Seacoast Q3 Net Income Rises More Than 48% Year-over-Year to $4.4 Million

Seacoast Q3 Net Income Rises More Than 48% Year-over-Year to $4.4 Million

Revenue Growth Propels Adjusted Net Income Up 96% to $6.4 million, Adjusted Diluted Earnings Per Common Share Increases 46% to $0.19

PR Newswire

STUART, Fla., Oct. 22, 2015 /PRNewswire/ —

Third Quarter 2015 Earnings Highlights

  • Revenues increased $2.6 million to a record $37.1 million, or 7.5% compared to Q2 2015, and $13.7 million, or 59% compared to Q3 2014.
  • Net interest margin increased 58 basis points year-over-year to 3.75% and net interest income improved $11.8 million or 69%, reflecting organic growth and acquisition activity.
  • Adjusted net income excluding merger costs and other adjustments1 increased 96% to $6.4 million, or $ 0.19 per diluted share, compared to $3.3 million, or $0.13 per diluted share, in Q3 2014.

Third Quarter 2015 Growth Highlights

  • Loans increased $162 million or 8% compared to Q2 2015, and rose 51% year-over-year. Excluding acquisitions, loans increased $58 million or 3% compared to Q2 2015 and $227 million or 16% from Q3 2014.
  • Total households increased a strong 4% (not annualized) compared to Q2 2015 and 23% compared to Q3 2014. Excluding acquisition, household growth accelerated to 6% (annualized) over Q2 levels.
  • Seacoast closed the Grand Bankshares, Inc. acquisition and completed the conversion of Grand’s customers over the July 17 weekend, adding approximately $188 million in deposits and $112 million in gross loans in the attractive Palm Beach market with minimal customer attrition.
Seacoast Banking Corporation of Florida

Seacoast Banking Corporation of Florida (NASDAQ: SBCF) today reported results for the third quarter of 2015. Third quarter revenue rose $2.6 million, or 7.5%, to $37.1 million compared to $34.5 million in the prior quarter. Net income increased $1.4 million, or 48%, to $4.4 million, compared to the third quarter of 2014, and adjusted net income1 increased $3.1 million or 96% from year-ago levels. Diluted earnings per common share were $0.13 and adjusted diluted earnings per common share1 were $0.19 in the third quarter compared with $0.13 in the third quarter of 2014 and $0.19 in the second quarter of 2015.

Net income improved 123% to $16.1 million, or $0.48 per diluted common share, for the first three quarters of 2015 from $7.2 million, or $0.28 per diluted common share, for the first three quarters of 2014.

Dennis S. Hudson, III, Chairman and CEO said, “We continue to build momentum, growing our top-line and improving earnings and profitability while investing for the future and managing risk. Our balanced expansion strategy, combining strong organic growth with strategic acquisitions in attractive Florida markets, positions Seacoast for continued success.”

“As we strengthen our franchise, we have invested for the future, especially in high quality employees. This quarter’s expenses reflect the first full quarter with our receivables funding team from First Growth Capital (FGC), nearly a full quarter of Grand Bankshares in Palm Beach, and new hires to support organic revenue initiatives,” continued Hudson. “We look forward to considerable positive impact from these investments in succeeding quarters.”

“In addition to successfully integrating Palm Beach-based Grand Bankshares during the third quarter,” Hudson said, “we recently announced an agreement to purchase BMO Harris Bank’s Orlando banking franchise, including retail and business banking employees and customers. This acquisition builds on our 2014 acquisition of BankFIRST and makes us a Top-10 bank in the attractive Orlando market, adding nearly 8,500 additional households. We look forward to welcoming these customers in early 2016.”

FINANCIAL HIGHLIGHTS

3Q15

2Q15

1Q15

4Q14

3Q14

(Dollars in thousands except per share data)

Total Assets

$3,378,108

$3,233,588

$3,231,956

$3,093,335

$2,361,813

Loans

2,099,447

1,937,399

1,854,487

1,821,885

1,391,082

Deposits

2,742,296

2,605,177

2,609,825

2,416,534

1,808,550

Net Income (Loss) Available to Common Shareholders

4,441

5,805

5,859

(1,517)

2,996

Diluted Earnings Per Share

0.13

0.18

0.18

(0.05)

0.12

Return on Average Assets

0.52 %

0.72 %

0.75 %

(0.20 %)

0.52 %

Net Interest Margin

3.75

3.50

3.62

3.56

3.17

Efficiency Ratio

76.3

68.6

68.3

104.5

82.8

Pretax, Pre-provision Income (1)

$8,126

$10,224

$9,832

($2,029)

$3,832

Average Diluted Shares

Outstanding (000)

34,194

33,234

33,136

33,124

26,026

Adjusted Net Income (1)

$6,433

$6,172

$6,177

$4,179

$3,286

Adjusted Diluted Earnings

Per Share (1)

0.19

0.19

0.19

0.13

0.13

Adjusted Return on Average Assets (1)

0.76 %

0.77 %

0.79 %

0.55 %

0.57 %

Adjusted Efficiency Ratio (1)

68.2

67.5

67.5

74.8

79.6

Adjusted Pretax, Pre-provision Income (1)

$11,328

$10,815

$10,342

$7,464

$4,341

Annualized Adjusted Core
Operating Expenses as
a Percent of Average
Assets (1)

3.03%

2.91%

2.88%

3.13%

3.21%

Acquisitions Update
Hudson noted that, “Seacoast continued to benefit from acquisitions integrated during the last four quarters. Our acquisition of Grand Bankshares on July 17 doubled our existing share in the attractive Palm Beach County market and made us the third-largest Florida-based bank doing business there.”

Nearly a year after completing our acquisition, customer metrics for Winter Park-based BankFIRST are extremely encouraging. Household growth for former BankFIRST customers was 7.5% annualized and cross-sell, the number of products used by each household, increased at a 9.4% annualized rate.

Florida Economic Update
“We continue to enjoy the tailwinds of a strong regional economy, with data showing that Florida is significantly outperforming the nation,” said Hudson.

Wells Fargo’s Economics Group, in its report titled “Florida’s Economy Continues to See Solid Job Gains” stated, “On a year-over-year basis, nonfarm employment has risen a solid 3.3 percent throughout Florida, reflecting an increase of 261,500 jobs. The nation as a whole reported a gain of 2.1 percent over the year. Florida’s year-to-year job gains have exceeded the nation every month since April 2012.” The report noted that Florida’s unemployment rate dropped 0.2 percentage points to 5.3% in August with the steepest declines in areas hard hit by the housing slump and now recovering nicely.

The future also looks promising. In its “Southeast Florida 3rd Quarter 2015 Market Outlook”, PNC Financial Services Group stated that, “…Southeast Florida’s economy will be an above-average performer in 2015 and 2016. A strengthening global economy will sustain trade and investment while rising real disposable income nationally will boost tourism.” The article continued, “Longer term, strong population growth, well-developed infrastructure and deep international linkages will give the region a higher trend rate of economic growth.”

Income Statement Highlights

Core Loan Growth and Acquisition Fuel Net Interest Income and Margin Expansion
Net interest income for the quarter totaled $29.0 million, an $11.8 million or 68% increase from third quarter 2014 levels. Net interest margin expanded to 3.75%, a 58 basis point, or an 18% increase from the prior year. Year-over-year net interest income and margin increases reflect acquisition activity, core deposit and loan growth, and the strategic investment of excess liquidity.

Net interest income increased $3.3 million or 13% and net interest margin expanded 25 basis points or 7% from 3.50% in the prior quarter. Linked quarter results reflect an improved balance sheet mix and acquisition activity. In addition, net interest income benefited from excess purchased loan accretion recognized from early loan payoffs, contributing approximately 10 basis points in margin to the quarter.

Noninterest Income
Noninterest income excluding security gains, totaled $8.1 million for the third quarter, an increase of $1.9 million or 31% from a year ago. Year-over-year growth in all categories of service fee income reflects strength in customer acquisition and cross sell, as well as benefits from acquisition activity.

Noninterest income declined from the prior quarter’s $8.8 million, the result of a $725,000 gain on a participated loan included in noninterest income in the second quarter. Excluding the gain on the participated loan, noninterest income was down slightly. A strong quarter for mortgage banking fees and wealth management was offset by seasonal volatility in marine lending fees.

Noninterest Expense Increases from Acquisition and Investments in Franchise
Noninterest expense increased $9.2 million or 46% from the third quarter 2014. Year-over-year expense increases reflect the acquisitions of The BANKshares, FGC and Grand Bankshares, merger related expenses and other one-time expenses totaling $3.0 million in the third quarter compared to $0.6 million in the prior year, and additional investments to promote organic growth.

Noninterest expense increased $4.8 million or 20% from the prior quarter. Excluding merger related charges and other one-time items, noninterest expenses grew $2.1 million or 9%. A significant amount of this increase is related to nearly a full quarter’s operating expense impact from the Grand Bankshares acquisition. Other areas of investment in the franchise include: a full quarter’s expense related to the acquisition of FGC during the second quarter 2015 which contributed approximately $309,000 in additional expense, production-driven commission and incentive expense which added approximately $352,000, core legal and professional fees that typically vary from quarter to quarter totaling $396,000, and marketing expense focused on customer acquisition and corporate brand awareness surrounding the Grand Bankshares Palm Beach footprint which contributed $133,000 to the increase.

Seacoast’s efficiency ratio was 76.3%, improving from 82.8% in the prior year. This decrease is related to improved operating leverage, as strong revenue growth outpaced expenses offset by a significant amount of merger related costs. Seacoast’s adjusted efficiency ratio1 was 68.2%, a 14% improvement from the 79.6% one year ago and a slight increase from 67.5% in the second quarter 2015.

____________________________
1 Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures”

Balance Sheet Highlights

Deposit Growth Reflects Success of Core Customer Increase and Acquisitions
Total deposits increased 51.6% to $2.74 billion at September 30, 2015, from year ago levels. Core customer funding increased to $2.58 billion at September 30, 2015, an $898.2 million increase from the third quarter of 2014. Excluding acquisitions, core customer funding increased by $292.6 million or 17.4% from one year ago and total deposits increased $229.0 million or 12.7% from one year ago. Excluding Grand Bankshares, core customer funding decreased $45.5 million compared to the prior quarter, entirely due to seasonal declines in public funds.

Noninterest demand deposits grew $61.4 million, or 7.6% from the second quarter and $347.9 million or 66.6% from the third quarter of 2014. Noninterest demand deposits increased to 31.7% of total deposits, up from 28.9% one year ago.

(Dollars in thousands)

Third

Quarter

2015

Second

Quarter

2015

First
Quarter

2015

Fourth

Quarter

2014

Third

Quarter

2014

Customer Relationship Funding

Noninterest demand

$ 869,877

$ 808,429

$ 793,336

$ 725,238

$ 522,001

Interest-bearing demand

618,344

599,268

634,854

652,353

479,827

Money market

660,632

621,973

596,600

450,172

344,726

Savings

286,810

282,588

272,963

264,738

215,076

Time certificates of deposit

306,633

292,919

312,072

324,033

246,920

Total deposits

2,742,296

2,605,177

2,609,825

2,416,534

1,808,550

Customer sweep accounts

148,607

157,676

170,023

153,640

124,436

Total core customer funding (1)

$ 2,584,270

$ 2,469,934

$ 2,467,776

$ 2,246,141

$ 1,686,066

Demand deposit mix

(noninterest bearing)

31.7%

31.0%

30.4%

30.0%

28.9%

(1) Total deposits and customer sweep accounts, excluding time certificates of deposit.

Loans Up Substantially from Acquisition and Strong Core Growth
Total loans were $2.10 billion at September 30, 2015, an increase of $708 million or 51% from a year ago. Excluding acquired loans, loans increased $227 million or 16% from the prior year’s third quarter.

Commercial loan originations for the quarter were $71.8 million with the commercial pipeline (in underwriting and approval or approved and not yet closed) totaling a strong $104.9 million at September 30, 2015 only slightly below second quarter levels and well in excess of recent history. Consumer loan and small business originations (inclusive of lines of credit) totaled $51.1 million in the third quarter of 2015 compared to $55.3 million in the second quarter and $24.5 million one year ago.

Along with this strong loan growth, the portfolio continued to build granularity, with solid industry diversification. The average commercial and small business loan originated in the first three quarters of 2015 totaled only $278,000.

Closed residential production totaled $74.0 million compared with $66.0 million a year ago, with a total residential pipeline of $38.0 million at September 30, 2015 versus a pipeline of $22.6 million one year ago.

(Dollars in thousands)

3Q 15

2Q 15

1Q15

4Q14

3Q14

Commercial pipeline

$104,915

$108,538

$82,143

$60,136

$45,534

Commercial loans closed

71,823

85,815

61,357

94,719

72,630

Total Commercial loan originations and pipeline

$176,738

$194,353

$143,500

$154,855

$118,164

Residential pipeline

$37,958

$53,902

$48,485

$21,351

$22,588

Residential loans retained

36,027

45,596

23,951

31,598

31,781

Residential loans sold

37,996

36,182

31,896

26,336

34,228

Total Residential loan originations and pipeline

$111,981

$135,680

$104,332

$79,285

$88,597

Other Highlights

Credit Quality Remains Stable with Growth Trends
The provision for loan losses increased to $987,000 for the third quarter of 2015, up from a $1.4 million recapture in the third quarter 2014 and a $132,000 or 15% increase from $855,000 recorded in the second quarter 2015. The third quarter provision is attributable to loan growth during the quarter and was also impacted by $655,000 related to a single purchased credit impaired loan performing below our initial expectations. The allowance for loan losses for non-acquired loans was 1.11% of total loans, compared to 1.10% in the second quarter 2015.

Additional highlights include:

  • Nonperforming loans to total loans outstanding at the end of the third quarter was 0.8%, down from 1.4% at September 30, 2014;
  • Nonperforming assets to total assets declined to 0.7%, compared to 1.0% a year ago.

Capital Ratios Continue to Improve from Earnings Momentum
Capital ratios remain healthy and well above regulatory requirements for well-capitalized institutions. The common equity tier 1 capital ratio (CET1) is estimated at 12.9% and the total capital ratio is estimated at 15.5% at September 30, 2015. The tier 1 leverage ratio is estimated at 10.6% at September 30, 2015 compared to 10.1% at June 30, 2015.

Tangible book value increased $0.31 per share to $9.18 and book value per share increased $0.36 to $10.20 at September 30, 2015, versus the prior quarter. Average tangible common equity to assets was a strong 9.40% for the third quarter 2015.

Conference Call Information
Seacoast will host a conference call on Friday, October 23, 2015 at 1:00 p.m. (Eastern Time) to discuss the earnings results. Investors may call in (toll-free) by dialing (888) 517-2513 (passcode: 7789246; host: Dennis S. Hudson). Slides will be used during the conference call and may be accessed at Seacoast’s website at SeacoastBanking.com by selecting “Presentations” under the heading “Investor Services.” A replay of the call will be available for one month, beginning late afternoon of October 23, by dialing (888) 843-7419 (domestic), using the passcode 7789246.

Alternatively, individuals may listen to the live webcast of the presentation by visiting Seacoast’s website at SeacoastBanking.com. The link is located in the subsection “Presentations” under the heading “Investor Services.” Beginning the afternoon of October 23, an archived version of the webcast can be accessed from this same subsection of the website. The archived webcast will be available for one year.

About Seacoast Banking Corporation of Florida (NASDAQ: SBCF)
Seacoast Banking Corporation of Florida is one of the largest community banks headquartered in Florida with approximately $3.4 billion in assets and $2.7 billion in deposits as of September 30, 2015. The Company provides integrated financial services including commercial and retail banking, wealth management, and mortgage services to customers through advanced banking solutions, 43 traditional branches of its locally-branded wholly-owned subsidiary bank, Seacoast Bank, and five commercial banking centers. Offices stretch from Ft. Lauderdale, Boca Raton and West Palm Beach north through the Space Coast of Florida, into Orlando and Central Florida, and west to Okeechobee and surrounding counties. More information about the Company is available at SeacoastBanking.com.

Sources:

https://www08.wellsfargomedia.com/downloads/pdf/com/insights/economics/regional-reports/FL_Employment_09182015.pdf
http://www.fsfoa.org/documents/PNCMarketOutlook.pdf

Cautionary Notice Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including, without limitation, statements about future financial and operating results, ability to realized deferred tax assets, cost savings, enhanced revenues, economic and seasonal conditions in our markets, and improvements to reported earnings that may be realized from cost controls and for integration of banks that we have acquired, as well as statements with respect to Seacoast’s objectives, 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 our beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions, and involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the actual results, performance or achievements of Seacoast to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. You should not expect us to update any forward-looking statements.

You can identify these forward-looking statements through our use of words such as “may,” “will,” “anticipate,” “assume,” “should,” “support”, “indicate,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “further”, “point to,” “project,” “could,” “intend” 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 effects of future economic and market conditions, including seasonality; governmental monetary and fiscal policies, as well as legislative, tax and regulatory changes; changes in accounting policies, rules and practices; the risks of changes in interest rates on the level and composition of deposits, loan demand, liquidity and the values of loan collateral, securities, and interest sensitive assets and liabilities; interest rate risks, sensitivities and the shape of the yield curve; the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds and other financial institutions operating in our market areas and elsewhere, including institutions operating regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone, computer and the Internet; and the failure of assumptions underlying the establishment of reserves for possible loan losses. The risks of mergers and acquisitions, include, without limitation: unexpected transaction costs, including the costs of integrating operations; the risks that the businesses will not be integrated successfully or that such integration may be more difficult, time-consuming or costly than expected; the potential failure to fully or timely realize expected revenues and revenue synergies, including as the result of revenues following the merger being lower than expected; the risk of deposit and customer attrition; any changes in deposit mix; unexpected operating and other costs, which may differ or change from expectations; the risks of customer and employee loss and business disruption, including, without limitation, as the result of difficulties in maintaining relationships with employees; increased competitive pressures and solicitations of customers by competitors; as well as the difficulties and risks inherent with entering new markets.

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 our annual report on Form 10-K for the year ended December 31, 2014, under “Special Cautionary Notice Regarding Forward-looking Statements” and “Risk Factors”, and otherwise in our SEC reports and filings. Such reports are available upon request from the Company, or from the Securities and Exchange Commission, including through the SEC’s Internet website at http://www.sec.gov.

Explanation of Certain Unaudited Non-GAAP Financial Measures

This press release contains financial information determined by methods other than Generally Accepted Accounting Principles (“GAAP”). The financial highlights provide reconciliations between GAAP net income and adjusted net income, GAAP income and adjusted pretax, pre-provision income. 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. 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 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.

To better evaluate its earnings, the Company removes certain items to arrive at adjusted net income, adjusted pretax, pre-provision income and adjusted diluted earnings per share (non-GAAP measures) as detailed in the table below:

(Dollars in thousands except per share data)

Third Quarter

2015

Second Quarter

2015

First Quarter

2015

Fourth Quarter

2014

Third Quarter

2014

Net income

$4,441

$5,805

$5,859

($1,517)

$2,996

Severance

98

29

12

478

328

Merger related charges

2,692

337

275

2,722

399

Branch closure charges and costs related to expense initiatives

121

0

0

4,261

68

Marketing and brand refresh expense

0

0

0

697

0

Stock compensation expense and other incentive costs related to improved outlook

0

0

0

1,213

0

Security (gains)

(160)

0

0

(108)

(344)

Miscellaneous losses (gains)

112

0

0

119

(45)

Recovery of nonaccrual loan interest

0

0

0

0

(192)

Net loss on OREO and repossessed assets

262

53

81

9

156

Asset dispositions expense

77

173

143

103

139

Effective tax rate on adjustments

(1,210)

(225)

(193)

(3,798)

(219)

Adjusted Net Income (1)

6,433

6,172

6,177

4,179

3,286

Provision (recapture) for loan losses

987

855

433

118

(1,425)

Income taxes

3,908

3,788

3,732

3,167

2,480

Adjusted pretax, pre-provision income (1)

$11,328

$10,815

$10,342

$7,464

$4,341

Adjusted earnings per diluted share (1)

$0.19

$0.19

$0.19

$0.13

$0.13

Average shares outstanding (000)

34,194

33,234

33,136

33,124

26,026

(1) Non-GAAP measure

FINANCIAL HIGHLIGHTS

(Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

(Dollars in thousands, except share data)

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2015

2015

2014

2015

2014

Summary of Earnings

Net income

$ 4,441

$ 5,805

$ 2,996

$ 16,105

$ 7,213

Net interest income (1)

29,130

25,788

17,282

80,752

50,338

Net interest margin (1), (2)

3.75

3.50

3.17

3.62

3.11

.

Performance Ratios

Return on average assets-GAAP basis (2), (3)

0.52

%

0.72

%

0.52

%

0.66

%

0.42

%

Return on average shareholders’ equity-GAAP basis (2), (3)

5.05

7.13

4.97

6.49

4.09

Return on average tangible shareholders’ equity-GAAP basis (2), (3), (4)

5.94

8.20

5.19

7.50

4.31

Efficiency ratio (5)

76.29

68.57

82.78

71.23

85.49

Noninterest income to total revenue

21.79

25.63

26.30

23.16

25.97

Per Share Data

Net income diluted-GAAP basis

$ 0.13

$ 0.18

$ 0.12

$ 0.48

$ 0.28

Net income basic-GAAP basis

0.13

0.18

0.12

0.48

0.28

Book value per share common

10.20

9.84

9.07

10.20

9.07

Tangible book value per share

9.18

8.87

9.06

9.18

9.06

Cash dividends declared

0.00

0.00

0.00

0.00

0.00

(1) Calculated on a fully taxable equivalent basis using amortized cost.

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

(3) The calculation of ROA and ROE do not include the mark-to-market unrealized gains (losses) because

the unrealized gains (losses) are not included in net income.

(4) The Company defines tangible common equity as total shareholder’s equity less intangible assets.

(5) Defined as (noninterest expense less foreclosed property expense and amortization of intangibles) divided by net operating revenue

(net interest income on a fully taxable equivalent basis plus noninterest income excluding securities gains).

FINANCIAL HIGHLIGHTS

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

September 30,

June 30,

September 30,

(Dollars in thousands, except share data)

2015

2015

2014

Selected Financial Data

Total assets

$ 3,378,108

$ 3,233,588

$ 2,361,813

Securities available for sale (at fair value)

728,161

762,086

601,541

Securities held for investment (at amortized cost)

209,047

214,777

176,724

Net loans

2,080,119

1,918,608

1,373,511

Deposits

2,742,296

2,605,177

1,808,550

Total shareholders’ equity

350,280

326,856

235,955

Average Balances (Year-to-Date)

Total average assets

$ 3,250,855

$ 3,188,334

$ 2,299,291

Less: intangible assets

32,879

31,707

428

Total average tangible assets

$ 3,217,976

$ 3,156,627

$ 2,298,863

Total average equity

$ 331,966

$ 323,359

$ 235,837

Less: intangible assets

32,879

31,707

428

Total average tangible equity

$ 299,087

$ 291,652

$ 235,409

Credit Analysis

Net charge-offs (recoveries) year-to-date – non-acquired loans

$ (854)

$ (621)

$ (1,107)

Net charge-offs year-to-date – acquired loans

872

189

Total net charge-offs (recoveries) year-to-date

$ 18

$ (432)

$ (1,107)

Net charge-offs (recoveries) to average loans (annualized) – non-acquired loans

(0.06)

%

(0.07)

%

(0.11)

%

Net charge-offs to average loans (annualized) – acquired loans

0.06

0.02

Total net charge-offs (recoveries) to average loans (annualized)

0.00

(0.05)

(0.11)

Loan loss provision (recapture) year-to-date – non-acquired loans

$ 1,415

$ 563

$ (3,604)

Loan loss provision year-to-date – acquired loans

860

725

Total loan loss provision (recapture) year-to-date

$ 2,275

$ 1,288

$ (3,604)

Allowance to loans at end of period – non-acquired loans

1.11

%

1.10

%

1.26

%

Discount to acquired loans at end of period

4.13

3.32

Nonperforming loans – non-acquired loans

$ 14,474

$ 15,054

$ 18,942

Nonperforming loans – acquired loans

2,636

4,543

Other real estate owned – non-acquired

4,183

4,855

5,018

Other real estate owned – acquired

3,250

1,053

Total nonperforming assets

$ 24,543

$ 25,505

$ 23,960

Restructured loans (accruing)

$ 20,543

$ 23,441

$ 28,969

Purchased noncredit impaired loans

$ 347,262

$ 275,964

$ –

Purchased credit impaired loans

12,673

6,562

Total acquired loans

$ 359,935

$ 282,526

$ –

Nonperforming loans to loans at end of period – non-acquired loans

0.69

%

0.78

%

1.36

%

Nonperforming loans to loans at end of period – acquired loans

0.12

0.23

Total nonperforming loans to loans at end of period

0.81

1.01

1.36

Nonperforming assets to total assets – non-acquired

0.55

%

0.62

%

1.01

%

Nonperforming assets to total assets – acquired

0.18

0.17

Total nonperforming assets to total assets

0.73

0.79

1.01

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

Three Months Ended

Nine Months Ended

September 30,

September 30,

(Dollars in thousands, except per share data)

2015

2014

2015

2014

Interest on securities:

Taxable

$ 5,154

$ 3,657

$ 15,029

$ 10,720

Nontaxable

144

8

441

29

Interest and fees on loans

25,276

14,615

69,285

42,516

Interest on federal funds sold and other investments

249

211

747

725

Total Interest Income

30,823

18,491

85,502

53,990

Interest on deposits

562

189

1,487

567

Interest on time certificates

295

370

963

1,163

Interest on borrowed money

955

704

2,665

2,086

Total Interest Expense

1,812

1,263

5,115

3,816

Net Interest Income

29,011

17,228

80,387

50,174

Provision (recapture) for loan losses

987

(1,425)

2,275

(3,604)

Net Interest Income After Provision for Loan Losses

28,024

18,653

78,112

53,778

Noninterest income:

Service charges on deposit accounts

2,217

1,753

6,334

4,744

Trust fees

781

817

2,341

2,191

Mortgage banking fees

1,177

825

3,297

2,341

Brokerage commissions and fees

604

408

1,621

1,197

Marine finance fees

258

281

947

875

Interchange income

1,925

1,452

5,695

4,369

Other deposit based EFT fees

88

70

298

251

BOLI income

366

0

1,030

0

Gain on participated loan

0

0

725

0

Other

666

543

1,948

1,635

8,082

6,149

24,236

17,603

Securities gains, net

160

344

160

361

Total Noninterest Income

8,242

6,493

24,396

17,964

Noninterest expenses:

Salaries and wages

11,850

8,064

29,940

23,456

Employee benefits

2,430

2,049

7,386

6,312

Outsourced data processing costs

3,277

1,769

7,695

5,275

Telephone / data lines

446

313

1,385

912

Occupancy

2,396

1,879

6,430

5,605

Furniture and equipment

883

628

2,434

1,803

Marketing

1,099

925

3,300

2,413

Legal and professional fees

2,189

1,103

5,442

4,316

FDIC assessments

552

387

1,661

1,184

Amortization of intangibles

397

195

1,027

587

Asset dispositions expense

77

139

393

385

Net loss on other real estate owned and repossessed assets

262

156

396

301

Other

3,269

2,282

9,112

6,806

Total Noninterest Expenses

29,127

19,889

76,601

59,355

Income Before Income Taxes

7,139

5,257

25,907

12,387

Income taxes

2,698

2,261

9,802

5,174

Net Income

$ 4,441

$ 2,996

$ 16,105

$ 7,213

Per share of common stock:

Net income diluted

$ 0.13

$ 0.12

$ 0.48

$ 0.28

Net income basic

0.13

0.12

0.48

0.28

Cash dividends declared

0.00

0.00

0.00

0.00

Average diluted shares outstanding

34,193,540

26,025,693

33,524,718

25,894,881

Average basic shares outstanding

33,907,178

25,887,591

33,286,933

25,736,140

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

QUARTER

2015

2014

(Dollars in thousands)

Third

Second

First

Fourth

Third

Interest on securities:

Taxable

$ 5,154

$ 4,977

$ 4,898

$ 4,728

$ 3,657

Nontaxable

144

147

150

182

8

Interest and fees on loans

25,276

21,988

22,021

21,070

14,615

Interest on federal funds sold and other investments

249

249

249

292

211

Total Interest Income

30,823

27,361

27,318

26,272

18,491

Interest on deposits

562

524

401

297

189

Interest on time certificates

295

321

347

375

370

Interest on borrowed money

955

850

860

867

704

Total Interest Expense

1,812

1,695

1,608

1,539

1,263

Net Interest Income

29,011

25,666

25,710

24,733

17,228

Provision (recapture) for loan losses

987

855

433

118

(1,425)

Net Interest Income After Provision for Loan Losses

28,024

24,811

25,277

24,615

18,653

Noninterest income:

Service charges on deposit accounts

2,217

2,115

2,002

2,208

1,753

Trust fees

781

759

801

795

817

Mortgage banking fees

1,177

1,032

1,088

716

825

Brokerage commissions and fees

604

576

441

417

408

Marine finance fees

258

492

197

445

281

Interchange income

1,925

2,033

1,737

1,603

1,452

Other deposit based EFT fees

88

96

114

92

70

BOLI income

366

334

330

252

0

Gain on participated loan

0

725

0

0

0

Other

666

684

598

613

543

8,082

8,846

7,308

7,141

6,149

Securities gains, net

160

0

0

108

344

Total Noninterest Income

8,242

8,846

7,308

7,249

6,493

Noninterest expenses:

Salaries and wages

11,850

9,301

8,789

11,676

8,064

Employee benefits

2,430

2,541

2,415

2,461

2,049

Outsourced data processing costs

3,277

2,234

2,184

3,506

1,769

Telephone / data lines

446

443

496

419

313

Occupancy

2,396

2,011

2,023

2,325

1,879

Furniture and equipment

883

819

732

732

628

Marketing

1,099

1,226

975

1,163

925

Legal and professional fees

2,189

1,590

1,663

2,555

1,103

FDIC assessments

552

520

589

476

387

Amortization of intangibles

397

315

315

446

195

Asset dispositions expense

77

173

143

103

139

Branch closures and branding

0

0

0

4,958

0

Net loss on other real estate owned and repossessed assets

262

53

81

9

156

Other

3,269

3,062

2,781

3,182

2,282

Total Noninterest Expenses

29,127

24,288

23,186

34,011

19,889

Income Before Income Taxes

7,139

9,369

9,399

(2,147)

5,257

Income taxes

2,698

3,564

3,540

(630)

2,261

Net Income

$ 4,441

$ 5,805

$ 5,859

$ (1,517)

$ 2,996

Per share of common stock:

Net income diluted

$ 0.13

$ 0.18

$ 0.18

$ (0.05)

$ 0.12

Net income basic

0.13

0.18

0.18

(0.05)

0.12

Cash dividends declared

0.00

0.00

0.00

0.00

0.00

Average diluted shares outstanding

34,193,540

33,233,508

33,135,618

33,123,525

26,025,693

Average basic shares outstanding

33,907,178

32,978,006

32,971,444

32,888,612

25,887,591

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

September 30,

December 31,

September 30,

(Dollars in thousands, except share data)

2015

2014

2014

Assets

Cash and due from banks

$ 69,650

$ 64,411

$ 39,934

Interest bearing deposits with other banks

30,991

36,128

18,962

Total Cash and Cash Equivalents

100,641

100,539

58,896

Securities:

Available for sale (at fair value)

728,161

741,375

601,541

Held for investment (at amortized cost)

209,047

207,904

176,724

Total Securities

937,208

949,279

778,265

Loans available for sale

16,738

12,078

18,484

Loans, net of deferred costs

2,099,447

1,821,885

1,391,082

Less: Allowance for loan losses

(19,328)

(17,071)

(17,571)

Net Loans

2,080,119

1,804,814

1,373,511

Bank premises and equipment, net

54,900

45,086

34,809

Other real estate owned

7,433

7,462

5,018

Other intangible assets

8,991

7,454

130

Goodwill

25,864

25,309

0

Bank owned life insurance

43,251

35,679

0

Other assets

102,963

105,635

92,700

$ 3,378,108

$ 3,093,335

$ 2,361,813

Liabilities and Shareholders’ Equity

Liabilities

Deposits

Noninterest demand

$ 869,877

$ 725,238

$ 522,001

Interest-bearing demand

618,344

652,353

479,827

Savings

286,810

264,738

215,076

Money market

660,632

450,172

344,726

Other time certificates

163,028

173,247

138,595

Brokered time certificates

8,323

7,034

7,025

Time certificates of $100,000 or more

135,282

143,752

101,300

Total Deposits

2,742,296

2,416,534

1,808,550

Federal funds purchased and securities sold under

agreements to repurchase, maturing within 30 days

148,607

233,640

204,436

Borrowed funds

50,000

50,000

50,000

Subordinated debt

69,891

64,583

53,610

Other liabilities

17,034

15,927

9,262

3,027,828

2,780,684

2,125,858

Shareholders’ Equity

Common stock

3,435

3,300

2,600

Additional paid in capital

398,067

379,249

302,346

Accumulated deficit

(48,894)

(65,000)

(63,482)

Treasury stock

(38)

(71)

(216)

352,570

317,478

241,248

Accumulated other comprehensive (loss), net

(2,290)

(4,827)

(5,293)

Total Shareholders’ Equity

350,280

312,651

235,955

$ 3,378,108

$ 3,093,335

$ 2,361,813

Common Shares Outstanding

34,346,456

33,136,592

26,027,634

Note: The balance sheet at December 31, 2014 has been derived from the audited financial statements at that date.

CONSOLIDATED QUARTERLY FINANCIAL DATA

(Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

QUARTERS

2015

2014

(Dollars in thousands, except per share data)

Third

Second

First

Fourth

Third

Net income (loss)

$ 4,441

$ 5,805

$ 5,859

$ (1,517)

$ 2,996

Operating Ratios

Return on average assets-GAAP basis (2),(3)

0.52

%

0.72

%

0.75

%

(0.20)

%

0.52

%

Return on average tangible assets (2),(3),(4)

0.56

0.75

0.79

(0.16)

0.54

Return on average shareholders’ equity-GAAP basis (2),(3)

5.05

7.13

7.42

(1.89)

4.97

Efficiency ratio (5)

76.29

68.57

68.33

104.46

82.78

Noninterest income to total revenue

21.79

25.63

22.13

22.40

26.30

Net interest margin (1),(2)

3.75

3.50

3.62

3.56

3.17

Average equity to average assets

10.34

10.12

10.17

10.51

10.37

Credit Analysis Excluding Acquired Loans

Net charge-offs (recoveries) – non-acquired loans

$ (233)

$ (358)

$ (263)

$ 618

$ (856)

Net charge-offs – acquired loans

683

143

46

Total net charge-offs (recoveries)

$ 450

$ (215)

$ (217)

$ 618

$ (856)

Net charge-offs (recoveries) to average loans – non-acquired loans

(0.04)

%

(0.08)

%

(0.06)

%

0.14

%

(0.25)

%

Net charge-offs (recoveries) to average loans – acquired loans

0.12

0.03

0.01

Total net charge-offs (recoveries) to average loans

0.08

(0.05)

(0.05)

0.14

(0.25)

Loan loss provision (recapture) – non-acquired loans

$ 852

$ 271

$ 292

$ 54

$ (1,425)

Loan loss provision (recapture) – acquired loans

135

584

141

64

Total loan loss provision (recapture)

$ 987

$ 855

$ 433

$ 118

$ (1,425)

Allowance to loans at end of period – non-acquired loans

1.11

%

1.10

%

1.13

%

1.14

%

1.26

%

Discount for credit losses to acquired loans at end of period

4.13

3.32

3.56

3.56

Nonperforming loans – non-acquired loans

$ 14,474

$ 15,054

$ 16,860

$ 18,563

$ 18,942

Nonperforming loans – acquired loans

2,636

4,543

4,196

2,577

Other real estate owned – non-acquired

4,183

4,855

4,738

5,567

5,018

Other real estate owned – acquired

3,250

1,053

1,431

1,895

Total nonperforming assets

$ 24,543

$ 25,505

$ 27,225

$ 28,602

$ 23,960

Restructured loans (accruing)

$ 20,543

$ 23,441

$ 23,847

$ 24,997

$ 28,969

Purchased noncredit impaired loans

$ 347,262

$ 275,964

$ 296,839

$ 326,066

$ –

Purchased credit impaired loans

12,673

6,562

7,119

7,814

Total acquired loans

$ 359,935

$ 282,526

$ 303,958

$ 333,880

$ –

Nonperforming loans to loans at end of period – non-acquired loans

0.69

%

0.78

%

0.91

%

1.02

%

1.36

%

Nonperforming loans to loans at end of period – acquired loans

0.12

0.23

0.23

0.14

Total nonperforming loans to loans at end of period

0.81

1.01

1.14

1.16

1.36

Nonperforming assets to total assets – non-acquired

0.55

%

0.62

%

0.67

%

0.78

%

1.01

%

Nonperforming assets to total assets – acquired

0.18

0.17

0.17

0.14

Total nonperforming assets to total assets

0.73

0.79

0.84

0.92

1.01

Per Share Common Stock

Net income (loss) diluted-GAAP basis

$ 0.13

$ 0.18

$ 0.18

$ (0.05)

$ 0.12

Net income (loss) basic-GAAP basis

0.13

0.18

0.18

(0.05)

0.12

Cash dividends declared

0.00

0.00

0.00

0.00

0.00

Book value per share common

10.20

9.84

9.71

9.44

9.07

Average Balances

Total average assets

$ 3,373,858

$ 3,225,127

$ 3,151,132

$ 3,037,061

$ 2,305,799

Less: Intangible assets

35,185

32,188

31,221

33,803

237

Total average tangible assets

$ 3,338,673

$ 3,192,939

$ 3,119,911

$ 3,003,258

$ 2,305,562

Total average equity

$ 348,901

$ 326,338

$ 320,346

$ 319,233

$ 239,031

Less: Intangible assets

35,185

32,188

31,221

33,803

237

Total average tangible equity

$ 313,716

$ 294,150

$ 289,125

$ 285,430

$ 238,794

(1) Calculated on a fully taxable equivalent basis using amortized cost.

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

(3) The calculation of ROA and ROE do not include the mark-to-market unrealized gains (losses), because the unrealized gains (losses)

are not included in net income (loss).

(4) The Company believes that return on average assets and equity excluding the impacts of noncash amortization

expense on intangible assets is a better measurement of the Company’s trend in earnings growth.

(5) Defined as (noninterest expense less foreclosed property expense and amortization of intangibles) divided by net operating revenue

(net interest income on a fully taxable equivalent basis plus noninterest income excluding securities gains).

September 30,

December 31,

September 30,

SECURITIES

2015

2014

2014

U.S. Treasury and U.S. Government Agencies

$ 3,929

$ 3,899

$ 100

Mortgage-backed

488,803

587,933

473,681

Collateralized loan obligations

123,447

125,225

121,500

Obligations of states and political subdivisions

33,037

24,318

6,260

Corporates

32,155

0

0

CMBS

39,027

0

0

Other

7,763

0

0

Securities Available for Sale

728,161

741,375

601,541

Mortgage-backed

167,747

182,076

176,724

Collateralized loan obligations

41,300

25,828

0

Securities Held for Investment

209,047

207,904

176,724

Total Securities

$ 937,208

$ 949,279

$ 778,265

September 30,

December 31,

September 30,

LOANS

2015

2014

2014

Construction and land development

$ 96,036

$ 87,036

$ 57,851

Real estate mortgage

1,714,120

1,524,044

1,193,924

Installment loans to individuals

78,472

52,897

47,645

Commercial and financial

210,335

157,396

91,300

Other loans

484

512

362

Total Loans

$ 2,099,447

$ 1,821,885

$ 1,391,082

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

(Unaudited)

SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

2015

2014

Third Quarter

Second Quarter

Third Quarter

Average

Yield/

Average

Yield/

Average

Yield/

(Dollars in thousands)

Balance

Interest

Rate

Balance

Interest

Rate

Balance

Interest

Rate

Assets

Earning assets:

Securities:

Taxable

$ 966,764

$ 5,154

2.13%

$ 957,374

$ 4,977

2.08%

$ 698,274

$ 3,656

2.09%

Nontaxable

14,982

220

5.87

15,311

225

5.87

742

13

7.01

Total Securities

981,746

5,374

2.19

972,685

5,202

2.14

699,016

3,669

2.10

Federal funds sold and other

investments

42,083

249

2.35

79,031

249

1.26

98,711

211

0.85

Loans, net

2,060,326

25,319

4.88

1,904,011

22,032

4.64

1,365,978

14,665

4.26

Total Earning Assets

3,084,155

30,942

3.98

2,955,727

27,483

3.73

2,163,705

18,545

3.40

Allowance for loan losses

(19,294)

(18,247)

(17,972)

Cash and due from banks

70,292

71,858

44,172

Premises and equipment

54,436

49,275

34,717

Intangible assets

35,185

32,188

237

Bank owned life insurance

41,934

36,111

0

Other assets

107,150

98,215

80,940

$ 3,373,858

$ 3,225,127

$ 2,305,799

Liabilities and Shareholders’ Equity

Interest-bearing liabilities:

Interest-bearing demand

$ 621,365

$ 116

0.07%

$ 612,433

$ 110

0.07%

$ 489,138

$ 91

0.07%

Savings

285,410

39

0.05

279,354

41

0.06

212,479

24

0.04

Money market

637,840

407

0.25

607,271

373

0.25

339,937

74

0.09

Time deposits

308,184

295

0.38

303,802

321

0.42

252,179

370

0.58

Federal funds purchased and

other short term borrowings

183,494

112

0.24

168,068

77

0.18

153,696

69

0.18

Other borrowings

118,961

843

2.81

114,649

773

2.70

103,610

635

2.43

Total Interest-Bearing Liabilities

2,155,254

1,812

0.33

2,085,577

1,695

0.33

1,551,039

1,263

0.32

Noninterest demand

849,468

795,707

506,478

Other liabilities

20,235

17,505

9,251

Total Liabilities

3,024,957

2,898,789

2,066,768

Shareholders’ equity

348,901

326,338

239,031

$ 3,373,858

$ 3,225,127

$ 2,305,799

Interest expense as a % of earning assets

0.23%

0.23%

0.23%

Net interest income as a % of earning assets

$ 29,130

3.75%

$ 25,788

3.50%

$ 17,282

3.17%

(1) On a fully taxable equivalent basis. All yields and rates have been computed on an annualized basis 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

2015

2014

(Dollars in thousands)

Third Quarter

Second Quarter

First Quarter

Fourth Quarter

Third Quarter

Customer Relationship Funding (Period End)

Noninterest demand

Commercial

$ 619,960

$ 561,742

$ 546,876

$ 481,327

$ 301,630

Retail

182,381

180,484

191,262

190,120

162,392

Public funds

47,765

47,913

38,529

41,201

39,329

Other

19,771

18,290

16,669

12,590

18,650

869,877

808,429

793,336

725,238

522,001

Interest-bearing demand

Commercial

69,037

60,411

66,532

58,173

41,131

Retail

443,022

410,601

416,766

407,653

324,690

Public funds

106,285

128,256

151,556

186,527

114,006

618,344

599,268

634,854

652,353

479,827

Total transaction accounts

Commercial

688,997

622,153

613,408

539,500

342,761

Retail

625,403

591,085

608,028

597,773

487,082

Public funds

154,050

176,169

190,085

227,728

153,335

Other

19,771

18,290

16,669

12,590

18,650

1,488,221

1,407,697

1,428,190

1,377,591

1,001,828

Savings

286,810

282,588

272,963

264,738

215,076

Money market

Commercial

225,629

191,061

185,668

172,417

118,385

Retail

306,138

272,853

274,203

264,725

218,376

Public funds

128,865

158,059

136,729

13,030

7,965

660,632

621,973

596,600

450,172

344,726

Time certificates of deposit

306,633

292,919

312,072

324,033

246,920

Total Deposits

$ 2,742,296

$ 2,605,177

$ 2,609,825

$ 2,416,534

$ 1,808,550

Customer sweep accounts

$ 148,607

$ 157,676

$ 170,023

$ 153,640

$ 124,436

Total core customer funding (1)

$ 2,584,270

$ 2,469,934

$ 2,467,776

$ 2,246,141

$ 1,686,066

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

Logo – http://photos.prnewswire.com/prnh/20141218/165377LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/seacoast-q3-net-income-rises-more-than-48-year-over-year-to-44-million-300164996.html

SOURCE Seacoast Banking Corporation of Florida

Be the first to comment

Leave a Reply