Seacoast Reports First Quarter 2024 Results

In this article:
Seacoast Banking Corporation of FloridaSeacoast Banking Corporation of Florida
Seacoast Banking Corporation of Florida

Q1 Highlights Included Impressive Growth in Deposits, Successful Completion of

Our Expense Initiative, and Building Wealth and Lending Pipelines

Strong Capital Position Builds Quarter over Quarter

STUART, Fla., April 25, 2024 (GLOBE NEWSWIRE) -- Seacoast Banking Corporation of Florida ("Seacoast" or the "Company") (NASDAQ: SBCF) today reported net income in the first quarter of 2024 of $26.0 million, or $0.31 per diluted share, compared to $29.5 million, or $0.35 per diluted share in the fourth quarter of 2023 and $11.8 million, or $0.15 per diluted share in the first quarter of 2023.

Adjusted net income1 for the first quarter of 2024 was $31.1 million, or $0.37 per diluted share, compared to $31.4 million, or $0.37 per diluted share in the fourth quarter of 2023 and $23.7 million, or $0.29 per diluted share in the first quarter of 2023.

For the first quarter of 2024, return on average tangible assets was 0.89% and return on average tangible shareholders' equity was 9.55%, compared to 0.99% and 11.22%, respectively, in the prior quarter, and 0.52% and 5.96%, respectively, in the prior year quarter. Adjusted return on average tangible assets1 in the first quarter of 2024 was 1.04% and adjusted return on average tangible shareholders' equity1 was 11.15%, compared to 1.04% and 11.80%, respectively, in the prior quarter, and 0.88% and 10.16%, respectively, in the prior year quarter.

Charles M. Shaffer, Seacoast's Chairman and CEO, said, “As the complexity of our successful period of sequential acquisitions falls further in the rearview mirror, I was pleased with our focus on organic customer acquisition, which resulted in growth in noninterest-bearing accounts and strong annualized deposit growth of 8%. Over the past 24 months, we have focused on acquiring the best banking talent across Florida, and we are now seeing an accelerated return on that investment. The combination of strategic investments in talent, marketing, and innovative products is driving growth across our markets, and we are exiting the first quarter with robust pipelines across all of our businesses.”

Shaffer added, “We are well positioned at this point, with the completion of our expense initiative, fortress balance sheet with industry-leading capital levels, ample liquidity, and an incredibly engaged and excited banking team, we are primed to continue to take market share across one of the strongest markets in the country.”

Financial Results

Income Statement

  • Net income in the first quarter of 2024 was $26.0 million, or $0.31 per diluted share, compared to $29.5 million, or $0.35 per diluted share in the fourth quarter of 2023 and $11.8 million, or $0.15 per diluted share in the first quarter of 2023. Adjusted net income1 for the first quarter of 2024 was $31.1 million, or $0.37 per diluted share, compared to $31.4 million, or $0.37 per diluted share, for the prior quarter, and $23.7 million, or $0.29 per diluted share, for the prior year quarter.

  • Net revenues were $125.6 million in the first quarter of 2024, a decrease of $2.6 million, or 2%, compared to the prior quarter, and a decrease of $28.0 million, or 18%, compared to the prior year quarter. Adjusted net revenues1 were $125.6 million in the first quarter of 2024, a decrease of $5.2 million, or 4%, compared to the prior quarter, and a decrease of $26.0 million, or 17%, compared to the prior year quarter.

  • Pre-tax pre-provision earnings1 were $35.7 million in the first quarter of 2024, a decrease of 15% compared to the fourth quarter of 2023 and a decrease of 25% compared to the first quarter of 2023. Adjusted pre-tax pre-provision earnings1 were $42.5 million in the first quarter of 2024, a decrease of 6% compared to the fourth quarter of 2023 and a decrease of 34% compared to the first quarter of 2023.

  • Net interest income totaled $105.1 million in the first quarter of 2024, a decrease of $5.7 million, or 5%, compared to the prior quarter, and a decrease of $26.1 million, or 20%, compared to the prior year quarter. During the first quarter of 2024, higher interest expense on deposits reflects growth in deposit balances and the impact of the continuing elevated rate environment. Accretion on acquired loans totaled $10.6 million in the first quarter of 2024, $11.3 million in the fourth quarter of 2023, and $15.9 million in the first quarter of 2023.

  • Net interest margin decreased 12 basis points to 3.24% in the first quarter of 2024 compared to 3.36% in the fourth quarter of 2023. Excluding the effects of accretion on acquired loans, net interest margin decreased 11 basis points to 2.91% in the first quarter of 2024 compared to 3.02% in the fourth quarter of 2023. Loan yields were 5.90%, an increase of five basis points from the prior quarter. The effect on loan yields of accretion of purchase discounts on acquired loans was an increase of 42 basis points in the first quarter of 2024, an increase of 45 basis points in the fourth quarter of 2023 and an increase of 69 basis points in the first quarter of 2023. Securities yields expanded five basis points to 3.47%, compared to 3.42% in the prior quarter. The cost of deposits increased 19 basis points, from 2.00% in the prior quarter, to 2.19% in the first quarter of 2024. The decline in margin quarter-over-quarter was driven in part by the success in growing deposits.

  • Noninterest income totaled $20.5 million in the first quarter of 2024, an increase of $3.2 million, or 18%, compared to the prior quarter, and a decrease of $1.9 million, or 9%, compared to the prior year quarter. Changes compared to the fourth quarter of 2023 included:

    • Interchange income decreased $0.5 million, or 22%, to $1.9 million, with the prior quarter benefiting from an annual volume-based incentive earned from the payment network provider.

    • The wealth management division continues to demonstrate success in building relationships, and during the first quarter of 2024, assets under management grew $160 million, driving a $0.3 million or 9%, increase in wealth management income. The team enters the second quarter with a robust pipeline.

    • Insurance agency income increased $0.2 million, or 21%, to $1.3 million, reflecting a record quarter for the agency.

    • Other income increased $0.5 million, or 12%, to $5.2 million, with increases in marine and aircraft loan production sold, and in SBIC income.

    • Net securities gains of $0.2 million in the first quarter of 2024 include gains of $4.1 million on the sale of the Company’s holdings of Visa Class B stock. This was largely offset by losses of $3.8 million on the sale of $86.8 million or 3% of the bank’s investment securities portfolio. The securities were reinvested at a yield of 5.53%, with an expected earnback on the trade of 1.9 years.

  • The provision for credit losses was $1.4 million in the first quarter of 2024, compared to $4.0 million in the fourth quarter of 2023 and $31.6 million in the first quarter of 2023. The first quarter of 2023 included a $26.6 million day-one provision associated with a bank acquisition.

  • Noninterest expense was $90.4 million in the first quarter of 2024, an increase of $4.0 million, or 5%, compared to the prior quarter, and a decrease of $17.1 million, or 16%, compared to the prior year quarter. Changes compared to the fourth quarter of 2023 included:

    • Salaries and wages increased $1.9 million, or 5%, to $40.3 million, including $2.1 million in severance-related expenses arising from reductions in the workforce early in the first quarter of 2024.

    • Employee benefits increased $1.2 million, or 18%, to $7.9 million, reflecting higher seasonal payroll taxes and 401(k) contributions.

    • Outsourced data processing costs increased $3.5 million, or 41%, to $12.1 million and included $4.1 million in charges associated with contract terminations and modifications to consolidate systems, which will lead to lower ongoing operating expenses.

    • Occupancy costs increased $0.5 million, or 7%, to $8.0 million in the first quarter of 2024 and included charges of $0.8 million associated with early lease terminations and consolidation of locations. Occupancy expenses will be lower going forward.

    • Legal and professional fees decreased $1.1 million, or 35%, to $2.2 million, with the fourth quarter of 2023 impacted by one-time legal fees associated with a closed matter.

  • Seacoast recorded $7.8 million of income tax expense in the first quarter of 2024, compared to $8.3 million in the fourth quarter of 2023, and $2.7 million in the first quarter of 2023. Tax expense related to stock-based compensation was nominal in the first quarter of 2024 and tax benefits related to stock-based compensation totaled $0.6 million in the fourth quarter of 2023 and $0.2 million in the first quarter of 2023.

  • The efficiency ratio was 66.78% in the first quarter of 2024, compared to 60.32% in the fourth quarter of 2023 and 64.62% in the prior year quarter. The adjusted efficiency ratio1 was 61.13% in the first quarter of 2024, compared to 60.32% in the fourth quarter of 2023 and 53.10% in the prior year quarter. The Company continues to remain keenly focused on disciplined expense control. The increase in the adjusted efficiency ratio in the first quarter of 2024 reflects the continued impact of higher deposit rates mitigated partially by disciplined expense management.

Balance Sheet

  • At March 31, 2024, the Company had total assets of $14.8 billion and total shareholders' equity of $2.1 billion. Book value per share was $24.93 as of March 31, 2024, compared to $24.84 as of December 31, 2023, and $24.24 as of March 31, 2023. Tangible book value per share increased to $15.26 as of March 31, 2024, compared to $15.08 as of December 31, 2023, and $14.25 as of March 31, 2023.

  • Debt securities totaled $2.6 billion as of March 31, 2024, an increase of $103.0 million, or 4%, compared to December 31, 2023. Debt securities include approximately $1.9 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 $669.9 million in securities classified as held to maturity with a fair value of $540.2 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 decreased $84.9 million from December 31, 2023, totaling $10.0 billion as of March 31, 2024. Loan originations were $368.3 million in the first quarter of 2024, a decrease of 23%, consistent with typical seasonality, compared to $477.9 million in the fourth quarter of 2023. The Company continues to exercise a disciplined approach to lending, carefully underwriting loans to strict underwriting guidelines and setting high expectations for risk adjusted returns.

  • Loan pipelines (loans in underwriting and approval or approved and not yet closed) totaled $572.9 million as of March 31, 2024, an increase of 46% from December 31, 2023, and an increase of 46% from March 31, 2023.

    • Commercial pipelines were $498.6 million as of March 31, 2024, an increase of 63% from $306.5 million at December 31, 2023, and an increase of 72% from $289.2 million at March 31, 2023. The Company is benefiting from the investment made in recent years to attract talent from regional banks across its markets. This talent is onboarding significant new relationships, resulting in higher deposit growth and growing pipelines.

    • SBA pipelines were $15.6 million as of March 31, 2024, a decrease of 24% from $20.6 million at December 31, 2023, and an increase of 90% from $8.2 million at March 31, 2023.

    • Consumer pipelines were $25.1 million as of March 31, 2024, an increase of $6.3 million, or 34%, from $18.7 million at December 31, 2023, and a decrease of $13.7 million, or 35%, from $38.7 million at March 31, 2023.

    • Residential saleable pipelines were $9.3 million as of March 31, 2024, an increase of 249% from $2.7 million at December 31, 2023, and an increase of 40% from $6.6 million at March 31, 2023. Retained residential pipelines were $24.4 million as of March 31, 2024, a decrease of 45% from $44.4 million at December 31, 2023, and a decrease of 50% from $48.4 million at March 31, 2023.

  • Total deposits were $12.0 billion as of March 31, 2024, an increase of $238.9 million, or 8% annualized, when compared to December 31, 2023. Seacoast’s granular, longstanding deposit base is a hallmark of our franchise and serves as a significant source of strength.

    • At March 31, 2024, transaction account balances represented 52% of overall deposits.

    • Noninterest demand deposits represent 30% of overall deposits and grew $10.4 million from the prior quarter.

    • The Company benefits from a granular deposit franchise, with the top ten depositors representing only 4% of total deposits.

    • Average deposits per banking center were $156.0 million at March 31, 2024, an increase of 2% from the prior quarter.

    • Uninsured deposits represented only 35% of overall deposit accounts as of March 31, 2024. This includes public funds under the Florida Qualified Public Depository program, which provides loss protection to depositors beyond FDIC insurance limits. Excluding such balances, the uninsured and uncollateralized deposits were 29% of total deposits. The Company has liquidity sources including cash and lines of credit with the Federal Reserve and Federal Home Loan Bank that represent 138% of uninsured deposits, and 164% of uninsured and uncollateralized deposits.

    • Consumer deposits represent 42% of overall deposit funding with an average consumer customer balance of $25 thousand. Commercial deposits represent 58% of overall deposit funding with an average business customer balance of $110 thousand.

  • Federal Home Loan Bank advances totaled $110.0 million at March 31, 2024 with a weighted average interest rate of 4.15%. In the aggregate, borrowed funds, including FHLB advances, long-term debt and brokered deposits represented only 2.8% of total liabilities as of March 31, 2024.

Asset Quality

  • Nonperforming loans were $77.2 million at March 31, 2024, an increase from $65.1 million at December 31, 2023, and $50.8 million at March 31, 2023. Nonperforming loans to total loans outstanding were 0.77% at March 31, 2024, 0.65% at December 31, 2023, and 0.50% at March 31, 2023.

  • Nonperforming assets to total assets increased to 0.57% at March 31, 2024, compared to 0.50% at December 31, 2023, and 0.38% at March 31, 2023.

  • The ratio of allowance for credit losses to total loans was 1.47% at March 31, 2024, 1.48% at December 31, 2023, and 1.54% at March 31, 2023.

  • Net charge-offs were $3.6 million in the first quarter of 2024, compared to $4.7 million in the fourth quarter of 2023 and $3.2 million in the first quarter of 2023.

  • 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 $332 thousand, and the average commercial loan size is $742 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 at 39% and 236% of total bank-level risk-based capital, respectively, compared to 48% and 244%, respectively, at December 31, 2023. On a consolidated basis, construction and land development and commercial real estate loans represent 36% and 222%, respectively, of total consolidated risk-based capital.

Capital and Liquidity

  • The Company continues to operate with a fortress balance sheet with a Tier 1 capital ratio at March 31, 2024 of 14.6% compared to 14.5% at December 31, 2023, and 13.4% at March 31, 2023. The Total capital ratio was 16.0%, the Common Equity Tier 1 capital ratio was 14.0%, and the Tier 1 leverage ratio was 11.1% at March 31, 2024. The Company is considered “well capitalized” based on applicable U.S. regulatory capital ratio requirements.

  • Cash and cash equivalents at March 31, 2024 totaled $682.7 million.

  • The Company’s loan to deposit ratio was 83.1% at March 31, 2024, which should provide liquidity and flexibility moving forward.

  • Tangible common equity to tangible assets was 9.25% at March 31, 2024, compared to 9.31% at December 31, 2023, and 8.36% at March 31, 2023. If all held-to-maturity securities were adjusted to fair value, the tangible common equity ratio would have been 8.59%.

  • At March 31, 2024, in addition to $682.7 million in cash, the Company had $5.1 billion in available borrowing capacity, including $4.4 billion in available collateralized lines of credit, $0.4 billion of unpledged debt securities available as collateral for potential additional borrowings, and available unsecured lines of credit of $0.3 billion. These liquidity sources as of March 31, 2024 represented 164% of uninsured and uncollateralized deposits.

  • Our Board of Directors has approved a share repurchase program of up to $100 million in shares of the Company’s common stock. No shares were repurchased during the first quarter of 2024.

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

FINANCIAL HIGHLIGHTS

 

 

 

 

 

 

 

 

(Amounts in thousands except per share data)

(Unaudited)

 

 

Quarterly Trends

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q'24

 

4Q'23

 

3Q'23

 

2Q'23

 

1Q'23

 

Selected balance sheet data:

 

 

 

 

 

 

 

 

 

 

Gross loans

$

9,978,052

 

 

$

10,062,940

 

 

$

10,011,186

 

 

$

10,117,919

 

 

$

10,134,395

 

 

Total deposits

 

12,015,840

 

 

 

11,776,935

 

 

 

12,107,834

 

 

 

12,283,267

 

 

 

12,309,701

 

 

Total assets

 

14,830,015

 

 

 

14,580,249

 

 

 

14,823,007

 

 

 

15,041,932

 

 

 

15,255,408

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance measures:

 

 

 

 

 

 

 

 

 

 

Net income

$

26,006

 

 

$

29,543

 

 

$

31,414

 

 

$

31,249

 

 

$

11,827

 

 

Net interest margin

 

3.24

%

 

 

3.36

%

 

 

3.57

%

 

 

3.86

%

 

 

4.31

%

 

Pre-tax pre-provision earnings1

$

35,674

 

 

$

42,006

 

 

$

43,383

 

 

$

40,864

 

 

$

47,560

 

 

Average diluted shares outstanding

 

85,270

 

 

 

85,336

 

 

 

85,666

 

 

 

85,536

 

 

 

80,717

 

 

Diluted earnings per share (EPS)

 

0.31

 

 

 

0.35

 

 

 

0.37

 

 

 

0.37

 

 

 

0.15

 

 

Return on (annualized):

 

 

 

 

 

 

 

 

 

 

Average assets (ROA)

 

0.71

%

 

 

0.80

%

 

 

0.84

%

 

 

0.84

%

 

 

0.34

%

 

Average tangible assets (ROTA)2

 

0.89

 

 

 

0.99

 

 

 

1.04

 

 

 

1.06

 

 

 

0.52

 

 

Average tangible common equity (ROTCE)2

 

9.55

 

 

 

11.22

 

 

 

11.90

 

 

 

12.08

 

 

 

5.96

 

 

Tangible common equity to tangible assets2

 

9.25

 

 

 

9.31

 

 

 

8.68

 

 

 

8.53

 

 

 

8.36

 

 

Tangible book value per share2

$

15.26

 

 

$

15.08

 

 

$

14.26

 

 

$

14.24

 

 

$

14.25

 

 

Efficiency ratio

 

66.78

%

 

 

60.32

%

 

 

62.60

%

 

 

67.34

%

 

 

64.62

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating measures1:

 

 

 

 

 

 

 

 

 

 

Adjusted net income4

$

31,132

 

 

$

31,363

 

 

$

34,170

 

 

$

43,489

 

 

$

23,682

 

 

Adjusted pre-tax pre-provision earnings4

 

42,513

 

 

 

45,016

 

 

 

47,349

 

 

 

57,202

 

 

 

64,354

 

 

Adjusted diluted EPS4

 

0.37

 

 

 

0.37

 

 

 

0.40

 

 

 

0.51

 

 

 

0.29

 

 

Adjusted ROTA2

 

1.04

%

 

 

1.04

%

 

 

1.12

%

 

 

1.41

%

 

 

0.88

%

 

Adjusted ROTCE2

 

11.15

 

 

 

11.80

 

 

 

12.79

 

 

 

16.08

 

 

 

10.16

 

 

Adjusted efficiency ratio

 

61.13

 

 

 

60.32

 

 

 

60.19

 

 

 

56.44

 

 

 

53.10

 

 

Net adjusted noninterest expense as a
percent of average tangible assets2

 

2.23

%

 

 

2.25

 

 

 

2.34

 

 

 

2.40

 

 

 

2.47

 

 

 

 

 

 

 

 

 

 

 

 

 

Other data:

 

 

 

 

 

 

 

 

 

 

Market capitalization3

$

2,156,529

 

 

$

2,415,158

 

 

$

1,869,891

 

 

$

1,880,407

 

 

$

2,005,241

 

 

Full-time equivalent employees

 

1,445

 

 

 

1,541

 

 

 

1,570

 

 

 

1,670

 

 

 

1,650

 

 

Number of ATMs

 

95

 

 

 

96

 

 

 

97

 

 

 

96

 

 

 

97

 

 

Full-service banking offices

 

77

 

 

 

77

 

 

 

77

 

 

 

78

 

 

 

83

 

 

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

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

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

As of 1Q’24, amortization of intangibles is excluded from adjustments to noninterest expense; prior periods have been updated to reflect the change.

 

OTHER INFORMATION

Conference Call Information
Seacoast will host a conference call April 26, 2024, at 10:00 a.m. (Eastern Time) to discuss the first quarter of 2024 earnings results and business trends. Investors may call in (toll-free) by dialing (800) 715-9871 (Conference ID: 7523995). 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 $14.8 billion in assets and $12.0 billion in deposits as of March 31, 2024. Seacoast provides integrated financial services including commercial and consumer banking, wealth management, and mortgage services to customers at 77 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.

Tracey L. Dexter
Chief Financial Officer
Seacoast Banking Corporation of Florida
(772) 403-0461

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, 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 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 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; the risk that the regulatory environment may not be conducive to or may prohibit 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 recent 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, including the impact of supply chain disruptions; 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, including the impacts related to or resulting from Russia’s military action in Ukraine and the escalating conflicts in the Middle East, 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 debt ceiling and the federal budget; the risk that balance sheet, revenue growth, and loan growth expectations may differ from actual results; and other factors and risks described under “Risk Factors” herein and 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, 2023 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'24

 

4Q'23

 

3Q'23

 

2Q'23

 

1Q'23

Summary of Earnings

 

 

 

 

 

 

 

 

 

Net income

$

26,006

 

 

$

29,543

 

 

$

31,414

 

 

$

31,249

 

 

$

11,827

 

Adjusted net income1,6

 

31,132

 

 

 

31,363

 

 

 

34,170

 

 

 

43,489

 

 

 

23,682

 

Net interest income2

 

105,298

 

 

 

111,035

 

 

 

119,505

 

 

 

127,153

 

 

 

131,351

 

Net interest margin2,3

 

3.24

%

 

 

3.36

%

 

 

3.57

%

 

 

3.86

%

 

 

4.31

%

Pre-tax pre-provision earnings1

 

35,674

 

 

 

42,006

 

 

 

43,383

 

 

 

40,864

 

 

 

47,560

 

Adjusted pre-tax pre-provision earnings1,6

 

42,513

 

 

 

45,016

 

 

 

47,349

 

 

 

57,202

 

 

 

64,354

 

Performance Ratios

 

 

 

 

 

 

 

 

 

Return on average assets-GAAP basis3

 

0.71

%

 

 

0.80

%

 

 

0.84

%

 

 

0.84

%

 

 

0.34

%

Return on average tangible assets-GAAP basis3,4

 

0.89

 

 

 

0.99

 

 

 

1.04

 

 

 

1.06

 

 

 

0.52

 

Adjusted return on average tangible assets1,3,4

 

1.04

 

 

 

1.04

 

 

 

1.12

 

 

 

1.41

 

 

 

0.88

 

Pre-tax pre-provision return on average tangible assets1,3,4,6

 

1.22

 

 

 

1.39

 

 

 

1.43

 

 

 

1.39

 

 

 

1.67

 

Adjusted pre-tax pre-provision return on average tangible assets1,3,4

 

1.42

 

 

 

1.48

 

 

 

1.55

 

 

 

1.85

 

 

 

2.18

 

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

 

2.23

 

 

 

2.25

 

 

 

2.34

 

 

 

2.40

 

 

 

2.47

 

Return on average shareholders' equity-GAAP basis3

 

4.94

 

 

 

5.69

 

 

 

6.01

 

 

 

6.05

 

 

 

2.53

 

Return on average tangible common equity-GAAP basis3,4

 

9.55

 

 

 

11.22

 

 

 

11.90

 

 

 

12.08

 

 

 

5.96

 

Adjusted return on average tangible common equity1,3,4

 

11.15

 

 

 

11.80

 

 

 

12.79

 

 

 

16.08

 

 

 

10.16

 

Efficiency ratio5

 

66.78

 

 

 

60.32

 

 

 

62.60

 

 

 

67.34

 

 

 

64.62

 

Adjusted efficiency ratio1

 

61.13

 

 

 

60.32

 

 

 

60.19

 

 

 

56.44

 

 

 

53.10

 

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

 

16.17

 

 

 

15.14

 

 

 

13.22

 

 

 

14.63

 

 

 

14.55

 

Tangible common equity to tangible assets4

 

9.25

 

 

 

9.31

 

 

 

8.68

 

 

 

8.53

 

 

 

8.36

 

Average loan-to-deposit ratio

 

84.50

 

 

 

83.38

 

 

 

82.63

 

 

 

83.48

 

 

 

82.43

 

End of period loan-to-deposit ratio

 

83.12

 

 

 

85.48

 

 

 

82.71

 

 

 

82.42

 

 

 

82.35

 

Per Share Data

 

 

 

 

 

 

 

 

 

Net income diluted-GAAP basis

$

0.31

 

 

$

0.35

 

 

$

0.37

 

 

$

0.37

 

 

$

0.15

 

Net income basic-GAAP basis

 

0.31

 

 

 

0.35

 

 

 

0.37

 

 

 

0.37

 

 

 

0.15

 

Adjusted earnings1,6

 

0.37

 

 

 

0.37

 

 

 

0.40

 

 

 

0.51

 

 

 

0.29

 

Book value per share common

 

24.93

 

 

 

24.84

 

 

 

24.06

 

 

 

24.14

 

 

 

24.24

 

Tangible book value per share

 

15.26

 

 

 

15.08

 

 

 

14.26

 

 

 

14.24

 

 

 

14.25

 

Cash dividends declared

 

0.18

 

 

 

0.18

 

 

 

0.18

 

 

 

0.18

 

 

 

0.17

 

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

Calculated on a fully taxable equivalent basis using amortized cost.

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

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

Defined 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).

As of 1Q'24, amortization of intangibles is excluded from adjustments to noninterest expense; prior periods have been updated to reflect the change.



CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

(Unaudited)

 

 

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

 

 

 

Quarterly Trends

 

(Amounts in thousands, except per share data)

1Q'24

 

4Q'23

 

3Q'23

 

2Q'23

 

1Q'23

 

 

 

 

 

 

 

 

 

 

 

 

Interest on securities:

 

 

 

 

 

 

 

 

 

 

Taxable

$

22,393

 

 

$

21,383

 

 

$

21,401

 

 

$

20,898

 

 

$

19,244

 

Nontaxable

 

34

 

 

 

55

 

 

 

97

 

 

 

97

 

 

 

105

 

Interest and fees on loans

 

147,095

 

 

 

147,801

 

 

 

149,871

 

 

 

148,265

 

 

 

135,168

 

Interest on federal funds sold and other investments

 

6,184

 

 

 

7,616

 

 

 

8,477

 

 

 

5,023

 

 

 

3,474

 

Total Interest Income

 

175,706

 

 

 

176,855

 

 

 

179,846

 

 

 

174,283

 

 

 

157,991

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

47,534

 

 

 

44,923

 

 

 

38,396

 

 

 

27,183

 

 

 

16,033

 

Interest on time certificates

 

17,121

 

 

 

15,764

 

 

 

16,461

 

 

 

14,477

 

 

 

5,552

 

Interest on borrowed money

 

5,973

 

 

 

5,349

 

 

 

5,683

 

 

 

5,660

 

 

 

5,254

 

Total Interest Expense

 

70,628

 

 

 

66,036

 

 

 

60,540

 

 

 

47,320

 

 

 

26,839

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

105,078

 

 

 

110,819

 

 

 

119,306

 

 

 

126,963

 

 

 

131,152

 

Provision for credit losses

 

1,368

 

 

 

3,990

 

 

 

2,694

 

 

 

(764

)

 

 

31,598

 

Net Interest Income After Provision for Credit Losses

 

103,710

 

 

 

106,829

 

 

 

116,612

 

 

 

127,727

 

 

 

99,554

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

4,960

 

 

 

4,828

 

 

 

4,648

 

 

 

4,560

 

 

 

4,242

 

Interchange income

 

1,888

 

 

 

2,433

 

 

 

1,684

 

 

 

5,066

 

 

 

4,694

 

Wealth management income

 

3,540

 

 

 

3,261

 

 

 

3,138

 

 

 

3,318

 

 

 

3,063

 

Mortgage banking fees

 

381

 

 

 

378

 

 

 

410

 

 

 

576

 

 

 

426

 

Insurance agency income

 

1,291

 

 

 

1,066

 

 

 

1,183

 

 

 

1,160

 

 

 

1,101

 

SBA gains

 

739

 

 

 

921

 

 

 

613

 

 

 

249

 

 

 

322

 

BOLI income

 

2,264

 

 

 

2,220

 

 

 

2,197

 

 

 

2,068

 

 

 

1,916

 

Other

 

5,205

 

 

 

4,668

 

 

 

4,307

 

 

 

4,755

 

 

 

6,574

 

 

 

20,268

 

 

 

19,775

 

 

 

18,180

 

 

 

21,752

 

 

 

22,338

 

Securities gains (losses), net

 

229

 

 

 

(2,437

)

 

 

(387

)

 

 

(176

)

 

 

107

 

Total Noninterest Income

 

20,497

 

 

 

17,338

 

 

 

17,793

 

 

 

21,576

 

 

 

22,445

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

40,304

 

 

 

38,435

 

 

 

46,431

 

 

 

45,155

 

 

 

47,616

 

Employee benefits

 

7,889

 

 

 

6,678

 

 

 

7,206

 

 

 

7,472

 

 

 

8,562

 

Outsourced data processing costs

 

12,118

 

 

 

8,609

 

 

 

8,714

 

 

 

20,222

 

 

 

14,553

 

Occupancy

 

8,037

 

 

 

7,512

 

 

 

7,758

 

 

 

8,583

 

 

 

8,019

 

Furniture and equipment

 

2,011

 

 

 

2,028

 

 

 

2,052

 

 

 

2,345

 

 

 

2,267

 

Marketing

 

2,655

 

 

 

2,995

 

 

 

1,876

 

 

 

2,047

 

 

 

2,238

 

Legal and professional fees

 

2,151

 

 

 

3,294

 

 

 

2,679

 

 

 

4,062

 

 

 

7,479

 

FDIC assessments

 

2,158

 

 

 

2,813

 

 

 

2,258

 

 

 

2,116

 

 

 

1,443

 

Amortization of intangibles

 

6,292

 

 

 

6,888

 

 

 

7,457

 

 

 

7,654

 

 

 

6,727

 

Foreclosed property expense and net (gain) loss on sale

 

(26

)

 

 

573

 

 

 

274

 

 

 

(57

)

 

 

195

 

Provision for credit losses on unfunded commitments

 

250

 

 

 

 

 

 

 

 

 

 

 

 

1,239

 

Other

 

6,532

 

 

 

6,542

 

 

 

7,210

 

 

 

8,266

 

 

 

7,137

 

Total Noninterest Expense

 

90,371

 

 

 

86,367

 

 

 

93,915

 

 

 

107,865

 

 

 

107,475

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

33,836

 

 

 

37,800

 

 

 

40,490

 

 

 

41,438

 

 

 

14,524

 

Income taxes

 

7,830

 

 

 

8,257

 

 

 

9,076

 

 

 

10,189

 

 

 

2,697

 

Net Income

$

26,006

 

 

$

29,543

 

 

$

31,414

 

 

$

31,249

 

 

$

11,827

 

 

 

 

 

 

 

 

 

 

 

 

Per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income diluted

$

0.31

 

 

$

0.35

 

 

$

0.37

 

 

$

0.37

 

 

$

0.15

 

Net income basic

 

0.31

 

 

 

0.35

 

 

 

0.37

 

 

 

0.37

 

 

 

0.15

 

Cash dividends declared

 

0.18

 

 

 

0.18

 

 

 

0.18

 

 

 

0.18

 

 

 

0.17

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted shares outstanding

 

85,270

 

 

 

85,336

 

 

 

85,666

 

 

 

85,536

 

 

 

80,717

 

Average basic shares outstanding

 

84,908

 

 

 

84,817

 

 

 

85,142

 

 

 

85,022

 

 

 

80,151

 

 

 

 

 

 

 

 

 

 

 

 



CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

(Unaudited)

 

 

 

 

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

(Amounts in thousands)

2024

 

2023

 

2023

 

2023

 

2023

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

137,850

 

 

$

167,511

 

 

$

182,036

 

 

$

164,193

 

 

$

180,607

 

Interest bearing deposits with other banks

 

544,874

 

 

 

279,671

 

 

 

513,946

 

 

 

563,690

 

 

 

610,636

 

Total Cash and Cash Equivalents

 

682,724

 

 

 

447,182

 

 

 

695,982

 

 

 

727,883

 

 

 

791,243

 

 

 

 

 

 

 

 

 

 

 

Time deposits with other banks

 

7,856

 

 

 

5,857

 

 

 

4,357

 

 

 

2,987

 

 

 

3,236

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

Available for sale (at fair value)

 

1,949,463

 

 

 

1,836,020

 

 

 

1,841,845

 

 

 

1,916,231

 

 

 

2,015,967

 

Held to maturity (at amortized cost)

 

669,896

 

 

 

680,313

 

 

 

691,404

 

 

 

707,812

 

 

 

737,911

 

Total Debt Securities

 

2,619,359

 

 

 

2,516,333

 

 

 

2,533,249

 

 

 

2,624,043

 

 

 

2,753,878

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

9,475

 

 

 

4,391

 

 

 

2,979

 

 

 

5,967

 

 

 

2,838

 

 

 

 

 

 

 

 

 

 

 

Loans

 

9,978,052

 

 

 

10,062,940

 

 

 

10,011,186

 

 

 

10,117,919

 

 

 

10,134,395

 

Less: Allowance for credit losses

 

(146,669

)

 

 

(148,931

)

 

 

(149,661

)

 

 

(159,715

)

 

 

(155,640

)

Net Loans

 

9,831,383

 

 

 

9,914,009

 

 

 

9,861,525

 

 

 

9,958,204

 

 

 

9,978,755

 

 

 

 

 

 

 

 

 

 

 

Bank premises and equipment, net

 

110,787

 

 

 

113,304

 

 

 

115,749

 

 

 

116,959

 

 

 

116,522

 

Other real estate owned

 

7,315

 

 

 

7,560

 

 

 

7,216

 

 

 

7,526

 

 

 

7,756

 

Goodwill

 

732,417

 

 

 

732,417

 

 

 

731,970

 

 

 

732,910

 

 

 

728,396

 

Other intangible assets, net

 

89,377

 

 

 

95,645

 

 

 

102,397

 

 

 

109,716

 

 

 

117,409

 

Bank owned life insurance

 

301,229

 

 

 

298,974

 

 

 

296,763

 

 

 

293,880

 

 

 

292,545

 

Net deferred tax assets

 

111,539

 

 

 

113,232

 

 

 

131,602

 

 

 

127,941

 

 

 

124,301

 

Other assets

 

326,554

 

 

 

331,345

 

 

 

339,218

 

 

 

333,916

 

 

 

338,529

 

Total Assets

$

14,830,015

 

 

$

14,580,249

 

 

$

14,823,007

 

 

$

15,041,932

 

 

$

15,255,408

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest demand

$

3,555,401

 

 

$

3,544,981

 

 

$

3,868,132

 

 

$

4,139,052

 

 

$

4,554,509

 

Interest-bearing demand

 

2,711,041

 

 

 

2,790,210

 

 

 

2,800,152

 

 

 

2,816,656

 

 

 

2,676,320

 

Savings

 

608,088

 

 

 

651,454

 

 

 

721,558

 

 

 

824,255

 

 

 

940,702

 

Money market

 

3,531,029

 

 

 

3,314,288

 

 

 

3,143,897

 

 

 

2,859,164

 

 

 

2,893,128

 

Brokered time certificates

 

142,717

 

 

 

122,347

 

 

 

307,963

 

 

 

591,503

 

 

 

371,392

 

Time deposits

 

1,467,564

 

 

 

1,353,655

 

 

 

1,266,132

 

 

 

1,052,637

 

 

 

873,650

 

Total Deposits

 

12,015,840

 

 

 

11,776,935

 

 

 

12,107,834

 

 

 

12,283,267

 

 

 

12,309,701

 

 

 

 

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

326,732

 

 

 

374,573

 

 

 

276,450

 

 

 

290,156

 

 

 

267,606

 

Federal Home Loan Bank borrowings

 

110,000

 

 

 

50,000

 

 

 

110,000

 

 

 

160,000

 

 

 

385,000

 

Long-term debt, net

 

106,468

 

 

 

106,302

 

 

 

106,136

 

 

 

105,970

 

 

 

105,804

 

Other liabilities

 

153,225

 

 

 

164,353

 

 

 

174,193

 

 

 

148,507

 

 

 

136,213

 

Total Liabilities

 

12,712,265

 

 

 

12,472,163

 

 

 

12,774,613

 

 

 

12,987,900

 

 

 

13,204,324

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

Common stock

 

8,494

 

 

 

8,486

 

 

 

8,515

 

 

 

8,509

 

 

 

8,461

 

Additional paid in capital

 

1,811,941

 

 

 

1,808,883

 

 

 

1,813,068

 

 

 

1,809,431

 

 

 

1,803,898

 

Retained earnings

 

478,017

 

 

 

467,305

 

 

 

453,117

 

 

 

437,087

 

 

 

421,271

 

Treasury stock

 

(16,746

)

 

 

(16,710

)

 

 

(14,035

)

 

 

(14,171

)

 

 

(13,113

)

 

 

2,281,706

 

 

 

2,267,964

 

 

 

2,260,665

 

 

 

2,240,856

 

 

 

2,220,517

 

Accumulated other comprehensive (loss) income, net

 

(163,956

)

 

 

(159,878

)

 

 

(212,271

)

 

 

(186,824

)

 

 

(169,433

)

Total Shareholders' Equity

 

2,117,750

 

 

 

2,108,086

 

 

 

2,048,394

 

 

 

2,054,032

 

 

 

2,051,084

 

Total Liabilities & Shareholders' Equity

$

14,830,015

 

 

$

14,580,249

 

 

$

14,823,007

 

 

$

15,041,932

 

 

$

15,255,408

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

84,935

 

 

 

84,861

 

 

 

85,150

 

 

 

85,086

 

 

 

84,609

 



CONSOLIDATED QUARTERLY FINANCIAL DATA

 

(Unaudited)

 

 

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

1Q'24

 

4Q'23

 

3Q'23

 

2Q'23

 

1Q'23

Credit Analysis

 

 

 

 

 

 

 

 

 

Net charge-offs

$

3,630

 

 

$

4,720

 

 

$

12,748

 

 

$

705

 

 

$

3,188

 

Net charge-offs to average loans

 

0.15

%

 

 

0.19

%

 

 

0.50

%

 

 

0.03

%

 

 

0.14

%

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

$

146,669

 

 

$

148,931

 

 

$

149,661

 

 

$

159,715

 

 

$

155,640

 

 

 

 

 

 

 

 

 

 

 

Non-acquired loans at end of period

$

6,613,763

 

 

$

6,571,454

 

 

$

6,343,121

 

 

$

6,264,044

 

 

$

6,048,453

 

Acquired loans at end of period

 

3,364,289

 

 

 

3,491,486

 

 

 

3,668,065

 

 

 

3,853,875

 

 

 

4,085,942

 

Total Loans

$

9,978,052

 

 

$

10,062,940

 

 

$

10,011,186

 

 

$

10,117,919

 

 

$

10,134,395

 

 

 

 

 

 

 

 

 

 

 

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

 

1.47

%

 

 

1.48

%

 

 

1.49

%

 

 

1.58

%

 

 

1.54

%

Purchase discount on acquired loans at end of period

 

4.63

 

 

 

4.75

 

 

 

4.86

 

 

 

4.98

 

 

 

5.02

 

 

 

 

 

 

 

 

 

 

 

End of Period

 

 

 

 

 

 

 

 

 

Nonperforming loans

$

77,205

 

 

$

65,104

 

 

$

41,508

 

 

$

48,326

 

 

$

50,787

 

Other real estate owned

 

309

 

 

 

221

 

 

 

221

 

 

 

530

 

 

 

530

 

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

 

7,006

 

 

 

7,339

 

 

 

6,995

 

 

 

6,996

 

 

 

7,226

 

Total Nonperforming Assets

$

84,520

 

 

$

72,664

 

 

$

48,724

 

 

$

55,852

 

 

$

58,543

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Loans to Loans at End of Period

 

0.77

%

 

 

0.65

%

 

 

0.41

%

 

 

0.48

%

 

 

0.50

%

Nonperforming Assets to Total Assets at End of Period

 

0.57

 

 

 

0.50

 

 

 

0.33

 

 

 

0.37

 

 

 

0.38

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

Loans

2024

 

2023

 

2023

 

2023

 

2023

Construction and land development

$

623,246

 

 

$

767,622

 

 

$

793,736

 

 

$

794,371

 

 

$

757,835

 

Commercial real estate - owner occupied

 

1,656,131

 

 

 

1,670,281

 

 

 

1,675,881

 

 

 

1,669,369

 

 

 

1,652,491

 

Commercial real estate - non-owner occupied

 

3,368,339

 

 

 

3,319,890

 

 

 

3,285,974

 

 

 

3,370,211

 

 

 

3,412,051

 

Residential real estate

 

2,521,399

 

 

 

2,445,692

 

 

 

2,418,903

 

 

 

2,396,352

 

 

 

2,354,394

 

Commercial and financial

 

1,566,198

 

 

 

1,607,888

 

 

 

1,588,152

 

 

 

1,615,534

 

 

 

1,655,884

 

Consumer

 

242,739

 

 

 

251,567

 

 

 

248,540

 

 

 

272,082

 

 

 

301,740

 

Total Loans

$

9,978,052

 

 

$

10,062,940

 

 

$

10,011,186

 

 

$

10,117,919

 

 

$

10,134,395

 

 



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

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q'24

 

4Q'23

 

1Q'23

 

Average

 

 

 

Yield/

 

Average

 

 

 

Yield/

 

Average

 

 

 

Yield/

(Amounts in thousands)

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

2,578,938

 

 

$

22,393

 

3.47

%

 

$

2,499,047

 

 

$

21,383

 

3.42

%

 

$

2,700,122

 

 

$

19,244

 

2.85

%

Nontaxable

 

5,907

 

 

 

41

 

2.75

 

 

 

7,835

 

 

 

68

 

3.48

 

 

 

16,271

 

 

 

131

 

3.22

 

Total Securities

 

2,584,845

 

 

 

22,434

 

3.47

 

 

 

2,506,882

 

 

 

21,451

 

3.42

 

 

 

2,716,393

 

 

 

19,375

 

2.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold

 

370,494

 

 

 

5,056

 

5.49

 

 

 

465,506

 

 

 

6,426

 

5.48

 

 

 

106,778

 

 

 

1,294

 

4.91

 

Interest bearing deposits with other banks and other investments

 

95,619

 

 

 

1,128

 

4.74

 

 

 

91,230

 

 

 

1,190

 

5.18

 

 

 

178,463

 

 

 

2,180

 

4.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans, net

 

10,034,658

 

 

 

147,308

 

5.90

 

 

 

10,033,245

 

 

 

148,004

 

5.85

 

 

 

9,369,201

 

 

 

135,341

 

5.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Earning Assets

 

13,085,616

 

 

 

175,926

 

5.41

 

 

 

13,096,863

 

 

 

177,071

 

5.36

 

 

 

12,370,835

 

 

 

158,190

 

5.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

(148,422

)

 

 

 

 

 

 

(149,110

)

 

 

 

 

 

 

(139,989

)

 

 

 

 

Cash and due from banks

 

166,734

 

 

 

 

 

 

 

179,908

 

 

 

 

 

 

 

156,235

 

 

 

 

 

Premises and equipment

 

112,391

 

 

 

 

 

 

 

115,556

 

 

 

 

 

 

 

116,083

 

 

 

 

 

Intangible assets

 

825,531

 

 

 

 

 

 

 

832,029

 

 

 

 

 

 

 

750,694

 

 

 

 

 

Bank owned life insurance

 

299,765

 

 

 

 

 

 

 

297,525

 

 

 

 

 

 

 

274,517

 

 

 

 

 

Other assets including deferred tax assets

 

349,161

 

 

 

 

 

 

 

365,263

 

 

 

 

 

 

 

419,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

14,690,776

 

 

 

 

 

 

$

14,738,034

 

 

 

 

 

 

$

13,947,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand

$

2,719,334

 

 

$

15,266

 

2.26

%

 

$

2,819,743

 

 

$

15,658

 

2.20

%

 

$

2,452,113

 

 

$

3,207

 

0.53

%

Savings

 

628,329

 

 

 

540

 

0.35

 

 

 

679,720

 

 

 

505

 

0.29

 

 

 

1,053,220

 

 

 

400

 

0.15

 

Money market

 

3,409,310

 

 

 

31,728

 

3.74

 

 

 

3,268,829

 

 

 

28,760

 

3.49

 

 

 

2,713,224

 

 

 

12,426

 

1.86

 

Time deposits

 

1,590,070

 

 

 

17,121

 

4.33

 

 

 

1,524,460

 

 

 

15,764

 

4.10

 

 

 

812,422

 

 

 

5,552

 

2.77

 

Securities sold under agreements to repurchase

 

333,386

 

 

 

3,079

 

3.71

 

 

 

335,559

 

 

 

2,991

 

3.54

 

 

 

173,498

 

 

 

864

 

2.02

 

Federal Home Loan Bank borrowings

 

102,418

 

 

 

960

 

3.77

 

 

 

59,022

 

 

 

442

 

2.97

 

 

 

282,444

 

 

 

2,776

 

3.99

 

Long-term debt, net

 

106,373

 

 

 

1,934

 

7.31

 

 

 

106,205

 

 

 

1,916

 

7.16

 

 

 

98,425

 

 

 

1,614

 

6.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Interest-Bearing Liabilities

 

8,889,220

 

 

 

70,628

 

3.20

 

 

 

8,793,538

 

 

 

66,036

 

2.98

 

 

 

7,585,346

 

 

 

26,839

 

1.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest demand

 

3,528,489

 

 

 

 

 

 

 

3,739,993

 

 

 

 

 

 

 

4,334,969

 

 

 

 

 

Other liabilities

 

154,686

 

 

 

 

 

 

 

145,591

 

 

 

 

 

 

 

130,616

 

 

 

 

 

Total Liabilities

 

12,572,395

 

 

 

 

 

 

 

12,679,122

 

 

 

 

 

 

 

12,050,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

2,118,381

 

 

 

 

 

 

 

2,058,912

 

 

 

 

 

 

 

1,897,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Equity

$

14,690,776

 

 

 

 

 

 

$

14,738,034

 

 

 

 

 

 

$

13,947,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of deposits

 

 

 

 

2.19

%

 

 

 

 

 

2.00

%

 

 

 

 

 

0.77

%

Interest expense as a % of earning assets

 

 

 

 

2.17

%

 

 

 

 

 

2.00

%

 

 

 

 

 

0.88

%

Net interest income as a % of earning assets

 

 

$

105,298

 

3.24

%

 

 

 

$

111,035

 

3.36

%

 

 

 

$

131,351

 

4.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Fees 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

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

March 31,
2024

 

December 31, 2023

 

September 30, 2023

 

June 30,
2023

 

March 31,
2023

 

Customer Relationship Funding

 

 

 

 

 

 

 

 

 

 

Noninterest demand

 

 

 

 

 

 

 

 

 

 

Commercial

$

2,808,151

 

$

2,752,644

 

$

3,089,488

 

$

3,304,761

 

$

3,622,441

 

Retail

 

553,697

 

 

561,569

 

 

570,727

 

 

615,536

 

 

673,686

 

Public funds

 

145,747

 

 

173,893

 

 

134,649

 

 

152,159

 

 

194,977

 

Other

 

47,806

 

 

56,875

 

 

73,268

 

 

66,596

 

 

63,405

 

Total Noninterest Demand

 

3,555,401

 

 

3,544,981

 

 

3,868,132

 

 

4,139,052

 

 

4,554,509

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand

 

 

 

 

 

 

 

 

 

 

Commercial

 

1,561,905

 

 

1,576,491

 

 

1,618,755

 

 

1,555,486

 

 

1,233,845

 

Retail

 

930,178

 

 

956,900

 

 

994,224

 

 

1,058,993

 

 

1,209,664

 

Brokered

 

 

 

 

 

 

 

 

 

44,474

 

Public funds

 

218,958

 

 

256,819

 

 

187,173

 

 

202,177

 

 

188,337

 

Total Interest-Bearing Demand

 

2,711,041

 

 

2,790,210

 

 

2,800,152

 

 

2,816,656

 

 

2,676,320

 

 

 

 

 

 

 

 

 

 

 

 

Total transaction accounts

 

 

 

 

 

 

 

 

 

 

Commercial

 

4,370,056

 

 

4,329,135

 

 

4,708,243

 

 

4,860,247

 

 

4,856,286

 

Retail

 

1,483,875

 

 

1,518,469

 

 

1,564,951

 

 

1,674,529

 

 

1,883,350

 

Brokered

 

 

 

 

 

 

 

 

 

44,474

 

Public funds

 

364,705

 

 

430,712

 

 

321,822

 

 

354,336

 

 

383,314

 

Other

 

47,806

 

 

56,875

 

 

73,268

 

 

66,596

 

 

63,405

 

Total Transaction Accounts

 

6,266,442

 

 

6,335,191

 

 

6,668,284

 

 

6,955,708

 

 

7,230,829

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

 

 

 

 

 

 

 

 

 

Commercial

 

52,665

 

 

58,562

 

 

79,731

 

 

101,908

 

 

108,023

 

Retail

 

555,423

 

 

592,892

 

 

641,827

 

 

722,347

 

 

832,679

 

Total Savings

 

608,088

 

 

651,454

 

 

721,558

 

 

824,255

 

 

940,702

 

 

 

 

 

 

 

 

 

 

 

 

Money market

 

 

 

 

 

 

 

 

 

 

Commercial

 

1,709,636

 

 

1,655,820

 

 

1,625,455

 

 

1,426,348

 

 

1,542,220

 

Retail

 

1,621,618

 

 

1,469,142

 

 

1,362,390

 

 

1,275,721

 

 

1,279,712

 

Public funds

 

199,775

 

 

189,326

 

 

156,052

 

 

157,095

 

 

71,196

 

Total Money Market

 

3,531,029

 

 

3,314,288

 

 

3,143,897

 

 

2,859,164

 

 

2,893,128

 

 

 

 

 

 

 

 

 

 

 

 

Brokered time certificates

 

142,717

 

 

122,347

 

 

307,963

 

 

591,503

 

 

371,392

 

Time deposits

 

1,467,564

 

 

1,353,655

 

 

1,266,132

 

 

1,052,637

 

 

873,650

 

 

 

1,610,281

 

 

1,476,002

 

 

1,574,095

 

 

1,644,140

 

 

1,245,042

 

Total Deposits

$

12,015,840

 

$

11,776,935

 

$

12,107,834

 

$

12,283,267

 

$

12,309,701

 

 

 

 

 

 

 

 

 

 

 

 

Customer sweep accounts

 

326,732

 

 

374,573

 

 

276,450

 

 

290,156

 

 

267,606

 

 

 

 

 

 

 

 

 

 

 

 

Total customer funding (1)

$

12,199,855

 

$

12,029,161

 

$

12,076,321

 

$

11,981,920

 

$

12,161,441

 

 

 

 

 

 

 

 

 

 

 

 

(1)Total deposits and customer sweep accounts, excluding brokered deposits.

 


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'24

 

4Q'23

 

3Q'23

 

2Q'23

 

1Q'23

 

Net Income

$

26,006

 

 

$

29,543

 

 

$

31,414

 

 

$

31,249

 

 

$

11,827

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest income

 

20,497

 

 

 

17,338

 

 

 

17,793

 

 

 

21,576

 

 

 

22,445

 

 

Securities losses (gains), net

 

(229

)

 

 

2,437

 

 

 

387

 

 

 

176

 

 

 

(107

)

 

BOLI benefits on death (included in other income)

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,117

)

 

Total Adjustments to Noninterest Income

 

(229

)

 

 

2,437

 

 

 

387

 

 

 

176

 

 

 

(2,224

)

 

Total Adjusted Noninterest Income

 

20,268

 

 

 

19,775

 

 

 

18,180

 

 

 

21,752

 

 

 

20,221

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

 

90,371

 

 

 

86,367

 

 

 

93,915

 

 

 

107,865

 

 

 

107,475

 

 

Merger related charges:

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

 

 

 

 

 

 

 

 

(1,573

)

 

 

(4,240

)

 

Outsourced data processing

 

 

 

 

 

 

 

 

 

 

(10,904

)

 

 

(6,551

)

 

Legal and professional fees

 

 

 

 

 

 

 

 

 

 

(1,664

)

 

 

(4,789

)

 

Other

 

 

 

 

 

 

 

 

 

 

(1,507

)

 

 

(1,952

)

 

Total merger related charges

 

 

 

 

 

 

 

 

 

 

(15,648

)

 

 

(17,532

)

 

 

 

 

 

 

 

 

 

 

 

 

Branch reductions and other expense initiatives:

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

(2,073

)

 

 

 

 

 

(3,201

)

 

 

(462

)

 

 

(539

)

 

Outsourced data processing

 

(4,089

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

(771

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

(161

)

 

 

 

 

 

(104

)

 

 

(109

)

 

 

(752

)

 

Total branch reductions and other expense initiatives

 

(7,094

)

 

 

 

 

 

(3,305

)

 

 

(571

)

 

 

(1,291

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to Noninterest Expense

 

(7,094

)

 

 

 

 

 

(3,305

)

 

 

(16,219

)

 

 

(18,823

)

 

Adjusted Noninterest Expense2

 

83,277

 

 

 

86,367

 

 

 

90,610

 

 

 

91,646

 

 

 

88,652

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Taxes

 

7,830

 

 

 

8,257

 

 

 

9,076

 

 

 

10,189

 

 

 

2,697

 

 

Tax effect of adjustments

 

1,739

 

 

 

617

 

 

 

936

 

 

 

4,155

 

 

 

4,744

 

 

Adjusted Income Taxes

 

9,569

 

 

 

8,874

 

 

 

10,012

 

 

 

14,344

 

 

 

7,441

 

 

Adjusted Net Income2

$

31,132

 

 

$

31,363

 

 

$

34,170

 

 

$

43,489

 

 

$

23,682

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per diluted share, as reported

$

0.31

 

 

$

0.35

 

 

$

0.37

 

 

$

0.37

 

 

$

0.15

 

 

Adjusted Earnings per Diluted Share

 

0.37

 

 

 

0.37

 

 

 

0.40

 

 

 

0.51

 

 

 

0.29

 

 

Average diluted shares outstanding

 

85,270

 

 

 

85,336

 

 

 

85,666

 

 

 

85,536

 

 

 

80,717

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Noninterest Expense

$

83,277

 

 

$

86,367

 

 

$

90,610

 

 

$

91,646

 

 

$

88,652

 

 

Provision for credit losses on unfunded commitments

 

(250

)

 

 

 

 

 

 

 

 

 

 

 

(1,239

)

 

Foreclosed property expense and net gain (loss) on sale

 

26

 

 

 

(573

)

 

 

(274

)

 

 

57

 

 

 

(195

)

 

Amortization of intangibles

 

(6,292

)

 

 

(6,888

)

 

 

(7,457

)

 

 

(7,654

)

 

 

(6,727

)

 

Net Adjusted Noninterest Expense

$

76,761

 

 

$

78,906

 

 

$

82,879

 

 

$

84,049

 

 

$

80,491

 

 

 

 

 

 

 

 

 

 

 

 

 

Net adjusted noninterest expense

$

76,761

 

 

$

78,906

 

 

$

82,879

 

 

$

84,049

 

 

$

80,491

 

 

Average tangible assets

 

13,865,245

 

 

 

13,906,005

 

 

 

14,066,216

 

 

 

14,044,301

 

 

 

13,197,282

 

 

Net Adjusted Noninterest Expense to Average Tangible Assets

 

2.23

%

 

 

2.25

%

 

 

2.34

%

 

 

2.40

%

 

 

2.47

%

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

125,575

 

 

$

128,157

 

 

$

137,099

 

 

$

148,539

 

 

$

153,597

 

 

Total Adjustments to Revenue

 

(229

)

 

 

2,437

 

 

 

387

 

 

 

176

 

 

 

(2,224

)

 

Impact of FTE adjustment

 

220

 

 

 

216

 

 

 

199

 

 

 

190

 

 

 

199

 

 

Adjusted Revenue on a fully taxable equivalent basis

$

125,566

 

 

$

130,810

 

 

$

137,685

 

 

$

148,905

 

 

$

151,572

 

 

Adjusted Efficiency Ratio

 

61.13

%

 

 

60.32

%

 

 

60.19

%

 

 

56.44

%

 

 

53.10

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

$

105,078

 

 

$

110,819

 

 

$

119,306

 

 

$

126,963

 

 

$

131,152

 

 

Impact of FTE adjustment

 

220

 

 

 

216

 

 

 

199

 

 

 

190

 

 

 

199

 

 

Net Interest Income including FTE adjustment

$

105,298

 

 

$

111,035

 

 

$

119,505

 

 

$

127,153

 

 

$

131,351

 

 

Total noninterest income

 

20,497

 

 

 

17,338

 

 

 

17,793

 

 

 

21,576

 

 

 

22,445

 

 

Total noninterest expense less provision for credit losses on unfunded commitments

 

90,121

 

 

 

86,367

 

 

 

93,915

 

 

 

107,865

 

 

 

106,236

 

 

Pre-Tax Pre-Provision Earnings

$

35,674

 

 

$

42,006

 

 

$

43,383

 

 

$

40,864

 

 

$

47,560

 

 

Total Adjustments to Noninterest Income

 

(229

)

 

 

2,437

 

 

 

387

 

 

 

176

 

 

 

(2,224

)

 

Total Adjustments to Noninterest Expense including foreclosed property expense

 

7,068

 

 

 

573

 

 

 

3,579

 

 

 

16,162

 

 

 

19,018

 

 

Adjusted Pre-Tax Pre-Provision Earnings2

$

42,513

 

 

$

45,016

 

 

$

47,349

 

 

$

57,202

 

 

$

64,354

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

$

14,690,776

 

 

$

14,738,034

 

 

$

14,906,003

 

 

$

14,887,289

 

 

$

13,947,976

 

 

Less average goodwill and intangible assets

 

(825,531

)

 

 

(832,029

)

 

 

(839,787

)

 

 

(842,988

)

 

 

(750,694

)

 

Average Tangible Assets

$

13,865,245

 

 

$

13,906,005

 

 

$

14,066,216

 

 

$

14,044,301

 

 

$

13,197,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP TO NON-GAAP RECONCILIATION

 

 

 

 

(Unaudited)

 

 

 

 

 

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Trends

 

 

 

 

 

(Amounts in thousands, except per share data)

1Q'24

 

4Q'23

 

3Q'23

 

2Q'23

 

1Q'23

 

Return on Average Assets (ROA)

 

0.71

%

 

 

0.80

%

 

 

0.84

%

 

 

0.84

%

 

 

0.34

%

 

Impact of removing average intangible assets and related amortization

 

0.18

 

 

 

0.19

 

 

 

0.20

 

 

 

0.22

 

 

 

0.18

 

 

Return on Average Tangible Assets (ROTA)

 

0.89

 

 

 

0.99

 

 

 

1.04

 

 

 

1.06

 

 

 

0.52

 

 

Impact of other adjustments for Adjusted Net Income

 

0.15

 

 

 

0.05

 

 

 

0.08

 

 

 

0.35

 

 

 

0.36

 

 

Adjusted Return on Average Tangible Assets

 

1.04

 

 

 

1.04

 

 

 

1.12

 

 

 

1.41

 

 

 

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Tax Pre-Provision return on Average Tangible Assets2

 

1.22

%

 

 

1.39

%

 

 

1.43

%

 

 

1.39

%

 

 

1.67

%

 

Impact of adjustments on Pre-Tax Pre-Provision earnings

 

0.20

 

 

 

0.09

 

 

 

0.12

 

 

 

0.46

 

 

 

0.51

 

 

Adjusted Pre-Tax Pre-Provision Return on Tangible Assets

 

1.42

 

 

 

1.48

 

 

 

1.55

 

 

 

1.85

 

 

 

2.18

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shareholders' Equity

$

2,118,381

 

 

$

2,058,912

 

 

$

2,072,747

 

 

$

2,070,529

 

 

$

1,897,045

 

 

Less average goodwill and intangible assets

 

(825,531

)

 

 

(832,029

)

 

 

(839,787

)

 

 

(842,988

)

 

 

(750,694

)

 

Average Tangible Equity

$

1,292,850

 

 

$

1,226,883

 

 

$

1,232,960

 

 

$

1,227,541

 

 

$

1,146,351

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Shareholders' Equity

 

4.94

%

 

 

5.69

%

 

 

6.01

%

 

 

6.05

%

 

 

2.53

%

 

Impact of removing average intangible assets and related amortization

 

4.61

 

 

 

5.53

 

 

 

5.89

 

 

 

6.03

 

 

 

3.43

 

 

Return on Average Tangible Common Equity (ROTCE)

 

9.55

 

 

 

11.22

 

 

 

11.90

 

 

 

12.08

 

 

 

5.96

 

 

Impact of other adjustments for Adjusted Net Income

 

1.60

 

 

 

0.58

 

 

 

0.89

 

 

 

4.00

 

 

 

4.20

 

 

Adjusted Return on Average Tangible Common Equity

 

11.15

 

 

 

11.80

 

 

 

12.79

 

 

 

16.08

 

 

 

10.16

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan interest income1

$

147,308

 

 

$

148,004

 

 

$

150,048

 

 

$

148,432

 

 

$

135,341

 

 

Accretion on acquired loans

 

(10,595

)

 

 

(11,324

)

 

 

(14,843

)

 

 

(14,580

)

 

 

(15,942

)

 

Loan interest income excluding accretion on acquired loans

$

136,713

 

 

$

136,680

 

 

$

135,205

 

 

$

133,852

 

 

$

119,399

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on loans1

 

5.90

 

 

 

5.85

 

 

 

5.93

 

 

 

5.89

 

 

 

5.86

 

 

Impact of accretion on acquired loans

 

(0.42

)

 

 

(0.45

)

 

 

(0.59

)

 

 

(0.58

)

 

 

(0.69

)

 

Yield on loans excluding accretion on acquired loans

 

5.48

%

 

 

5.40

%

 

 

5.34

%

 

 

5.31

%

 

 

5.17

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income1

$

105,298

 

 

$

111,035

 

 

$

119,505

 

 

$

127,153

 

 

$

131,351

 

 

Accretion on acquired loans

 

(10,595

)

 

 

(11,324

)

 

 

(14,843

)

 

 

(14,580

)

 

 

(15,942

)

 

Net interest income excluding accretion on acquired loans

$

94,703

 

 

$

99,711

 

 

$

104,662

 

 

$

112,573

 

 

$

115,409

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.24

 

 

 

3.36

 

 

 

3.57

 

 

 

3.86

 

 

 

4.31

 

 

Impact of accretion on acquired loans

 

(0.33

)

 

 

(0.34

)

 

 

(0.44

)

 

 

(0.44

)

 

 

(0.53

)

 

Net interest margin excluding accretion on acquired loans

 

2.91

%

 

 

3.02

%

 

 

3.13

%

 

 

3.42

%

 

 

3.78

%

 

 

 

 

 

 

 

 

 

 

 

 

Security interest income1

$

22,434

 

 

$

21,451

 

 

$

21,520

 

 

$

21,018

 

 

$

19,375

 

 

Tax equivalent adjustment on securities

 

(7

)

 

 

(13

)

 

 

(22

)

 

 

(23

)

 

 

(26

)

 

Security interest income excluding tax equivalent adjustment

$

22,427

 

 

$

21,438

 

 

$

21,498

 

 

$

20,995

 

 

$

19,349

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan interest income1

$

147,308

 

 

$

148,004

 

 

$

150,048

 

 

$

148,432

 

 

$

135,341

 

 

Tax equivalent adjustment on loans

 

(213

)

 

 

(203

)

 

 

(177

)

 

 

(167

)

 

 

(173

)

 

Loan interest income excluding tax equivalent adjustment

$

147,095

 

 

$

147,801

 

 

$

149,871

 

 

$

148,265

 

 

$

135,168

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income1

$

105,298

 

 

$

111,035

 

 

$

119,505

 

 

$

127,153

 

 

$

131,351

 

 

Tax equivalent adjustment on securities

 

(7

)

 

 

(13

)

 

 

(22

)

 

 

(23

)

 

 

(26

)

 

Tax equivalent adjustment on loans

 

(213

)

 

 

(203

)

 

 

(177

)

 

 

(167

)

 

 

(173

)

 

Net interest income excluding tax equivalent adjustment

$

105,078

 

 

$

110,819

 

 

$

119,306

 

 

$

126,963

 

 

$

131,152

 

 

 

 

 

 

 

 

 

 

 

 

 

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

2 As of 1Q’24, amortization of intangibles is excluded from adjustments to noninterest expense; prior periods have been updated to reflect the change.



Advertisement