Item 1. Financial Statements
Item 1. Financial Statements
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
Three Months Ended September 30, Nine Months Ended September 30,
(In thousands, except per share data) 2023 2022 2023 2022
Interest and fees on loans $ 149,871 $ 73,970 $ 433,304 $ 210,395
Interest and dividends on securities 21,498 15,791 61,842 38,497
Interest on interest bearing deposits and other investments 8,477 1,643 16,974 4,493
Total Interest Income 179,846 91,404 512,120 253,385
Interest on deposits 38,396 1,623 81,612 3,384
Interest on time certificates 16,461 380 36,490 1,284
Interest on borrowed money 5,683 1,117 16,597 2,264
Total Interest Expense 60,540 3,120 134,699 6,932
Net Interest Income 119,306 88,284 377,421 246,453
Provision for credit losses 2,694 4,676 33,528 12,054
Net Interest Income after Provision for Credit Losses 116,612 83,608 343,893 234,399
Noninterest income:
Service charges on deposit accounts 4,648 3,504 13,450 9,713
Interchange income 1,684 4,138 11,444 12,521
Wealth management income 3,138 2,732 9,519 8,165
Mortgage banking fees 410 434 1,412 3,052
Insurance agency income 1,183 — 3,444 —
SBA gains 613 108 1,184 737
BOLI income 2,197 1,363 6,181 4,046
Other 4,307 4,186 15,636 11,320
18,180 16,465 62,270 49,554
Securities losses, net ( 387 ) ( 362 ) ( 456 ) ( 1,114 )
Total Noninterest Income 17,793 16,103 61,814 48,440
Noninterest Expense:
Salaries and wages 46,431 28,420 139,202 84,695
Employee benefits 7,206 4,074 23,240 13,726
Outsourced data processing costs 8,714 5,393 43,489 17,592
Telephone / data lines 1,409 973 4,008 2,614
Occupancy 6,349 5,046 20,352 13,082
Furniture and equipment 2,052 1,462 6,664 4,476
Marketing 1,876 1,461 6,161 4,514
Legal and professional fees 2,679 3,794 14,220 11,529
FDIC assessments 2,258 760 5,817 2,248
Amortization of intangibles 7,457 1,446 21,838 4,338
3
Table of Contents
Foreclosed property expense and net loss (gain) on sale 274 9 412 ( 1,123 )
Provision for credit losses on unfunded commitments — 1,015 1,239 1,157
Other 7,210 7,506 22,613 17,576
Total Noninterest Expense 93,915 61,359 309,255 176,424
Income Before Income Taxes 40,490 38,352 96,452 106,415
Provision for income taxes 9,076 9,115 21,962 23,835
Net Income $ 31,414 $ 29,237 $ 74,490 $ 82,580
Share Data
Net income per share of common stock
Diluted $ 0.37 $ 0.47 $ 0.89 $ 1.33
Basic 0.37 0.48 0.89 1.35
Average common shares outstanding
Diluted 85,666 61,961 83,993 61,867
Basic 85,142 61,442 83,457 61,327
See notes to unaudited consolidated financial statements.
4
Table of Contents
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited)
(In thousands) Three Months Ended September 30, Nine Months Ended September 30,
2023 2022 2023 2022
Net Income $ 31,414 $ 29,237 $ 74,490 $ 82,580
Other comprehensive income (loss):
Unrealized losses on available-for-sale securities, net of tax benefit of $ 8.1 million and $ 9.3 million for the three and nine months ended September 30, 2023, respectively, and net of tax benefit of $ 20.3 million and $ 56.8 million for the three and nine months ended September 30, 2022, respectively
$ ( 26,065 ) $ ( 63,736 ) $ ( 29,764 ) $ ( 180,221 )
Amortization of unrealized (gains) losses on securities transferred to held-to-maturity, net of tax benefit of $ 3 thousand and $ 10 thousand for the three and nine months ended September 30, 2023, respectively, and net of tax benefit of $ 3 thousand and $ 4 thousand for the three and nine months ended September 30, 2022, respectively
( 11 ) ( 11 ) ( 32 ) ( 9 )
Reclassification adjustment for gains included in net income, net of tax expense of $ 1 thousand for the nine months ended September 30, 2023
— — ( 4 ) —
Unrealized gains on derivatives designated as fair value hedges, net of reclassifications to income, net of tax expense of $ 0.2 million and $ 1.8 million for the three and nine months ended September 30, 2023, respectively
504 — 5,236 —
Unrealized gains (losses) on derivatives designated as cash flow hedges, net of reclassifications to income, net of tax expense of $ 43 thousand and $ 114 thousand for the three and nine months ended September 30, 2023, respectively, and net of tax expense of $ 22 thousand and $ 3 thousand for the three and nine months ended September 30, 2022, respectively
125 65 326 10
Total other comprehensive income (loss) $ ( 25,447 ) $ ( 63,682 ) $ ( 24,238 ) $ ( 180,220 )
Comprehensive Income (Loss) $ 5,967 $ ( 34,445 ) $ 50,252 $ ( 97,640 )
See notes to unaudited consolidated financial statements.
5
Table of Contents
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Unaudited)
September 30, December 31,
(In thousands, except share data) 2023 2022
Assets
Cash and due from banks $ 182,036 $ 120,748
Interest bearing deposits with other banks 513,946 81,192
Total cash and cash equivalents 695,982 201,940
Time deposits with other banks 4,357 3,236
Debt securities:
Securities available-for-sale (at fair value) 1,841,845 1,871,742
Securities held-to-maturity (fair value $ 537.2 million at September 30, 2023
and $ 617.7 million at December 31, 2022)
691,404 747,408
Total debt securities 2,533,249 2,619,150
Loans held for sale (at fair value) 2,979 3,151
Loans 10,011,186 8,144,724
Less: Allowance for credit losses ( 149,661 ) ( 113,895 )
Loans, net of allowance for credit losses 9,861,525 8,030,829
Bank premises and equipment, net 115,749 116,892
Other real estate owned 7,216 2,301
Goodwill 731,970 480,319
Other intangible assets, net 102,397 75,451
Bank owned life insurance 296,763 237,824
Net deferred tax assets 131,602 94,457
Other assets 339,218 280,212
Total Assets $ 14,823,007 $ 12,145,762
Liabilities
Deposits $ 12,107,834 $ 9,981,595
Securities sold under agreements to repurchase, maturing within 30 days 276,450 172,029
Federal Home Loan Bank ("FHLB") borrowings 110,000 150,000
Subordinated debt 106,136 84,533
Other liabilities 174,193 149,830
Total Liabilities 12,774,613 10,537,987
Shareholders' Equity
Common stock, par value $ 0.10 per share, authorized 120,000,000 shares, issued 85,672,995 and outstanding 85,149,880 at September 30, 2023, and authorized 120,000,000 , issued 72,099,136 and outstanding 71,617,852 shares at December 31, 2022
8,515 7,162
Additional paid-in-capital 1,813,068 1,377,802
Retained earnings 453,117 423,863
Less: Treasury stock ( 14,035 ) ( 13,019 )
2,260,665 1,795,808
Accumulated other comprehensive loss, net ( 212,271 ) ( 188,033 )
Total Shareholders' Equity 2,048,394 1,607,775
Total Liabilities and Shareholders' Equity 14,823,007 12,145,762
See notes to unaudited consolidated financial statements.
6
Table of Contents
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
Nine Months Ended September 30,
(In thousands) 2023 2022
Cash Flows from Operating Activities
Net income $ 74,490 $ 82,580
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation 6,090 4,267
(Accretion of discounts) and amortization of premiums on securities, net ( 798 ) 630
Amortization of operating lease right-of-use assets 5,993 4,434
Other amortization and accretion, net ( 14,952 ) 557
Stock based compensation 10,290 6,620
Origination of loans designated for sale ( 82,695 ) ( 148,444 )
Sale of loans designated for sale 86,221 184,045
Provision for credit losses 33,528 12,054
Deferred income taxes ( 3,348 ) 1,309
Gains on sale of securities ( 5 ) —
Gains on sale of loans ( 2,993 ) ( 5,082 )
Gains on sale and write-downs of other real estate owned ( 37 ) ( 1,302 )
Losses on disposition of fixed assets and write-downs upon transfer of bank premises to other real estate owned 1,755 1,127
Changes in operating assets and liabilities, net of effects from acquired companies:
Net decrease (increase) in other assets 5,507 ( 6,273 )
Net increase in other liabilities 1,684 10,841
Net cash provided by operating activities $ 120,730 $ 147,363
Cash Flows from Investing Activities
Maturities and repayments of debt securities available-for-sale 153,866 219,868
Maturities and repayments of debt securities held-to-maturity 58,357 69,665
Proceeds from sale of debt securities available-for-sale 30,490 26,011
Purchases of debt securities available-for-sale ( 28,095 ) ( 673,656 )
Purchases of debt securities held-to-maturity — ( 206,065 )
Maturities of time deposits with other banks 1,492 1,992
Purchases of time deposits with other banks ( 2,613 ) —
Net new loans and principal repayments 159,298 ( 282,514 )
Purchases of loans held for investment — ( 111,292 )
Proceeds from sale of other real estate owned 577 14,208
Additions to other real estate owned — ( 590 )
Proceeds from sale of FHLB and Federal Reserve Bank Stock 73,473 —
Purchase of FHLB and Federal Reserve Bank Stock ( 90,896 ) ( 3,428 )
Net cash from bank acquisitions 141,674 208,933
Additions to bank premises and equipment ( 9,665 ) ( 11,799 )
Net cash provided by (used in) investing activities $ 487,958 $ ( 748,667 )
See notes to unaudited consolidated financial statements.
7
Table of Contents
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
Nine Months Ended September 30,
(In thousands) 2023 2022
Cash Flows from Financing Activities
Net increase in deposits $ 6,898 $ 135,545
Net increase (decrease) in repurchase agreements 104,421 ( 27,374 )
Net decrease in FHLB borrowings with original maturities of three months or less ( 220,000 ) —
Repayments of FHLB borrowings with original maturities of more than three months ( 75,000 ) —
Proceeds from FHLB borrowings with original maturities of more than three months 110,000 —
Stock based employee benefit plans 4,316 3,031
Repurchase of common stock ( 45 ) —
Dividends paid ( 45,236 ) ( 29,012 )
Net cash provided by financing activities $ ( 114,646 ) $ 82,190
Net increase (decrease) in cash and cash equivalents 494,042 ( 519,114 )
Cash and cash equivalents at beginning of period 201,940 737,729
Cash and cash equivalents at end of period $ 695,982 $ 218,615
Supplemental disclosure of cash flow information:
Cash paid during the period for interest $ 124,927 $ 6,906
Net (refund received) cash paid during the period for taxes ( 7,920 ) 19,591
Recognition of operating lease right-of-use assets, other than through bank acquisitions, net of terminations 2,068 1,968
Recognition of operating lease liabilities, other than through bank acquisitions, net of terminations 2,080 1,968
Supplemental disclosure of non-cash investing activities: 1
Transfers from bank premises to other real estate owned 5,455 1,008
1 See "Note 11 - Business Combinations" for non cash transactions related to business combinations.
See notes to unaudited consolidated financial statements.
8
Table of Contents
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited)
Common Stock Paid-in
Capital Retained
Earnings Treasury
Stock Accumulated
Other
Comprehensive
Income (Loss)
(In thousands) Shares Amount Total
Balance at June 30, 2023 85,086 8,509 1,809,431 437,087 ( 14,171 ) ( 186,824 ) 2,054,032
Comprehensive income (loss) — — — 31,414 — ( 25,447 ) 5,967
Stock based compensation expense 30 — 3,194 — — — 3,194
Common stock transactions related to stock based employee benefit plans 34 6 443 — 136 — 585
Dividends on common stock ($ 0.18 per share)
— — — ( 15,384 ) — — ( 15,384 )
Three months ended September 30, 2023 64 6 3,637 16,030 136 ( 25,447 ) ( 5,638 )
Balance at September 30, 2023
85,150 $ 8,515 $ 1,813,068 $ 453,117 $ ( 14,035 ) $ ( 212,271 ) $ 2,048,394
Common Stock Paid-in
Capital Retained
Earnings Treasury
Stock Accumulated
Other
Comprehensive
Income (Loss)
(In thousands) Shares Amount Total
Balance at June 30, 2022
61,410 6,141 1,065,167 393,431 ( 11,632 ) ( 123,532 ) 1,329,575
Comprehensive income (loss) — — — 29,237 — ( 63,682 ) ( 34,445 )
Stock based compensation expense 21 — 2,504 — — — 2,504
Common stock transactions related to stock based employee benefit plans 45 7 570 — 93 — 670
Dividends on common stock ($ 0.17 per share)
— — — ( 10,502 ) — — ( 10,502 )
Three months ended September 30, 2022 66 7 3,074 18,735 93 ( 63,682 ) ( 41,773 )
Balance at September 30, 2022
61,476 $ 6,148 $ 1,068,241 $ 412,166 $ ( 11,539 ) $ ( 187,214 ) $ 1,287,802
Common Stock Paid-in
Capital Retained
Earnings Treasury
Stock Accumulated
Other
Comprehensive
Income (Loss)
(In thousands) Shares Amount Total
Balance at December 31, 2022
71,618 $ 7,162 1,377,802 423,863 ( 13,019 ) ( 188,033 ) 1,607,775
Comprehensive income (loss) — — — 74,490 — ( 24,238 ) 50,252
Stock based compensation expense 30 — 10,290 — — — 10,290
Common stock transactions related to stock based employee benefit plans 713 74 5,258 — ( 1,016 ) — 4,316
Repurchase of common stock ( 3 ) — ( 45 ) — — — ( 45 )
Issuance of common stock, pursuant to acquisition 12,792 1,279 409,459 — — — 410,738
Conversion of options, pursuant to acquisition — — 10,304 — — — 10,304
Dividends on common stock ($ 0.53 per share)
— — — ( 45,236 ) — — ( 45,236 )
Nine months ended September 30, 2023 13,532 1,353 435,266 29,254 ( 1,016 ) ( 24,238 ) 440,619
Balance at September 30, 2023
85,150 $ 8,515 $ 1,813,068 $ 453,117 $ ( 14,035 ) $ ( 212,271 ) $ 2,048,394
9
Table of Contents
Common Stock Paid-in
Capital Retained
Earnings Treasury
Stock Accumulated
Other
Comprehensive
Income (Loss)
(In thousands) Shares Amount Total
Balance at December 31, 2021
58,504 $ 5,850 $ 963,851 $ 358,598 $ ( 10,569 ) $ ( 6,994 ) 1,310,736
Comprehensive income (loss) — — — 82,580 — ( 180,220 ) ( 97,640 )
Stock based compensation expense 21 — 6,620 — — — 6,620
Common stock transactions related to stock based employee benefit plans 401 43 3,958 — ( 970 ) — 3,031
Issuance of common stock, pursuant to acquisitions 2,550 255 89,979 — — — 90,234
Conversion of options, pursuant to acquisitions — — 3,833 — — — 3,833
Dividends on common stock ($ 0.47 per share)
— — — ( 29,012 ) — — ( 29,012 )
Nine months ended September 30, 2022 2,972 298 104,390 53,568 ( 970 ) ( 180,220 ) ( 22,934 )
Balance at September 30, 2022
61,476 $ 6,148 $ 1,068,241 $ 412,166 $ ( 11,539 ) $ ( 187,214 ) $ 1,287,802
See notes to unaudited consolidated financial statements.
10
Table of Contents
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Note 1 – Basis of Presentation
Basis of Presentation: The accompanying unaudited consolidated financial statements of Seacoast Banking Corporation of Florida and its subsidiaries (the “Company”) have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Certain prior period amounts have been reclassified to conform to the current period presentation.
Operating results for the three and nine months ended September 30, 2023, are not necessarily indicative of the results that may be expected for the year ending December 31, 2023, or any other period. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
Use of Estimates: The preparation of these consolidated financial statements requires management to make judgments in the application of certain accounting policies that involve significant estimates and assumptions. The Company has established policies and control procedures that are intended to ensure valuation methods are well-controlled and applied consistently from period to period. These estimates and assumptions, which may materially affect the reported amounts of certain assets, liabilities, revenues, and expenses, are based on information available as of the date of the financial statements, and changes in this information over time and the use of revised estimates and assumptions could materially affect amounts reported in subsequent financial statements. Specific areas, among others, requiring the application of management’s estimates include the determination of the allowance for credit losses, acquisition accounting and purchased loans, intangible assets and impairment testing, other fair value measurements, and contingent liabilities.
Adoption of New Accounting Pronouncement
On January 1, 2023, the Company adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Update (“ASU”) 2022-02, “Troubled Debt Restructurings and Vintage Disclosures.” ASU 2022-02 eliminates the accounting guidance for troubled debt restructurings (“TDRs”) in ASC 310-40, Receivables – Troubled Debt Restructurings by Creditors, and introduces new disclosures related to modifications with borrowers that are experiencing financial difficulties. ASU 2022-02 also requires the disclosure of current-period gross write-offs by year of origination for financing receivables held at amortized cost. Upon adoption, the Company eliminated the separate allowance for credit loss estimation process for loans classified as TDRs. The adoption did not have a material impact to the consolidated financial statements. For additional information on the loans modified for borrowers in financial difficulty and for the disclosure of current-period gross write-offs by year of origination, see “Note 4 – Loans.”
On January 1, 2023, the Company adopted FASB ASU 2022-01, “Fair Value Hedging - Portfolio Layer Method.” ASU 2022-01 permits the designation of multiple hedging relationships on a single closed portfolio. The guidance also expands the scope of the portfolio layer method to include non-prepayable assets, specifies eligible hedging instruments in a single-layer hedge, and provides additional guidance on the accounting for and disclosure of hedge basis adjustments under the portfolio layer method. The adoption did not have a material impact to the consolidated financial statements. For additional information on fair value hedges, see “Note 6 – Derivatives.”
11
Table of Contents
Note 2 – Earnings per Share
Basic earnings per common share is computed by dividing net income available to common shareholders by the weighted average number of shares of common stock outstanding during the period.
For the three and nine months ended September 30, 2023, 368,968 options to purchase shares of the Company’s common stock were anti-dilutive. For the three and nine months ended September 30, 2022, 1,505 options to purchase shares of the Company's common stock were anti-dilutive.
Three Months Ended September 30, Nine Months Ended September 30,
(Dollars in thousands, except per share data) 2023 2022 2023 2022
Basic earnings per share
Net income $ 31,414 $ 29,237 $ 74,490 $ 82,580
Average common shares outstanding 85,142 61,442 83,457 61,327
Net income per share $ 0.37 $ 0.48 $ 0.89 $ 1.35
Diluted earnings per share
Net income $ 31,414 $ 29,237 $ 74,490 $ 82,580
Average common shares outstanding 85,142 61,442 83,457 61,327
Add: Dilutive effect of employee restricted stock and stock options 524 519 536 540
Average diluted shares outstanding 85,666 61,961 83,993 61,867
Net income per share $ 0.37 $ 0.47 $ 0.89 $ 1.33
Net income has not been allocated to unvested restricted stock awards that are participating securities because the amounts that would be allocated are not material to net income per share of common stock. Unvested restricted stock awards that are participating securities represent less than one percent of all of the outstanding shares of common stock for each of the periods presented.
Note 3 – Securities
The amortized cost, gross unrealized gains and losses and fair value of securities available-for-sale and held-to-maturity at September 30, 2023 and December 31, 2022 are summarized as follows:
September 30, 2023
(In thousands) Amortized
Cost Gross
Unrealized
Gains Gross Unrealized
Losses Fair
Value
Available-for-Sale Debt Securities
U.S. Treasury securities and obligations of U.S. government agencies $ 39,388 $ 2 $ ( 954 ) $ 38,436
Mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 1,593,306 58 ( 266,725 ) 1,326,639
Private mortgage-backed securities and collateralized mortgage obligations 139,089 25 ( 13,927 ) 125,187
Collateralized loan obligations 307,664 — ( 3,496 ) 304,168
Obligations of state and political subdivisions 21,768 — ( 2,116 ) 19,652
Other debt securities 27,293 596 ( 126 ) 27,763
Totals $ 2,128,508 $ 681 $ ( 287,344 ) $ 1,841,845
Held-to-Maturity Debt Securities
Mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities $ 691,404 $ — $ ( 154,186 ) $ 537,218
Totals $ 691,404 $ — $ ( 154,186 ) $ 537,218
12
Table of Contents
December 31, 2022
(In thousands) Amortized
Cost Gross Unrealized
Gains Gross Unrealized
Losses Fair
Value
Available-for-Sale Debt Securities
U.S. Treasury securities and obligations of U.S. government agencies $ 13,813 $ 173 $ ( 339 ) $ 13,647
Mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 1,561,197 539 ( 223,083 ) 1,338,653
Private mortgage-backed securities and collateralized mortgage obligations 179,148 70 ( 12,831 ) 166,387
Collateralized loan obligations 313,155 — ( 10,251 ) 302,904
Obligations of state and political subdivisions 29,350 122 ( 1,731 ) 27,741
Other debt securities 22,640 197 ( 427 ) 22,410
Totals $ 2,119,303 $ 1,101 $ ( 248,662 ) $ 1,871,742
Held-to-Maturity Debt Securities
Mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities $ 747,408 $ 64 $ ( 129,731 ) $ 617,741
Totals $ 747,408 $ 64 $ ( 129,731 ) $ 617,741
During the three months ended March 31, 2023, debt securities with a fair value of $ 22.1 million obtained in the acquisition of Professional Holding Corp. (“Professional”) were sold. No gain or loss was recognized on the sale. There were $ 8.4 million in other sales of securities during the three months ended March 31, 2023, with gross gains of $ 24 thousand and gross losses of $ 19 thousand. There were no other sales of securities during the three and nine months ended September 30, 2023. During the three months ended March 31, 2022, securities with a fair value of $ 26.0 million obtained in the acquisition of Business Bank of Florida Corp. were immediately sold. No gain or loss was recognized on the sale. There were no other sales of securities during the three and nine months ended September 30, 2022. Included in “Securities losses, net” are decreases of $ 0.4 million and $ 0.5 million for the three and nine months ended September 30, 2023, respectively, and decreases of $ 0.4 million and $ 1.1 million for the three and nine months ended September 30, 2022, respectively, in the value of investments in mutual funds that invest in CRA-qualified debt securities.
At September 30, 2023, debt securities with a fair value of $ 1.8 billion were pledged primarily as collateral for public deposits and secured borrowings.
The amortized cost and fair value of securities as of September 30, 2023, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because prepayments of the underlying collateral for these securities may occur, due to the right to call or repay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.
13
Table of Contents
September 30, 2023
Held-to-Maturity Available-for-Sale
(In thousands) Amortized
Cost Fair
Value Amortized
Cost Fair
Value
Due in less than one year $ — $ — $ 6,157 $ 6,083
Due after one year through five years — — 11,621 11,365
Due after five years through ten years — — 11,075 10,938
Due after ten years — — 32,303 29,702
— — 61,156 58,088
Mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 691,404 537,218 1,593,306 1,326,639
Private mortgage-backed securities and collateralized mortgage obligations — — 139,089 125,187
Collateralized loan obligations — — 307,664 304,168
Other debt securities — — 27,293 27,763
Totals $ 691,404 $ 537,218 $ 2,128,508 $ 1,841,845
The estimated fair value of a security is determined based on market quotations when available or, if not available, by using quoted market prices for similar securities, pricing models, or discounted cash flow analyses, or using observable market data. The tables below indicate the fair value of available-for-sale debt securities with unrealized losses for which no allowance for credit losses has been recorded.
September 30, 2023
Less Than 12 Months 12 Months or Longer Total
(In thousands) Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses
U.S. Treasury securities and obligations of U.S. government agencies $ 33,881 $ ( 467 ) $ 3,569 $ ( 487 ) $ 37,450 $ ( 954 )
Mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 174,339 ( 18,084 ) 1,142,859 ( 248,641 ) 1,317,198 ( 266,725 )
Private mortgage-backed securities and collateralized mortgage obligations 4,814 ( 84 ) 119,348 ( 13,843 ) 124,162 ( 13,927 )
Collateralized loan obligations 59,580 ( 730 ) 244,588 ( 2,766 ) 304,168 ( 3,496 )
Obligations of state and political subdivisions 8,394 ( 296 ) 11,258 ( 1,820 ) 19,652 ( 2,116 )
Other debt securities 10,765 ( 126 ) — — 10,765 ( 126 )
Totals $ 291,773 $ ( 19,787 ) $ 1,521,622 $ ( 267,557 ) $ 1,813,395 $ ( 287,344 )
14
Table of Contents
December 31, 2022
Less Than 12 Months 12 Months or Longer Total
(In thousands) Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses
U.S. Treasury securities and obligations of U.S. government agencies $ 3,788 $ ( 328 ) $ 249 $ ( 11 ) $ 4,037 $ ( 339 )
Mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 646,651 ( 54,956 ) 667,520 ( 168,127 ) 1,314,171 ( 223,083 )
Private mortgage-backed securities and collateralized mortgage obligations 130,488 ( 8,255 ) 25,234 ( 4,576 ) 155,722 ( 12,831 )
Collateralized loan obligations 242,370 ( 8,343 ) 60,534 ( 1,908 ) 302,904 ( 10,251 )
Obligations of state and political subdivisions 23,804 ( 1,656 ) 425 ( 75 ) 24,229 ( 1,731 )
Other debt securities 11,459 ( 427 ) — — 11,459 ( 427 )
Totals $ 1,058,560 $ ( 73,965 ) $ 753,962 $ ( 174,697 ) $ 1,812,522 $ ( 248,662 )
At September 30, 2023, the Company had unrealized losses of $ 266.7 million on mortgage-backed securities and collateralized mortgage obligations issued by government-sponsored entities having a fair value of $ 1.3 billion. These securities are either explicitly or implicitly guaranteed by the U.S. government and have a long history of no credit losses. The implied government guarantee of principal and interest payments and the high credit rating of the portfolio provide a sufficient basis for the current expectation that there is no risk of loss if default were to occur. Based on the assessment of all relevant factors, the Company believes that the unrealized loss positions on these debt securities are a function of changes in investment spreads and interest rate movements and not changes in credit quality, and expects to recover the entire amortized cost basis of these securities. Therefore, on September 30, 2023, no allowance for credit losses has been recorded.
At September 30, 2023, the Company had $ 13.9 million of unrealized losses on private-label residential and commercial mortgage-backed securities and collateralized mortgage obligations having a fair value of $ 124.2 million. The securities have a weighted average credit support of 22 %. Based on the assessment of all relevant factors, the Company believes that the unrealized loss positions on these debt securities are a function of changes in investment spreads and interest rate movements and not changes in credit quality, and expects to recover the entire amortized cost basis of these securities. Therefore, at September 30, 2023, no allowance for credit losses has been recorded.
At September 30, 2023, the Company had $ 3.5 million of unrealized losses in floating rate collateralized loan obligations (“CLOs”) having a fair value of $ 304.2 million. CLOs are special purpose vehicles and those in which the Company has invested are nearly all first-lien, broadly syndicated corporate loans across a diversified band of industries while providing support to senior tranche investors. As of September 30, 2023, all positions held by the Company are in AAA and AA tranches, with weighted average credit support of 38 % and 25 %, respectively. The Company evaluates the securities for potential credit losses by modeling expected loan-level defaults, recoveries, and prepayments for each CLO security. Based on the assessment of all relevant factors, the Company believes that the unrealized loss positions on these debt securities are a function of changes in investment spreads and interest rate movements and not changes in credit quality, and expects to recover the entire amortized cost basis of these securities. Therefore, at September 30, 2023, no allowance for credit losses has been recorded.
At September 30, 2023, the Company had $ 2.1 million of unrealized losses on municipal securities having a fair value of $ 19.7 million. These securities are highly rated issuances of state or local municipalities, all of which are continuing to make timely contractual payments. Based on the assessment of all relevant factors, the Company believes that the unrealized loss positions on these debt securities are a function of changes in investment spreads and interest rate movements and not changes in credit quality, and expects to recover the entire amortized cost basis of these securities. As a result, as of September 30, 2023, no allowance for credit losses has been recorded.
All held-to-maturity (“HTM”) debt securities are issued by government-sponsored entities, which are either explicitly or implicitly guaranteed by the U.S. government and have a long history of no credit losses. While the potential for default on these securities may be greater than zero, the long history with no credit losses, the implied government guarantee of principal and interest payments, and the high credit rating of the HTM portfolio provide sufficient basis for the current expectation that there is no risk of loss if default were to occur. As a result, as of September 30, 2023, no allowance for credit losses has been recorded. The Company has the intent and ability to hold these securities until maturity.
15
Table of Contents
Included in Other Assets at September 30, 2023 is $ 70.5 million of Federal Home Loan Bank and Federal Reserve Bank stock stated at par value. The Company has not identified events or changes in circumstances which may have a significant adverse effect on the fair value of these cost method investment securities. Accrued interest receivable on available-for-sale (“AFS”) and HTM debt securities of $ 8.1 million and $ 1.1 million, respectively, at September 30, 2023, and $ 7.0 million and $ 1.3 million, respectively, at December 31, 2022, is included in Other Assets. Also included in Other Assets are investments in CRA-qualified mutual funds carried at fair value of $ 13.1 million and $ 8.2 million at September 30, 2023 and December 31, 2022, respectively.
The Company holds 11,330 shares of Visa Class B stock, which, following the resolution of Visa litigation, will be converted to Visa Class A shares. Under the current conversion ratio that became effective September 28, 2023, the Company would receive 1.5875 shares of Class A stock for each share of Class B stock for a total of 17,986 shares of Visa Class A stock. The ownership of Visa stock is related to prior ownership in Visa's network while Visa operated as a cooperative, and is recorded on the Company's financial records at a zero basis.
Note 4 – Loans
Loans held for investment are categorized into the following segments:
• Construction and land development: Loans are extended to both commercial and consumer customers which are collateralized by and for the purpose of funding land development and construction projects, including 1-4 family residential construction, multi-family property, and non-farm residential property where the primary source of repayment is from proceeds of the sale, refinancing or permanent financing of the property.
• Commercial real estate - owner occupied: Loans are extended to commercial customers for the purpose of acquiring real estate to be occupied by the borrower's business. These loans are collateralized by the subject property and the repayment of these loans is largely dependent on the performance of the company occupying the property.
• Commercial real estate - non-owner occupied: Loans are extended to commercial customers for the purpose of acquiring commercial property where occupancy by the borrower is not their primary intent. These loans are viewed primarily as cash flow loans, collateralized by the subject property, and the repayment of these loans is largely dependent on rental income from the successful operation of the property.
• Residential real estate: Loans are extended to consumer customers and collateralized primarily by 1-4 family residential properties and include fixed and variable rate mortgages, home equity mortgages, and home equity lines of credit. Loans are primarily written based on conventional loan agency guidelines, including loans that exceed agency value limitations. Sources of repayment are largely dependent on the occupant of the residential property.
• Commercial and financial: Loans are extended to commercial customers. The purpose of the loans can be working capital, physical asset expansion, asset acquisition, or other business purposes. Loans may be collateralized by assets owned by the borrower or the borrower's business. Commercial loans are based primarily on the historical and projected cash flow of the borrower's business and secondarily on the capacity of credit enhancements, guarantees, and underlying collateral provided by the borrower.
• Consumer: Loans are extended to consumer customers. The segment includes both installment loans and lines of credit which may be collateralized or non-collateralized.
16
Table of Contents
The following tables present net loan balances by segment as of:
September 30, 2023
(In thousands) Portfolio Loans Acquired Non-PCD Loans PCD Loans Total
Construction and land development $ 474,788 $ 308,429 $ 10,519 $ 793,736
Commercial real estate - owner occupied 1,056,521 580,725 38,635 1,675,881
Commercial real estate - non-owner occupied 1,774,919 1,357,624 153,431 3,285,974
Residential real estate 1,693,169 703,628 22,106 2,418,903
Commercial and financial 1,187,340 340,412 56,298 1,584,050
Consumer 155,576 92,122 842 248,540
PPP Loans 809 3,293 — 4,102
Totals $ 6,343,122 $ 3,386,233 $ 281,831 $ 10,011,186
December 31, 2022
(In thousands) Portfolio Loans Acquired Non-PCD Loans PCD Loans Total
Construction and land development $ 364,900 $ 201,333 $ 21,100 $ 587,332
Commercial real estate - owner occupied 995,154 451,202 31,946 1,478,302
Commercial real estate - non-owner occupied 1,695,411 767,138 127,225 2,589,774
Residential real estate 1,558,643 271,378 19,482 1,849,503
Commercial and financial 1,151,273 182,124 15,238 1,348,636
Consumer 177,338 89,458 19,791 286,587
PPP Loans 1,474 3,116 — 4,590
Totals $ 5,944,193 $ 1,965,749 $ 234,782 $ 8,144,724
The amortized cost basis of loans at September 30, 2023 included net deferred costs of $ 38.1 million. At December 31, 2022, the amortized cost basis included net deferred costs of $ 35.1 million. At September 30, 2023, the remaining fair value adjustments on acquired loans were $ 186.5 million, or 4.9 % of the outstanding acquired loan balances, compared to $ 97.7 million, or 4.3 % of the acquired loan balances at December 31, 2022. The discount is accreted into interest income over the remaining lives of the related loans on a level yield basis.
Accrued interest receivable is included within Other Assets and was $ 37.8 million and $ 28.2 million at September 30, 2023 and December 31, 2022, respectively.
17
Table of Contents
The following tables present the status of net loan balances as of September 30, 2023 and December 31, 2022.
September 30, 2023
(In thousands) Current Accruing
30-59 Days
Past Due Accruing
60-89 Days
Past Due Accruing
Greater
Than
90 Days Nonaccrual Total
Portfolio Loans
Construction and land development $ 474,783 $ — $ — $ — $ 5 $ 474,788
Commercial real estate - owner occupied 1,055,457 66 — — 998 1,056,521
Commercial real estate - non-owner occupied $ 1,771,201 $ 207 $ — $ — $ 3,511 $ 1,774,919
Residential real estate 1,675,299 10,279 738 — 6,853 1,693,169
Commercial and financial 1,178,839 1,168 141 31 7,161 1,187,340
Consumer 154,452 707 21 234 162 155,576
PPP Loans 809 — — — — 809
Total Portfolio Loans $ 6,310,840 $ 12,427 $ 900 $ 265 $ 18,690 $ 6,343,122
Acquired Non-PCD Loans
Construction and land development $ 305,822 $ 1,462 $ 994 $ — $ 151 $ 308,429
Commercial real estate - owner occupied 578,177 74 — — 2,474 580,725
Commercial real estate - non-owner occupied 1,354,889 406 — — 2,329 1,357,624
Residential real estate 697,683 3,293 535 — 2,117 703,628
Commercial and financial 337,215 887 29 15 2,266 340,412
Consumer 78,887 6,274 3,361 2,415 1,185 92,122
PPP Loans 3,293 — — — — 3,293
Total Acquired Non-PCD Loans $ 3,355,966 $ 12,396 $ 4,919 $ 2,430 $ 10,522 $ 3,386,233
PCD Loans
Construction and land development $ 10,519 $ — $ — $ — $ — $ 10,519
Commercial real estate - owner occupied 34,145 — — — 4,490 38,635
Commercial real estate - non-owner occupied 149,621 — — — 3,810 153,431
Residential real estate 18,864 573 1,571 — 1,098 22,106
Commercial and financial 53,403 — — — 2,895 56,298
Consumer 782 54 3 — 3 842
Total PCD Loans $ 267,334 $ 627 $ 1,574 $ — $ 12,296 $ 281,831
Total Loans $ 9,934,140 $ 25,450 $ 7,393 $ 2,695 $ 41,508 $ 10,011,186
18
Table of Contents
December 31, 2022
(In thousands) Current Accruing
30-59 Days
Past Due Accruing
60-89 Days
Past Due Accruing
Greater
Than
90 Days Nonaccrual Total
Portfolio Loans
Construction and land development $ 364,841 $ — $ — $ — $ 59 $ 364,900
Commercial real estate - owner occupied 993,690 — 67 440 957 995,154
Commercial real estate - non-owner occupied 1,695,381 — — — 30 1,695,411
Residential real estate 1,550,040 1,172 147 — 7,284 1,558,643
Commercial and financial 1,142,536 1,032 476 — 7,229 1,151,273
Consumer 176,444 550 252 1 91 177,338
PPP Loans 1,099 33 — 342 — 1,474
Total Portfolio Loans $ 5,924,031 $ 2,787 $ 942 $ 783 $ 15,650 $ 5,944,193
Acquired Non-PCD Loans
Construction and land development $ 201,263 $ — $ — $ — $ 70 $ 201,333
Commercial real estate - owner occupied 450,109 796 297 — — 451,202
Commercial real estate - non-owner occupied 765,633 162 — — 1,343 767,138
Residential real estate 270,215 577 — — 586 271,378
Commercial and financial 180,837 790 87 — 410 182,124
Consumer 87,317 779 616 525 221 89,458
PPP Loans 3,116 — — — — 3,116
Total Acquired Non-PCD Loans $ 1,958,490 $ 3,104 $ 1,000 $ 525 $ 2,630 $ 1,965,749
PCD Loans
Construction and land development $ 20,680 $ — $ — $ — $ 420 $ 21,100
Commercial real estate - owner occupied 30,517 23 23 — 1,383 31,946
Commercial real estate - non-owner occupied 124,115 — — — 3,110 127,225
Residential real estate 17,885 10 — — 1,587 19,482
Commercial and financial 11,201 4 — — 4,033 15,238
Consumer 17,884 1,001 336 540 30 19,791
Total PCD Loans $ 222,282 $ 1,038 $ 359 $ 540 $ 10,563 $ 234,782
Total Loans $ 8,104,803 $ 6,929 $ 2,301 $ 1,848 $ 28,843 $ 8,144,724
All interest accrued but not received for loans placed on nonaccrual is reversed against interest income. Interest subsequently received on such loans is accounted for under the cost-recovery method, whereby interest income is not recognized until the loan balance is reduced to zero. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, and future payments are reasonably assured. The Company recognized $ 0.4 million and $ 0.8 million in interest income on nonaccrual loans during the three and nine months ended September 30, 2023, respectively. The Company recognized $ 0.2 million and $ 1.4 million in interest income on nonaccrual loans during the three and nine months ended September 30, 2022, respectively.
19
Table of Contents
The following tables present net balances of loans on nonaccrual status and the related allowance for credit losses, if any, as of:
September 30, 2023
(In thousands) Nonaccrual Loans With No Related Allowance Nonaccrual Loans With an Allowance Total Nonaccrual Loans Allowance for Credit Losses
Construction and land development $ — $ 156 $ 156 $ 71
Commercial real estate - owner occupied 1,908 6,054 7,962 320
Commercial real estate - non-owner occupied 6,868 2,782 9,650 728
Residential real estate 1,810 8,258 10,068 179
Commercial and financial 3,347 8,975 12,322 4,610
Consumer — 1,350 1,350 195
Totals $ 13,933 $ 27,575 $ 41,508 $ 6,103
December 31, 2022
(In thousands) Nonaccrual Loans With No Related Allowance Nonaccrual Loans With an Allowance Total Nonaccrual Loans Allowance for Credit Losses
Construction and land development $ 615 $ — $ 615 $ —
Commercial real estate - owner occupied 957 1,641 2,597 41
Commercial real estate - non-owner occupied 3,347 837 4,184 230
Residential real estate 8,072 1,036 9,109 58
Commercial and financial 4,724 6,891 11,615 2,319
Consumer 40 683 723 257
Totals $ 17,755 $ 11,088 $ 28,843 $ 2,905
Collateral-Dependent Loans
Loans are considered collateral-dependent when the repayment, based on the Company's assessment as of the reporting date, is expected to be provided substantially through the operation or sale of the underlying collateral and there are no other available and reliable sources of repayment. In the third quarter of 2023, $ 19.9 million of loans moved from individually evaluated to collectively evaluated as a result of a change in methodology for evaluating loans individually.These loans are no longer reflected as collateral-dependent loans. The following table presents collateral-dependent loans as of:
(In thousands) September 30, 2023 December 31, 2022
Construction and land development $ — $ 59
Commercial real estate - owner occupied — 2,733
Commercial real estate - non-owner occupied 8,519 1,698
Residential real estate 818 11,333
Commercial and financial 2,147 10,448
Consumer — 426
Totals $ 11,484 $ 26,697
Loans by Risk Rating
The Company utilizes an internal asset classification system as a means of identifying problem and potential problem loans. The following classifications are used to categorize loans under the internal classification system:
• Pass: Loans that are not problem loans or potential problem loans are considered to be pass-rated.
20
Table of Contents
• Special Mention: Loans that do not currently expose the Company to sufficient risk to warrant classification in the Substandard or Doubtful categories, but possess weaknesses that deserve management's close attention are deemed to be Special Mention.
• Substandard: Loans with the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
• Substandard Impaired: Loans typically placed on nonaccrual and considered to be collateral-dependent.
• Doubtful: Loans that have all the weaknesses inherent in those classified Substandard with the added characteristic that the weakness present makes collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The principal balance of loans classified as doubtful is likely to be charged off.
The following tables present the risk rating of loans and year-to-date gross charge offs by year of origination as of:
September 30, 2023
(In thousands) 2023 2022 2021 2020 2019 Prior Revolving Total
Construction and Land Development
Risk Ratings:
Pass $ 58,254 $ 290,673 $ 134,906 $ 28,682 $ 23,102 $ 29,307 $ 216,059 $ 780,983
Special Mention — 1,214 794 — — 394 200 2,602
Substandard — — 9,975 — — — — 9,975
Substandard Impaired — — — — — 57 119 176
Doubtful — — — — — — — —
Total $ 58,254 $ 291,887 $ 145,675 $ 28,682 $ 23,102 $ 29,758 $ 216,378 $ 793,736
Gross Charge Offs $ — $ — $ — $ — $ — $ — $ — $ —
Commercial real estate - owner occupied
Risk Ratings:
Pass $ 99,731 $ 259,947 $ 300,315 $ 169,143 $ 186,034 $ 569,304 $ 49,385 $ 1,633,859
Special Mention — — 350 — 871 9,252 — 10,473
Substandard — 2,775 — 6,377 6,868 7,501 66 23,587
Substandard Impaired — 848 36 664 295 6,119 — 7,962
Doubtful — — — — — — — —
Total $ 99,731 $ 263,570 $ 300,701 $ 176,184 $ 194,068 $ 592,176 $ 49,451 $ 1,675,881
Gross Charge Offs $ — $ — $ — $ — $ — $ — $ — $ —
Commercial real estate - non-owner occupied
Risk Ratings:
Pass $ 151,486 $ 842,420 $ 653,228 $ 291,699 $ 396,142 $ 865,181 $ 37,285 $ 3,237,441
Special Mention — — 2,108 — — 13,992 — 16,100
Substandard — — 189 8,383 8,456 5,754 242 23,024
Substandard Impaired — — — 1,066 1,849 6,494 — 9,409
Doubtful — — — — — — — —
Total $ 151,486 $ 842,420 $ 655,525 $ 301,148 $ 406,447 $ 891,421 $ 37,527 $ 3,285,974
Gross Charge Offs $ — $ — $ — $ — $ — $ — $ 109 $ 109
Residential real estate
Risk Ratings:
Pass $ 149,010 $ 439,061 $ 646,121 $ 164,118 $ 98,896 $ 424,737 $ 475,311 $ 2,397,254
Special Mention 3 33 70 — 1,267 769 5,467 7,609
Substandard — — — — — — 768 768
21
Table of Contents
September 30, 2023
(In thousands) 2023 2022 2021 2020 2019 Prior Revolving Total
Substandard Impaired — — 861 126 315 9,516 2,454 13,272
Doubtful — — — — — — — —
Total $ 149,013 $ 439,094 $ 647,052 $ 164,244 $ 100,478 $ 435,022 $ 484,000 $ 2,418,903
Gross Charge Offs $ — $ — $ — $ — $ — $ 159 $ 153 $ 312
Commercial and financial
Risk Ratings:
Pass $ 232,472 $ 377,084 $ 354,060 $ 139,626 $ 70,860 $ 94,921 $ 246,568 $ 1,515,591
Special Mention 129 3,545 1,086 1,002 461 3,583 2,842 12,648
Substandard — 7,860 20,895 4,942 5,558 2,448 1,786 43,489
Substandard Impaired 139 — 2,481 338 776 7,327 1,261 12,322
Doubtful — — — — — — — —
Total $ 232,740 $ 388,489 $ 378,522 $ 145,908 $ 77,655 $ 108,279 $ 252,457 $ 1,584,050
Gross Charge Offs $ 206 $ 117 $ 109 $ 1,484 $ 265 $ 12,584 $ 418 $ 15,183
Consumer
Risk Ratings:
Pass $ 28,535 $ 59,686 $ 48,611 $ 20,742 $ 21,552 $ 20,634 $ 40,713 $ 240,473
Special Mention — 1,935 1,170 79 25 6 751 3,966
Substandard — — — — — — — —
Substandard Impaired — 1,840 1,594 178 65 329 95 4,101
Doubtful — — — — — — — —
Total $ 28,535 $ 63,461 $ 51,375 $ 20,999 $ 21,642 $ 20,969 $ 41,559 $ 248,540
Gross Charge Offs $ 9 $ 927 $ 2,146 $ 291 $ 138 $ 214 $ 139 $ 3,864
Paycheck Protection Program
Risk Ratings:
Pass $ — $ — $ 1,957 $ 2,145 $ — $ — $ — $ 4,102
Substandard — — — — — — — —
Substandard Impaired — — — — — — — —
Total $ — $ — $ 1,957 $ 2,145 $ — $ — $ — $ 4,102
Gross Charge Offs $ — $ — $ — $ — $ — $ — $ — $ —
Consolidated
Risk Ratings:
Pass $ 719,488 $ 2,268,871 $ 2,139,198 $ 816,155 $ 796,586 $ 2,004,084 $ 1,065,321 $ 9,809,703
Special Mention 132 6,727 5,578 1,081 2,624 27,996 9,260 53,398
Substandard — 10,635 31,059 19,702 20,882 15,703 2,862 100,843
Substandard Impaired 139 2,688 4,972 2,372 3,300 29,842 3,929 47,242
Doubtful — — — — — — — —
Total $ 719,759 $ 2,288,921 $ 2,180,807 $ 839,310 $ 823,392 $ 2,077,625 $ 1,081,372 $ 10,011,186
Gross Charge Offs $ 215 $ 1,044 $ 2,255 $ 1,775 $ 403 $ 12,957 $ 819 $ 19,468
22
Table of Contents
December 31, 2022
(In thousands) 2022 2021 2020 2019 2018 Prior Revolving Total
Construction and Land Development
Risk Ratings:
Pass $ 223,204 $ 209,738 $ 18,239 $ 24,600 $ 12,783 $ 19,022 $ 50,960 $ 558,546
Special Mention 14,523 452 — 3,153 — — 15 18,143
Substandard — 9,227 — — 959 — — 10,186
Substandard Impaired — 52 — — — 405 — 457
Doubtful — — — — — — — —
Total $ 237,727 $ 219,469 $ 18,239 $ 27,753 $ 13,742 $ 19,427 $ 50,975 $ 587,332
Commercial real estate - owner occupied
Risk Ratings:
Pass $ 215,453 $ 251,638 $ 180,081 $ 185,286 $ 121,568 $ 467,963 $ 32,253 $ 1,454,242
Special Mention 694 — 2,363 4,403 2,548 2,869 — 12,877
Substandard — — 667 2,625 573 4,444 — 8,309
Substandard Impaired — — — 311 294 2,269 — 2,874
Doubtful — — — — — — — —
Total $ 216,147 $ 251,638 $ 183,111 $ 192,625 $ 124,983 $ 477,545 $ 32,253 $ 1,478,302
Commercial real estate - non-owner occupied
Risk Ratings:
Pass $ 593,364 $ 530,462 $ 231,693 $ 331,173 $ 228,077 $ 575,656 $ 35,326 $ 2,525,751
Special Mention — 16,257 735 5,438 — 4,975 — 27,405
Substandard — 192 19,315 — 5,515 7,412 — 32,434
Substandard Impaired — — 1,044 1,849 30 1,261 — 4,184
Doubtful — — — — — — — —
Total $ 593,364 $ 546,911 $ 252,787 $ 338,460 $ 233,622 $ 589,304 $ 35,326 $ 2,589,774
Residential real estate
Risk Ratings:
Pass $ 270,054 $ 552,950 $ 121,879 $ 77,100 $ 97,900 $ 292,867 $ 423,764 $ 1,836,514
Special Mention — — 50 — 25 269 884 1,228
Substandard — — — — — 343 85 428
Substandard Impaired — — 133 32 83 9,515 1,570 11,333
Doubtful — — — — — — — —
Total $ 270,054 $ 552,950 $ 122,062 $ 77,132 $ 98,008 $ 302,994 $ 426,303 $ 1,849,503
Commercial and financial
Risk Ratings:
Pass $ 359,833 $ 320,307 $ 140,450 $ 77,562 $ 57,924 $ 58,648 $ 292,818 $ 1,307,542
Special Mention 1,244 423 106 474 195 259 2,998 5,699
Substandard — 67 942 6,304 1,603 1,683 13,114 23,713
Substandard Impaired 5 58 5,109 147 3,642 2,545 176 11,682
Doubtful — — — — — — — —
Total $ 361,082 $ 320,855 $ 146,607 $ 84,487 $ 63,364 $ 63,135 $ 309,106 $ 1,348,636
Consumer
Risk Ratings:
Pass $ 93,012 $ 77,889 $ 27,982 $ 28,772 $ 11,690 $ 16,480 $ 29,725 $ 285,550
Special Mention — — — 250 2 134 30 416
Substandard — — 11 — — 191 — 202
Substandard Impaired — — 18 55 36 103 207 419
Doubtful — — — — — — — —
Total $ 93,012 $ 77,889 $ 28,011 $ 29,077 $ 11,728 $ 16,908 $ 29,962 $ 286,587
Paycheck Protection Program
Risk Ratings:
Pass $ — $ 2,708 $ 1,882 $ — $ — $ — $ — $ 4,590
23
Table of Contents
December 31, 2022
(In thousands) 2022 2021 2020 2019 2018 Prior Revolving Total
Substandard $ — $ — $ — $ — $ — $ — $ — $ —
Substandard Impaired $ — $ — $ — $ — $ — $ — $ — $ —
Total $ — $ 2,708 $ 1,882 $ — $ — $ — $ — $ 4,590
Consolidated
Risk Ratings:
Pass $ 1,754,920 $ 1,945,692 $ 722,206 $ 724,493 $ 529,942 $ 1,430,636 $ 864,846 $ 7,972,735
Special Mention 16,461 17,132 3,254 13,718 2,770 8,506 3,927 65,768
Substandard — 9,486 20,935 8,929 8,650 14,073 13,199 75,272
Substandard Impaired 5 110 6,304 2,394 4,085 16,098 1,953 30,949
Doubtful — — — — — — — —
Total $ 1,771,386 $ 1,972,420 $ 752,699 $ 749,534 $ 545,447 $ 1,469,313 $ 883,925 $ 8,144,724
Troubled Borrower Modifications
On January 1, 2023, the Company adopted ASU 2022-02 which includes disclosure requirements related to certain modifications of loans to borrowers experiencing financial difficulty, which the Company refers to as troubled borrower modifications (“TBMs”). TBMs are typically in the form of an interest rate reduction, an extension of the amortization period, and/or converting the loan to interest only for a limited period of time. In addition to the change in payment terms, the Company seeks to obtain additional collateral and/or guarantors to provide additional support for the loan. The Company does not typically provide forgiveness of principal as a modification.
As of September 30, 2023, the Company had eight loans classified as TBMs totaling $ 2.2 million, which is considered immaterial. To the extent there are additional modifications in subsequent periods, the Company will disclose additional information about the nature of the modifications, the financial effect of the modifications, and payment defaults of TBMs in the 12 months prior to default, among any other relevant disclosures.
24
Table of Contents
Note 5 – Allowance for Credit Losses
Activity in the allowance for credit losses is summarized as follows:
Three Months Ended September 30, 2023
(In thousands) Beginning
Balance Provision
for Credit
Losses Charge-
Offs Recoveries Ending
Balance
Construction and land development $ 6,960 $ 725 $ — $ — $ 7,685
Commercial real estate - owner-occupied 6,418 ( 353 ) — — 6,065
Commercial real estate - non-owner occupied 54,103 ( 1,677 ) — 15 52,441
Residential real estate 36,710 2,009 ( 44 ) 60 38,735
Commercial and financial 40,272 2,932 ( 11,814 ) 135 31,525
Consumer 15,252 ( 942 ) ( 1,265 ) 165 13,210
Totals $ 159,715 $ 2,694 $ ( 13,123 ) $ 375 $ 149,661
Three Months Ended September 30, 2022
(In thousands) Beginning
Balance Provision
for Credit
Losses Charge-
Offs Recoveries TDR
Allowance
Adjustments Ending
Balance
Construction and land development 2,552 792 — 1 — 3,345
Commercial real estate - owner occupied 7,376 ( 2,182 ) — — — 5,194
Commercial real estate - non-owner occupied 46,459 ( 6,841 ) ( 179 ) 23 — 39,462
Residential real estate 14,821 11,193 — 31 ( 8 ) 26,037
Commercial and financial 17,144 ( 1,457 ) ( 77 ) 92 ( 1 ) 15,701
Consumer 2,417 3,171 ( 152 ) 158 ( 4 ) 5,590
Totals $ 90,769 $ 4,676 $ ( 408 ) $ 305 $ ( 13 ) $ 95,329
Nine Months Ended September 30, 2023
(In thousands) Beginning
Balance Allowance on PCD Loans Acquired During the Period Provision
for Credit
Losses Charge-
Offs Recoveries Ending
Balance
Construction and land development $ 6,464 $ 5 $ 1,208 $ — $ 8 $ 7,685
Commercial real estate - owner occupied 6,051 139 ( 127 ) — 2 6,065
Commercial real estate - non-owner occupied 43,258 647 8,461 ( 109 ) 184 52,441
Residential real estate 29,605 400 8,659 ( 312 ) 383 38,735
Commercial and financial 15,648 17,527 11,548 ( 15,183 ) 1,985 31,525
Consumer 12,869 161 3,779 ( 3,864 ) 265 13,210
Totals $ 113,895 $ 18,879 $ 33,528 $ ( 19,468 ) $ 2,827 $ 149,661
25
Table of Contents
Nine Months Ended September 30, 2022
(In thousands) Beginning Balance Allowance on PCD Loans Acquired During the Period Provision for Credit Losses Charge- Offs Recoveries TDR Allowance Adjustments Ending Balance
Construction and land development $ 2,751 $ — $ 529 $ — $ 65 $ — $ 3,345
Commercial real estate - owner occupied 8,579 — ( 3,385 ) — — — 5,194
Commercial real estate - non-owner occupied 36,617 31 2,961 ( 179 ) 32 — 39,462
Residential real estate 12,811 17 12,901 ( 1 ) 334 ( 25 ) 26,037
Commercial and financial 19,744 3 ( 3,585 ) ( 899 ) 440 ( 2 ) 15,701
Consumer 2,813 — 2,633 ( 446 ) 596 ( 6 ) 5,590
Totals $ 83,315 $ 51 $ 12,054 $ ( 1,525 ) $ 1,467 $ ( 33 ) $ 95,329
Management establishes the allowance using relevant available information from both internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Forecast data is sourced from Moody’s Analytics (“Moody’s”), a firm widely recognized for its research, analysis, and economic forecasts. The forecasts of future economic conditions are over a period that has been deemed reasonable and supportable, and in segments where it can no longer develop reasonable and supportable forecasts, the Company reverts to longer-term historical loss experience to estimate losses over the remaining life of the loans.
As of September 30, 2023 and December 31, 2022, the Company utilized a blend of Moody’s most recent “U.S. Macroeconomic Outlook Baseline” and “Alternative Scenario 3 Downside 90th Percentile” scenarios and considered the uncertainty associated with the assumptions in both scenarios, including continued actions taken by the Federal Reserve with regard to monetary policy and interest rates and the potential impact of those actions, the ongoing Russia-Ukraine conflict and the magnitude of the resulting market disruption, the potential impact of persistently high inflation on economic growth and expectations around a recession occurring over the next 12 to 24 months. Outcomes in any or all of these factors could differ from the scenarios identified above, and the Company incorporated qualitative considerations reflecting the risk of uncertain economic conditions, and for additional dimensions of risk not captured in the quantitative model.
The following section discusses changes in the level of the allowance for credit losses for the three months ended September 30, 2023.
In the Construction and Land Development segment, the increase in the allowance is due to an increase in expected credit losses driven by changes in collateral type and estimated collateral values. In this segment, the primary source of repayment is typically from proceeds of the sale, refinancing, or permanent financing of the underlying property; therefore, industry and collateral type and estimated collateral values are among the relevant factors in assessing expected losses.
In the Commercial Real Estate - Owner-Occupied segment, the allowance decreased from the prior quarter due to slight improvements in the forecast for macroeconomic factors such as the unemployment rate and BBB credit spread. Risk characteristics include but are not limited to, collateral type, note structure and loan seasoning.
In the Commercial Real Estate - Non Owner-Occupied segment, the decrease in the allowance is primarily attributed to lower loan balances. Repayment is often dependent upon rental income from the successful operation of the underlying property. Loan performance may be adversely affected by general economic conditions or conditions specific to the real estate market, including property types. Collateral type, note structure, and loan seasoning are among the risk characteristics analyzed for this segment.
The Residential Real Estate segment includes first mortgages secured by residential property, and home equity lines of credit. The increase in the allowance is due to an increase in loan balances and an increase in expected credit losses. Risk characteristics considered for this segment include, but are not limited to, borrower FICO score, lien position, loan to value ratios, and loan seasoning.
In the Commercial and Financial segment, borrowers are primarily small to medium sized professional firms and other businesses, and loans are generally supported by projected cash flows of the business, collateralized by business assets, and/or guaranteed by the business owners. The decrease in reserves is primarily attributed to a complete charge-off of an $ 11.3 million acquired loan that was fully reserved, partially offset by an increase in expected credit losses on commercial and industrial
26
Table of Contents
unsecured loans. Industry, collateral type, estimated collateral values, and loan seasoning are among the relevant factors in assessing expected losses.
Consumer loans include installment and revolving lines, loans for automobiles, boats, and other personal or family purposes. Risk characteristics considered for this segment include, but are not limited to, collateral type, loan to value ratios, loan seasoning and FICO score. The decrease in the allowance is primarily due to a decrease in loan balances.
The allowance for credit losses is composed of specific allowances for loans individually evaluated and general allowances for loans grouped into loan pools based on similar characteristics, which are collectively evaluated. In the third quarter of 2023, $ 19.9 million of loans moved from individually evaluated to collectively evaluated as a result of a change in methodology for evaluating loans individually. The impact on the reserve was not material. The Company’s loan portfolio and related allowance at September 30, 2023 and December 31, 2022 are shown in the following tables:
September 30, 2023
Individually Evaluated Collectively Evaluated Total
(In thousands) Recorded
Investment Associated
Allowance Recorded
Investment Associated
Allowance Recorded
Investment Associated
Allowance
Construction and land development $ — $ — $ 793,736 $ 7,685 $ 793,736 $ 7,685
Commercial real estate - owner occupied 1,908 — 1,673,973 6,065 1,675,881 6,065
Commercial real estate - non-owner occupied 8,519 530 3,277,455 51,911 3,285,974 52,441
Residential real estate 1,810 — 2,417,093 38,735 2,418,903 38,735
Commercial and financial 23,287 8,062 1,564,865 23,463 1,588,152 31,525
Consumer — — 248,540 13,210 248,540 13,210
Totals $ 35,524 $ 8,592 $ 9,975,662 $ 141,069 $ 10,011,186 $ 149,661
December 31, 2022
Individually Evaluated Collectively Evaluated Total
(In thousands) Recorded
Investment Associated
Allowance Recorded
Investment Associated
Allowance Recorded
Investment Associated
Allowance
Construction and land development $ 59 $ — $ 587,273 $ 6,464 $ 587,332 $ 6,464
Commercial real estate - owner occupied 3,346 41 1,474,956 6,010 1,478,302 6,051
Commercial real estate - non-owner occupied 4,183 230 2,585,591 43,028 2,589,774 43,258
Residential real estate 11,333 275 1,838,170 29,330 1,849,503 29,605
Commercial and financial 12,167 2,639 1,341,059 13,009 1,353,226 15,648
Consumer 426 362 286,161 12,507 286,587 12,869
Totals $ 31,514 $ 3,547 $ 8,113,210 $ 110,348 $ 8,144,724 $ 113,895
27
Table of Contents
Note 6 – Derivatives
Back-to-Back Swaps
The Company offers interest rate swaps when requested by customers to allow them to hedge the risk of rising interest rates on their variable rate loans. Upon entering into these swaps, the Company enters into offsetting positions with counterparties in order to minimize the interest rate risk. These back-to-back swaps qualify as freestanding financial derivatives with the fair values reported in Other Assets and Other Liabilities. The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under the arrangements for financial statement presentation purposes. Gains and losses on these back-to-back swaps, which offset, are recorded through noninterest income. No net gains or losses have been recognized to date on these instruments. As of September 30, 2023, the interest rate swaps had an aggregate notional value of $ 505.7 million, with a fair value of $ 37.4 million recorded in Other Assets and Other Liabilities. As of December 31, 2022, the interest rate swaps had an aggregate notional value of $ 312.8 million, with a fair value of $ 23.1 million recorded in Other Assets and Other Liabilities. The weighted average maturity was 6.0 years at September 30, 2023 and 6.7 years at December 31, 2022.
Interest Rate Floors Designated as Cash Flow Hedges
The Company has entered into interest rate floor contracts to mitigate exposure to the variability of future cash flows due to changes in interest rates on certain segments of its variable-rate loans. During 2020, the Company entered into two interest rate floor contracts, each with a notional amount of $ 150.0 million, maturing in October 2023 and November 2023, respectively. The Company considers these derivatives to be highly effective at achieving offsetting changes in cash flows attributable to changes in interest rates and has designated them as cash flow hedges. Therefore, changes in the fair value of these derivative instruments are recognized in other comprehensive income. Amortization of the premium paid on cash flow hedges is recognized in earnings over the term of the hedge in the same caption as the hedged item. As of September 30, 2023 and December 31, 2022, the interest rate floors had a nominal fair value. For the three and nine months ended September 30, 2023, the Company recognized nominal amounts through other comprehensive income, and reclassified $ 0.2 million and $ 0.5 million, respectively, out of accumulated other comprehensive income and into interest income. For the three and nine months ended September 30, 2022, the Company recognized a loss through other comprehensive income of $ 0.1 million and $ 0.3 million, respectively, and reclassified $ 0.1 million and $ 0.3 million, respectively, out of accumulated other comprehensive income and into interest income. During the next twelve months, the Company expects to reclassify $ 0.1 million from accumulated other comprehensive income into interest income related to these agreements.
Interest Rate Swaps Designated as Fair Value Hedges
In April 2023, the Company entered into two interest rate swap contracts to hedge the risk of changes in fair value of the AFS portfolio due to changes in the Secured Overnight Financing Rate (“SOFR”) interest rate. Each fair value hedge utilizes the portfolio layer method hedge designation type for a notional amount of $ 200 million, maturing April 2025. The Company considers these derivatives to be highly effective at offsetting changes in interest rates and will assess the effectiveness on a monthly basis. Therefore, changes in interest rates affecting the fair value of these derivative contracts are recognized in other comprehensive income. These derivative instruments are primarily for risk management purposes. As of September 30, 2023, the interest rate swaps had a notional value of $ 400 million with a fair value of $ 6.9 million. For the three and nine months ended September 30, 2023, the Company recognized gains through other comprehensive income of $ 0.7 million and $ 7.0 million, respectively, and reclassified a loss of $ 5.4 thousand and gain of $ 0.1 million, respectively, out of accumulated other comprehensive income and into interest income.
(In thousands) Notional Amount Fair Value Balance Sheet Category
At September 30, 2023
Back-to-back swaps $ 505,742 $ 37,362 Other Assets and Other Liabilities
Interest rate floors 300,000 — Other Assets
Fair value hedges 400,000 6,914 Other Assets
At December 31, 2022
Back-to-back swaps $ 312,808 $ 23,140 Other Assets and Other Liabilities
Interest rate floors 300,000 2 Other Assets
28
Table of Contents
The following table presents amounts recorded on the Consolidated Balance Sheet related to cumulative basis adjustments for fair value hedges.
Carrying amount of the hedged items Cumulative amount of fair value hedging adjustment included in the carrying amount of the hedged items
(In thousands) September 30, 2023 December 31, 2022 September 30, 2023 December 31, 2022
Available-for-sale securities 1
$ 574,823 $ — $ 7,014 $ —
1 At September 30, 2023, and December 31, 2022, the amortized cost basis and unallocated basis adjustments used in hedging relationships was $ 696.2 million and $ 0 , respectively. Refer to Note 3 for a reconciliation of the amortized cost and fair value of available-for-sale securities.
Note 7 – Securities Sold Under Agreements to Repurchase
Securities sold under agreements to repurchase are accounted for as secured borrowings. For securities sold under agreements to repurchase, the Company is required to pledge collateral with value sufficient to fully collateralize borrowings. Company securities pledged were as follows by collateral type and maturity as of:
(In thousands) September 30, 2023 December 31, 2022
Fair value of pledged securities - overnight and continuous:
Mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities $ 358,448 $ 184,967
Note 8 – Equity Capital
The Company is well-capitalized and at September 30, 2023, the Company and the Company’s principal banking subsidiary, Seacoast Bank, exceeded the common equity Tier 1 (CET1) capital ratio regulatory threshold of 6.5 % for well-capitalized institutions under the Basel III standardized transition approach, as well as risk-based and leverage ratio requirements for well-capitalized banks under the regulatory framework for prompt corrective action.
Note 9 – Contingent Liabilities
The Company and its subsidiaries, because of the nature of their business, are at all times subject to numerous legal actions, threatened or filed. Management presently believes that none of the legal proceedings to which it is a party are likely to have a materially adverse effect on the Company’s consolidated financial condition, operating results or cash flows.
29
Table of Contents
Note 10 – Fair Value
Under ASC Topic 820, fair value measurements for items measured at fair value on a recurring and nonrecurring basis at September 30, 2023 and December 31, 2022 included:
(In thousands) Fair Value
Measurements Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
At September 30, 2023
Financial Assets
Available-for-sale debt securities 1
$ 1,841,845 $ 188 $ 1,841,657 $ —
Derivative financial instruments 2
44,276 — 44,276 —
Loans held for sale 2
2,979 — 2,979 —
Loans, net 3
10,482 — 818 9,664
Other real estate owned 4
7,216 — 7,216 —
Equity securities 5
13,120 13,120 — —
Financial Liabilities
Derivative financial instruments 2
$ 37,362 $ — $ 37,362 $ —
At December 31, 2022
Financial Assets
Available-for-sale debt securities 1
$ 1,871,742 $ 186 $ 1,871,556 $ —
Derivative financial instruments 2
23,142 — 23,142 —
Loans held for sale 2
3,151 — 3,151 —
Loans 3
8,513 — 1,183 7,330
Other real estate owned 4
2,301 — 2,301 —
Equity securities 5
8,220 8,220 — —
Financial Liabilities
Derivative financial instruments 2
$ 23,142 $ — $ 23,142 $ —
1 See “Note 3 – Securities” for further detail of fair value of individual investment categories.
2 Recurring fair value basis determined using observable market data.
3 See “Note 4 – Loans.” Nonrecurring fair value adjustments to collateral-dependent loans reflect full or partial write-downs that are based on current appraised values of the collateral in accordance with ASC Topic 310.
4 Fair value is measured on a nonrecurring basis in accordance with ASC Topic 360.
5 Investment in shares of mutual funds that invest primarily in CRA-qualified debt securities, reported at fair value in Other Assets. Recurring fair value basis is determined using market quotations.
Available-for-sale debt securities : Level 1 securities consist of U.S. Treasury securities. Other securities are reported at fair value utilizing Level 2 inputs. The estimated fair value of a security is determined based on market quotations when available or, if not available, by using quoted market prices for similar securities, pricing models or discounted cash flow analyses, using observable market data where available.
The Company reviews the prices supplied by independent pricing services, as well as their underlying pricing methodologies, for reasonableness and to ensure such prices are aligned with traditional pricing matrices. The fair value of collateralized loan obligations is determined from broker quotes. From time to time, the Company will validate, on a sample basis, prices supplied by the independent pricing service by comparison to prices obtained from other brokers and third-party sources or derived using internal models.
Derivative financial instruments : The Company offers interest rate swaps to certain loan customers to allow them to hedge the risk of rising interest rates on their variable rate loans. The Company originates a variable rate loan and enters into a variable-to-fixed interest rate swap with the customer. The Company also enters into an offsetting swap with a correspondent bank. These back-to-back agreements are intended to offset each other and allow the Company to originate a variable rate loan, while
30
Table of Contents
providing a contract for fixed interest payments for the customer. The fair value of these derivatives is based on a discounted cash flow approach. Due to the observable nature of the inputs used in deriving the fair value of these derivative contracts, the valuation of interest rate swaps is classified as Level 2. Other derivatives are also classified within Level 2. The fair values of these instruments are based upon the estimated amount the Company would receive or pay to terminate the instruments, taking into account current interest rates and, when appropriate, the current creditworthiness of the counterparties.
Loans held for sale : Fair values are based upon estimated values to be received from independent third party purchasers. These loans are intended for sale and the Company believes that the fair value is the best indicator of the resolution of these loans. Fair market value changes occur due to changes in interest rates, the borrower’s credit, the secondary loan market and the market for a borrower’s debt. Interest income is recorded based on the contractual terms of the loan and in accordance with the Company’s policy on loans held for investment. None of the loans were 90 days or more past due or on nonaccrual as of September 30, 2023 and December 31, 2022.
The aggregate fair value and contractual balance of loans held for sale as of September 30, 2023 and December 31, 2022 is as follows:
(In thousands) September 30, 2023 December 31, 2022
Aggregate fair value $ 2,979 $ 3,151
Contractual balance 2,846 3,071
Excess 133 80
Loans : Loans carried at fair value consist of collateral-dependent real estate loans. Fair value is based on recent real estate appraisals and evaluations may use either a single valuation approach or a combination of approaches, such as comparative sales, cost and/or income approach. A significant unobservable input in the income approach is the estimated capitalization rate for a given piece of collateral. At September 30, 2023, capitalization rates utilized to determine fair value of the underlying collateral averaged approximately 6.9 %. Adjustments to comparable sales may be made by an appraiser to reflect local market conditions or other economic factors and may result in changes in the fair value of an asset over time. If such adjustments are made, the fair value of these loans is considered Level 3 in the fair value hierarchy. Collateral-dependent loans measured at fair value totaled $ 11.5 million with a specific reserve of $ 1.0 million at September 30, 2023, compared to $ 10.2 million with a specific reserve of $ 2.9 million at December 31, 2022.
For loans classified as Level 3, changes included loan additions of $ 3.2 million offset by $ 6.3 million in paydowns and charge-offs and for the nine months ended September 30, 2023.
Other real estate owned : When appraisals are used to determine fair value and the appraisals are based on a market approach, the fair value of other real estate owned (“OREO”) is classified as a Level 2 input. When the fair value of OREO is based on appraisals which require significant adjustments to market-based valuation inputs or apply an income approach based on unobservable cash flows, the fair value of OREO is classified as Level 3.
Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincides with the Company’s monthly and/or quarterly valuation process. During the three and nine months ended September 30, 2023, there were no such transfers.
31
Table of Contents
The carrying amount and fair value of the Company’s other financial instruments that were not disclosed previously in the balance sheet and for which carrying amount is not fair value as of September 30, 2023 and December 31, 2022 is as follows:
(In thousands) Carrying Amount Quoted Prices in Active Markets for Identical Assets
(Level 1) Significant Other Observable Inputs
(Level 2) Significant Unobservable Inputs
(Level 3)
September 30, 2023
Financial Assets
Debt securities held-to-maturity 1
$ 691,404 $ — $ 537,218 $ —
Time deposits with other banks 4,357 — 4,241 —
Loans, net 9,851,043 — — 9,591,237
Financial Liabilities
Deposit liabilities 12,107,834 — — 12,106,525
Federal Home Loan Bank (“FHLB”) borrowings 110,000 — — 110,293
Subordinated debt, net 106,136 — 98,110 —
December 31, 2022
Debt securities held-to-maturity 1
$ 747,408 $ — $ 617,741 $ —
Time deposits with other banks 3,236 — 2,989 —
Loans, net 8,022,316 — — 7,845,375
Financial Liabilities
Deposit liabilities 9,981,595 — — 9,976,125
Federal Home Loan Bank (“FHLB”) borrowings 150,000 — — 149,450
Subordinated debt 84,533 — 82,226 —
1 See “Note 3 – Securities” for further detail of recurring fair value basis of individual investment categories.
The short maturity of Seacoast’s assets and liabilities results in having a significant number of financial instruments whose fair value equals or closely approximates carrying value. Such financial instruments are reported in the following balance sheet captions: cash and due from banks, interest bearing deposits with other banks, short-term FHLB borrowings and securities sold under agreements to repurchase.
The following methods and assumptions were used to estimate the fair value of each class of financial instrument for which it is practicable to estimate that value at September 30, 2023 and December 31, 2022:
Held-to-maturity debt securities : These debt securities are reported at fair value utilizing Level 2 inputs. The estimated fair value of a security is determined based on market quotations when available or, if not available, by using quoted market prices for similar securities, pricing models or discounted cash flow analyses, using observable market data where available.
The Company reviews the prices supplied by independent pricing services, as well as their underlying pricing methodologies, for reasonableness and to ensure such prices are aligned with traditional pricing matrices. From time to time, the Company will validate, on a sample basis, prices supplied by the independent pricing service by comparison to prices obtained from other brokers and third-party sources or derived using internal models.
Loans : Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type, such as commercial or mortgage. Each loan category is further segmented into fixed and adjustable-rate interest terms as well as performing and nonperforming categories. The fair value of loans is calculated by discounting scheduled cash flows through the estimated life including prepayment considerations, using estimated market discount rates that reflect the risks inherent in the loan. The fair value approach considers market-driven variables including credit related factors and reflects an “exit price” as defined in ASC Topic 820.
32
Table of Contents
Deposit liabilities : The fair value of demand deposits, savings accounts and money market deposits is the amount payable at the reporting date. The fair value of fixed maturity certificates of deposit is estimated using the rates currently offered for funding of similar remaining maturities.
Note 11 – Business Combinations
Acquisition of Professional Holding Corp.
On January 31, 2023, the Company completed its acquisition of Professional Holding Corp. (“Professional”). Simultaneously, upon completion of the merger of Professional and the Company, Professional Bank was merged with and into Seacoast Bank. Prior to the acquisition, Professional Bank operated nine branches across South Florida. The transaction further expands the Company’s presence in the tri-county South Florida market, which includes Miami-Dade, Broward, and Palm Beach counties, Florida’s largest MSA and the 8 th largest in the nation. The Company acquired 100 % of the outstanding common stock of Professional. Under the terms of the merger agreement, Professional shareholders received 0.8909 shares of Seacoast common stock for each share of Professional common stock held immediately prior to the merger, and Professional option holders received options to purchase Seacoast common stock, with the number of shares underlying each such option and the applicable exercise price adjusted using the same 0.8909 exchange ratio.
(In thousands, except per share data) January 31, 2023
Number of Professional common shares outstanding 14,358
Per share exchange ratio 0.8909
Number of shares of SBCF common stock issued 12,792
Multiplied by common stock price per share at January 31, 2023 $ 32.11
Value of SBCF common stock issued $ 410,738
Cash paid for fractional shares 5
Fair value of Professional options converted 10,304
Total purchase price $ 421,047
The acquisition of Professional was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations . The Company recognized goodwill of $ 251.2 million for this acquisition that is nondeductible for tax purposes. Determining fair values of assets and liabilities, especially the loan portfolio, core deposit intangibles, and deferred taxes, is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. The fair values initially assigned to assets acquired and liabilities assumed are preliminary and could change for up to one year after the closing date of the acquisition as new information and circumstances relative to closing date fair values becomes known.
As part of the acquisition of Professional, options were granted to replace outstanding Professional options. These options were fully vested upon acquisition. The full value of the replacement options, $ 10.3 million, was associated with pre-combination service and was therefore included in the calculation of the total purchase consideration.
33
Table of Contents
Initially Measured Measurement As Adjusted
(In thousands) January 31, 2023 Period Adjustments January 31, 2023
Assets:
Cash and cash equivalents $ 141,680 $ — $ 141,680
Investment securities 167,059 — 167,059
Loans 1,991,713 ( 5,544 ) 1,986,169
Bank premises and equipment 2,478 — 2,478
Core deposit intangibles 48,885 — 48,885
Goodwill 248,091 3,135 251,226
BOLI 55,071 — 55,071
Other Assets 74,232 2,409 76,641
Total Assets $ 2,729,209 $ — $ 2,729,209
Liabilities:
Deposits $ 2,119,341 $ — $ 2,119,341
Subordinated debt 21,141 — 21,141
Other Liabilities 167,680 — 167,680
Total Liabilities $ 2,308,162 $ — $ 2,308,162
The table below presents information with respect to the fair value and unpaid principal balance of acquired loans at the acquisition date.
January 31, 2023
(In thousands) Book Balance Fair Value
Loans:
Construction and land development $ 156,048 $ 151,012
Commercial real estate - owner occupied 293,473 274,068
Commercial real estate - non-owner occupied 752,393 692,746
Residential real estate 509,305 483,611
Commercial and financial 392,396 350,628
Consumer 33,656 32,153
PPP Loans 1,951 1,951
Total acquired loans $ 2,139,222 $ 1,986,169
The table below presents the carrying amount of loans for which, at the date of acquisition, there was evidence of more than insignificant deterioration of credit quality since origination:
(In thousands) January 31, 2023
Book balance of loans at acquisition $ 155,031
Allowance for credit losses at acquisition ( 18,879 )
Non-credit related discount ( 12,361 )
Total PCD loans acquired $ 123,791
The acquisition of Professional resulted in the addition of $ 45.5 million in allowance for credit losses, including the $ 18.9 million identified in the table above for PCD loans, and $ 26.6 million for non-PCD loans recorded through the provision for credit losses at the date of acquisition. Included within the $ 18.9 million initial PCD allowance is $ 5.5 million recorded as a measurement period adjustment during the three months ended June 30, 2023, reflecting information obtained by the Company relating to events or circumstances existing at the acquisition date.
34
Table of Contents
The Company believes the deposits assumed in the acquisition have an intangible value. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.
Acquisition of Apollo Bancshares, Inc.
On October 7, 2022, the Company completed its acquisition of Apollo Bancshares, Inc. (“Apollo”). Simultaneously, upon completion of the merger of Apollo and the Company, Apollo Bank was merged with and into Seacoast Bank. Prior to the acquisition, Apollo Bank operated five branches in Miami-Dade County.
As a result of this acquisition, the Company expects to expand its customer base and leverage operating costs through economies of scale, and positively affect the Company’s operating results.
Under the terms of the merger agreement, Apollo shareholders received 1.006529 shares of Seacoast common stock for each share of Apollo common stock, and the minority interest holders in Apollo Bank received 1.195651 shares of Seacoast common stock for each share of Apollo Bank common stock.
(In thousands, except per share data) October 7, 2022
Number of Apollo common shares outstanding 3,766
Per share exchange ratio 1.0065
Number of shares of SBCF common stock issued 3,791
Number of Apollo Bank minority interest shares outstanding 609
Per share exchange ratio 1.1957
Number of shares of SBCF common stock issued 728
Total number of shares of SBCF common stock issued 4,519
Multiplied by common stock price per share at October 7, 2022 $ 30.83
Value of SBCF common stock issued $ 139,307
Cash paid for fractional shares 5
Fair value of Apollo options and warrants converted 6,530
Total purchase price $ 145,842
The acquisition of Apollo was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations . The Company recognized goodwill of $ 90.5 million for this acquisition that is nondeductible for tax purposes. Determining fair values of assets and liabilities, especially the loan portfolio, core deposit intangibles, and deferred taxes, is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. The fair values initially assigned to assets acquired and liabilities assumed are preliminary and could change for up to one year after the closing date of the acquisition as new information and circumstances relative to closing date fair values becomes known.
As part of the acquisition of Apollo, options and warrants were granted to replace outstanding Apollo awards. These awards were fully vested upon acquisition. The full value of the replacement awards, $ 6.5 million, was associated with pre-combination service and was therefore included in the calculation of the total purchase consideration.
35
Table of Contents
Initially Measured Measurement As Adjusted
(In thousands) October 7, 2022 Period Adjustments October 7, 2022
Assets:
Cash and cash equivalents $ 41,001 $ — $ 41,001
Investment securities 203,596 — 203,596
Loans 666,522 — 666,522
Bank premises and equipment 7,809 — 7,809
Core deposit intangibles 28,699 — 28,699
Goodwill 90,237 251 90,488
Other Assets 52,724 ( 251 ) 52,473
Total Assets $ 1,090,588 $ — $ 1,090,588
Liabilities:
Deposits $ 854,774 $ — $ 854,774
Other Liabilities 89,972 — 89,972
Total Liabilities $ 944,746 $ — $ 944,746
The table below presents information with respect to the fair value and unpaid principal balance of acquired loans at the acquisition date.
October 7, 2022
(In thousands) Book Balance Fair Value
Loans:
Construction and land development $ 74,126 $ 70,654
Commercial real estate - owner occupied 131,093 121,600
Commercial real estate - non-owner occupied 374,673 340,561
Residential real estate 76,254 75,957
Commercial and financial 50,125 46,695
Consumer 11,307 11,055
Total acquired loans $ 717,578 $ 666,522
The table below presents the carrying amount of loans for which, at the date of acquisition, there was evidence of more than insignificant deterioration of credit quality since origination:
(In thousands) October 7, 2022
Book balance of loans at acquisition $ 107,744
Allowance for credit losses at acquisition ( 2,658 )
Non-credit related discount ( 14,191 )
Total PCD loans acquired $ 90,895
The acquisition of Apollo resulted in the addition of $ 7.8 million in allowance for credit losses, including the $ 2.7 million identified in the table above for PCD loans, and $ 5.1 million for non-PCD loans recorded through the provision for credit losses at the date of acquisition.
The Company believes the deposits assumed in the acquisition have an intangible value. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.
36
Table of Contents
Acquisition of Drummond Banking Company.
On October 7, 2022, the Company completed its acquisition of Drummond Banking Company (“Drummond”). Simultaneously, upon completion of the merger of Drummond and the Company, Drummond’s wholly owned subsidiary bank, Drummond Community Bank, was merged with and into Seacoast Bank. Prior to the acquisition, Drummond Community Bank operated 18 branches across North Florida.
As a result of this acquisition, the Company expects to expand its customer base and leverage operating cost through economies of scale, and positively affect the Company’s operating results. The Company acquired 100 % of the outstanding common stock of Drummond. Under the terms of the merger agreement, each share of Drummond common stock was converted into the right to receive 51.9561 shares of Seacoast common stock.
(In thousands, except per share data) October 7, 2022
Number of Drummond common shares outstanding 99
Per share exchange ratio 51.9561
Number of shares of SBCF common stock issued 5,136
Multiplied by common stock price per share at October 7, 2022 $ 30.83
Total purchase price $ 158,332
The acquisition of Drummond was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations . The Company recognized goodwill of $ 103.6 million for this acquisition that is nondeductible for tax purposes. Determining fair values of assets and liabilities, especially the loan portfolio, core deposit intangibles, and deferred taxes, is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. The fair values initially assigned to assets acquired and liabilities assumed are preliminary and could change for up to one year after the closing date of the acquisition as new information and circumstances relative to closing date fair values becomes known.
Initially Measured Measurement As Adjusted
(In thousands) October 7, 2022 Period Adjustments October 7, 2022
Assets:
Cash and cash equivalents $ 31,805 $ — $ 31,805
Investment securities 327,852 — 327,852
Loans 544,694 — 544,694
Bank premises and equipment 29,370 — 29,370
Core deposit and other intangibles 32,983 — 32,983
Goodwill 103,476 173 103,649
Other Assets 49,812 ( 173 ) 49,639
Total Assets $ 1,119,992 $ — $ 1,119,992
Liabilities:
Deposits $ 881,281 $ — $ 881,281
Other Liabilities 80,379 — 80,379
Total Liabilities $ 961,660 $ — $ 961,660
37
Table of Contents
The table below presents information with respect to the fair value and unpaid principal balance of acquired loans at the acquisition date.
October 7, 2022
(In thousands) Book Balance Fair Value
Loans:
Construction and land development $ 155,041 $ 140,401
Commercial real estate - owner occupied 112,768 106,152
Commercial real estate - non-owner occupied 26,520 24,744
Residential real estate 85,767 78,663
Commercial and financial 88,026 82,067
Consumer 118,880 112,667
Total acquired loans $ 587,002 $ 544,694
The table below presents the carrying amount of loans for which, at the date of acquisition, there was evidence of more than insignificant deterioration of credit quality since origination:
(In thousands) October 7, 2022
Book balance of loans at acquisition $ 58,878
Allowance for credit losses at acquisition ( 2,566 )
Non-credit related discount ( 4,607 )
Total PCD loans acquired $ 51,705
The acquisition of Drummond resulted in the addition of $ 12.5 million in allowance for credit losses, including the $ 2.6 million identified in the table above for PCD loans, and $ 9.9 million for non-PCD loans recorded through the provision for credit losses at the date of acquisition.
The Company believes the deposits assumed in the acquisition have an intangible value. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.
Acquisition of Business Bank of Florida, Corp.
On January 3, 2022, the Company completed its acquisition of Business Bank of Florida, Corp., (“BBFC”). Simultaneously, upon completion of the merger of BBFC and the Company, BBFC’s wholly owned subsidiary bank, Florida Business Bank, was merged with and into Seacoast Bank. Prior to the acquisition, Florida Business Bank operated one branch in Melbourne, Florida.
As a result of this acquisition, the Company expects to expand its customer base and leverage operating cost through economies of scale, and positively affect the Company’s operating results.
The Company acquired 100 % of the outstanding common stock of BBFC. Under the terms of the merger agreement, each share of BBFC common stock was converted into the right to receive 0.7997 of a share of Seacoast common stock.
(In thousands, except per share data) January 3, 2022
Number of BBFC common shares outstanding 1,112
Per share exchange ratio 0.7997
Number of shares of SBCF common stock issued 889
Multiplied by common stock price per share on January 3, 2022 $ 35.39
Value of SBCF common stock issued $ 31,480
Fair value of BBFC options converted 497
Total purchase price $ 31,977
38
Table of Contents
The acquisition of BBFC was accounted for under the acquisition method in accordance with ASC Topic 805, Business Combinations . The Company recognized goodwill of $ 8.0 million for this acquisition that is nondeductible for tax purposes. Determining fair values of assets and liabilities, especially the loan portfolio, core deposit intangibles, and deferred taxes, is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values.
As part of the BBFC acquisition, options were granted to replace outstanding BBFC options. These options were fully vested upon acquisition. The full value of the replacement options, $ 0.5 million, was associated with pre-combination service and was therefore included in the calculation of the total purchase consideration.
(In thousands) Measured
January 3, 2022
Assets:
Cash $ 38,332
Investment securities 26,011
Loans 121,774
Bank premises and equipment 2,102
Core deposit intangibles 2,621
Goodwill 7,962
Total assets $ 198,802
Liabilities:
Deposits 166,326
Other liabilities 499
Total liabilities $ 166,825
The table below presents information with respect to the fair value and unpaid principal balance of acquired loans at the acquisition date.
January 3, 2022
(In thousands) Book Balance Fair Value
Loans:
Construction and land development $ 8,677 $ 8,414
Commercial real estate - owner occupied 45,403 44,564
Commercial real estate - non-owner occupied 53,065 52,034
Residential real estate 5,377 5,421
Commercial and financial 11,335 11,280
Consumer 59 61
Total acquired loans $ 123,916 $ 121,774
The table below presents the carrying amount of loans for which, at the date of acquisition, there was evidence of more than insignificant deterioration of credit quality since origination:
(In thousands) (In thousands)
Book balance of loans at acquisition $ 714
Allowance for credit losses at acquisition ( 15 )
Non-credit related discount ( 48 )
Total PCD loans acquired $ 651
The acquisition of BBFC resulted in the addition of $ 1.8 million in allowance for credit losses, including the $ 15 thousand identified in the table above for PCD loans, and $ 1.8 million for non-PCD loans recorded through the provision for credit losses at the date of acquisition.
The Company believes the deposits assumed in the acquisition have an intangible value. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.
39
Table of Contents
Acquisition of Sabal Palm Bancorp, Inc.
On January 3, 2022, the Company completed its acquisition of Sabal Palm Bancorp, Inc. (“Sabal Palm”). Simultaneously, upon completion of the merger of Sabal Palm and the Company, Sabal Palm’s wholly owned subsidiary bank, Sabal Palm Bank, was merged with and into Seacoast Bank. Prior to the acquisition, Sabal Palm Bank operated three branches in the Sarasota area.
As a result of this acquisition, the Company expects to expand its customer base and leverage operating cost through economies of scale, and positively affect the Company’s operating results.
The Company acquired 100 % of the outstanding common stock of Sabal Palm. Under the terms of the merger agreement, each share of Sabal Palm common stock was converted into the right to receive 0.2203 of a share of Seacoast common stock.
(In thousands, except per share data) January 3, 2022
Number of Sabal Palm common shares outstanding 7,536
Per share exchange ratio 0.2203
Number of shares of SBCF common stock issued 1,660
Multiplied by common stock price per share on January 3, 2022 $ 35.39
Value of SBCF common stock issued $ 58,762
Fair value of Sabal Palm options converted 3,336
Total purchase price $ 62,098
The acquisition of Sabal Palm was accounted for under the acquisition method in accordance with ASC Topic 805, Business Combinations . The Company recognized goodwill of $ 26.5 million for this acquisition that is nondeductible for tax purposes. Determining fair values of assets and liabilities, especially the loan portfolio, core deposit intangibles, and deferred taxes, is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values.
As part of the Sabal Palm acquisition, options were granted to replace outstanding Sabal Palm options. These options were fully vested upon acquisition. The full value of the replacement options, $ 3.3 million, was associated with pre-combination service and was therefore included in the calculation of the total purchase consideration.
(In thousands) Measured
January 3, 2022
Assets:
Cash $ 170,609
Time deposits with other banks 6,473
Loans 246,152
Bank premises and equipment 1,745
Core deposit intangibles 5,587
Goodwill 26,489
Other assets 5,189
Total assets $ 462,244
Liabilities:
Deposits 395,952
Other liabilities 4,194
Total liabilities $ 400,146
40
Table of Contents
The table below presents information with respect to the fair value and unpaid principal balance of acquired loans at the acquisition date.
January 3, 2022
(In thousands) Book Balance Fair Value
Loans:
Construction and land development $ 9,256 $ 9,009
Commercial real estate - owner occupied 57,690 56,591
Commercial real estate - non-owner occupied 89,153 87,280
Residential real estate 71,469 72,227
Commercial and financial 21,109 20,813
Consumer 233 232
Total acquired loans $ 248,910 $ 246,152
The table below presents the carrying amount of loans for which, at the date of acquisition, there was evidence of more than insignificant deterioration of credit quality since origination:
(In thousands) January 3, 2022
Book balance of loans at acquisition $ 3,703
Allowance for credit losses at acquisition ( 37 )
Non-credit related discount ( 663 )
Total PCD loans acquired $ 3,003
The acquisition of Sabal Palm resulted in the addition of $ 3.4 million in allowance for credit losses, including the $ 37 thousand identified in the table above for PCD loans, and $ 3.4 million for non-PCD loans recorded through the provision for credit losses at the date of acquisition.
The Company believes the deposits assumed in the acquisition have an intangible value. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.
Acquisition Costs
There were no acquisition costs included in the Company's income statement for the three months ended September 30, 2023, and $ 33.2 million for the nine months ended September 30, 2023. Acquisition costs included in the Company’s income statement for the three and nine months ended September 30, 2022 were $ 2.1 million and $ 11.8 million, respectively.
Pro-Forma Information
Pro-forma data as of September 30, 2023 and 2022 present information as if the acquisition of Professional occurred at the beginning of 2022. The pro-forma information is presented for illustrative purposes only and is not necessarily indicative of the results of operations that would have occurred if the transactions had been effected on the assumed dates.
Three Months Ended Nine Months Ended
September 30, September 30,
(In thousands, except per share data) 2023 2022 2023 2022
Net interest income $ 119,306 $ 121,341 $ 388,189 $ 339,213
Net income available to common shareholders 31,414 46,076 99,905 89,728
EPS - basic 0.37 0.62 1.18 1.21
EPS - diluted 0.37 0.62 1.17 1.20
41
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.