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) 2024 2023 2024 2023
Interest and fees on loans $ 150,980 $ 149,871 $ 445,367 $ 433,304
Interest and dividends on securities 25,997 21,498 72,612 61,842
Interest on interest bearing deposits and other investments 7,138 8,477 21,650 16,974
Total Interest Income 184,115 179,846 539,629 512,120
Interest on deposits 51,963 38,396 150,816 81,612
Interest on time certificates 19,002 16,461 54,051 36,490
Interest on borrowed money 6,485 5,683 18,595 16,597
Total Interest Expense 77,450 60,540 223,462 134,699
Net Interest Income 106,665 119,306 316,167 377,421
Provision for credit losses 6,273 2,694 12,559 33,528
Net Interest Income after Provision for Credit Losses 100,392 116,612 303,608 343,893
Noninterest income:
Service charges on deposit accounts 5,412 4,648 15,714 13,450
Interchange income 1,911 1,684 5,739 11,444
Wealth management income 3,843 3,138 11,149 9,519
Mortgage banking fees 485 410 1,448 1,412
Insurance agency income 1,399 1,183 4,045 3,444
SBA gains 391 613 1,824 1,184
BOLI income 2,578 2,197 7,438 6,181
Other 7,473 4,307 18,631 15,636
23,492 18,180 65,988 62,270
Securities gains (losses), net 187 ( 387 ) 372 ( 456 )
Total Noninterest Income 23,679 17,793 66,360 61,814
Noninterest expense:
Salaries and wages 40,697 46,431 119,938 139,202
Employee benefits 6,955 7,206 21,705 23,240
Outsourced data processing costs 8,003 8,714 28,331 43,489
Occupancy 7,096 7,758 22,313 24,360
Furniture and equipment 2,060 2,052 6,027 6,664
Marketing 2,729 1,876 8,650 6,161
Legal and professional fees 2,708 2,679 6,841 14,220
FDIC assessments 1,882 2,258 6,171 5,817
Amortization of intangibles 6,002 7,457 18,297 21,838
Other real estate owned expense and net loss on sale 491 274 356 412
Provision for credit losses on unfunded commitments 250 — 751 1,239
Other 5,945 7,210 18,346 22,613
Total Noninterest Expense 84,818 93,915 257,726 309,255
Income Before Income Taxes 39,253 40,490 112,242 96,452
3
Table of Contents
Provision for income taxes 8,602 9,076 25,341 21,962
Net Income $ 30,651 $ 31,414 $ 86,901 $ 74,490
Net income per share of common stock
Diluted $ 0.36 $ 0.37 $ 1.02 $ 0.89
Basic 0.36 0.37 1.03 0.89
Average common shares outstanding
Diluted 85,069 85,666 84,915 83,993
Basic 84,434 85,142 84,319 83,457
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,
2024 2023 2024 2023
Net Income $ 30,651 $ 31,414 $ 86,901 $ 74,490
Other comprehensive income (loss):
Unrealized gains (losses) on available-for-sale securities, net of tax expense of $ 14.4 million and $ 10.6 million for the three and nine months ended September 30, 2024, respectively, and net of tax benefit of $ 8.1 million and $ 9.3 million for the three and nine months ended September 30, 2023, respectively
44,972 ( 26,065 ) 33,477 ( 29,764 )
Amortization of unrealized losses on securities transferred to held-to-maturity, net of tax benefit of $ 3 thousand and $ 11 thousand for the three and nine months ended September 30, 2024, respectively, and net of tax benefit of $ 3 thousand and $ 10 thousand for the three and nine months ended September 30, 2023, respectively
( 11 ) ( 11 ) ( 31 ) ( 32 )
Reclassification adjustment for losses (gains) included in net income, net of tax benefit of $ 68 thousand and $ 1.0 million for the three and nine months ended September 30, 2024, respectively, and net of tax expense of $ 1 thousand for the nine months ended September 30, 2023
201 — 3,006 ( 4 )
Unrealized (losses) gains on derivatives designated as fair value hedges, net of reclassifications to income, net of tax benefit of $ 0.8 million and $ 0.6 million for the three and nine months ended September 30, 2024, respectively, and net of tax expense of $ 0.2 million and $ 1.8 million for the three and nine months ended September 30, 2023, respectively
( 2,322 ) 504 ( 1,744 ) 5,236
Unrealized gains 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
— 125 — 326
Total other comprehensive income (loss) $ 42,840 $ ( 25,447 ) $ 34,708 $ ( 24,238 )
Comprehensive Income $ 73,491 $ 5,967 $ 121,609 $ 50,252
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) 2024 2023
Assets
Cash and due from banks $ 182,743 $ 167,511
Interest bearing deposits with other banks 454,315 279,671
Total cash and cash equivalents 637,058 447,182
Time deposits with other banks 5,207 5,857
Debt securities:
Securities available-for-sale (at fair value) 2,160,055 1,836,020
Securities held-to-maturity (fair value $ 538.5 million at September 30, 2024 and $ 558.4 million at December 31, 2023)
646,050 680,313
Total debt securities 2,806,105 2,516,333
Loans held for sale 11,039 4,391
Loans 10,205,281 10,062,940
Allowance for credit losses ( 140,469 ) ( 148,931 )
Loans, net of allowance for credit losses 10,064,812 9,914,009
Bank premises and equipment, net 108,776 113,304
Other real estate owned 6,421 7,560
Goodwill 732,417 732,417
Other intangible assets, net 77,431 95,645
Bank owned life insurance 306,379 298,974
Net deferred tax assets 94,820 113,232
Other assets 317,906 331,345
Total Assets $ 15,168,371 $ 14,580,249
Liabilities
Deposits $ 12,243,585 $ 11,776,935
Securities sold under agreements to repurchase 210,176 374,573
Federal Home Loan Bank (“FHLB”) borrowings
245,000 50,000
Long-term debt, net 106,800 106,302
Other liabilities 168,960 164,353
Total Liabilities 12,974,521 12,472,163
Shareholders’ Equity
Common stock, par value $ 0.10 per share, authorized 120,000,000 shares, issued 86,142,157 and outstanding 85,441,001 at September 30, 2024, and authorized 120,000,000 , issued 85,480,183 and outstanding 84,861,498 shares at December 31, 2023
8,614 8,486
Additional paid-in capital 1,821,050 1,808,883
Retained earnings 508,036 467,305
Treasury stock ( 18,680 ) ( 16,710 )
2,319,020 2,267,964
Accumulated other comprehensive loss, net ( 125,170 ) ( 159,878 )
Total Shareholders’ Equity
2,193,850 2,108,086
Total Liabilities and Shareholders’ Equity
$ 15,168,371 $ 14,580,249
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) 2024 2023
Cash Flows from Operating Activities
Net income $ 86,901 $ 74,490
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation 6,381 6,090
Accretion of discounts on securities, net ( 2,371 ) ( 798 )
Amortization of operating lease right-of-use assets 6,148 5,993
Other amortization and accretion, net ( 14,678 ) ( 14,952 )
Stock based compensation 10,233 10,290
Origination of loans designated for sale ( 82,146 ) ( 82,695 )
Sale of loans designated for sale 79,187 86,221
Provision for credit losses 12,559 33,528
Deferred income taxes 7,321 ( 3,348 )
(Gains) losses on securities ( 372 ) 456
Gains on sale of loans ( 4,251 ) ( 2,993 )
Losses (gains) on sale and write-downs of other real estate owned 134 ( 37 )
Losses on disposition of fixed assets and write-downs upon transfer of bank premises to other real estate owned 284 1,755
Changes in operating assets and liabilities, net of effects from acquired companies:
Net decrease in other assets 24,973 5,046
Net increase in other liabilities 4,606 1,684
Net cash provided by operating activities $ 134,909 $ 120,730
Cash Flows from Investing Activities
Maturities and repayments of debt securities available-for-sale 269,277 153,866
Maturities and repayments of debt securities held-to-maturity 34,361 58,357
Proceeds from sale of debt securities available-for-sale 104,425 30,490
Purchases of debt securities available-for-sale ( 651,360 ) ( 28,095 )
Maturities and redemptions of time deposits with other banks 4,132 1,492
Purchases of time deposits with other banks ( 3,482 ) ( 2,613 )
Net new loans and principal repayments ( 158,095 ) 159,298
Proceeds from the sale of loans held for investment 10,905 —
Proceeds from sale of other real estate owned 2,841 577
Proceeds from sale of FHLB and Federal Reserve Bank Stock 11,310 73,473
Purchase of FHLB and Federal Reserve Bank Stock ( 20,743 ) ( 90,896 )
Proceeds from sale of Visa Class B shares 4,104 —
Net cash from bank acquisitions — 141,674
Additions to bank premises and equipment ( 3,884 ) ( 9,665 )
Net cash (used in) provided by investing activities $ ( 396,209 ) $ 487,958
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) 2024 2023
Cash Flows from Financing Activities
Net increase in deposits $ 466,651 $ 6,898
Net (decrease) increase in repurchase agreements ( 164,397 ) 104,421
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 ( 160,000 ) ( 75,000 )
Proceeds from FHLB borrowings with original maturities of more than three months 355,000 110,000
Stock based employee benefit plans 972 4,316
Repurchase of common stock ( 880 ) ( 45 )
Dividends paid ( 46,170 ) ( 45,236 )
Net cash provided by (used in) financing activities $ 451,176 $ ( 114,646 )
Net increase in cash and cash equivalents 189,876 494,042
Cash and cash equivalents at beginning of period 447,182 201,940
Cash and cash equivalents at end of period $ 637,058 $ 695,982
Supplemental disclosure of cash flow information:
Cash paid for interest $ 219,201 $ 124,927
Cash paid (refunded) for taxes, net 10,888 ( 7,920 )
Recognition of operating lease right-of-use assets, other than through bank acquisitions, net of terminations — 2,068
Recognition of operating lease liabilities, other than through bank acquisitions, net of terminations — 2,080
Supplemental disclosure of non-cash investing activities:
Transfers from loans to other real estate owned 953 —
Transfers from bank premises to other real estate owned 883 5,455
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, 2024
85,299 $ 8,530 $ 1,815,800 $ 492,805 $ ( 18,744 ) $ ( 168,010 ) $ 2,130,381
Comprehensive income — — — 30,651 — 42,840 73,491
Stock based compensation expense — — 4,128 — — — 4,128
Common stock transactions related to stock based employee benefit plans 142 84 1,122 — 64 — 1,270
Dividends on common stock ($ 0.18 per share)
— — — ( 15,420 ) — — ( 15,420 )
Three months ended September 30, 2024 142 84 5,250 15,231 64 42,840 63,469
Balance at September 30, 2024
85,441 $ 8,614 $ 1,821,050 $ 508,036 $ ( 18,680 ) $ ( 125,170 ) $ 2,193,850
Common Stock Paid-in
Capital Retained
Earnings Treasury
Stock Accumulated
Other
Comprehensive
Income (Loss)
(In thousands) Shares Amount Total
Balance at December 31, 2023
84,861 $ 8,486 $ 1,808,883 $ 467,305 $ ( 16,710 ) $ ( 159,878 ) $ 2,108,086
Comprehensive income — — — 86,901 — 34,708 121,609
Stock based compensation expense — — 10,233 — — — 10,233
Common stock transactions related to stock based employee benefit plans 620 128 1,934 — ( 1,090 ) — 972
Repurchase of common stock ( 40 ) — — — ( 880 ) — ( 880 )
Dividends on common stock ($ 0.54 per share)
— — — ( 46,170 ) — — ( 46,170 )
Nine months ended September 30, 2024 580 128 12,167 40,731 ( 1,970 ) 34,708 85,764
Balance at September 30, 2024
85,441 $ 8,614 $ 1,821,050 $ 508,036 $ ( 18,680 ) $ ( 125,170 ) $ 2,193,850
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
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, 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
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, 2024, are not necessarily indicative of the results that may be expected for the year ending December 31, 2024, 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, 2023.
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, and other fair value measurements.
Issued Accounting Standards
In November 2023, the FASB issued ASU 2023-07, “Improvements to Reportable Segment Disclosures.” ASU 2023-07 requires disclosure of significant segment expenses and other segment items on an interim and annual basis. The standard is effective for fiscal years beginning after December 15, 2023 and for interim periods beginning after December 15, 2024. The Company is evaluating the impact of the changes to its existing disclosures.
In December 2023, the FASB issued ASU 2023-09, “Improvements to Income Tax Disclosures.” ASU 2023-09 requires disclosure of specific categories in the income tax rate reconciliation and requires additional information for reconciling items that meet a quantitative threshold. The standard requires an annual disclosure of income taxes paid, net of refunds received, disaggregated by federal, state and foreign taxes and to disaggregate the information by jurisdiction based on a quantitative threshold. The standard is effective for fiscal years beginning after December 15, 2024 and early adoption is permitted. The Company does not expect the adoption of the standard to have a material impact on its disclosures.
In November 2024, the FASB issued ASU 2024-03, “Expense Disaggregation Disclosures.” ASU 2024-03 requires disclosure to disaggregate prescribed expenses within relevant income statement captions. The standard is effective for fiscal years beginning after December 15, 2026 and for interim periods after December 15, 2027. Early adoption is permitted. The Company is evaluating the impact of the changes to its existing disclosures.
11
Table of Contents
Note 2 – Earnings per Share
Basic earnings per common share are computed by dividing net income available to common shareholders by the weighted-average number of shares of common stock outstanding during the period. Diluted earnings per share are based on the weighted-average number of common shares outstanding during each period, plus common share equivalents, calculated for share-based awards outstanding using the treasury stock method.
For the three and nine months ended September 30, 2024, options to purchase shares of the Company’s common stock totaling 327,006 and 328,045 , respectively, were anti-dilutive. 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.
Three Months Ended September 30, Nine Months Ended September 30,
(Dollars in thousands, except per share data) 2024 2023 2024 2023
Basic earnings per share
Net income $ 30,651 $ 31,414 $ 86,901 $ 74,490
Average common shares outstanding 84,434 85,142 84,319 83,457
Net income per share $ 0.36 $ 0.37 $ 1.03 $ 0.89
Diluted earnings per share
Net income $ 30,651 $ 31,414 $ 86,901 $ 74,490
Average common shares outstanding 84,434 85,142 84,319 83,457
Add: Dilutive effect of employee restricted stock and stock options 635 524 596 536
Average diluted shares outstanding 85,069 85,666 84,915 83,993
Net income per share $ 0.36 $ 0.37 $ 1.02 $ 0.89
12
Table of Contents
Note 3 – Securities
The amortized cost, gross unrealized gains and losses and fair value of securities available-for-sale (“AFS”) and held-to-maturity (“HTM”) at September 30, 2024 and December 31, 2023 are summarized as follows:
September 30, 2024
(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 $ 30,542 $ 375 $ ( 335 ) $ 30,582
Residential mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 1,558,076 8,560 ( 158,627 ) 1,408,009
Commercial mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 299,975 3,860 ( 11,586 ) 292,249
Private mortgage-backed securities and collateralized mortgage obligations 136,038 288 ( 7,028 ) 129,298
Collateralized loan obligations 286,042 648 ( 158 ) 286,532
Obligations of state and political subdivisions 7,137 9 ( 1,216 ) 5,930
Other debt securities 7,389 66 — 7,455
Totals $ 2,325,199 $ 13,806 $ ( 178,950 ) $ 2,160,055
Held-to-Maturity Debt Securities
Residential mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities $ 557,119 $ — $ ( 99,722 ) $ 457,397
Commercial mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 88,931 — ( 7,843 ) 81,088
Totals $ 646,050 $ — $ ( 107,565 ) $ 538,485
December 31, 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 $ 37,718 $ 205 $ ( 478 ) $ 37,445
Residential mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 1,152,753 780 ( 184,152 ) 969,381
Commercial mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 385,013 2,824 ( 19,565 ) 368,272
Private mortgage-backed securities and collateralized mortgage obligations 135,878 36 ( 10,911 ) 125,003
Collateralized loan obligations 300,855 11 ( 1,411 ) 299,455
Obligations of state and political subdivisions 10,486 — ( 1,096 ) 9,390
Other debt securities 26,599 576 ( 101 ) 27,074
Totals $ 2,049,302 $ 4,432 $ ( 217,714 ) $ 1,836,020
Held-to-Maturity Debt Securities
Residential mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities $ 590,676 $ — $ ( 111,746 ) $ 478,930
Commercial mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 89,637 — ( 10,208 ) 79,429
Totals $ 680,313 $ — $ ( 121,954 ) $ 558,359
During the three months ended September 30, 2024, debt securities with a fair value of $ 17.6 million were sold, with gross losses of $ 0.3 million. There were no sales of debt securities during the three months ended September 30, 2023. During the
13
Table of Contents
nine months ended September 30, 2024, debt securities with a fair value of $ 104.4 million were sold, with gross losses of $ 4.0 million. During the nine months ended September 30, 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 nine months ended September 30, 2023, with gross gains of $ 24 thousand and gross losses of $ 19 thousand. Included in “Securities gains (losses), net” are increases of $ 0.5 million and $ 0.3 million, respectively, for the three and nine months ended September 30, 2024, and decreases of $ 0.4 million and $ 0.5 million, respectively, for the three and nine months ended September 30, 2023 in the value of investments in mutual funds that invest in Community Reinvestment Act (“CRA”)-qualified debt securities.
At September 30, 2024, debt securities with a fair value of $ 1.5 billion were pledged primarily as collateral for public deposits and secured borrowings.
The amortized cost and fair value of securities HTM and AFS as of September 30, 2024, 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.
Held-to-Maturity Available-for-Sale
(In thousands) Amortized
Cost Fair
Value Amortized
Cost Fair
Value
Due in less than one year $ — $ — $ 999 $ 999
Due after one year through five years — — 6,163 6,187
Due after five years through ten years — — 8,373 8,413
Due after ten years — — 22,144 20,913
— — 37,679 36,512
Residential mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 557,119 457,397 1,558,076 1,408,009
Commercial mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 88,931 81,088 299,975 292,249
Private mortgage-backed securities and collateralized mortgage obligations — — 136,038 129,298
Collateralized loan obligations — — 286,042 286,532
Other debt securities — — 7,389 7,455
Totals $ 646,050 $ 538,485 $ 2,325,199 $ 2,160,055
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 AFS debt securities with unrealized losses for which no allowance for credit losses has been recorded.
14
Table of Contents
September 30, 2024
Less Than 12 Months 12 Months or Longer Total 1
(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 $ 372 $ ( 1 ) $ 20,513 $ ( 334 ) $ 20,885 $ ( 335 )
Residential mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 103,020 ( 449 ) 828,586 ( 158,178 ) 931,606 ( 158,627 )
Commercial mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities — — 198,386 ( 11,586 ) 198,386 ( 11,586 )
Private mortgage-backed securities and collateralized mortgage obligations — — 106,748 ( 7,028 ) 106,748 ( 7,028 )
Collateralized loan obligations 53,893 ( 139 ) 7,723 ( 19 ) 61,616 ( 158 )
Obligations of state and political subdivisions — — 5,588 ( 1,216 ) 5,588 ( 1,216 )
Totals $ 157,285 $ ( 589 ) $ 1,167,544 $ ( 178,361 ) $ 1,324,829 $ ( 178,950 )
1 Comprised of 350 individual securities.
December 31, 2023
Less Than 12 Months 12 Months or Longer Total 1
(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 $ 24,933 $ ( 143 ) $ 3,594 $ ( 335 ) $ 28,527 $ ( 478 )
Residential mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 91,867 ( 9,320 ) 826,324 ( 174,832 ) 918,191 ( 184,152 )
Commercial mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities 24,251 ( 1,270 ) 262,666 ( 18,295 ) 286,917 ( 19,565 )
Private mortgage-backed securities and collateralized mortgage obligations 3,945 ( 69 ) 119,475 ( 10,842 ) 123,420 ( 10,911 )
Collateralized loan obligations 60,087 ( 223 ) 232,545 ( 1,188 ) 292,632 ( 1,411 )
Obligations of state and political subdivisions 326 ( 2 ) 9,064 ( 1,094 ) 9,390 ( 1,096 )
Other debt securities 10,579 ( 101 ) — — 10,579 ( 101 )
Totals $ 215,988 $ ( 11,128 ) $ 1,453,668 $ ( 206,586 ) $ 1,669,656 $ ( 217,714 )
1 Comprised of 504 individual securities.
At September 30, 2024, the Company had unrealized losses of $ 0.3 million on U.S. Treasury securities and obligations of U.S. government agencies having a fair value of $ 20.9 million. These securities are either explicitly or implicitly guaranteed by the full faith and credit of the U.S. government. The Company does not expect individual securities issued by the U.S. Treasury, a U.S. agency, or a sponsored U.S. agency to incur future losses of principal. 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, 2024, no allowance for credit losses has been recorded.
At September 30, 2024, the Company had unrealized losses of $ 170.2 million on commercial and residential mortgage-backed securities and collateralized mortgage obligations issued by government-sponsored entities having a fair value of $ 1.1 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
15
Table of Contents
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, 2024, no allowance for credit losses has been recorded.
At September 30, 2024, the Company had $ 7.0 million of unrealized losses on private label residential and commercial mortgage-backed securities and collateralized mortgage obligations having a fair value of $ 106.7 million. The securities have weighted average credit support of 22 %. Based on the evaluation of available information relevant to collectibility, 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, 2024, no allowance for credit losses has been recorded.
At September 30, 2024, the Company had $ 0.2 million of unrealized losses in floating rate collateralized loan obligations (“CLOs”) having a fair value of $ 61.6 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, 2024, all positions held by the Company are in AAA and AA tranches, with weighted average credit support of 38 % and 30 %, 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 evaluation of available information relevant to collectibility, 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, 2024, no allowance for credit losses has been recorded.
At September 30, 2024, the Company had $ 1.2 million of unrealized losses on municipal securities having a fair value of $ 5.6 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 evaluation of available information relevant to collectibility, 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, 2024, no allowance for credit losses has been recorded.
All 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. 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 a default were to occur. As a result, as of September 30, 2024, no allowance for credit losses has been recorded. The Company has the intent and ability to hold these securities until maturity.
Included in Other Assets at September 30, 2024 and December 31, 2023 is $ 77.2 million and $ 67.7 million, respectively, of FHLB and Federal Reserve Bank (“FRB”) 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 AFS and HTM debt securities of $ 8.4 million and $ 1.1 million, respectively, at September 30, 2024, and $ 7.9 million and $ 1.1 million, respectively, at December 31, 2023, is included in Other Assets. Also included in Other Assets are investments in CRA-qualified mutual funds carried at fair value of $ 13.9 million and $ 13.6 million at September 30, 2024 and December 31, 2023, respectively.
At December 31, 2023, the Company held 11,330 shares of Visa Class B stock. During the nine months ended September 30, 2024, the Company sold all of its Visa Class B stock, receiving net proceeds of $ 4.1 million. The ownership of Visa stock was related to prior ownership in Visa’s network while Visa operated as a cooperative, and was 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, multi-family, 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 or refinancing 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.
16
Table of Contents
• Commercial real estate - non-owner occupied: Loans are extended to commercial customers for the purpose of acquiring or refinancing 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 third parties or from the sale 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.
The following tables present net loan balances by segment for portfolio loans, purchased credit deteriorated loans (“PCD”) and loans purchased which are not considered credit deteriorated (“Non-PCD”) as of:
September 30, 2024
(In thousands) Portfolio Loans Acquired Non-PCD Loans PCD Loans Total
Construction and land development $ 495,458 $ 99,756 $ 539 $ 595,753
Commercial real estate - owner occupied 1,150,809 493,986 32,019 1,676,814
Commercial real estate - non-owner occupied 2,228,137 1,214,092 130,847 3,573,076
Residential real estate 1,811,941 734,399 18,563 2,564,903
Commercial and financial 1,332,939 213,109 29,180 1,575,228
Consumer 158,902 60,293 312 219,507
Totals $ 7,178,186 $ 2,815,635 $ 211,460 $ 10,205,281
December 31, 2023
(In thousands) Portfolio Loans Acquired Non-PCD Loans PCD Loans Total
Construction and land development $ 519,426 $ 247,654 $ 542 $ 767,622
Commercial real estate - owner occupied 1,079,633 552,627 38,021 1,670,281
Commercial real estate - non-owner occupied 1,844,588 1,323,222 152,080 3,319,890
Residential real estate 1,714,748 710,129 20,815 2,445,692
Commercial and financial 1,237,090 318,683 52,115 1,607,888
Consumer 175,969 74,854 744 251,567
Totals $ 6,571,454 $ 3,227,169 $ 264,317 $ 10,062,940
The amortized cost basis of loans included net deferred costs of $ 44.9 million at September 30, 2024 and $ 43.1 million at December 31, 2023. At September 30, 2024, the remaining fair value adjustments on acquired loans were $ 141.8 million, or 4.5 % of the outstanding acquired loan balances, compared to $ 174.0 million, or 4.8 % of the acquired loan balances at December 31, 2023. The discount is accreted into interest income over the remaining lives of the related loans on a level yield basis. During the nine months ended September 30, 2024, $ 9.1 million in loans previously held for investment were sold, resulting in a net gain of $ 0.9 million.
Accrued interest receivable is included within Other Assets and was $ 38.8 million and $ 39.4 million at September 30, 2024 and December 31, 2023, respectively.
17
Table of Contents
The following tables present the status of net loan balances as of September 30, 2024 and December 31, 2023.
September 30, 2024
(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 $ 495,240 $ — $ — $ — $ 218 $ 495,458
Commercial real estate - owner occupied 1,147,263 496 835 — 2,215 1,150,809
Commercial real estate - non-owner occupied 2,224,884 — — — 3,253 2,228,137
Residential real estate 1,789,154 11,571 2,175 — 9,041 1,811,941
Commercial and financial 1,317,596 2,844 175 148 12,176 1,332,939
Consumer 157,309 615 470 508 158,902
Total Portfolio Loans $ 7,131,446 $ 15,526 $ 3,655 $ 148 $ 27,411 $ 7,178,186
Acquired Non-PCD Loans
Construction and land development $ 97,011 $ 2,219 $ — $ — $ 526 $ 99,756
Commercial real estate - owner occupied 489,257 1,380 613 — 2,736 493,986
Commercial real estate - non-owner occupied 1,203,625 2,059 642 — 7,766 1,214,092
Residential real estate 713,224 9,684 269 646 10,576 734,399
Commercial and financial 208,981 395 749 35 2,949 213,109
Consumer 54,072 2,515 1,706 1,084 916 60,293
Total Acquired Non-PCD Loans $ 2,766,170 $ 18,252 $ 3,979 $ 1,765 $ 25,469 $ 2,815,635
PCD Loans
Construction and land development $ 45 $ 400 $ — $ — $ 94 $ 539
Commercial real estate - owner occupied 27,304 — — — 4,715 32,019
Commercial real estate - non-owner occupied 107,265 2,554 — 3,341 17,687 130,847
Residential real estate 16,880 63 168 — 1,452 18,563
Commercial and financial 24,367 803 — 31 3,979 29,180
Consumer 253 9 — — 50 312
Total PCD Loans $ 176,114 $ 3,829 $ 168 $ 3,372 $ 27,977 $ 211,460
Total Loans $ 10,073,730 $ 37,607 $ 7,802 $ 5,285 $ 80,857 $ 10,205,281
18
Table of Contents
December 31, 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 $ 519,383 $ 19 $ — $ — $ 24 $ 519,426
Commercial real estate - owner occupied 1,078,732 — — — 901 1,079,633
Commercial real estate - non-owner occupied 1,840,485 685 — — 3,418 1,844,588
Residential real estate 1,701,862 4,373 1,515 169 6,829 1,714,748
Commercial and financial 1,221,941 1,372 145 50 13,582 1,237,090
Consumer 174,798 763 290 — 118 175,969
Total Portfolio Loans $ 6,537,201 $ 7,212 $ 1,950 $ 219 $ 24,872 $ 6,571,454
Acquired Non-PCD Loans
Construction and land development $ 245,674 $ 891 $ 289 $ — $ 800 $ 247,654
Commercial real estate - owner occupied 545,374 1,691 133 — 5,429 552,627
Commercial real estate - non-owner occupied 1,310,100 11,577 — — 1,545 1,323,222
Residential real estate 704,417 2,586 888 153 2,085 710,129
Commercial and financial 315,229 50 36 35 3,333 318,683
Consumer 71,986 568 618 618 1,064 74,854
Total Acquired Non-PCD Loans $ 3,192,780 $ 17,363 $ 1,964 $ 806 $ 14,256 $ 3,227,169
PCD Loans
Construction and land development $ 442 $ 100 $ — $ — $ — $ 542
Commercial real estate - owner occupied 34,667 — — — 3,354 38,021
Commercial real estate - non-owner occupied 148,308 — — — 3,772 152,080
Residential real estate 18,923 497 169 154 1,072 20,815
Commercial and financial 34,337 — — — 17,778 52,115
Consumer 651 85 8 — — 744
Total PCD Loans $ 237,328 $ 682 $ 177 $ 154 $ 25,976 $ 264,317
Total Loans $ 9,967,309 $ 25,257 $ 4,091 $ 1,179 $ 65,104 $ 10,062,940
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 paid down 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 interest income of $ 0.2 million and $ 0.4 million on nonaccrual loans during the three months ended September 30, 2024 and September 30, 2023, respectively. The Company recognized $ 1.1 million and $ 0.8 million in interest income on nonaccrual loans during the nine months ended September 30, 2024 and September 30, 2023, 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, 2024
(In thousands) Nonaccrual Loans With No Related Allowance Nonaccrual Loans With an Allowance Total Nonaccrual Loans Allowance for Credit Losses
Construction and land development $ 94 $ 744 $ 838 $ 177
Commercial real estate - owner occupied 2,664 7,002 9,666 1,188
Commercial real estate - non-owner occupied 25,452 3,254 28,706 1,715
Residential real estate 6,379 14,690 21,069 562
Commercial and financial 3,571 15,533 19,104 6,676
Consumer — 1,474 1,474 221
Totals $ 38,160 $ 42,697 $ 80,857 $ 10,539
December 31, 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 $ — $ 824 $ 824 $ —
Commercial real estate - owner occupied 4,859 4,825 9,684 41
Commercial real estate - non-owner occupied 3,938 4,797 8,735 230
Residential real estate 1,792 8,194 9,986 58
Commercial and financial 4,868 29,825 34,693 2,319
Consumer — 1,182 1,182 257
Totals $ 15,457 $ 49,647 $ 65,104 $ 2,905
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.
• 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.
• 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.
20
Table of Contents
The following tables present the risk rating of loans and year-to-date 1 gross charge offs by year of origination as of:
September 30, 2024
(In thousands) 2024 2023 2022 2021 2020 Prior Revolving Total
Construction and Land Development
Risk Ratings:
Pass $ 65,374 $ 130,253 $ 191,784 $ 40,202 $ 9,268 $ 41,567 $ 116,021 $ 594,469
Special Mention — — — — — 46 — 46
Substandard — — 188 95 — 955 — 1,238
Doubtful — — — — — — — —
Total $ 65,374 $ 130,253 $ 191,972 $ 40,297 $ 9,268 $ 42,568 $ 116,021 $ 595,753
Gross Charge Offs $ — $ — $ — $ — $ — $ 1 $ — $ 1
Commercial real estate - owner occupied
Risk Ratings:
Pass $ 137,538 $ 142,285 $ 268,777 $ 267,741 $ 160,404 $ 644,931 $ 18,034 $ 1,639,710
Special Mention — — 1,640 700 2,006 6,778 351 11,475
Substandard — 1,068 2,446 1,218 5,916 14,981 — 25,629
Doubtful — — — — — — — —
Total $ 137,538 $ 143,353 $ 272,863 $ 269,659 $ 168,326 $ 666,690 $ 18,385 $ 1,676,814
Gross Charge Offs $ — $ — $ 179 $ — $ — $ 125 $ — $ 304
Commercial real estate - non-owner occupied
Risk Ratings:
Pass $ 335,560 $ 237,198 $ 863,032 $ 655,870 $ 252,978 $ 1,069,483 $ 23,468 $ 3,437,589
Special Mention 29 — 20,248 6,323 16,765 33,324 — 76,689
Substandard — — 10,522 9,685 11,312 25,337 — 56,856
Doubtful — — — — — 1,942 — 1,942
Total $ 335,589 $ 237,198 $ 893,802 $ 671,878 $ 281,055 $ 1,130,086 $ 23,468 $ 3,573,076
Gross Charge Offs $ — $ — $ — $ — $ 89 $ 616 $ — $ 705
Residential real estate
Risk Ratings:
Pass $ 100,622 $ 174,995 $ 500,327 $ 640,263 $ 156,208 $ 454,794 $ 506,576 $ 2,533,785
Special Mention 176 581 — — 23 436 6,669 7,885
Substandard — 850 4,972 353 115 7,063 9,880 23,233
Doubtful — — — — — — — —
Total $ 100,798 $ 176,426 $ 505,299 $ 640,616 $ 156,346 $ 462,293 $ 523,125 $ 2,564,903
Gross Charge Offs $ — $ — $ — $ — $ 40 $ 62 $ 26 $ 128
Commercial and financial
Risk Ratings:
Pass $ 237,737 $ 212,954 $ 282,492 $ 248,791 $ 93,641 $ 117,672 $ 329,015 $ 1,522,302
Special Mention — 759 2,211 3,023 557 2,154 866 9,570
Substandard — — 9,272 11,279 6,187 10,830 5,788 43,356
Doubtful — — — — — — — —
Total $ 237,737 $ 213,713 $ 293,975 $ 263,093 $ 100,385 $ 130,656 $ 335,669 $ 1,575,228
Gross Charge Offs $ — $ — $ 2,747 $ 10,723 $ — $ 2,621 $ 695 $ 16,786
Consumer
Risk Ratings:
Pass $ 12,300 $ 15,159 $ 39,439 $ 30,070 $ 15,109 $ 37,971 $ 63,234 $ 213,282
Special Mention 52 29 1,067 402 18 312 157 2,037
Substandard 81 63 2,382 1,131 116 340 75 4,188
Doubtful — — — — — — — —
Total $ 12,433 $ 15,251 $ 42,888 $ 31,603 $ 15,243 $ 38,623 $ 63,466 $ 219,507
Gross Charge Offs $ 484 $ 394 $ 2,257 $ 3,132 $ 187 $ 100 $ 159 $ 6,713
Consolidated
Total $ 889,469 $ 916,194 $ 2,200,799 $ 1,917,146 $ 730,623 $ 2,470,916 $ 1,080,134 $ 10,205,281
Gross Charge Offs $ 484 $ 394 $ 5,183 $ 13,855 $ 316 $ 3,525 $ 880 $ 24,637
21
Table of Contents
1 Represents gross charge-offs for the nine months ended September 30, 2024.
December 31, 2023
(In thousands) 2023 2022 2021 2020 2019 Prior Revolving Total
Construction and Land Development
Risk Ratings:
Pass $ 80,750 $ 295,043 $ 107,158 $ 20,199 $ 21,942 $ 28,902 $ 210,716 $ 764,710
Special Mention — 1,407 — — — 393 289 2,089
Substandard — — — — — 499 324 823
Doubtful — — — — — — — —
Total $ 80,750 $ 296,450 $ 107,158 $ 20,199 $ 21,942 $ 29,794 $ 211,329 $ 767,622
Gross Charge Offs $ — $ — $ — $ — $ — $ — $ — $ —
Commercial real estate - owner occupied
Risk Ratings:
Pass $ 145,642 $ 272,384 $ 281,870 $ 165,475 $ 171,897 $ 551,177 $ 36,952 $ 1,625,397
Special Mention — 159 1,335 — 524 9,122 1 11,141
Substandard — 6,024 1,057 6,991 7,116 12,491 64 33,743
Doubtful — — — — — — — —
Total $ 145,642 $ 278,567 $ 284,262 $ 172,466 $ 179,537 $ 572,790 $ 37,017 $ 1,670,281
Gross Charge Offs $ — $ — $ — $ — $ — $ — $ — $ —
Commercial real estate - non-owner occupied
Risk Ratings:
Pass $ 234,226 $ 784,525 $ 657,499 $ 288,747 $ 397,031 $ 841,062 $ 25,954 $ 3,229,044
Special Mention — 29,381 2,092 2,964 — 12,120 — 46,557
Substandard — 685 8,723 9,398 10,427 14,806 250 44,289
Doubtful — — — — — — — —
Total $ 234,226 $ 814,591 $ 668,314 $ 301,109 $ 407,458 $ 867,988 $ 26,204 $ 3,319,890
Gross Charge Offs $ — $ — $ 11 $ — $ — $ — $ 109 $ 120
Residential real estate
Risk Ratings:
Pass $ 177,000 $ 450,366 $ 649,086 $ 160,889 $ 95,288 $ 413,719 $ 479,047 $ 2,425,395
Special Mention 208 — — — 58 482 4,004 4,752
Substandard 95 — 919 123 314 8,960 5,134 15,545
Doubtful — — — — — — — —
Total $ 177,303 $ 450,366 $ 650,005 $ 161,012 $ 95,660 $ 423,161 $ 488,185 $ 2,445,692
Gross Charge Offs $ — $ — $ — $ 44 $ — $ 159 $ 153 $ 356
Commercial and financial
Risk Ratings:
Pass $ 315,560 $ 336,071 $ 333,113 $ 127,069 $ 66,165 $ 89,002 $ 269,108 $ 1,536,088
Special Mention 136 2,167 1,064 1,005 503 1,103 2,191 8,169
Substandard — 18,558 21,643 1,380 5,889 11,842 3,961 63,273
Doubtful — — — — — 358 — 358
Total $ 315,696 $ 356,796 $ 355,820 $ 129,454 $ 72,557 $ 102,305 $ 275,260 $ 1,607,888
Gross Charge Offs $ 1,198 $ 117 $ 659 $ 3,007 $ 582 $ 12,584 $ 418 $ 18,565
Consumer
Risk Ratings:
Pass $ 20,557 $ 66,699 $ 45,534 $ 19,747 $ 20,300 $ 19,080 $ 56,473 $ 248,390
Special Mention 5 334 279 77 5 194 65 959
Substandard 66 930 891 103 51 177 — 2,218
Doubtful — — — — — — — —
Total $ 20,628 $ 67,963 $ 46,704 $ 19,927 $ 20,356 $ 19,451 $ 56,538 $ 251,567
Gross Charge Offs $ 74 $ 1,910 $ 2,218 $ 362 $ 263 $ 666 $ 261 $ 5,754
Consolidated
Total $ 974,245 $ 2,264,733 $ 2,112,263 $ 804,167 $ 797,510 $ 2,015,489 $ 1,094,533 $ 10,062,940
Gross Charge Offs $ 1,272 $ 2,027 $ 2,888 $ 3,413 $ 845 $ 13,409 $ 941 $ 24,795
1 Represents gross charge-offs for the year ended December 31, 2023.
22
Table of Contents
Troubled Borrower Modifications
The following table presents the amortized cost of troubled borrower modification (“TBM”) loans that were modified during the nine months ended September 30, 2024. There were five loans with an amortized cost of $ 0.9 million modified as a TBM during the nine months ended September 30, 2023.
September 30, 2024
(In thousands) Rate Reduction or Rate Reduction with Term Extension
Term Extension and/or Payment Delay Total 1
% of Total Class of Loans
Construction and land development $ — $ 86 $ 86 0.01 %
Commercial real estate - owner occupied 514 2,685 3,199 0.19
Commercial real estate - non-owner occupied 3,142 177 3,319 0.09 %
Residential real estate — 126 126 0.01 %
Commercial and financial 3,524 813 4,337 0.28 %
Consumer 84 1,034 1,118 0.51 %
Totals $ 7,264 $ 4,921 $ 12,185 0.12 %
1 At September 30, 2024, there were no unfunded lending related commitments associated with TBMs.
The following table presents the payment status of TBM loans that were modified in the twelve months prior to September 30, 2024.
September 30, 2024
(In thousands) Current Accruing
30-59 Days Past Due Accruing
60-89 Days Past Due Accruing
Greater
Than 90 Days Nonaccrual Total
Construction and Land Development $ — $ — — $ — $ — $ 86 $ 86
Commercial real estate - owner occupied 95 — — — 3,199 3,293
Commercial real estate - non-owner occupied — — — — 3,319 3,319
Residential real estate 123 — — — 96 219
Commercial and financial 3,162 — — — 1,321 4,483
Consumer 341 429 288 191 233 1,483
Totals $ 3,721 $ 429 $ 288 $ 191 $ 8,254 $ 12,883
TBM loans modified in the prior 12 months with a payment default during the nine months ending September 30, 2024 were immaterial.
23
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, 2024
(In thousands) Beginning
Balance Provision
for Credit
Losses Charge-
Offs Recoveries Ending
Balance
Construction and land development $ 5,493 $ 1,562 $ — $ 3 $ 7,058
Commercial real estate - owner occupied 11,582 338 ( 2 ) — 11,918
Commercial real estate - non-owner occupied 45,434 826 ( 602 ) 18 45,676
Residential real estate 39,209 ( 159 ) ( 6 ) 104 39,148
Commercial and financial 28,429 3,003 ( 6,180 ) 726 25,978
Consumer 11,494 703 ( 1,794 ) 288 10,691
Totals $ 141,641 $ 6,273 $ ( 8,584 ) $ 1,139 $ 140,469
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
Nine Months Ended September 30, 2024
(In thousands) Beginning
Balance Provision
for Credit
Losses Charge-
Offs Recoveries Ending
Balance
Construction and land development $ 8,637 $ ( 1,593 ) $ ( 1 ) $ 15 $ 7,058
Commercial real estate - owner occupied 5,529 6,688 ( 304 ) 5 11,918
Commercial real estate - non-owner occupied 48,288 ( 2,049 ) ( 705 ) 142 45,676
Residential real estate 39,016 ( 152 ) ( 128 ) 412 39,148
Commercial and financial 34,343 6,208 ( 16,786 ) 2,213 25,978
Consumer 13,118 3,457 ( 6,713 ) 829 10,691
Totals $ 148,931 $ 12,559 $ ( 24,637 ) $ 3,616 $ 140,469
24
Table of Contents
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
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 the expected remaining life of the loan using economic forecasts that revert to long-term historical averages over time.
As of September 30, 2024 and December 31, 2023, the Company utilized a multiple scenario model comprised of a blend of Moody’s economic scenarios and considered the uncertainty associated with the assumptions in the scenarios, including continued actions taken by the Federal Reserve with regard to monetary policy and interest rates and the potential impact of those actions. Outcomes could differ from the scenarios utilized, and the Company incorporated qualitative considerations reflecting the risk of uncertain economic conditions, and for additional dimensions of risk that may not be 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, 2024.
The allowance decreased $ 1.2 million, or 0.8 %, during the third quarter of 2024 to $ 140.5 million, or 1.38 % of loans held for investment as of September 30, 2024.
In the Construction and Land Development segment, the increase in allowance is due to continued uncertainty in connection with commercial real estate markets. In this segment, the primary source of repayment is typically from proceeds of the sale 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 increased nominally due to an increase in loan balances and continued uncertainty in connection with commercial real estate valuations broadly and uncertainty associated with the economy. 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 allowance increased slightly driven by higher loan balances and was partially offset by the charge-off of one nonaccrual loan. Repayment is often dependent upon rental income from the successful operation of the underlying property or from the sale of the 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. Allowance levels were essentially flat from last quarter. 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 the allowance is primarily driven by the charge-off of one nonaccrual relationship that was previously individually reserved. Industry, collateral type, estimated collateral values, and loan seasoning are among the relevant factors in assessing expected losses.
25
Table of Contents
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 allowance for consumer loans was driven by lower loan balances and improved economic forecasts.
Note 6 – Derivatives
Interest Rate Contracts
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 are 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.
Interest Rate Swaps Designated as Fair Value Hedges
The Company has entered into interest rate swap contracts to hedge the risk of changes in fair value of the AFS securities portfolio due to changes in the Secured Overnight Financing Rate (“SOFR”). The Company considers these derivatives to be highly effective at offsetting changes in interest rates and assesses the effectiveness on a quarterly basis. The effect of changes in interest rates on the fair value of these derivative contracts is recognized in other comprehensive income. These derivative instruments are primarily for risk management purposes. For the three and nine months ended September 30, 2024, the Company recognized, through other comprehensive income, net losses of $ 2.8 million and $ 2.0 million, respectively, and reclassified net gains of $ 0.3 million in each period out of accumulated other comprehensive income into interest income. For each of 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 into interest income.
The Company has entered into interest rate swap contracts to hedge the risk of changes in the fair value of a pool of residential mortgages due to changes in SOFR. These fair value hedges utilize the portfolio layer method. The Company considers these derivatives to be highly effective at offsetting changes in interest rates and assesses the effectiveness on a quarterly basis. The effect of changes in interest rates on the fair value of these derivative contracts is recognized in interest income. These derivative instruments are primarily for risk management purposes. For the three and nine months ended September 30, 2024, the Company recognized gains through interest income of $ 0.9 million and $ 1.8 million, respectively.
(In thousands) Notional Amount Fair Value Balance Sheet Category
September 30, 2024
Interest rate contracts 1
$ 817,762 $ 26,259 Other Assets and Other Liabilities
Securities fair value hedges 400,000 692 Other Assets
Residential mortgage fair value hedges 400,000 794 Other Liabilities
December 31, 2023
Interest rate contracts 1
$ 605,735 $ 28,804 Other Assets and Other Liabilities
Securities fair value hedges 400,000 2,677 Other Assets
Residential mortgage fair value hedges 200,000 75 Other Liabilities
1 Interest rate contracts include risk participation agreements with notional amounts of $ 18.4 million and $ 9.4 million at September 30, 2024, and December 31, 2023, respectively with nominal fair value in both periods.
26
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, 2024 December 31, 2023 September 30, 2024 December 31, 2023
Securities available-for-sale 1
$ 526,845 $ 584,108 $ 313 $ 2,643
Loans, net 2
599,743 633,693 974 44
1 At September 30, 2024, and December 31, 2023, the amortized cost basis and unallocated basis adjustments used in hedging relationships was $ 608.4 million and $ 680.6 million, respectively. Refer to “Note 3 - Securities” for a reconciliation of the amortized cost and fair value of AFS securities.
2 These amounts represent the amortized cost basis of closed portfolios used to designate hedging relationships in which the hedged item is the stated amount of assets in the closed portfolios anticipated to be outstanding for the designated hedge period. At September 30, 2024, the portfolio layer method was $ 400 million, of which $ 400 million was designated as hedged. At December 31, 2023, the portfolio layer method was $ 200 million, of which $ 200 million was designated as hedged.
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, 2024 December 31, 2023
Fair value of pledged securities - overnight and continuous:
Mortgage-backed securities and collateralized mortgage obligations of U.S. government-sponsored entities $ 253,244
$ 396,378
Note 8 – Regulatory Capital
The Company is well-capitalized and at September 30, 2024, 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.
27
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, 2024 and December 31, 2023 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, 2024
Financial Assets
Debt securities available-for-sale 1
$ 2,160,055 $ 197 $ 2,159,858 $ —
Derivative financial instruments 2
26,951 — 26,951 —
Loans held for sale 2
11,039 — 11,039 —
Loans 3
3,974 — — 3,974
Other real estate owned 3
6,421 — — 6,421
Equity securities 4
13,918 13,918 — —
Financial Liabilities
Derivative financial instruments 2
$ 27,053 $ — $ 27,053 $ —
At December 31, 2023
Financial Assets
Debt securities available-for-sale 1
$ 1,836,020 $ 192 $ 1,835,828 $ —
Derivative financial instruments 2
31,481 — 31,481 —
Loans held for sale 2
4,391 — 4,391 —
Loans 3
15,242 — — 15,242
Other real estate owned 3
7,560 — — 7,560
Equity securities 4
13,623 13,623 — —
Financial Liabilities
Derivative financial instruments 2
$ 28,879 $ — $ 28,879 $ —
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 Fair value is measured on a nonrecurring basis.
4 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.
Loans and other real estate owned: Fair values of collateral-dependent real estate loans and other real estate owned are based on recent real estate appraisals less estimated costs of sale. Evaluations may use either a single valuation approach or a combination of approaches, such as comparative sales, cost and/or income approach. 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 but none were made by management. As such, the fair values of these loans and properties are considered Level 3 in the fair value hierarchy. Collateral-dependent loans measured at fair value totaled $ 6.1 million with a specific reserve of $ 2.1 million at September 30, 2024, compared to $ 17.8 million with a specific reserve of $ 2.6 million at December 31, 2023.
For recurring fair value measurements, 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 nine months ended September 30, 2024, there were no such transfers.
For additional information on the valuation techniques and significant inputs for Level 2 and Level 3 assets and liabilities that are measured at fair value on a recurring basis, see “Note 16 - Fair Value” of the Annual Report on Form 10-K for the year ended December 31, 2023.
28
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, 2024 and December 31, 2023 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, 2024
Financial Assets
Held-to-maturity debt securities 1
$ 646,050 $ — $ 538,485 $ —
Time deposits with other banks 5,207 — 5,206 —
Loans, net 10,060,837 — — 9,933,594
Financial Liabilities
Deposits 12,243,585 — — 12,242,892
FHLB borrowings 245,000 — 240,697 —
Long-term debt 106,800 — 93,092 —
December 31, 2023
Held-to-maturity debt securities 1
$ 680,313 $ — $ 558,359 $ —
Time deposits with other banks 5,857 — 5,756 —
Loans, net 9,898,767 — — 9,805,693
Financial Liabilities
Deposits 11,776,935 — — 11,775,613
FHLB borrowings 50,000 — 49,745 —
Long-term debt 109,458 — 100,851 —
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 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, 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, 2024 and December 31, 2023:
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.
29
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 expanded the Company’s presence in the tri-county South Florida market, which includes Miami-Dade, Broward, and Palm Beach counties, Florida’s largest metropolitan statistical area and the 8th 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 $ 251.7 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 acquisition of Professional, options to purchase shares of Seacoast common stock 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.
30
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 3,583 251,674
BOLI 55,071 — 55,071
Other Assets 74,232 2,561 76,793
Total Assets $ 2,729,209 $ 600 $ 2,729,809
Liabilities:
Deposits $ 2,119,341 $ — $ 2,119,341
Subordinated debt 21,141 — 21,141
Other Liabilities 167,680 600 168,280
Total Liabilities $ 2,308,162 $ 600 $ 2,308,762
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
31
Table of Contents
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 September 30, 2023, reflecting information obtained by the Company relating to events or circumstances existing at the acquisition date.
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. The core deposit intangible asset acquired from Professional is being amortized over eight years using an accelerated method of amortization.
Acquisition Costs
Acquisition costs were $ 33.2 million for the nine months ended September 30, 2023.
Note 12 – Subsequent Event
In October 2024, the Company took advantage of favorable market conditions and repositioned a portion of its AFS securities portfolio. Securities with an average book yield of 2.8 % were sold, resulting in a pre-tax loss of approximately $ 8.0 million impacting fourth quarter 2024 results. The proceeds of approximately $ 113.0 million were reinvested in agency mortgage-backed securities with an average book yield of 5.4 %, for an estimated earnback of less than three years .
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.