Seacoast Reports First Quarter 2025 Results

Author's Avatar
2 days ago

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.

CT?id=bwnews&sty=20250424746401r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20250424746401/en/