company’s business growth strategy; the effects of war or other conflicts, acts of terrorism, natural disasters, including hurricanes in the Company’s footprint, health emergencies, epidemics or pandemics, or other catastrophic events that may affect general economic conditions and/or increase costs, including, but not limited to, property and casualty and other insurance costs; Seacoast’s ability to maintain adequate internal controls over financial reporting; potential claims, damages, penalties, fines, costs and reputational damage resulting from pending or future litigation, regulatory proceedings and enforcement actions; the risks that deferred tax assets could be reduced if estimates of future taxable income from the Company’s operations and tax planning strategies are less than currently estimated, the results of tax audit findings, challenges to our tax positions, or adverse changes or interpretations of tax laws; the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, non-bank financial technology providers, securities brokerage firms, insurance companies, money market and other mutual funds and other financial institutions; the failure of assumptions underlying the establishment of reserves for expected credit losses; risks related to, and the costs associated with, environmental, social and governance matters, including the scope and pace of related rulemaking activity and disclosure requirements; a deterioration of the credit rating for U.S. long-term sovereign debt, actions that the U.S. government may take to avoid exceeding the debt ceiling, and uncertainties surrounding the federal budget and economic policy, including the impact of tariffs and trade policies; the risk that balance sheet, revenue growth, and loan growth expectations may differ from actual results; and other factors and risks desc ribed herein and under “Risk Factors” in any of the Company's subsequent reports filed with the SEC and available on its website at www.sec.gov.

All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties described in the Company’s annual report on Form 10-K for the year ended December 31, 2024 and in other periodic reports that the Company files with the SEC. Such reports are available upon request from the Company, or from the Securities and Exchange Commission, including through the SEC's Internet website at www.sec.gov.

FINANCIAL HIGHLIGHTS

(Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

Quarterly Trends

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except ratios and per share data)

1Q'25

 

4Q'24

 

3Q'24

 

2Q'24

 

1Q'24

 

 

 

 

 

 

 

 

 

 

Summary of Earnings

 

 

 

 

 

 

 

 

 

Net income

$

31,464

 

 

$

34,085

 

 

$

30,651

 

 

$

30,244

 

 

$

26,006

 

Adjusted net income1

 

32,102

 

 

 

40,556

 

 

 

30,511

 

 

 

30,277

 

 

 

31,132

 

Net interest income2

 

118,857

 

 

 

116,115

 

 

 

106,975

 

 

 

104,657

 

 

 

105,298

 

Net interest margin2,3

 

3.48

%

 

 

3.39

%

 

 

3.17

%

 

 

3.18

%

 

 

3.24

%

Pre-tax pre-provision earnings1

 

50,590

 

 

 

47,858

 

 

 

46,086

 

 

 

44,555

 

 

 

35,674

 

Adjusted pre-tax pre-provision earnings1

 

51,686

 

 

 

56,610

 

 

 

46,390

 

 

 

44,490

 

 

 

42,513

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

Return on average assets-GAAP basis3

 

0.83

%

 

 

0.89

%

 

 

0.81

%

 

 

0.82

%

 

 

0.71

%

Adjusted return on average assets1,3

 

0.85

 

 

 

1.06

 

 

 

0.81

 

 

 

0.82

 

 

 

0.85

 

Return on average tangible assets-GAAP basis3,4

 

0.98

 

 

 

1.06

 

 

 

0.99

 

 

 

1.00

 

 

 

0.89

 

Adjusted return on average tangible assets1,3,4

 

1.00

 

 

 

1.24

 

 

 

0.98

 

 

 

1.00

 

 

 

1.04

 

Net adjusted noninterest expense to average tangible assets1,3,4

 

2.33

 

 

 

2.19

 

 

 

2.19

 

 

 

2.19

 

 

 

2.23

 

Return on average shareholders' equity-GAAP basis3

 

5.76

 

 

 

6.16

 

 

 

5.62

 

 

 

5.74

 

 

 

4.94

 

Return on average tangible common equity-GAAP basis3,4

 

10.17

 

 

 

10.90

 

 

 

10.31

 

 

 

10.75

 

 

 

9.55

 

Adjusted return on average tangible common equity1,3,4

 

10.35

 

 

 

12.74

 

 

 

10.27

 

 

 

10.76

 

 

 

11.15

 

Efficiency ratio5

 

60.28

 

 

 

56.26

 

 

 

59.84

 

 

 

60.21

 

 

 

66.78

 

Adjusted efficiency ratio1

 

59.53

 

 

 

56.07

 

 

 

59.84

 

 

 

60.21

 

 

 

61.13

 

Noninterest income to total revenue (excluding securities gains/losses)

 

15.65

 

 

 

18.02

 

 

 

18.05

 

 

 

17.55

 

 

 

16.17

 

Tangible common equity to tangible assets4

 

9.58

 

 

 

9.60

 

 

 

9.64

 

 

 

9.30

 

 

 

9.25

 

Average loan-to-deposit ratio

 

84.23

 

 

 

83.14

 

 

 

83.79

 

 

 

83.11

 

 

 

84.50

 

End of period loan-to-deposit ratio

 

83.17

 

 

 

84.27

 

 

 

83.44

 

 

 

82.90

 

 

 

83.12

 

 

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

Net income diluted-GAAP basis

$

0.37

 

 

$

0.40

 

 

$

0.36

 

 

$

0.36

 

 

$

0.31

 

Net income basic-GAAP basis

 

0.37

 

 

 

0.40

 

 

 

0.36

 

 

 

0.36

 

 

 

0.31

 

Adjusted earnings1

 

0.38

 

 

 

0.48

 

 

 

0.36

 

 

 

0.36

 

 

 

0.37

 

 

 

 

 

 

 

 

 

 

 

Book value per share common

 

26.04

 

 

 

25.51

 

 

 

25.68

 

 

 

24.98

 

 

 

24.93

 

Tangible book value per share

 

16.71

 

 

 

16.12

 

 

 

16.20

 

 

 

15.41

 

 

 

15.26

 

Cash dividends declared

 

0.18

 

 

 

0.18

 

 

 

0.18

 

 

 

0.18

 

 

 

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Non-GAAP measure - see "Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and a reconciliation to GAAP.

2Calculated on a fully taxable equivalent basis using amortized cost.

3These ratios are stated on an annualized basis and are not necessarily indicative of future periods.

4The Company defines tangible assets as total assets less intangible assets, and tangible common equity as total shareholders' equity less intangible assets.

5Defined as noninterest expense less amortization of intangibles and gains, losses, and expenses on foreclosed properties divided by net operating revenue (net interest income on a fully taxable equivalent basis plus noninterest income excluding securities gains and losses).

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

Quarterly Trends

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share data)

1Q'25

 

4Q'24

 

3Q'24

 

2Q'24

 

1Q'24

 

 

 

 

 

 

 

 

 

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

Taxable

$

29,381

 

$

26,945

 

 

$

25,963

 

$

24,155

 

 

$

22,393

 

Nontaxable

 

34

 

 

34

 

 

 

34

 

 

33

 

 

 

34

 

Interest and fees on loans

 

150,640

 

 

151,999

 

 

 

150,980

 

 

147,292

 

 

 

147,095

 

Interest on interest-bearing deposits and other investments

 

4,200

 

 

6,952

 

 

 

7,138

 

 

8,328

 

 

 

6,184

 

Total Interest Income

 

184,255

 

 

185,930

 

 

 

184,115

 

 

179,808

 

 

 

175,706

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

43,626

 

 

47,394

 

 

 

51,963

 

 

51,319

 

 

 

47,534

 

Interest on time certificates

 

14,973

 

 

16,726

 

 

 

19,002

 

 

17,928

 

 

 

17,121

 

Interest on borrowed money

 

7,139

 

 

6,006

 

 

 

6,485

 

 

6,137

 

 

 

5,973

 

Total Interest Expense

 

65,738

 

 

70,126

 

 

 

77,450

 

 

75,384

 

 

 

70,628

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

118,517

 

 

115,804

 

 

 

106,665

 

 

104,424

 

 

 

105,078

 

Provision for credit losses

 

9,250

 

 

3,699

 

 

 

6,273

 

 

4,918

 

 

 

1,368

 

Net Interest Income After Provision for Credit Losses

 

109,267

 

 

112,105

 

 

 

100,392

 

 

99,506

 

 

 

103,710

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

5,180

 

 

5,138

 

 

 

5,412

 

 

5,342

 

 

 

4,960

 

Interchange income

 

1,807

 

 

1,860

 

 

 

1,911

 

 

1,940

 

 

 

1,888

 

Wealth management income

 

4,248

 

 

4,019

 

 

 

3,843

 

 

3,766

 

 

 

3,540

 

Mortgage banking fees

 

404

 

 

326

 

 

 

485

 

 

582

 

 

 

381

 

Insurance agency income

 

1,620

 

 

1,151

 

 

 

1,399

 

 

1,355

 

 

 

1,291

 

BOLI income

 

2,468

 

 

2,627

 

 

 

2,578

 

 

2,596

 

 

 

2,264

 

Other

 

6,257

 

 

10,335

 

 

 

7,864

 

 

6,647

 

 

 

5,944

 

 

 

21,984

 

 

25,456

 

 

 

23,492

 

 

22,228

 

 

 

20,268

 

Securities gains (losses), net

 

196

 

 

(8,388

)

 

 

187

 

 

(44

)

 

 

229

 

Total Noninterest Income

 

22,180

 

 

17,068

 

 

 

23,679

 

 

22,184

 

 

 

20,497

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and wages

 

42,248

 

 

42,378

 

 

 

40,697

 

 

38,937

 

 

 

40,304

 

Employee benefits

 

8,861

 

 

6,548

 

 

 

6,955

 

 

6,861

 

 

 

7,889

 

Outsourced data processing costs

 

8,504

 

 

8,307

 

 

 

8,003

 

 

8,210

 

 

 

12,118

 

Occupancy

 

7,350

 

 

7,234

 

 

 

7,096

 

 

7,180

 

 

 

8,037

 

Furniture and equipment

 

2,128

 

 

2,004

 

 

 

2,060

 

 

1,956

 

 

 

2,011

 

Marketing

 

2,748

 

 

2,126

 

 

 

2,729

 

 

3,266

 

 

 

2,655

 

Legal and professional fees

 

2,740

 

 

2,807

 

 

 

2,708

 

 

1,982

 

 

 

2,151

 

FDIC assessments

 

2,194

 

 

2,274

��

 

 

1,882

 

 

2,131

 

 

 

2,158

 

Amortization of intangibles

 

5,309

 

 

5,587

 

 

 

6,002

 

 

6,003

 

 

 

6,292

 

Other real estate owned expense and net loss (gain) on sale

 

241

 

 

84

 

 

 

491

 

 

(109

)

 

 

(26

)

Provision for credit losses on unfunded commitments

 

150

 

 

250

 

 

 

250

 

 

251

 

 

 

250

 

Merger-related charges

 

1,051

 

 

 

 

 

 

 

 

 

 

 

Other

 

7,073

 

 

5,976

 

 

 

5,945

 

 

5,869

 

 

 

6,532

 

Total Noninterest Expense

 

90,597

 

 

85,575

 

 

 

84,818

 

 

82,537

 

 

 

90,371

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

40,850

 

 

43,598

 

 

 

39,253

 

 

39,153

 

 

 

33,836

 

Provision for income taxes

 

9,386

 

 

9,513

 

 

 

8,602

 

 

8,909

 

 

 

7,830

 

 

 

 

 

 

 

 

 

 

 

Net Income

$

31,464

 

$

34,085

 

 

$

30,651

 

$

30,244

 

 

$

26,006

 

 

 

 

 

 

 

 

 

 

 

Share Data

 

 

 

 

 

 

 

 

 

Net income per share of common stock

 

 

 

 

 

 

 

 

 

Diluted

$

0.37

 

$

0.40

 

 

$

0.36

 

$

0.36

 

 

$

0.31

 

Basic

 

0.37

 

 

0.40

 

 

 

0.36

 

 

0.36

 

 

 

0.31

 

Cash dividends declared

 

0.18

 

 

0.18

 

 

 

0.18

 

 

0.18

 

 

 

0.18

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding

 

 

 

 

 

 

 

 

 

Diluted

 

85,388

 

 

85,302

 

 

 

85,069

 

 

84,816

 

 

 

85,270

 

Basic

 

84,648

 

 

84,510

 

 

 

84,434

 

 

84,341

 

 

 

84,908

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

(Amounts in thousands)

 

2025

 

2024

 

2024

 

2024

 

2024

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

191,467

 

 

$

171,615

 

 

$

182,743

 

 

$

168,738

 

 

$

137,850

 

Interest-bearing deposits with other banks

 

 

309,105

 

 

 

304,992

 

 

 

454,315

 

 

 

580,787

 

 

 

544,874

 

Total cash and cash equivalents

 

 

500,572

 

 

 

476,607

 

 

 

637,058

 

 

 

749,525

 

 

 

682,724

 

 

 

 

 

 

 

 

 

 

 

 

Time deposits with other banks

 

 

1,494

 

 

 

3,215

 

 

 

5,207

 

 

 

7,856

 

 

 

7,856

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale (at fair value)

 

 

2,627,959

 

 

 

2,226,543

 

 

 

2,160,055

 

 

 

1,967,204

 

 

 

1,949,463

 

Securities held-to-maturity (at amortized cost)

 

 

624,650

 

 

 

635,186

 

 

 

646,050

 

 

 

658,055

 

 

 

669,896

 

Total debt securities

 

 

3,252,609

 

 

 

2,861,729

 

 

 

2,806,105

 

 

 

2,625,259

 

 

 

2,619,359

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

 

16,016

 

 

 

17,277

 

 

 

11,039

 

 

 

5,975

 

 

 

9,475

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

10,443,021

 

 

 

10,299,950

 

 

 

10,205,281

 

 

 

10,038,508

 

 

 

9,978,052

 

Less: Allowance for credit losses

 

 

(140,267

)

 

 

(138,055

)

 

 

(140,469

)

 

 

(141,641

)

 

 

(146,669

)

Loans, net of allowance for credit losses

 

 

10,302,754

 

 

 

10,161,895

 

 

 

10,064,812

 

 

 

9,896,867

 

 

 

9,831,383

 

 

 

 

 

 

 

 

 

 

 

 

Bank premises and equipment, net

 

 

108,478

 

 

 

107,555

 

 

 

108,776

 

 

 

109,945

 

 

 

110,787

 

Other real estate owned

 

 

7,176

 

 

 

6,421

 

 

 

6,421

 

 

 

6,877

 

 

 

7,315

 

Goodwill

 

 

732,417

 

 

 

732,417

 

 

 

732,417

 

 

 

732,417

 

 

 

732,417

 

Other intangible assets, net

 

 

66,372

 

 

 

71,723

 

 

 

77,431

 

 

 

83,445

 

 

 

89,377

 

Bank owned life insurance

 

 

311,453

 

 

 

308,995

 

 

 

306,379

 

 

 

303,816

 

 

 

301,229

 

Net deferred tax assets

 

 

93,595

 

 

 

102,989

 

 

 

94,820

 

 

 

108,852

 

 

 

111,539

 

Other assets

 

 

339,549

 

 

 

325,485

 

 

 

317,906

 

 

 

321,779

 

 

 

326,554

 

Total Assets

 

$

15,732,485

 

 

$

15,176,308

 

 

$

15,168,371

 

 

$

14,952,613

 

 

$

14,830,015

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

Noninterest demand

 

$

3,492,491

 

 

$

3,352,372

 

 

$

3,443,455

 

 

$

3,397,918

 

 

$

3,555,401

 

Interest-bearing demand

 

 

2,734,260

 

 

 

2,667,843

 

 

 

2,487,448

 

 

 

2,821,092

 

 

 

2,711,041

 

Savings

 

 

534,991

 

 

 

519,977

 

 

 

524,474

 

 

 

566,052

 

 

 

608,088

 

Money market

 

 

4,154,682

 

 

 

4,086,362

 

 

 

4,034,371

 

 

 

3,707,761

 

 

 

3,531,029

 

Time deposits

 

 

1,658,372

 

 

 

1,615,873

 

 

 

1,753,837

 

 

 

1,623,295

 

 

 

1,610,281

 

Total Deposits

 

 

12,574,796

 

 

 

12,242,427

 

 

 

12,243,585

 

 

 

12,116,118

 

 

 

12,015,840

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

 

201,128

 

 

 

232,071

 

 

 

210,176

 

 

 

262,103

 

 

 

326,732

 

Federal Home Loan Bank borrowings

 

 

465,000

 

 

 

245,000

 

 

 

245,000

 

 

 

180,000

 

 

 

110,000

 

Long-term debt, net

 

 

107,132

 

 

 

106,966

 

 

 

106,800

 

 

 

106,634

 

 

 

106,468

 

Other liabilities

 

 

154,689

 

 

 

166,601

 

 

 

168,960

 

 

 

157,377

 

 

 

153,225

 

Total Liabilities

 

 

13,502,745

 

 

 

12,993,065

 

 

 

12,974,521

 

 

 

12,822,232

 

 

 

12,712,265

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

8,633

 

 

 

8,628

 

 

 

8,614

 

 

 

8,530

 

 

 

8,494

 

Additional paid in capital

 

 

1,828,234

 

 

 

1,824,935

 

 

 

1,821,050

 

 

 

1,815,800

 

 

 

1,811,941

 

Retained earnings

 

 

542,665

 

 

 

526,642

 

 

 

508,036

 

 

 

492,805

 

 

 

478,017

 

Less: Treasury stock

 

 

(19,072

)

 

 

(19,095

)

 

 

(18,680

)

 

 

(18,744

)

 

 

(16,746

)

 

 

 

2,360,460

 

 

 

2,341,110

 

 

 

2,319,020

 

 

 

2,298,391

 

 

 

2,281,706

 

Accumulated other comprehensive loss, net

 

 

(130,720

)

 

 

(157,867

)

 

 

(125,170

)

 

 

(168,010

)

 

 

(163,956

)

Total Shareholders' Equity

 

 

2,229,740

 

 

 

2,183,243

 

 

 

2,193,850

 

 

 

2,130,381

 

 

 

2,117,750

 

Total Liabilities & Shareholders' Equity

 

$

15,732,485

 

 

$

15,176,308

 

 

$

15,168,371

 

 

$

14,952,613

 

 

$

14,830,015

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

85,618

 

 

 

85,568

 

 

 

85,441

 

 

 

85,299

 

 

 

84,935

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED QUARTERLY FINANCIAL DATA

(Unaudited)

 

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

1Q'25

 

4Q'24

 

3Q'24

 

2Q'24

 

1Q'24

 

 

 

 

 

 

 

 

 

 

Credit Analysis

 

 

 

 

 

 

 

 

 

Net charge-offs

$

7,038

 

 

$

6,113

 

 

$

7,445

 

 

$

9,946

 

 

$

3,630

 

Net charge-offs to average loans

 

0.27

%

 

 

0.24

%

 

 

0.29

%

 

 

0.40

%

 

 

0.15

%

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

$

140,267

 

 

$

138,055

 

 

$

140,469

 

 

$

141,641

 

 

$

146,669

 

 

 

 

 

 

 

 

 

 

 

Non-acquired loans at end of period

$

7,752,532

 

 

$

7,452,175

 

 

$

7,178,186

 

 

$

6,834,059

 

 

$

6,613,763

 

Acquired loans at end of period

 

2,690,489

 

 

 

2,847,775

 

 

 

3,027,095

 

 

 

3,204,449

 

 

 

3,364,289

 

Total Loans

$

10,443,021

 

 

$

10,299,950

 

 

$

10,205,281

 

 

$

10,038,508

 

 

$

9,978,052

 

 

 

 

 

 

 

 

 

 

 

Total allowance for credit losses to total loans at end of period

 

1.34

%

 

 

1.34

%

 

 

1.38

%

 

 

1.41

%

 

 

1.47

%

Purchase discount on acquired loans at end of period

 

4.25

 

 

 

4.30

 

 

 

4.48

 

 

 

4.51

 

 

 

4.63

 

 

 

 

 

 

 

 

 

 

 

End of Period

 

 

 

 

 

 

 

 

 

Nonperforming loans

$

71,018

 

 

$

92,446

 

 

$

80,857

 

 

$

59,927

 

 

$

77,205

 

Other real estate owned

 

1,820

 

 

 

933

 

 

 

933

 

 

 

1,173

 

 

 

309

 

Properties previously used in bank operations included in other real estate owned

 

5,356

 

 

 

5,488

 

 

 

5,488

 

 

 

5,704

 

 

 

7,006

 

Total Nonperforming Assets

$

78,194

 

 

$

98,867

 

 

$

87,278

 

 

$

66,804

 

 

$

84,520

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Loans to Loans at End of Period

 

0.68

%

 

 

0.90

%

 

 

0.79

%

 

 

0.60

%

 

 

0.77

%

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets to Total Assets at End of Period

 

0.50

 

 

 

0.65

 

 

 

0.58

 

 

 

0.45

 

 

 

0.57

 

 

 

 

 

 

 

 

 

 

 

Loans

March 31, 2025

 

December 31, 2024

 

September 30, 2024

 

June 30, 2024

 

March 31, 2024

 

 

 

 

 

 

 

 

 

 

Construction and land development

$

618,493

 

 

$

648,054

 

 

$

595,753

 

 

$

593,534

 

 

$

623,246

 

Commercial real estate - owner occupied

 

1,713,579

 

 

 

1,686,629

 

 

 

1,676,814

 

 

 

1,656,391

 

 

 

1,656,131

 

Commercial real estate - non-owner occupied

 

3,513,400

 

 

 

3,503,807

 

 

 

3,573,076

 

 

 

3,423,266

 

 

 

3,368,339

 

Residential real estate

 

2,653,012

 

 

 

2,616,784

 

 

 

2,564,903

 

 

 

2,555,320

 

 

 

2,521,399

 

Commercial and financial

 

1,753,090

 

 

 

1,651,355

 

 

 

1,575,228

 

 

 

1,582,290

 

 

 

1,566,198

 

Consumer

 

191,447

 

 

 

193,321

 

 

 

219,507

 

 

 

227,707

 

 

 

242,739

 

Total Loans

$

10,443,021

 

 

$

10,299,950

 

 

$

10,205,281

 

 

$

10,038,508

 

 

$

9,978,052

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES, INTEREST INCOME AND EXPENSES, YIELDS AND RATES 1

(Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q'25

 

4Q'24

 

1Q'24

 

 

Average

 

 

 

Yield/

 

Average

 

 

 

Yield/

 

Average

 

 

 

Yield/

 

(Amounts in thousands)

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

3,073,108

 

 

$

29,381

 

3.88

%

 

$

2,843,755

 

 

$

26,945

 

3.77

%

 

$

2,578,938

 

 

$

22,393

 

3.47

%

 

Nontaxable

 

5,436

 

 

 

41

 

3.06

 

 

 

5,795

 

 

 

41

 

2.81

 

 

 

5,907

 

 

 

41

 

2.75

 

 

Total Securities

 

3,078,544

 

 

 

29,422

 

3.88

 

 

 

2,849,550

 

 

 

26,986

 

3.77

 

 

 

2,584,845

 

 

 

22,434

 

3.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold

 

265,503

 

 

 

2,945

 

4.50

 

 

 

470,154

 

 

 

5,690

 

4.81

 

 

 

370,494

 

 

 

5,056

 

5.49

 

 

Interest-bearing deposits with other banks and other investments

 

105,195

 

 

 

1,254

 

4.83

 

 

 

102,961

 

 

 

1,262

 

4.88

 

 

 

95,619

 

 

 

1,128

 

4.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans, net2

 

10,383,497

 

 

 

150,973

 

5.90

 

 

 

10,214,493

 

 

 

152,303

 

5.93

 

 

 

10,034,658

 

 

 

147,308

 

5.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Earning Assets

 

13,832,739

 

 

 

184,594

 

5.41

 

 

 

13,637,158

 

 

 

186,241

 

5.43

 

 

 

13,085,616

 

 

 

175,926

 

5.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

(138,300

)

 

 

 

 

 

 

(140,409

)

 

 

 

 

 

 

(148,422

)

 

 

 

 

 

Cash and due from banks

 

158,750

 

 

 

 

 

 

 

167,197

 

 

 

 

 

 

 

166,734

 

 

 

 

 

 

Bank premises and equipment, net

 

108,651

 

 

 

 

 

 

 

108,589

 

 

 

 

 

 

 

112,391

 

 

 

 

 

 

Intangible assets

 

801,687

 

 

 

 

 

 

 

806,710

 

 

 

 

 

 

 

825,531

 

 

 

 

 

 

Bank owned life insurance

 

309,831

 

 

 

 

 

 

 

307,256

 

 

 

 

 

 

 

299,765

 

 

 

 

 

 

Other assets including deferred tax assets

 

322,284

 

 

 

 

 

 

 

317,540

 

 

 

 

 

 

 

349,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

15,395,642

 

 

 

 

 

 

$

15,204,041

 

 

 

 

 

 

$

14,690,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand

$

2,706,065

 

 

$

11,069

 

1.66

%

 

$

2,581,733

 

 

$

11,843

 

1.82

%

 

$

2,719,334

 

 

$

15,266

 

2.26

%

 

Savings

 

529,711

 

 

 

698

 

0.53

 

 

 

521,682

 

 

 

582

 

0.44

 

 

 

628,329

 

 

 

540

 

0.35

 

 

Money market

 

4,149,460

 

 

 

31,859

 

3.11

 

 

 

4,078,714

 

 

 

34,969

 

3.41

 

 

 

3,409,310

 

 

 

31,728

 

3.74

 

 

Time deposits

 

1,647,938

 

 

 

14,973

 

3.68

 

 

 

1,686,004

 

 

 

16,726

 

3.95

 

 

 

1,590,070

 

 

 

17,121

 

4.33

 

 

Securities sold under agreements to repurchase

 

201,271

 

 

 

1,357

 

2.73

 

 

 

209,909

 

 

 

1,584

 

3.00

 

 

 

333,386

 

 

 

3,079

 

3.71

 

 

Federal Home Loan Bank borrowings

 

382,836

 

 

 

4,081

 

4.32

 

 

 

245,000

 

 

 

2,625

 

4.26

 

 

 

102,418

 

 

 

960

 

3.77

 

 

Long-term debt, net

 

107,038

 

 

 

1,700

 

6.44

 

 

 

106,881

 

 

 

1,797

 

6.69

 

 

 

106,373

 

 

 

1,934

 

7.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Interest-Bearing Liabilities

 

9,724,319

 

 

 

65,737

 

2.74

 

 

 

9,429,923

 

 

 

70,126

 

2.96

 

 

 

8,889,220

 

 

 

70,628

 

3.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest demand

 

3,294,149

 

 

 

 

 

 

 

3,417,539

 

 

 

 

 

 

 

3,528,489

 

 

 

 

 

 

Other liabilities

 

162,179

 

 

 

 

 

 

 

153,527

 

 

 

 

 

 

 

154,686

 

 

 

 

 

 

Total Liabilities

 

13,180,647

 

 

 

 

 

 

 

13,000,989

 

 

 

 

 

 

 

12,572,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

2,214,995

 

 

 

 

 

 

 

2,203,052

 

 

 

 

 

 

 

2,118,381

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Equity

$

15,395,642

 

 

 

 

 

 

$

15,204,041

 

 

 

 

 

 

$

14,690,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of deposits

 

 

 

 

1.93

%

 

 

 

 

 

2.08

%

 

 

 

 

 

2.19

%

 

Interest expense as a % of earning assets

 

 

 

 

1.93

%

 

 

 

 

 

2.05

%

 

 

 

 

 

2.17

%

 

Net interest income as a % of earning assets

 

 

$

118,857

 

3.48

%

 

 

 

$

116,115

 

3.39

%

 

 

 

$

105,298

 

3.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1On a fully taxable equivalent basis. All yields and rates have been computed using amortized cost.

 

 

 

 

 

2Fees on loans have been included in interest on loans. Nonaccrual loans are included in loan balances.

 

 

 

 

 

 

CONSOLIDATED QUARTERLY FINANCIAL DATA

 

 

 

(Unaudited)

 

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

(Amounts in thousands)

 

2025

 

2024

 

2024

 

2024

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

Customer Relationship Funding

 

 

 

 

 

 

 

 

 

 

Noninterest demand

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

$

2,830,497

 

$

2,621,469

 

$

2,731,564

 

$

2,664,353

 

$

2,808,151

Retail

 

 

 

536,661

 

 

502,967

 

 

509,527

 

 

532,623

 

 

553,697

Public funds

 

 

 

64,184

 

 

177,742

 

 

139,072

 

 

142,846

 

 

145,747

Other

 

 

 

61,149

 

 

50,194

 

 

63,292

 

 

58,096

 

 

47,806

Total Noninterest Demand

 

 

3,492,491

 

 

3,352,372

 

 

3,443,455

 

 

3,397,918

 

 

3,555,401

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

1,520,186

 

 

1,467,508

 

 

1,426,920

 

 

1,533,725

 

 

1,561,905

Retail

 

 

 

881,282

 

 

881,236

 

 

874,043

 

 

892,032

 

 

930,178

Brokered

 

 

 

 

 

49,287

 

 

 

 

198,337

 

 

Public funds

 

 

 

332,792

 

 

269,812

 

 

186,485

 

 

196,998

 

 

218,958

Total Interest-Bearing Demand

 

 

2,734,260

 

 

2,667,843

 

 

2,487,448

 

 

2,821,092

 

 

2,711,041

 

 

 

 

 

 

 

 

 

 

 

 

Total transaction accounts

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

4,350,683

 

 

4,088,977

 

 

4,158,484

 

 

4,198,078

 

 

4,370,056

Retail

 

 

 

1,417,943

 

 

1,384,203

 

 

1,383,570

 

 

1,424,655

 

 

1,483,875

Brokered

 

 

 

 

 

49,287

 

 

 

 

198,337

 

 

Public funds

 

 

 

396,976

 

 

447,554

 

 

325,557

 

 

339,844

 

 

364,705

Other

 

 

 

61,149

 

 

50,194

 

 

63,292

 

 

58,096

 

 

47,806

Total Transaction Accounts

 

 

6,226,751

 

 

6,020,215

 

 

5,930,903

 

 

6,219,010

 

 

6,266,442

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

42,879

 

 

40,303

 

 

44,151

 

 

53,523

 

 

52,665

Retail

 

 

 

492,112

 

 

479,674

 

 

480,323

 

 

512,529

 

 

555,423

Total Savings

 

 

534,991

 

 

519,977

 

 

524,474

 

 

566,052

 

 

608,088

 

 

 

 

 

 

 

 

 

 

 

 

Money market

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

1,999,540

 

 

1,947,250

 

 

1,953,851

 

 

1,771,927

 

 

1,709,636

Retail

 

 

 

1,967,239

 

 

1,925,330

 

 

1,887,975

 

 

1,733,505

 

 

1,621,618

Public funds

 

 

 

187,903

 

 

213,782

 

 

192,545

 

 

202,329

 

 

199,775

Total Money Market

 

 

4,154,682

 

 

4,086,362

 

 

4,034,371

 

 

3,707,761

 

 

3,531,029

 

 

 

 

 

 

 

 

 

 

 

 

Brokered time certificates

 

 

262,461

 

 

244,351

 

 

256,536

 

 

126,668

 

 

142,717

Time deposits

 

 

1,395,911

 

 

1,371,522

 

 

1,497,301

 

 

1,496,627

 

 

1,467,564

 

 

 

1,658,372

 

 

1,615,873

 

 

1,753,837

 

 

1,623,295

 

 

1,610,281

Total Deposits

 

$

12,574,796

 

$

12,242,427

 

$

12,243,585

 

$

12,116,118

 

$

12,015,840

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

$

201,128

 

$

232,071

 

$

210,176

 

$

262,103

 

$

326,732

 

 

 

 

 

 

 

 

 

 

 

 

Total customer funding1

 

$

12,513,463

 

$

12,180,860

 

$

12,197,225

 

$

12,053,216

 

$

12,199,855

 

 

 

 

 

 

 

 

 

 

 

 

1Total deposits and securities sold under agreements to repurchase, excluding brokered deposits. Securities sold under agreements to repurchase consists of customer sweep accounts.

Explanation of Certain Unaudited Non-GAAP Financial Measures

This presentation contains financial information determined by methods other than Generally Accepted Accounting Principles (“GAAP”). Management uses these non-GAAP financial measures in its analysis of the Company’s performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company’s performance. The Company believes the non-GAAP measures enhance investors’ understanding of the Company’s business and performance and if not provided would be requested by the investor community. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might define or calculate these measures differently. The Company provides reconciliations between GAAP and these non-GAAP measures. These disclosures should not be considered an alternative to GAAP.

GAAP TO NON-GAAP RECONCILIATION

(Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

Quarterly Trends

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share data)

1Q'25

 

4Q'24

 

3Q'24

 

2Q'24

 

1Q'24

 

 

 

 

 

 

 

 

 

 

Net Income

$

31,464

 

 

$

34,085

 

 

$

30,651

 

 

$

30,244

 

 

$

26,006

 

 

 

 

 

 

 

 

 

 

 

Total noninterest income

 

22,180

 

 

 

17,068

 

 

 

23,679

 

 

 

22,184

 

 

 

20,497

 

Securities losses (gains), net

 

(196

)

 

 

8,388

 

 

 

(187

)

 

 

44

 

 

 

(229

)

Total Adjustments to Noninterest Income

 

(196

)

 

 

8,388

 

 

 

(187

)

 

 

44

 

 

 

(229

)

Total Adjusted Noninterest Income

 

21,984

 

 

 

25,456

 

 

 

23,492

 

 

 

22,228

 

 

 

20,268

 

Total noninterest expense

 

90,597

 

 

 

85,575

 

 

 

84,818

 

 

 

82,537

 

 

 

90,371

 

Merger-related charges

 

(1,051

)

 

 

 

 

 

 

 

 

 

 

 

 

Business continuity expenses - hurricane events

 

 

 

 

(280

)

 

 

 

 

 

 

 

 

 

Branch reductions and other expense initiatives

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,094

)

Total Adjustments to Noninterest Expense

 

(1,051

)

 

 

(280

)

 

 

 

 

 

 

 

 

(7,094

)

Adjusted Noninterest Expense

 

89,546

 

 

 

85,295

 

 

 

84,818

 

 

 

82,537

 

 

 

83,277

 

Income Taxes

 

9,386

 

 

 

9,513

 

 

 

8,602

 

 

 

8,909

 

 

 

7,830

 

Tax effect of adjustments

 

217

 

 

 

2,197

 

 

 

(47

)

 

 

11

 

 

 

1,739

 

Adjusted Income Taxes

 

9,603

 

 

 

11,710

 

 

 

8,555

 

 

 

8,920

 

 

 

9,569

 

Adjusted Net Income

$

32,102

 

 

$

40,556

 

 

$

30,511

 

 

$

30,277

 

 

$

31,132

 

 

 

 

 

 

 

 

 

 

 

Earnings per diluted share, as reported

$

0.37

 

 

$

0.40

 

 

$

0.36

 

 

$

0.36

 

 

$

0.31

 

Adjusted Earnings per Diluted Share

 

0.38

 

 

 

0.48

 

 

 

0.36

 

 

 

0.36

 

 

 

0.37

 

Average diluted shares outstanding

 

85,388

 

 

 

85,302

 

 

 

85,069

 

 

 

84,816

 

 

 

85,270

 

 

 

 

 

 

 

 

 

 

 

Adjusted Noninterest Expense

$

89,546

 

 

$

85,295

 

 

$

84,818

 

 

$

82,537

 

 

$

83,277

 

Provision for credit losses on unfunded commitments

 

(150

)

 

 

(250

)

 

 

(250

)

 

 

(251

)

 

 

(250

)

Other real estate owned expense and net (loss) gain on sale

 

(241

)

 

 

(84

)

 

 

(491

)

 

 

109

 

 

 

26

 

Amortization of intangibles

 

(5,309

)

 

 

(5,587

)

 

 

(6,002

)

 

 

(6,003

)

 

 

(6,292

)

Net Adjusted Noninterest Expense

 

83,846

 

 

 

79,374

 

 

 

78,075

 

 

 

76,392

 

 

 

76,761

 

Average tangible assets

$

14,593,955

 

 

$

14,397,331

 

 

$

14,184,085

 

 

$

14,020,793

 

 

$

13,865,245

 

Net Adjusted Noninterest Expense to Average Tangible Assets

 

2.33

%

 

 

2.19

%

 

 

2.19

%

 

 

2.19

%

 

 

2.23

%

 

 

 

 

 

 

 

 

 

 

Net Revenue

$

140,697

 

 

$

132,872

 

 

$

130,344

 

 

$

126,608

 

 

$

125,575

 

Total Adjustments to Net Revenue

 

(196

)

 

 

8,388

 

 

 

(187

)

 

 

44

 

 

 

(229

)

Impact of FTE adjustment

 

340

 

 

 

311

 

 

 

310

 

 

 

233

 

 

 

220

 

Adjusted Net Revenue on a fully taxable equivalent basis

$

140,841

 

 

$

141,571

 

 

$

130,467

 

 

$

126,885

 

 

$

125,566

 

Adjusted Efficiency Ratio

 

59.53

%

 

 

56.07

%

 

 

59.84

%

 

 

60.21

%

 

 

61.13

%

 

 

 

 

 

 

 

 

 

 

Net Interest Income

$

118,517

 

 

$

115,804

 

 

$

106,665

 

 

$

104,424

 

 

$

105,078

 

Impact of FTE adjustment

 

340

 

 

 

311

 

 

 

310

 

 

 

233

 

 

 

220

 

Net Interest Income including FTE adjustment

 

118,857

 

 

 

116,115

 

 

 

106,975

 

 

 

104,657

 

 

 

105,298

 

Total noninterest income

 

22,180

 

 

 

17,068

 

 

 

23,679

 

 

 

22,184

 

 

 

20,497

 

Total noninterest expense less provision for credit losses on unfunded commitments

 

90,447

 

 

 

85,325

 

 

 

84,568

 

 

 

82,286

 

 

 

90,121

 

Pre-Tax Pre-Provision Earnings

 

50,590

 

 

 

47,858

 

 

 

46,086

 

 

 

44,555

 

 

 

35,674

 

Total Adjustments to Noninterest Income

 

(196

)

 

 

8,388

 

 

 

(187

)

 

 

44

 

 

 

(229

)

Total Adjustments to Noninterest Expense including other real estate owned expense and net loss (gain) on sale

 

1,292

 

 

 

364

 

 

 

491

 

 

 

(109

)

 

 

7,068

 

Adjusted Pre-Tax Pre-Provision Earnings

 

51,686

 

 

 

56,610

 

 

 

46,390

 

 

 

44,490

 

 

 

42,513

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

15,395,642

 

 

 

15,204,041

 

 

 

14,996,846

 

 

 

14,839,707

 

 

 

14,690,776

 

Less average goodwill and intangible assets

 

(801,687

)

 

 

(806,710

)

 

 

(812,761

)

 

 

(818,914

)

 

 

(825,531

)

Average Tangible Assets

$

14,593,955

 

 

$

14,397,331

 

 

$

14,184,085

 

 

$

14,020,793

 

 

$

13,865,245

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets (ROA)

 

0.83

%

 

 

0.89

%

 

 

0.81

%

 

 

0.82

%

 

 

0.71

%

Impact of other adjustments for Adjusted Net Income

 

0.02

 

 

 

0.17

 

 

 

 

 

 

 

 

 

0.14

 

Adjusted ROA

 

0.85

 

 

 

1.06

 

 

 

0.81

 

 

 

0.82

 

 

 

0.85

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets (ROA)

 

0.83

 

 

 

0.89

 

 

 

0.81

 

 

 

0.82

 

 

 

0.71

 

Impact of removing average intangible assets and related amortization

 

0.15

 

 

 

0.17

 

 

 

0.18

 

 

 

0.18

 

 

 

0.18

 

Return on Average Tangible Assets (ROTA)

 

0.98

 

 

 

1.06

 

 

 

0.99

 

 

 

1.00

 

 

 

0.89

 

Impact of other adjustments for Adjusted Net Income

 

0.02

 

 

 

0.18

 

 

 

(0.01

)

 

 

 

 

 

0.15

 

Adjusted ROTA

 

1.00

%

 

 

1.24

%

 

 

0.98

%

 

 

1.00

%

 

 

1.04

%

 

 

 

 

 

 

 

 

 

 

Average Shareholders' Equity

$

2,214,995

 

 

$

2,203,052

 

 

$

2,168,444

 

 

$

2,117,628

 

 

$

2,118,381

 

Less average goodwill and intangible assets

 

(801,687

)

 

 

(806,710

)

 

 

(812,761

)

 

 

(818,914

)

 

 

(825,531

)

Average Tangible Equity

$

1,413,308

 

 

$

1,396,342

 

 

$

1,355,683

 

 

$

1,298,714

 

 

$

1,292,850

 

 

 

 

 

 

 

 

 

 

 

Return on Average Shareholders' Equity

 

5.76

%

 

 

6.16

%

 

 

5.62

%

 

 

5.74

%

 

 

4.94

%

Impact of removing average intangible assets and related amortization

 

4.41

 

 

 

4.74

 

 

 

4.69

 

 

 

5.01

 

 

 

4.61

 

Return on Average Tangible Common Equity (ROTCE)

 

10.17

 

 

 

10.90

 

 

 

10.31

 

 

 

10.75

 

 

 

9.55

 

Impact of other adjustments for Adjusted Net Income

 

0.18

 

 

 

1.84

 

 

 

(0.04

)

 

 

0.01

 

 

 

1.60

 

Adjusted ROTCE

 

10.35

%

 

 

12.74

%

 

 

10.27

%

 

 

10.76

%

 

 

11.15

%

 

 

 

 

 

 

 

 

 

 

Loan interest income1

$

150,973

 

 

$

152,303

 

 

$

151,282

 

 

$

147,518

 

 

$

147,308

 

Accretion on acquired loans

 

(8,221

)

 

 

(11,717

)

 

 

(9,182

)

 

 

(10,178

)

 

 

(10,595

)

Loan interest income excluding accretion on acquired loans

$

142,752

 

 

$

140,586

 

 

$

142,100

 

 

$

137,340

 

 

$

136,713

 

 

 

 

 

 

 

 

 

 

 

Yield on loans1

 

5.90

%

 

 

5.93

%

 

 

5.94

%

 

 

5.93

%

 

 

5.90

%

Impact of accretion on acquired loans

 

(0.32

)

 

 

(0.45

)

 

 

(0.36

)

 

 

(0.41

)

 

 

(0.42

)

Yield on loans excluding accretion on acquired loans

 

5.58

%

 

 

5.48

%

 

 

5.58

%

 

 

5.52

%

 

 

5.48

%

 

 

 

 

 

 

 

 

 

 

Net Interest Income1

$

118,857

 

 

$

116,115

 

 

$

106,975

 

 

$

104,657

 

 

$

105,298

 

Accretion on acquired loans

 

(8,221

)

 

 

(11,717

)

 

 

(9,182

)

 

 

(10,178

)

 

 

(10,595

)

Net interest income excluding accretion on acquired loans

$

110,636

 

 

$

104,398

 

 

$

97,793

 

 

$

94,479

 

 

$

94,703

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.48

%

 

 

3.39

%

 

 

3.17

%

 

 

3.18

%

 

 

3.24

%

Impact of accretion on acquired loans

 

(0.24

)

 

 

(0.34

)

 

 

(0.27

)

 

 

(0.31

)

 

 

(0.33

)

Net interest margin excluding accretion on acquired loans

 

3.24

%

 

 

3.05

%

 

 

2.90

%

 

 

2.87

%

 

 

2.91

%

 

 

 

 

 

 

 

 

 

 

Security interest income1

$

29,422

 

 

$

26,986

 

 

$

26,005

 

 

$

24,195

 

 

$

22,434

 

Tax equivalent adjustment on securities

 

(7

)

 

 

(7

)

 

 

(8

)

 

 

(7

)

 

 

(7

)

Security interest income excluding tax equivalent adjustment

 

29,415

 

 

 

26,979

 

 

 

25,997

 

 

 

24,188

 

 

 

22,427

 

 

 

 

 

 

 

 

 

 

 

Loan interest income1

 

150,973

 

 

 

152,303

 

 

 

151,282

 

 

 

147,518

 

 

 

147,308

 

Tax equivalent adjustment on loans

 

(333

)

 

 

(304

)

 

 

(302

)

 

 

(226

)

 

 

(213

)

Loan interest income excluding tax equivalent adjustment

 

150,640

 

 

 

151,999

 

 

 

150,980

 

 

 

147,292

 

 

 

147,095

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income1

 

118,857

 

 

 

116,115

 

 

 

106,975

 

 

 

104,657

 

 

 

105,298

 

Tax equivalent adjustment on securities

 

(7

)

 

 

(7

)

 

 

(8

)

 

 

(7

)

 

 

(7

)

Tax equivalent adjustment on loans

 

(333

)

 

 

(304

)

 

 

(302

)

 

 

(226

)

 

 

(213

)

Net interest income excluding tax equivalent adjustment

$

118,517

 

 

$

115,804

 

 

$

106,665

 

 

$

104,424

 

 

$

105,078

 

 

 

 

 

 

 

 

 

 

 

1On a fully taxable equivalent basis. All yields and rates have been computed using amortized cost.

 

Contacts

Michael Young

Treasurer & Director of Corporate Development & Investor Relations

(772) 403-0451

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.