EARNINGS PRESENTATION THIRD QUARTER 2022 2022
2THIRD QUARTER 2022 EARNINGS PRESENTATION This presentation contains “forward-looking statements” within the meaning, and protections, of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including, without limitation, statements about future financial and operating results, cost savings, enhanced revenues, economic and seasonal conditions in the Company’s markets, and improvements to reported earnings that may be realized from cost controls, tax law changes, new initiatives and for integration of banks that the Company has acquired, or expects to acquire, including Apollo Bancshares, Inc., Drummond Banking Company, and Professional Holding Corp., as well as statements with respect to Seacoast's objectives, strategic plans, expectations and intentions and other statements that are not historical facts, any of which may be impacted by the COVID-19 pandemic and any variants thereof and related effects on the U.S. economy. Actual results may differ from those set forth in the forward-looking statements. Forward-looking statements include statements with respect to the Company’s beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates and intentions about future performance, and involve known and unknown risks, uncertainties and other factors, which may be beyond the Company’s control, and which may cause the actual results, performance or achievements of Seacoast to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. You should not expect the Company to update any forward-looking statements. All statements other than statements of historical fact could be forward-looking statements. You can identify these forward-looking statements through the use of words such as “may”, “will”, “anticipate”, “assume”, “should”, “support”, “indicate”, “would”, “believe”, “contemplate”, “expect”, “estimate”, “continue”, “further”, “plan”, “point to”, “project”, “could”, “intend”, “target” or other similar words and expressions of the future. These forward-looking statements may not be realized due to a variety of factors, including, without limitation: the effects of future economic and market conditions, including seasonality; the adverse impact of COVID-19 (economic and otherwise) on the Company and its customers, counterparties, employees, and third-party service providers, and the adverse impacts to our business, financial position, results of operations and prospects; government or regulatory responses to the COVID-19 pandemic; governmental monetary and fiscal policies, including interest rate policies of the Board of Governors of the Federal Reserve, as well as legislative, tax and regulatory changes, including those that impact the money supply and inflation; changes in accounting policies, rules and practices, including the impact of the adoption of the current expected credit losses (“CECL”) methodology; the risks of changes in interest rates on the level and composition of deposits, loan demand, liquidity and the values of loan collateral, securities, and interest rate sensitive assets and liabilities; interest rate risks, sensitivities and the shape of the yield curve; uncertainty related to the impact of LIBOR calculations on securities, loans and debt; changes in borrower credit risks and payment behaviors including as a result of the financial impact of COVID-19; changes in retail distribution strategies, customer preferences and behavior (including as a result of economic factors); changes in the availability and cost of credit and capital in the financial markets; changes in the prices, values and sales volumes of residential and commercial real estate; our ability to comply with any regulatory requirements; the effects of problems encountered by other financial institutions that adversely affect Seacoast or the banking industry; the Company’s concentration in commercial real estate loans and in real estate collateral in Florida; inaccuracies or other failures from the use of models, including the failure of assumptions and estimates, as well as differences in, and changes to, economic, market and credit conditions; the impact on the valuation of Seacoast’s investments due to market volatility or counterparty payment risk; statutory and regulatory dividend restrictions; increases in regulatory capital requirements for banking organizations generally; the risks of mergers, acquisitions and divestitures, including Seacoast’s ability to continue to identify acquisition targets, successfully acquire and integrate desirable financial institutions and realize expected revenues and revenue synergies; changes in technology or products that may be more difficult, costly, or less effective than anticipated; the Company’s ability to identify and address increased cybersecurity risks, including as a result of employees working remotely; inability of Seacoast’s risk management framework to manage risks associated with the Company’s business; dependence on key suppliers or vendors to obtain equipment or services for the business on acceptable terms, including the impact of supply chain disruptions; reduction in or the termination of Seacoast’s ability to use the online- or mobile-based platform that is critical to the Company’s business growth strategy; the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine, acts of terrorism, natural disasters, health emergencies, epidemics or pandemics, or other catastrophic events that may affect general economic conditions; unexpected outcomes of and the costs associated with, existing or new litigation involving the Company, including as a result of the Company’s participation in the Paycheck Protection Program (“PPP”); Seacoast’s ability to maintain adequate internal controls over financial reporting; potential claims, damages, penalties, fines and reputational damage resulting from pending or future litigation, regulatory proceedings and enforcement actions; the risks that deferred tax assets could be reduced if estimates of future taxable income from the Company’s operations and tax planning strategies are less than currently estimated and sales of capital stock could trigger a reduction in the amount of net operating loss carryforwards that the Company may be able to utilize for income tax purposes; the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, non-bank financial technology providers, securities brokerage firms, insurance companies, money market and other mutual funds and other financial institutions operating in the Company’s market areas and elsewhere, including institutions operating regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone, computer and the Internet; the failure of assumptions underlying the establishment of reserves for possible credit losses. The risks relating to the mergers with Apollo Bancshares, Inc., Drummond Banking Company, and Professional Holding Corp. include, without limitation: the diversion of management's time on issues related to the mergers; unexpected transaction costs, including the costs of integrating operations; the risks that the businesses will not be integrated successfully or that such integration may be more difficult, time-consuming or costly than expected; the potential failure to fully or timely realize expected revenues and revenue synergies, including as the result of revenues following the mergers being lower than expected; the risk of deposit and customer attrition; any changes in deposit mix; unexpected operating and other costs, which may differ or change from expectations; the risks of customer and employee loss and business disruptions, including, without limitation, as the result of difficulties in maintaining relationships with employees; increased competitive pressures and solicitations of customers by competitors; as well as the difficulties and risks inherent with entering new markets. All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties described in the Company’s annual report on Form 10-K for the year ended December 31, 2021 and quarterly reports on Form 10-Q for the quarters ended March 31, 2022 and June 30, 2022 under "Special Cautionary Notice Regarding Forward-Looking Statements" and "Risk Factors", and otherwise in the Company’s SEC reports and filings. Such reports are available upon request from the Company, or from the Securities and Exchange Commission, including through the SEC's Internet website at www.sec.gov. Cautionary Notice Regarding Forward-Looking Statements
3THIRD QUARTER 2022 EARNINGS PRESENTATION • $10.3 billion in assets as of September 30, 2022, operating in the nation’s third-most populous state • Strong presence in Florida’s most attractive markets ▪ #1 Florida-based bank in Orlando MSA ▪ #1 market share in Port St. Lucie MSA ▪ #1 Florida-based bank in Palm Beach county ▪ #2 Florida-based bank in St. Petersburg • Among the largest publicly traded community banks headquartered in Florida • Market Cap: $1.9 billion as of September 30, 2022 • Strong liquidity position • Prudent capital position to support further organic growth and opportunistic acquisitions • Unique customer analytics capabilities drive value creation with new, acquired, and existing customers Jacksonville MSA West Palm Beach Fort Lauderdale Miami MSA Port St. Lucie MSA Orlando MSA Tampa St. Petersburg MSA Naples Fort Myers MSA Valuable Florida Franchise, Well-Positioned with Strong Capital and Liquidity SEACOAST BANK FOOTPRINT1 1 Reflects October 2022 acquisitions of Apollo Bank and Drummond Bank
4THIRD QUARTER 2022 EARNINGS PRESENTATION Attracted by Florida’s favorable business climate and lower taxes, individual and business migration to Florida has surged. The significant inflow of wealth is positively impacting the state’s fiscal and economic health. Sources: US Census data; The Florida Legislature Office of Economic & Demographic Research, FL Dept of Revenue, Wall Street Journal Florida’s Economic Strength is Evident Between 2010 and 2020, Florida’s population grew at twice the rate of overall U.S. population growth 14.6% Florida was the top state for net in-migration for the fifth consecutive year #1 States with the Largest Net Gains/Losses of Adjusted Gross Income from Migration, in Billions Florida Texas Arizona North Carolina South Carolina New York California Illinois Massachusetts New Jersey $(25)B $(20)B $(15)B $(10)B $(5)B $0B $5B $10B $15B $20B $25B $30B Domestic Wealth Migration, 2020 Florida $23.7 Billion For the second consecutive year, Florida’s corporate income tax collections exceeded the fiscal budgeted amount. As a result, the Florida Dept of Revenue refunded the excess to corporations in April 2022 Florida Announces Surplus of $21.8 Billion for Fiscal Year 2021-22
5THIRD QUARTER 2022 EARNINGS PRESENTATION • Net interest margin expanded 29 basis points to 3.67%. Excluding the effects of PPP and accretion on acquired loans, net interest margin expanded 33 basis points to 3.57%. • Asset sensitive balance sheet and ample liquidity support the opportunity for continued expansion of NIM in future periods. • Cost of deposits remains low at nine basis points. • Pre-tax pre-provision earnings increased 1% to $43.1 million. On an adjusted basis, pre-tax pre-provision earnings1 increased 6% to $49.0 million. • Disciplined organic loan growth of 10% on an annualized basis, ending the period with 76% loan to deposit ratio. • Strong commercial loan production and an 11% increase in commercial pipeline. • Excluding the effects of PPP and accretion on acquired loans, loan yields expanded 20 basis points to 4.30%. • Continued strong asset quality trends, with nonperforming loans declining to 0.32% of total loans. • Average noninterest demand account balances increased, overcoming a typical summer seasonal decline. • Continued success building wealth management relationships, and $100 million of deposit outstandings transitioned to wealth assets under management during the quarter. • Completed the acquisitions of Apollo Bancshares, Inc. and Drummond Banking Company on October 7, 2022. • Announced the proposed acquisition of Professional Holding Corp., the holding company of Professional Bank, expected to close in the first quarter of 2023. Third Quarter 2022 Highlights 1Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and a reconciliation to GAAP. Comparisons are to second quarter of 2022 unless otherwise stated
6THIRD QUARTER 2022 EARNINGS PRESENTATION Significant Expansion in Net Interest Margin and Net Interest Income ($ in th ou sa nd s) $71,455 $72,412 $76,639 $81,764 $88,399 3.22% 3.16% 3.25% 3.38% 3.67% 2.89% 2.91% 3.05% 3.24% 3.57% Net Interest Income Net Interest Margin NIM, excluding PPP and accretion on acquired loans 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 • Net interest income1 totaled $88.4 million, an increase of $6.6 million, or 8%, from the prior quarter. • Net interest margin expanded 29 basis points to 3.67% and, excluding the effects of PPP and accretion on acquired loans, net interest margin increased 33 basis points to 3.57%. • Securities yields expanded 38 basis points to 2.36%, reflecting the addition of higher yielding securities during the quarter. • Excluding the effects of PPP and accretion on acquired loans, loan yields expanded 20 basis points to 4.30%, benefiting from $554.7 million in loan originations during the third quarter of 2022. • Cost of deposits remains low at nine basis points. 1Calculated on a fully taxable equivalent basis using amortized cost.
7THIRD QUARTER 2022 EARNINGS PRESENTATION $19,058 $17,264 $16,465 $2,495 $3,408 $3,504 $4,131 $4,255 $4,138 $2,562 $2,774 $2,732 $2,550 $932 $434 $6,192 $4,546 $4,294 $1,128 $1,349 $1,363 Service Charges Interchange Income Wealth Management Mortgage Banking Other Income BOLI 3Q'21 2Q'22 3Q'22 $19,028 $16,964 $16,103 $2,495 $3,408 $3,504 $4,131 $4,255 $4,138 $2,562 $2,774 $2,732 $2,550 $932 $434 $6,162 $4,246 $3,932 $1,128 $1,349 $1,363 Service Charges Interchange Income Wealth Management Mortgage Banking Other Income BOLI 3Q'21 2Q'22 3Q'22 Adjusted Noninterest Income1 ($ in thousands) 2 3 Noninterest Income ($ in thousands) 1Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and a reconciliation to GAAP. 2Other Income includes income and gains on SBIC investments, SBA gains, marine finance fees, and other fees related to customer activity as well as securities losses of $30 thousand in 3Q’21, $300 thousand in 2Q'22 and $362 thousand in 3Q'22. 3Other Income on an adjusted basis includes income and gains on SBIC investments, SBA gains, marine finance fees, and other fees related to customer activity. Noninterest Income Noninterest income decreased $0.9 million from the prior quarter to $16.1 million, and adjusted noninterest income1 decreased $0.8 million to $16.5 million. Changes on an adjusted basis include: • Service charges on deposits, which increased $0.1 million compared to the prior quarter and increased $1.0 million compared to the prior year quarter, continue to benefit from growth in commercial deposit relationships. • Mortgage banking fees continue to be impacted by the rapid increase in mortgage rates and low inventory levels, declining $0.5 million compared to the prior quarter. • Despite the impact of market declines, the wealth management division has demonstrated continued success in building relationships, and $100 million of deposit outstandings transitioned to wealth assets under management in the third quarter of 2022. • Other income decreased by $0.3 million in the third quarter of 2022 to $4.3 million, with increases in SBIC investment income offset by lower SBA gains and lower loan-swap related income.
8THIRD QUARTER 2022 EARNINGS PRESENTATION $46,811 $51,663 $56,899 $28,691 $31,542 $32,488 $4,657 $5,623 $5,598 $133 $0 $1,015 $5,441 $6,347 $6,518 $2,131 $1,565 $2,003 $5,758 $6,586 $9,277 Other Expense Legal & Professional Occupancy & Telephone Provision for Unfunded Commitments Data Processing Cost Salaries & Benefits 3Q'21 2Q'22 3Q'22 $55,268 $56,148 $61,359 $32,096 $32,207 $32,494 $1,306 $1,446 $1,446 $5,610 $6,043 $5,393 $133 $0 $1,015 $5,918 $6,546 $7,481 $4,151 $2,946 $3,794 $6,054 $6,960 $9,736 Other Expense Legal & Professional Occupancy & Telephone Provision for Unfunded Commitments Data Processing Cost Amortization of Intangibles Salaries & Benefits 3Q'21 2Q'22 3Q'22 Adjusted Noninterest Expense1 ($ in thousands) 2 2 Noninterest Expense ($ in thousands) Noninterest expense increased $5.2 million on both a GAAP and adjusted basis. Of the increase, $2.6 million was unique to the quarter, including the provision for unfunded commitments, recruiting and project-related expenses that are not expected to recur. Changes quarter-over-quarter on an adjusted basis include: • Salaries and benefits increased $0.9 million to $32.5 million in the third quarter of 2022. During the third quarter, the Company continued building talent, adding a commercial banking team in North Florida, and expanding the team in West Florida. • Legal and professional fees increased $0.4 million as a result of non-recurring professional fees associated with projects completed during the quarter. • A $1.0 million provision for credit losses on unfunded commitments reflects modeled results of changes in economic factors. • Other expenses increased by $2.7 million, primarily as a result of recruiting fees associated with the Company’s expansion across Florida and a number of smaller nonrecurring items. The prior quarter included a $1.0 million gain on sale of OREO. 1Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and a reconciliation to GAAP. 2Other Expense includes marketing expenses, foreclosed property expense and net loss/(gain) on sale, and other expenses associated with ongoing business operations. Noninterest Expense
9THIRD QUARTER 2022 EARNINGS PRESENTATION Efficiency Ratio Trend - Continued Focus on Disciplined Expense Control Palm Beach Community Bank and North Star Bank Acquisitions Pa lm B ea ch C om m un ity a nd N or th S ta r Ba nk A cq ui si tio n 49% 48% 60% 50% 62% 48% 53% 55% 60% 54% 62% 56% 57% 3Q '19 4Q '19 1Q '20 2Q '20 3Q '20 4Q '20 1Q '21 2Q '21 3Q '21 4Q '21 1Q '22 2Q '22 3Q '22 49% 48% 54% 50% 55% 49% 52% 53% 51% 53% 55% 53% 53% 3Q '19 4Q '19 1Q '20 2Q '20 3Q '20 4Q '20 1Q '21 2Q '21 3Q '21 4Q '21 1Q '22 2Q '22 3Q '22 GAAP - Efficiency Adjusted - Efficiency1 • The efficiency ratio was 57.1% for the third quarter of 2022 compared to 56.2% in the prior quarter and 59.5% in the third quarter of 2021. • The adjusted efficiency ratio1 was 53.3% for the third quarter of 2022 compared to 53.1% in the prior quarter and 51.5% in the third quarter of 2021. 1Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and a reconciliation to GAAP. First Bank of the Palm Beaches Freedom Bank Legacy Bank of Florida Sabal Palm Bank and Florida Business Bank
10THIRD QUARTER 2022 EARNINGS PRESENTATION Commercial Real Estate - Owner Occupied $1,253,459 19% Construction and Land Development $361,913 5% Paycheck Protection Program $5,294 <1%Consumer $180,416 3% Commercial & Financial $1,182,384 18% Commercial Real Estate - Non-Owner Occupied $2,107,614 31% Residential Real Estate $1,599,765 24% At September 30, 2022 ($ in thousands) Seacoast's Lending Strategy Produced and Sustains a Diverse Loan Portfolio The Company remains focused and committed to its strict credit underwriting standards. Construction and land development and commercial real estate loans, as defined in regulatory guidance, represent 28% and 175%, respectively, of total consolidated risk based capital. Seacoast’s average commercial loan size is $589 thousand. Portfolio diversification in terms of asset mix, industry, and loan type, has been a critical element of the Company’s lending strategy. Exposure across industries and collateral types are broadly distributed. Construction & Land Development and CRE Loans to Total Risk Based Capital 266% 175% 62% 28% CRE Construction & Land Development Peers SBCF Peer Source: 2Q’22 S&P Capital
11THIRD QUARTER 2022 EARNINGS PRESENTATION $6,691 $5,906 $5,925 $6,451 $6,542 $5,715 $5,834 $191 $91 4.49% 4.31% 4.30% 4.29% 4.45% 4.03% 3.94% 4.00% 4.10% 4.30% Yield Excluding PPP and Accretion on Acquired Loans Reported Yield PPP Loans Loans Excluding PPP 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 Total Loans Outstanding ($ in millions) Disciplined Approach to Lending in a Strong Florida Economy Loans outstanding, excluding PPP, increased $161 million, or 10% annualized. Total loan originations were $555 million, including $340 million in commercial originations. The commercial loan pipeline increased 11% to $530 million. Loan yields excluding PPP and accretion on acquired loans expanded to 4.30% from 4.10%. The weighted average add-on rate for loan outstandings increased to 5.50% by the end of the third quarter. 1Total loans outstanding as of 3Q’22, 2Q’22, and 1Q’22 includes $5 million, $17 million, and $39 million in PPP loans, respectively. 1 1 1
12THIRD QUARTER 2022 EARNINGS PRESENTATION Investment Securities Performance and Composition Unrealized Loss in Securities as of September 30, 2022 (in thousands) Amortized Cost Fair Value Net Unrealized Loss Δ from 2Q’22 Available for Sale Government backed $ 5,398 $ 5,072 $ (326) $ (223) Agency mortgage backed 1,573,618 1,353,569 (220,049) (77,193) Private label MBS and CMOs 183,740 171,964 (11,776) (4,449) CLO 314,214 302,074 (12,140) (1,166) Municipal 30,167 28,055 (2,112) (959) Total Available for Sale $ 2,107,137 $ 1,860,734 $ (246,403) $ (83,990) Held to Maturity Agency mortgage backed $ 774,706 $ 645,439 $ (129,267) $ (40,652) Total Held to Maturity $ 774,706 $ 645,862 $ (128,844) $ (40,229) Total Securities $ 2,881,843 $ 2,506,596 $ (375,247) $ (124,219) ($ in m ill io ns ) $527 $639 $747 $795 $775 $1,546 $1,644 $1,707 $1,801 $1,861 1.59% 1.57% 1.68% 1.98% 2.36% HTM Securities AFS Securities Yield 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 • Portfolio yield increased 38 basis points to 2.36% from 1.98% in the prior quarter. • AFS securities ended the quarter with a net unrealized loss of $246.4 million compared to a net unrealized loss of $162.4 million at June 30, 2022, largely due to rising rates and widening spreads. • High quality portfolio consisting of 82% agency backed, with the remainder being high quality investment grade bonds. CLO portfolio is 61% AAA and 39% AA. • AFS portfolio duration of 3.48. • Portfolio yield increased 38 basis points to 2.36% from 1.98% in the prior quarter. • AFS securities ended the quarter with a net unrealized loss of $246.4 million compared to an unrealized loss of $9.3 million at December 31, 2021, largely due to the rise in short and medium term interest rates during the first quarter. • High quality portfolio consisting of 82% agency backed, with the remainder being high quality investment grade bonds. CLO portfolio is 61% AAA and 39% AA. • AFS portfolio duration of 3.19.
13THIRD QUARTER 2022 EARNINGS PRESENTATION 65% Deposits Outstanding ($ in millions) $8,334 $8,068 $9,244 $9,189 $8,765 $4,932 $4,966 $5,776 $5,862 $5,699 $2,785 $2,547 $2,937 $2,859 $2,639$617 $555 $531 $468 $427 0.25% 0.25% 0.50% 1.75% 3.25% 0.07% 0.06% 0.06% 0.06% 0.09% Transaction Accounts Savings & Money Market Time Deposits Fed Funds Cost of Deposits 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 Strong Deposit Franchise Supported by Attractive Markets Continued focus on organic growth and relationship- based funding, in combination with our innovative analytics platform, supports a well-diversified, low-cost deposit portfolio. Transaction accounts represent 65% of overall deposit funding. Cost of deposits remained low, increasing only three basis points to nine basis points. During the quarter, deposit outstandings declined $424 million, with $100 million moving to AUM, and much of the remainder associated with public funds, brokered and time deposits.
14THIRD QUARTER 2022 EARNINGS PRESENTATION Allowance for Credit Losses and Purchase Discount ($ in thousands) Loans Outstanding Allowance for Credit Losses % of Category Purchase Discount % of Category Construction and Land Development $ 361,913 $ 3,345 0.92 % $ 375 0.10 % Owner Occupied Commercial Real Estate 1,253,459 5,194 0.41 4,076 0.33 Commercial Real Estate 2,107,614 39,462 1.87 10,701 0.51 Residential Real Estate 1,599,765 26,037 1.63 308 0.02 Commercial & Financial 1,182,384 15,701 1.33 3,570 0.30 Consumer 180,416 5,590 3.10 56 0.03 Total Excluding PPP $ 6,685,551 $ 95,329 1.43 % $ 19,086 0.29 % Paycheck Protection Program $ 5,294 $ — — % $ — — % Total $ 6,690,845 $ 95,329 1.42 % $ 19,086 0.29 % The total allowance for credit losses of $95.3 million as of September 30, 2022 represents management’s estimate of lifetime expected credit losses. The remaining unrecognized discount on acquired loans of $19.1 million will be earned as an adjustment to yield over the life of the loans. Additionally, a reserve for potential credit losses on lending-related commitments of $3.5 million is reflected within Other Liabilities.
15THIRD QUARTER 2022 EARNINGS PRESENTATION Net Charge-Offs (Recoveries) $1,432 $570 $79 $103 NCO NCO/Total Loans 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 ($ in thousands) Nonperforming Loans $32,612 $30,598 $26,209 $26,442 $21,464 0.55% 0.52% 0.41% 0.40% 0.32% NPL NPL/Total Loans 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 $87,823 $83,315 $89,838 $90,769 $95,329 1.54% 1.43% 1.40% 1.39% 1.43% 1.49% 1.41% 1.39% 1.39% 1.42% ACL ACL/Total Loans Excluding PPP ACL/Total Loans 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 10% 9% 8% 7% 7% 4% 4% 4% 2% 1% Classified Special Mention 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 Allowance for Credit Losses Criticized Loans as a % of Risk-Based Capital 0.10% 0.10% 0.04% Continued Strong Asset Quality Trends ($124)
16THIRD QUARTER 2022 EARNINGS PRESENTATION $17.52 $17.84 $17.12 $16.66 $15.98 $22.12 $22.40 $22.15 $21.65 $20.95 Tangible Book Value Per Share Book Value Per Share 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 10.6% 11.1% 9.9% 9.7% 9.8% 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 18.6% 18.2% 17.7% 17.7% 17.5%17.7% 17.4% 16.8% 16.8% 16.5% Total Risk Based Capital Tier 1 Ratio 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 9.6% 14.3% 8.0% 13.0% 11.5%11.7% 14.1% 10.0% 14.0% 12.5% GAAP - ROTCE Adjusted - ROTCE 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 1Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and a reconciliation to GAAP. 2FDICIA defines well capitalized as 10.0% for total risk based capital and 8.0% for Tier 1 ratio at a total Bank level. Tangible Book Value and Book Value Per Share Tangible Common Equity / Tangible Assets Total Risk Based and Tier 1 CapitalReturn on Tangible Common Equity 1 10.0%2 8.0%2 Strong Capital Supporting a Fortress Balance Sheet
17THIRD QUARTER 2022 EARNINGS PRESENTATION $10.41 $10.55 $10.95 $11.15 $11.39 $11.67 $12.01 $12.33 $12.98 $13.65 $14.30 $14.76 $14.42 $15.11 $15.57 $16.16 $16.62 $17.08 $17.52 $17.84 $17.12 $16.66 $15.98 1Q'17 2Q'17 3Q'17 4Q'17 1Q'18 2Q'18 3Q'18 4Q'18 1Q'19 2Q'19 3Q'19 4Q'19 1Q'20 2Q'20 3Q'20 4Q'20 1Q'21 2Q'21 3Q'21 4Q'21 1Q'22 2Q'22 3Q'22 • The decline in tangible book value per share during the first nine months of 2022 was primarily attributed to the decrease in fair value of debt securities driven by the change in the rate environment. Excluding the year to date decrease in fair value of debt securities, tangible book value per share at September 30, 2022, would have been $18.92, or an increase of 8% year-over-year. • The decline in tangible book value per share during the first quarter of 2020 was primarily attributed to the Day-1 impact of the adoption of CECL. • Increased dividend from $0.13 to $0.17 per share in second quarter of 2022, reflecting success of balanced growth strategy and strong balance sheet. Long Term Growth in Shareholder Value Compound annual growth rate of 8% in tangible book value per share since the first quarter of 2017. Excluding the 2022 year to date decline in fair value of debt securities driven by the interest rate environment, tangible book value per share has grown at a compound annual growth rate of 11% since the first quarter of 2017.
Tracey L. Dexter Executive Vice President Chief Financial Officer (772) 403-0461 INVESTOR RELATIONS NASDAQ: SBCF
19THIRD QUARTER 2022 EARNINGS PRESENTATION Appendix
20THIRD QUARTER 2022 EARNINGS PRESENTATION Low Historical Deposit Beta Coupled with Favorable Deposit Composition 0.25% 0.29% 0.50% 0.50% 0.50% 0.55% 1.00% 1.04% 1.25% 1.30% 1.53% 1.80% 2.01% 2.28% 2.50% 2.50% 0.13% 0.12% 0.13% 0.10% 0.15% 0.14% 0.14% 0.17% 0.22% 0.29% 0.33% 0.39% 0.43% 0.54% 0.67% 0.76% Fed Funds Rate Cost of Deposits 3Q’15 4Q’15 1Q’16 2Q’16 3Q’16 4Q’16 1Q’17 2Q’17 3Q’17 4Q’17 1Q’18 2Q’18 3Q’18 4Q’18 1Q’19 2Q’19 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 31.7% 40.2%10.5% 10.7%11.2% 4.9% 22.5% 24.8% 24.1% 19.4% Noninterest demand Savings Time Deposits Interest-bearing demand Money Market September 30, 2015 September 30, 2022 1Beta is calculated as the change in deposit costs divided by the change in Fed Funds Rate. Total 3Q15 to 2Q19 Deposit Beta1 equal to 28% Favorable deposit composition compared to prior start of rate cycle. Deposit Mix
21THIRD QUARTER 2022 EARNINGS PRESENTATION Interest Rate Sensitivity Change in Interest Rates 1-12 months 13-24 months +2.00% 9.6 % 13.4 % +1.00% 4.8 % 6.6 % Current — % — % -1.00% (5.9) % (9.2) % % Change in Projected Baseline Net Interest Income The table presents the projected impact of a change in interest rates on the projected baseline net interest income for the 12 and 24 month periods beginning on October 1, 2022, holding all balances on the balance sheet static. This change in interest rates assumes parallel shifts in the yield curve and does not take into account changes in the slope of the yield curve.
22THIRD QUARTER 2022 EARNINGS PRESENTATION Quarterly Trend Nine Months Ended (Amounts in thousands) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 3Q'22 3Q'21 Commercial pipeline at period end $ 530,430 $ 476,693 $ 619,547 $ 397,822 $ 368,907 $ 530,430 $ 368,907 Commercial loan originations1 340,438 461,855 372,986 408,948 331,618 1,175,279 728,899 Residential pipeline-saleable at period end 6,563 14,700 25,745 30,102 42,847 6,563 42,847 Residential loans-sold 16,381 42,666 51,222 69,224 95,136 110,269 353,572 Residential pipeline-portfolio at period end 60,684 53,092 87,950 25,589 35,387 60,684 35,387 Residential loans-retained2 69,272 102,996 175,457 49,065 250,820 347,725 415,566 Consumer pipeline at period end 43,732 75,532 61,613 29,739 30,980 43,732 30,980 Consumer originations 128,601 126,479 79,010 72,626 66,400 334,090 176,847 PPP originations — — — — — — 256,007 Total Pipelines at Period End $ 641,409 $ 620,017 $ 794,855 $ 483,252 $ 478,121 $ 641,409 $ 478,121 Total Originations $ 554,692 $ 733,996 $ 678,675 $ 599,863 $ 743,974 $ 1,967,363 $ 1,930,891 1Includes purchases of $19.3 million in 4Q’21 and $17.1 million in 3Q’21. 2Includes purchases of $111.3 million in 1Q’22, $180.8 million in 3Q'21 and $38.4 million in 2Q’21. Loan Production and Pipeline Trend
23THIRD QUARTER 2022 EARNINGS PRESENTATION Transaction Value • $398 million fully diluted, $26.93 per PFHD common share1 Consideration • PFHD shareholders will receive 0.8909 shares of Seacoast common stock per share • Options are rolled over into Seacoast options based on an exchange ratio of 0.8909 Closing • Expected to close early first quarter 2023 Required Approvals • Regulatory authorities • PFHD shareholders Additional Details and Assumptions • PFHD shareholders to own approximately 15.3% of Seacoast following the transaction • 40%+ cost savings (61% realized in 2023; 100% realized in 2024 and thereafter) • Estimated core deposit intangibles of 2.00% amortized using straight-line method over 6 years • 2.01% / $40.2 million gross pre-tax credit mark on the loan portfolio • Mark-down on AFS securities portfolio of $14.2 million (which is inclusive of AOCI on PFHD’s balance sheet at June 30, 2022) • Other rate and fair value marks of a combined net ~$4.0 million of pre-tax purchase accounting marks representing a positive impact on equity at closing 1Based on Seacoast closing price of $30.23 on September 30, 2022 2023 Acquisition of Professional Holding Corp. (NASDAQ:PFHD)
24THIRD QUARTER 2022 EARNINGS PRESENTATION This presentation contains financial information determined by methods other than Generally Accepted Accounting Principles (“GAAP”). The financial highlights provide reconciliations between GAAP and adjusted financial measures including net income, noninterest income, noninterest expense, tax adjustments and other financial ratios. Management uses these non-GAAP financial measures in its analysis of the Company’s performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company’s performance. The Company believes the non-GAAP measures enhance investors’ understanding of the Company’s business and performance and if not provided would be requested by the investor community. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might define or calculate these measures differently. The Company provides reconciliations between GAAP and these non-GAAP measures. These disclosures should not be considered an alternative to GAAP. Explanation of Certain Unaudited Non-GAAP Financial Measures
25THIRD QUARTER 2022 EARNINGS PRESENTATION Quarterly Trend Nine Months Ended (Amounts in thousands except per share data) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 3Q'22 3Q'21 Net Income $ 29,237 $ 32,755 $ 20,588 $ 36,330 $ 22,944 $ 82,580 $ 88,073 Total noninterest income 16,103 16,964 15,373 18,706 19,028 48,440 52,021 Securities losses/(gains), net 362 300 452 379 30 1,114 199 Gain on sale of domain name (included in other income) — — — (755) — — — Total Adjustments to Noninterest Income 362 300 452 (376) 30 1,114 199 Total Adjusted Noninterest Income 16,465 17,264 15,825 18,330 19,058 49,554 52,220 Total noninterest expense 61,359 56,148 58,917 50,263 55,268 176,424 147,172 Merger related charges (2,054) (3,039) (6,692) (482) (6,281) (11,785) (7,371) Amortization of intangibles (1,446) (1,446) (1,446) (1,304) (1,306) (4,338) (3,729) Branch reductions and other expense initiatives (960) — (74) (168) (870) (1,034) (1,982) Total Adjustments to Noninterest Expense (4,460) (4,485) (8,212) (1,954) (8,457) (17,157) (13,082) Total Adjusted Noninterest Expense 56,899 51,663 50,705 48,309 46,811 159,267 134,090 Income Taxes 9,115 8,886 5,834 8,344 7,049 23,835 25,991 Tax effect of adjustments 1,222 1,213 2,196 280 2,081 4,631 3,256 Effect of change in corporate tax rate on deferred tax assets — — — 774 — — — Total Adjustments to Income Taxes 1,222 1,213 2,196 1,054 2,081 4,631 3,256 Adjusted Income Taxes 10,337 10,099 8,030 9,398 9,130 28,466 29,247 Adjusted Net Income $ 32,837 $ 36,327 $ 27,056 $ 36,854 $ 29,350 $ 96,220 $ 98,098 Earnings per diluted share, as reported $ 0.47 $ 0.53 $ 0.33 $ 0.62 $ 0.40 $ 1.33 $ 1.56 Adjusted Earnings per Diluted Share 0.53 0.59 0.44 0.62 0.51 1.56 1.74 Average diluted shares outstanding 61,961 61,923 61,704 59,016 57,645 61,867 56,441 GAAP to Non-GAAP Reconciliation
26THIRD QUARTER 2022 EARNINGS PRESENTATION Quarterly Trend Nine Months Ended (Amounts in thousands except per share data) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 3Q'22 3Q'21 Adjusted Noninterest Expense $ 56,899 $ 51,663 $ 50,705 $ 48,309 $ 46,811 $ 159,267 $ 134,090 Foreclosed property expense and net (loss)/gain on sale (9) 968 164 175 (66) 1,123 89 Provision for unfunded commitments (1,015) — (142) — (133) (1,157) (133) Net Adjusted Noninterest Expense $ 55,875 $ 52,631 $ 50,727 $ 48,484 $ 46,612 $ 159,233 $ 134,046 Revenue $ 104,387 $ 98,611 $ 91,895 $ 90,995 $ 90,352 $ 294,893 $ 255,757 Total Adjustments to Revenue 362 300 452 (376) 30 1,114 199 Impact of FTE adjustment 115 117 117 123 131 349 393 Adjusted Revenue on a Fully Taxable Equivalent Basis $ 104,864 $ 99,028 $ 92,464 $ 90,742 $ 90,513 $ 296,356 $ 256,349 Adjusted Efficiency Ratio 53.28 % 53.15 % 54.86 % 53.43 % 51.50 % 53.73 % 52.29 % Net Interest Income $ 88,284 $ 81,647 $ 76,522 $ 72,289 $ 71,324 $ 246,453 $ 203,736 Impact of FTE adjustment 115 117 117 123 131 349 393 Net Interest Income including FTE adjustment $ 88,399 $ 81,764 $ 76,639 $ 72,412 $ 71,455 $ 246,802 $ 204,129 Total noninterest income 16,103 16,964 15,373 18,706 19,028 48,440 52,021 Total noninterest expense 61,359 56,148 58,917 50,263 55,268 176,424 147,172 Pre-Tax Pre-Provision Earnings $ 43,143 $ 42,580 $ 33,095 $ 40,855 $ 35,215 $ 118,818 $ 108,978 Total Adjustments to Noninterest Income 362 300 452 (376) 30 1,114 199 Total Adjustments to Noninterest Expense (5,484) (3,517) (8,190) (1,779) (8,656) (17,191) (13,126) Adjusted Pre-Tax Pre-Provision Earnings $ 48,989 $ 46,397 $ 41,737 $ 42,258 $ 43,901 $ 137,123 $ 122,303 Average Assets $ 10,585,338 $ 10,840,518 $ 10,628,516 $ 10,061,382 $ 9,753,734 $ 10,684,632 $ 9,092,958 Less average goodwill and intangible assets (305,935) (307,411) (304,321) (267,692) (254,980) (305,895) (242,820) Average Tangible Assets $ 10,279,403 $ 10,533,107 $ 10,324,195 $ 9,793,690 $ 9,498,754 $ 10,378,737 $ 8,850,138 GAAP to Non-GAAP Reconciliation
27THIRD QUARTER 2022 EARNINGS PRESENTATION Quarterly Trend Nine Months Ended (Amounts in thousands except per share data) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 3Q'22 3Q'21 Return on Average Assets (ROA) 1.10 % 1.21 % 0.79 % 1.43 % 0.93 % 1.03 % 1.29 % Impact of removing average intangible assets and related amortization 0.07 0.08 0.06 0.08 0.07 0.08 0.08 Return on Average Tangible Assets (ROTA) 1.17 1.29 0.85 1.51 1.00 1.11 1.37 Impact of other adjustments for Adjusted Net Income 0.10 0.09 0.21 (0.02) 0.23 0.13 0.11 Adjusted Return on Average Tangible Assets 1.27 1.38 1.06 1.49 1.23 1.24 1.48 Average Shareholders' Equity $ 1,349,475 $ 1,350,568 $ 1,400,535 $ 1,303,686 $ 1,248,547 $ 1,366,672 $ 1,185,530 Less average goodwill and intangible assets (305,935) (307,411) (304,321) (267,692) (254,980) (305,895) (242,820) Average Tangible Equity $ 1,043,540 $ 1,043,157 $ 1,096,214 $ 1,035,994 $ 993,567 $ 1,060,777 $ 942,710 Return on Average Shareholders' Equity 8.60 % 9.73 % 5.96 % 11.06 % 7.29 % 8.08 % 9.93 % Impact of removing average intangible assets and related amortization 2.93 3.28 2.06 3.23 2.27 2.74 2.96 Return on Average Tangible Common Equity (ROTCE) 11.53 13.01 8.02 14.29 9.56 10.82 12.89 Impact of other adjustments for Adjusted Net Income 0.95 0.96 1.99 (0.18) 2.16 1.31 1.02 Adjusted Return on Average Tangible Common Equity 12.48 13.97 10.01 14.11 11.72 12.13 13.91 Loan Interest Income1 $ 74,050 $ 69,388 $ 67,198 $ 64,487 $ 64,517 $ 210,636 $ 187,347 Accretion on acquired loans (2,242) (2,720) (3,717) (3,520) (3,483) (8,679) (9,237) Interest and fees on PPP loans (320) (741) (1,523) (3,352) (5,917) (2,584) (17,930) Loan interest income excluding PPP and accretion on acquired loans $ 71,488 $ 65,927 $ 61,958 $ 57,615 $ 55,117 $ 199,373 $ 160,180 Yield on Loans1 4.45 % 4.29 % 4.30 % 4.31 % 4.49 % 4.35 % 4.40 % Impact of accretion on acquired loans (0.14) (0.16) (0.24) (0.24) (0.24) (0.18) (0.21) Impact of PPP loans (0.01) (0.03) (0.06) (0.13) (0.22) (0.03) (0.09) Yield on loans excluding PPP and accretion on acquired loans 4.30 % 4.10 % 4.00 % 3.94 % 4.03 % 4.14 % 4.10 % 1On a fully taxable equivalent basis. All yields and rates have been computed using amortized cost. GAAP to Non-GAAP Reconciliation
28THIRD QUARTER 2022 EARNINGS PRESENTATION Quarterly Trend Six Months Ended (Amounts in thousands except per share data) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 3Q'22 3Q'21 Net Interest income1 $ 88,399 $ 81,764 $ 76,639 $ 72,412 $ 71,455 $ 246,802 $ 204,129 Accretion on acquired loans (2,242) (2,720) (3,717) (3,520) (3,483) (8,679) (9,237) Interest and fees on PPP loans (320) (741) (1,523) (3,352) (5,917) (2,584) (17,930) Net interest income excluding PPP and accretion on acquired loans $ 85,837 $ 78,303 $ 71,399 $ 65,540 $ 62,055 $ 235,539 $ 176,962 Net Interest Margin1 3.67 % 3.38 % 3.25 % 3.16 % 3.22 % 3.44 % 3.32 % Impact of accretion on acquired loans (0.09) (0.12) (0.15) (0.15) (0.15) (0.12) (0.15) Impact of PPP loans (0.01) (0.02) (0.05) (0.10) (0.18) (0.03) (0.12) Net interest margin excluding PPP and accretion on acquired loans 3.57 % 3.24 % 3.05 % 2.91 % 2.89 % 3.29 % 3.05 % Security Interest Income1 $ 15,827 $ 12,562 $ 10,218 $ 8,750 $ 7,956 $ 38,607 $ 21,186 Tax equivalent adjustment on securities (35) (36) (37) (37) (38) (108) (116) Security interest income excluding tax equivalent adjustment $ 15,792 $ 12,526 $ 10,181 $ 8,713 $ 7,918 $ 38,499 $ 21,070 Loan Interest Income1 $ 74,050 $ 69,388 $ 67,198 $ 64,487 $ 64,517 $ 210,636 $ 187,347 Tax equivalent adjustment on loans (80) (81) (80) (86) (93) (241) (277) Loan interest income excluding tax equivalent adjustment $ 73,970 $ 69,307 $ 67,118 $ 64,401 $ 64,424 $ 210,395 $ 187,070 Net Interest Income1 $ 88,399 $ 81,764 $ 76,639 $ 72,412 $ 71,455 $ 246,802 $ 204,129 Tax equivalent adjustment on securities (35) (36) (37) (37) (38) (108) (116) Tax equivalent adjustment on loans (80) (81) (80) (86) (93) (241) (277) Net interest income excluding tax equivalent adjustment $ 88,284 $ 81,647 $ 76,522 $ 72,289 $ 71,324 $ 246,453 $ 203,736 1On a fully taxable equivalent basis. All yields and rates have been computed using amortized cost. GAAP to Non-GAAP Reconciliation
FINANCIAL HIGHLIGHTS (Unaudited) SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES Quarterly Trends Nine Months Ended (Amounts in thousands, except ratios and per share data) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 3Q'22 3Q'21 Summary of Earnings Net income $ 29,237 $ 32,755 $ 20,588 $ 36,330 $ 22,944 $ 82,580 $ 88,073 Adjusted net income1 32,837 36,327 27,056 36,854 29,350 96,220 98,098 Net interest income2 88,399 81,764 76,639 72,412 71,455 246,802 204,129 Net interest margin2,3 3.67 % 3.38 % 3.25 % 3.16 % 3.22 % 3.44 % 3.32 % Pre-tax pre-provision earnings1 43,143 42,580 33,095 40,855 35,215 118,818 108,978 Adjusted pre-tax pre-provision earnings1 48,989 46,397 41,737 42,258 43,901 137,123 122,303 Performance Ratios Return on average assets-GAAP basis3 1.10 % 1.21 % 0.79 % 1.43 % 0.93 % 1.03 % 1.29 % Return on average tangible assets-GAAP basis3,4 1.17 1.29 0.85 1.51 1.00 1.11 1.37 Adjusted return on average tangible assets1,3,4 1.27 1.38 1.06 1.49 1.23 1.24 1.48 Net adjusted noninterest expense to average tangible assets1,3,4 2.16 2.00 1.99 1.96 1.95 2.05 2.03 Return on average shareholders' equity-GAAP basis3 8.60 9.73 5.96 11.06 7.29 8.08 9.93 Return on average tangible common equity-GAAP basis3,4 11.53 13.01 8.02 14.29 9.56 10.82 12.89 Adjusted return on average tangible common equity1,3,4 12.48 13.97 10.01 14.11 11.72 12.13 13.91 Efficiency ratio5 57.13 56.22 62.33 53.70 59.55 58.45 55.99 Adjusted efficiency ratio1 53.28 53.15 54.86 53.43 51.50 53.73 52.29 Noninterest income to total revenue (excluding securities gains/ losses) 15.72 17.45 17.14 20.89 21.09 16.74 20.40 Tangible common equity to tangible assets4 9.79 9.74 9.89 11.09 10.62 9.79 10.62 Average loan-to-deposit ratio 73.90 70.60 71.25 70.29 69.97 71.92 74.86 End of period loan-to-deposit ratio 76.35 71.34 70.01 73.84 71.46 76.35 71.46 Per Share Data Net income diluted-GAAP basis $ 0.47 $ 0.53 $ 0.33 $ 0.62 $ 0.40 $ 1.33 $ 1.56 Net income basic-GAAP basis 0.48 0.53 0.34 0.62 0.40 1.35 1.57 Adjusted earnings1 0.53 0.59 0.44 0.62 0.51 1.56 1.74 Book value per share common 20.95 21.65 22.15 22.40 22.12 20.95 22.12 Tangible book value per share 15.98 16.66 17.12 17.84 17.52 15.98 17.52 Cash dividends declared 0.17 0.17 0.13 0.13 0.13 0.47 0.26 1Non-GAAP measure - see "Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and a reconciliation to GAAP. 2Calculated on a fully taxable equivalent basis using amortized cost. 3These ratios are stated on an annualized basis and are not necessarily indicative of future periods. 4The Company defines tangible assets as total assets less intangible assets, and tangible common equity as total shareholders' equity less intangible assets. 5Defined as noninterest expense less amortization of intangibles and gains, losses, and expenses on foreclosed properties divided by net operating revenue (net interest income on a fully taxable equivalent basis plus noninterest income excluding securities gains and losses).
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES Quarterly Trends Nine Months Ended (Amounts in thousands, except per share data) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 3Q'22 3Q'21 Interest on securities: Taxable $ 15,653 $ 12,387 $ 10,041 $ 8,574 $ 7,775 $ 38,081 $ 20,632 Nontaxable 138 138 140 139 143 416 438 Fees on PPP loans 295 676 1,373 3,011 5,218 2,344 14,485 Interest on PPP loans 25 65 150 341 699 240 3,446 Interest and fees on loans - excluding PPP loans 73,650 68,566 65,595 61,049 58,507 207,811 169,139 Interest on federal funds sold and other investments 1,643 1,917 933 828 867 4,493 2,162 Total Interest Income 91,404 83,749 78,232 73,942 73,209 253,385 210,302 Interest on deposits 1,623 994 767 711 849 3,384 2,894 Interest on time certificates 380 436 468 494 583 1,284 2,294 Interest on borrowed money 1,117 672 475 448 453 2,264 1,378 Total Interest Expense 3,120 2,102 1,710 1,653 1,885 6,932 6,566 Net Interest Income 88,284 81,647 76,522 72,289 71,324 246,453 203,736 Provision for credit losses 4,676 822 6,556 (3,942) 5,091 12,054 (5,479) Net Interest Income After Provision for Credit Losses 83,608 80,825 69,966 76,231 66,233 234,399 209,215 Noninterest income: Service charges on deposit accounts 3,504 3,408 2,801 2,606 2,495 9,713 7,171 Interchange income 4,138 4,255 4,128 4,135 4,131 12,521 12,096 Wealth management income 2,732 2,774 2,659 2,356 2,562 8,165 7,272 Mortgage banking fees 434 932 1,686 2,030 2,550 3,052 9,752 Marine finance fees 209 312 191 147 152 712 518 SBA gains 108 473 156 200 812 737 1,331 BOLI income 1,363 1,349 1,334 1,295 1,128 4,046 2,859 Other 3,977 3,761 2,870 6,316 5,228 10,608 11,221 16,465 17,264 15,825 19,085 19,058 49,554 52,220 Securities losses, net (362) (300) (452) (379) (30) (1,114) (199) Total Noninterest Income 16,103 16,964 15,373 18,706 19,028 48,440 52,021 Noninterest expenses: Salaries and wages 28,420 28,056 28,219 25,005 27,919 84,695 72,278 Employee benefits 4,074 4,151 5,501 4,763 4,177 13,726 13,110 Outsourced data processing costs 5,393 6,043 6,156 5,165 5,610 17,592 14,754 Telephone / data lines 973 908 733 790 810 2,614 2,433 Occupancy 5,046 4,050 3,986 3,500 3,541 13,082 10,640 Furniture and equipment 1,462 1,588 1,426 1,403 1,567 4,476 3,987 Marketing 1,461 1,882 1,171 1,060 1,353 4,514 3,523 Legal and professional fees 3,794 2,946 4,789 2,461 4,151 11,529 8,915 FDIC assessments 760 699 789 713 651 2,248 1,692 Amortization of intangibles 1,446 1,446 1,446 1,304 1,306 4,338 3,729 Foreclosed property expense and net (gain) loss on sale 9 (968) (164) (175) 66 (1,123) (89) Provision for credit losses on unfunded commitments 1,015 — 142 — 133 1,157 133 Other 7,506 5,347 4,723 4,274 3,984 17,576 12,067 Total Noninterest Expense 61,359 56,148 58,917 50,263 55,268 176,424 147,172 Income Before Income Taxes 38,352 41,641 26,422 44,674 29,993 106,415 114,064 Income taxes 9,115 8,886 5,834 8,344 7,049 23,835 25,991 Net Income $ 29,237 $ 32,755 $ 20,588 $ 36,330 $ 22,944 $ 82,580 $ 88,073 Per share of common stock: Net income diluted $ 0.47 $ 0.53 $ 0.33 $ 0.62 $ 0.40 $ 1.33 $ 1.56 Net income basic 0.48 0.53 0.34 0.62 0.40 1.35 1.57 Cash dividends declared 0.17 0.17 0.13 0.13 0.13 0.47 0.26 Average diluted shares outstanding 61,961 61,923 61,704 59,016 57,645 61,867 56,441 Average basic shares outstanding 61,442 61,409 61,127 58,462 57,148 61,327 55,954
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES September 30, June 30, March 31, December 31, September 30, (Amounts in thousands) 2022 2022 2022 2021 2021 Assets Cash and due from banks $ 176,463 $ 363,343 $ 351,128 $ 238,750 $ 199,460 Interest bearing deposits with other banks 42,152 538,025 871,387 498,979 1,028,235 Total Cash and Cash Equivalents 218,615 901,368 1,222,515 737,729 1,227,695 Time deposits with other banks 4,481 4,730 5,975 — 750 Debt Securities: Available for sale (at fair value) 1,860,734 1,800,791 1,706,619 1,644,319 1,546,155 Held to maturity (at amortized cost) 774,706 794,785 747,004 638,640 526,502 Total Debt Securities 2,635,440 2,595,576 2,453,623 2,282,959 2,072,657 Loans held for sale 1,620 14,205 20,615 31,791 49,597 Loans 6,690,845 6,541,548 6,451,217 5,925,029 5,905,884 Less: Allowance for credit losses (95,329) (90,769) (89,838) (83,315) (87,823) Net Loans 6,595,516 6,450,779 6,361,379 5,841,714 5,818,061 Bank premises and equipment, net 81,648 74,784 74,617 72,404 71,250 Other real estate owned 2,419 2,419 11,567 13,618 13,628 Goodwill 286,606 286,606 286,606 252,154 252,154 Other intangible assets, net 18,583 20,062 21,549 14,845 16,153 Bank owned life insurance 209,087 207,724 206,375 205,041 193,747 Net deferred tax assets 83,139 60,080 47,222 27,321 24,187 Other assets 208,081 193,371 192,774 201,857 153,619 Total Assets $ 10,345,235 $ 10,811,704 $ 10,904,817 $ 9,681,433 $ 9,893,498 Liabilities and Shareholders' Equity Liabilities Deposits Noninterest demand $ 3,529,489 $ 3,593,201 $ 3,522,700 $ 3,075,534 $ 3,086,466 Interest-bearing demand 2,170,251 2,269,148 2,253,562 1,890,212 1,845,165 Savings 938,081 946,738 937,839 895,019 834,309 Money market 1,700,737 1,911,847 1,999,027 1,651,881 1,951,639 Other time certificates 312,840 350,571 397,491 404,601 437,973 Brokered time certificates — — — — 20,000 Time certificates of more than $250,000 114,016 117,448 133,149 150,342 158,620 Total Deposits 8,765,414 9,188,953 9,243,768 8,067,589 8,334,172 Securities sold under agreements to repurchase 94,191 110,578 120,922 121,565 105,548 Subordinated debt 71,857 71,786 71,716 71,646 71,576 Other liabilities 125,971 110,812 112,126 109,897 91,682 Total Liabilities 9,057,433 9,482,129 9,548,532 8,370,697 8,602,978 Shareholders' Equity Common stock 6,148 6,141 6,124 5,850 5,835 Additional paid in capital 1,068,241 1,065,167 1,062,462 963,851 959,644 Retained earnings 412,166 393,431 371,192 358,598 329,918 Treasury stock (11,539) (11,632) (10,459) (10,569) (10,146) 1,475,016 1,453,107 1,429,319 1,317,730 1,285,251 Accumulated other comprehensive (loss) income, net (187,214) (123,532) (73,034) (6,994) 5,269 Total Shareholders' Equity 1,287,802 1,329,575 1,356,285 1,310,736 1,290,520 Total Liabilities & Shareholders' Equity $ 10,345,235 $ 10,811,704 $ 10,904,817 $ 9,681,433 $ 9,893,498 Common shares outstanding 61,476 61,410 61,239 58,504 58,349
CONSOLIDATED QUARTERLY FINANCIAL DATA (Unaudited) SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES (Amounts in thousands) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 Credit Analysis Net charge-offs (recoveries) - non-acquired loans $ 129 $ (75) $ 72 $ 541 $ 198 Net charge-offs (recoveries) - acquired loans (26) (49) 7 29 1,234 Total Net Charge-offs (Recoveries) 103 (124) 79 570 1,432 Net charge-offs (recoveries) to average loans - non-acquired loans 0.01 % — % — % 0.04 % 0.01 % Net charge-offs (recoveries) to average loans - acquired loans — — — — 0.09 Total Net Charge-offs (Recoveries) to Average Loans 0.01 — — 0.04 0.10 Allowance for credit losses - non-acquired loans $ 82,980 $ 70,215 $ 67,261 $ 64,710 $ 64,740 Allowance for credit losses - acquired loans 12,349 20,554 22,577 18,605 23,083 Total Allowance for Credit Losses $ 95,329 $ 90,769 $ 89,838 $ 83,315 $ 87,823 Non-acquired loans at end of period $ 5,651,741 $ 5,389,405 $ 5,169,973 $ 4,860,171 $ 4,608,801 Acquired loans at end of period 1,033,810 1,134,940 1,241,988 973,751 1,106,481 Paycheck Protection Program loans at end of period 5,294 17,203 39,256 91,107 190,602 Total Loans $ 6,690,845 $ 6,541,548 $ 6,451,217 $ 5,925,029 $ 5,905,884 Non-acquired loans allowance for credit losses to non-acquired loans at end of period 1.47 % 1.30 % 1.30 % 1.33 % 1.40 % Total allowance for credit losses to total loans at end of period 1.42 1.39 1.39 1.41 1.49 Total allowance for credit losses to total loans, excluding PPP loans 1.43 1.39 1.40 1.43 1.54 Purchase discount on acquired loans at end of period 1.81 1.84 1.89 2.27 2.27 End of Period Nonperforming loans $ 21,464 $ 26,442 $ 26,209 $ 30,598 $ 32,612 Other real estate owned 109 109 9,256 12,223 11,843 Properties previously used in bank operations included in other real estate owned 2,310 2,310 2,310 1,395 1,785 Total Nonperforming Assets $ 23,883 $ 28,861 $ 37,775 $ 44,216 $ 46,240 Accruing troubled debt restructures (TDRs) $ 4,149 $ 4,022 $ 4,454 $ 3,917 $ 4,047 Nonperforming Loans to Loans at End of Period 0.32 % 0.40 % 0.41 % 0.52 % 0.55 % Nonperforming Assets to Total Assets at End of Period 0.23 0.27 0.35 0.46 0.47 September 30, June 30, March 31, December 31, September 30, Loans 2022 2022 2022 2021 2021 Construction and land development $ 361,913 $ 350,025 $ 259,421 $ 230,824 $ 227,459 Commercial real estate - owner occupied 1,253,459 1,254,343 1,284,515 1,197,774 1,201,336 Commercial real estate - non-owner occupied 1 2,107,614 1,972,540 1,966,150 1,736,439 1,673,587 Residential real estate 1 1,599,765 1,647,465 1,599,645 1,425,354 1,467,329 Commercial and financial 1,182,384 1,124,771 1,132,506 1,069,356 982,552 Consumer 180,416 175,201 169,724 174,175 163,019 Paycheck Protection Program 5,294 17,203 39,256 91,107 190,602 Total Loans $ 6,690,845 $ 6,541,548 $ 6,451,217 $ 5,925,029 $ 5,905,884 1 In 3Q'22, $100 million in loans to commercial borrowers collateralized by residential properties were reclassified from "Residential real estate" to "Commercial real estate - non-owner occupied."
AVERAGE BALANCES, INTEREST INCOME AND EXPENSES, YIELDS AND RATES 1 (Unaudited) SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES 3Q'22 2Q'22 3Q'21 Average Yield/ Average Yield/ Average Yield/ (Amounts in thousands) Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Earning assets: Securities: Taxable $ 2,665,104 $ 15,653 2.35 % $ 2,517,879 $ 12,387 1.97 % $ 1,971,520 $ 7,775 1.58 % Nontaxable 22,064 174 3.15 22,443 175 3.12 25,311 181 2.86 Total Securities 2,687,168 15,827 2.36 2,540,322 12,562 1.98 1,996,831 7,956 1.59 Federal funds sold 203,815 1,062 2.07 644,144 1,281 0.80 1,056,691 406 0.15 Other investments 45,193 581 5.10 46,257 636 5.51 35,306 461 5.18 Loans excluding PPP loans 6,597,828 73,730 4.43 6,454,444 68,647 4.27 5,422,350 58,600 4.29 PPP loans 10,114 320 12.54 26,322 741 11.29 281,724 5,917 8.33 Total Loans 6,607,942 74,050 4.45 6,480,766 69,388 4.29 5,704,074 64,517 4.49 Total Earning Assets 9,544,118 91,520 3.80 9,711,489 83,867 3.46 8,792,902 73,340 3.31 Allowance for credit losses (91,348) (90,242) (88,412) Cash and due from banks 331,947 389,695 386,781 Premises and equipment 76,357 74,614 70,667 Intangible assets 305,935 307,411 254,980 Bank owned life insurance 208,193 206,839 164,879 Other assets 210,136 240,712 171,937 Total Assets $ 10,585,338 $ 10,840,518 $ 9,753,734 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing demand $ 2,215,899 $ 757 0.14 % $ 2,262,408 $ 293 0.05 % $ 1,891,092 $ 219 0.05 % Savings 944,128 65 0.03 962,264 64 0.03 842,018 65 0.03 Money market 1,806,014 802 0.18 1,938,421 637 0.13 1,860,386 565 0.12 Time deposits 445,840 380 0.34 496,186 436 0.35 572,661 583 0.40 Securities sold under agreements to repurchase 111,902 309 1.10 120,437 94 0.31 120,507 35 0.12 Other borrowings 71,810 808 4.46 71,740 579 3.24 71,530 418 2.32 Total Interest-Bearing Liabilities 5,595,593 3,121 0.22 5,851,456 2,103 0.14 5,358,194 1,885 0.14 Noninterest demand 3,529,844 3,520,700 2,985,582 Other liabilities 110,426 117,794 161,411 Total Liabilities 9,235,863 9,489,950 8,505,187 Shareholders' equity 1,349,475 1,350,568 1,248,547 Total Liabilities & Equity $ 10,585,338 $ 10,840,518 $ 9,753,734 Cost of deposits 0.09 % 0.06 % 0.07 % Interest expense as a % of earning assets 0.13 % 0.09 % 0.09 % Net interest income as a % of earning assets $ 88,399 3.67 % $ 81,764 3.38 % $ 71,455 3.22 % 1On a fully taxable equivalent basis. All yields and rates have been computed using amortized cost. Fees on loans have been included in interest on loans. Nonaccrual loans are included in loan balances.
AVERAGE BALANCES, INTEREST INCOME AND EXPENSES, YIELDS AND RATES 1 (Unaudited) SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES Nine Months Ended September 30, 2022 Nine Months Ended September 30, 2021 Average Yield/ Average Yield/ (Amounts in thousands, except ratios) Balance Interest Rate Balance Interest Rate Assets Earning assets: Securities: Taxable $ 2,530,742 $ 38,081 2.01 % $ 1,718,671 $ 20,632 1.60 % Nontaxable 22,842 526 3.07 25,606 554 2.88 Total Securities 2,553,584 38,607 2.02 1,744,277 21,186 1.62 Federal funds sold 526,890 2,693 0.68 725,013 706 0.13 Other investments 45,483 1,800 5.29 75,826 1,456 2.57 Loans excluding PPP loans 6,444,253 208,052 4.32 5,222,629 169,417 4.34 PPP loans 32,597 2,584 10.60 464,397 17,930 5.16 Total Loans 6,476,850 210,636 4.35 5,687,026 187,347 4.40 Total Earning Assets 9,602,807 253,736 3.53 8,232,142 210,695 3.42 Allowance for credit losses (89,700) (88,717) Cash and due from banks 362,369 323,693 Premises and equipment 75,617 71,644 Intangible assets 305,895 242,820 Bank owned life insurance 206,854 143,601 Other assets 220,790 167,775 Total Assets $ 10,684,632 $ 9,092,958 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing demand $ 2,192,331 $ 1,240 0.08 % $ 1,728,985 $ 712 0.06 % Savings 943,982 194 0.03 785,447 320 0.05 Money market 1,906,407 1,951 0.14 1,736,519 1,862 0.14 Time deposits 500,482 1,284 0.34 605,269 2,294 0.51 Securities sold under agreements to repurchase 116,805 442 0.51 116,304 112 0.13 Other borrowings 71,741 1,823 3.40 71,460 1,266 2.37 Total Interest-Bearing Liabilities 5,731,751 6,934 0.16 5,043,984 6,566 0.17 Noninterest demand 3,462,931 2,741,115 Other liabilities 123,279 122,329 Total Liabilities 9,317,961 7,907,428 Shareholders' equity 1,366,672 1,185,530 Total Liabilities & Equity $ 10,684,632 $ 9,092,958 Cost of deposits 0.07 % 0.09 % Interest expense as a % of earning assets 0.10 % 0.11 % Net interest income as a % of earning assets $ 246,802 3.44 % $ 204,129 3.32 % 1On a fully taxable equivalent basis. All yields and rates have been computed using amortized cost. Fees on loans have been included in interest on loans. Nonaccrual loans are included in loan balances.
CONSOLIDATED QUARTERLY FINANCIAL DATA (Unaudited) SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES September 30, June 30, March 31, December 31, September 30, (Amounts in thousands) 2022 2022 2022 2021 2021 Customer Relationship Funding Noninterest demand Commercial $ 2,827,591 $ 2,945,445 $ 2,939,595 $ 2,477,111 $ 2,535,922 Retail 447,848 464,214 458,809 458,626 416,779 Public funds 210,662 143,075 86,419 107,523 84,337 Other 43,388 40,467 37,877 32,274 49,428 Total Noninterest Demand 3,529,489 3,593,201 3,522,700 3,075,534 3,086,466 Interest-bearing demand Commercial 759,286 769,948 610,109 497,466 554,366 Retail 1,199,112 1,207,698 1,392,490 1,144,635 1,069,668 Brokered 81,799 — — — — Public funds 130,054 291,502 250,963 248,111 221,131 Total Interest-Bearing Demand 2,170,251 2,269,148 2,253,562 1,890,212 1,845,165 Total transaction accounts Commercial 3,586,877 3,715,393 3,549,704 2,974,577 3,090,288 Retail 1,646,960 1,671,912 1,851,299 1,603,261 1,486,447 Brokered 81,799 — — — — Public funds 340,716 434,577 337,382 355,634 305,468 Other 43,388 40,467 37,877 32,274 49,428 Total Transaction Accounts 5,699,740 5,862,349 5,776,262 4,965,746 4,931,631 Savings 938,081 946,738 937,839 895,019 834,309 Money market Commercial 788,009 819,452 856,117 732,639 827,901 Retail 857,914 914,918 931,702 840,054 834,628 Brokered — 106,823 126,168 8,007 196,548 Public funds 54,814 70,654 85,040 71,181 92,562 Total Money Market 1,700,737 1,911,847 1,999,027 1,651,881 1,951,639 Brokered time certificates — — — — 20,000 Other time certificates 426,856 468,019 530,640 554,943 596,593 426,856 468,019 530,640 554,943 616,593 Total Deposits $ 8,765,414 $ 9,188,953 $ 9,243,768 $ 8,067,589 $ 8,334,172 Customer sweep accounts $ 94,191 $ 110,578 $ 120,922 $ 121,565 $ 105,548
Explanation of Certain Unaudited Non-GAAP Financial Measures This presentation contains financial information determined by methods other than Generally Accepted Accounting Principles (“GAAP”). Management uses these non- GAAP financial measures in its analysis of the Company’s performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company’s performance. The Company believes the non-GAAP measures enhance investors’ understanding of the Company’s business and performance and if not provided would be requested by the investor community. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might define or calculate these measures differently. The Company provides reconciliations between GAAP and these non-GAAP measures. These disclosures should not be considered an alternative to GAAP.
Net Income $ 29,237 $ 32,755 $ 20,588 $ 36,330 $ 22,944 $ 82,580 $ 88,073 Total noninterest income 16,103 16,964 15,373 18,706 19,028 48,440 52,021 Securities losses (gains), net 362 300 452 379 30 1,114 199 Gain on sale of domain name (included in other income) — — — (755) — — — Total Adjustments to Noninterest Income 362 300 452 (376) 30 1,114 199 Total Adjusted Noninterest Income 16,465 17,264 15,825 18,330 19,058 49,554 52,220 Total noninterest expense 61,359 56,148 58,917 50,263 55,268 176,424 147,172 Merger related charges (2,054) (3,039) (6,692) (482) (6,281) (11,785) (7,371) Amortization of intangibles (1,446) (1,446) (1,446) (1,304) (1,306) (4,338) (3,729) Branch reductions and other expense initiatives (960) — (74) (168) (870) (1,034) (1,982) Total Adjustments to Noninterest Expense (4,460) (4,485) (8,212) (1,954) (8,457) (17,157) (13,082) Total Adjusted Noninterest Expense 56,899 51,663 50,705 48,309 46,811 159,267 134,090 Income Taxes 9,115 8,886 5,834 8,344 7,049 23,835 25,991 Tax effect of adjustments 1,222 1,213 2,196 280 2,081 4,631 3,256 Effect of change in corporate tax rate on deferred tax assets — — — 774 — — — Total Adjustments to Income Taxes 1,222 1,213 2,196 1,054 2,081 4,631 3,256 Adjusted Income Taxes 10,337 10,099 8,030 9,398 9,130 28,466 29,247 Adjusted Net Income $ 32,837 $ 36,327 $ 27,056 $ 36,854 $ 29,350 $ 96,220 $ 98,098 Earnings per diluted share, as reported $ 0.47 $ 0.53 $ 0.33 $ 0.62 $ 0.40 $ 1.33 $ 1.56 Adjusted Earnings per Diluted Share 0.53 0.59 0.44 0.62 0.51 1.56 1.74 Average diluted shares outstanding 61,961 61,923 61,704 59,016 57,645 61,867 56,441 Adjusted Noninterest Expense $ 56,899 $ 51,663 $ 50,705 $ 48,309 $ 46,811 $ 159,267 $ 134,090 Provision for credit losses on unfunded commitments (1,015) — (142) — (133) (1,157) (133) Foreclosed property expense and net gain / (loss) on sale (9) 968 164 175 (66) 1,123 89 Net Adjusted Noninterest Expense $ 55,875 $ 52,631 $ 50,727 $ 48,484 $ 46,612 $ 159,233 $ 134,046 Revenue $ 104,387 $ 98,611 $ 91,895 $ 90,995 $ 90,352 $ 294,893 $ 255,757 Total Adjustments to Revenue 362 300 452 (376) 30 1,114 199 Impact of FTE adjustment 115 117 117 123 131 349 393 Adjusted Revenue on a fully taxable equivalent basis $ 104,864 $ 99,028 $ 92,464 $ 90,742 $ 90,513 $ 296,356 $ 256,349 Adjusted Efficiency Ratio 53.28 % 53.15 % 54.86 % 53.43 % 51.50 % 53.73 % 52.29 % Net Interest Income $ 88,284 $ 81,647 $ 76,522 $ 72,289 $ 71,324 $ 246,453 $ 203,736 Impact of FTE adjustment 115 117 117 123 131 349 393 Net Interest Income including FTE adjustment $ 88,399 $ 81,764 $ 76,639 $ 72,412 $ 71,455 $ 246,802 $ 204,129 Total noninterest income 16,103 16,964 15,373 18,706 19,028 48,440 52,021 Total noninterest expense 61,359 56,148 58,917 50,263 55,268 176,424 147,172 Pre-Tax Pre-Provision Earnings $ 43,143 $ 42,580 $ 33,095 $ 40,855 $ 35,215 $ 118,818 $ 108,978 Total Adjustments to Noninterest Income 362 300 452 (376) 30 1,114 199 Total Adjustments to Noninterest Expense (5,484) (3,517) (8,190) (1,779) (8,656) (17,191) (13,126) Adjusted Pre-Tax Pre-Provision Earnings $ 48,989 $ 46,397 $ 41,737 $ 42,258 $ 43,901 $ 137,123 $ 122,303 Average Assets $ 10,585,338 $ 10,840,518 $ 10,628,516 $ 10,061,382 $ 9,753,734 $ 10,684,632 $ 9,092,958 Less average goodwill and intangible assets (305,935) (307,411) (304,321) (267,692) (254,980) (305,895) (242,820) Average Tangible Assets $ 10,279,403 $ 10,533,107 $ 10,324,195 $ 9,793,690 $ 9,498,754 $ 10,378,737 $ 8,850,138 Return on Average Assets (ROA) 1.10 % 1.21 % 0.79 % 1.43 % 0.93 % 1.03 % 1.29 % Impact of removing average intangible assets and related amortization 0.07 0.08 0.06 0.08 0.07 0.08 0.08 Return on Average Tangible Assets (ROTA) 1.17 1.29 0.85 1.51 1.00 1.11 1.37 GAAP TO NON-GAAP RECONCILIATION (Unaudited) SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES Quarterly Trends Nine Months Ended (Amounts in thousands, except per share data) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 3Q'22 3Q'21
Impact of other adjustments for Adjusted Net Income 0.10 0.09 0.21 (0.02) 0.23 0.13 0.11 Adjusted Return on Average Tangible Assets 1.27 1.38 1.06 1.49 1.23 1.24 1.48 Average Shareholders' Equity $ 1,349,475 $ 1,350,568 $ 1,400,535 $ 1,303,686 $ 1,248,547 $ 1,366,672 $ 1,185,530 Less average goodwill and intangible assets (305,935) (307,411) (304,321) (267,692) (254,980) (305,895) (242,820) Average Tangible Equity $ 1,043,540 $ 1,043,157 $ 1,096,214 $ 1,035,994 $ 993,567 $ 1,060,777 $ 942,710 Return on Average Shareholders' Equity 8.60 % 9.73 % 5.96 % 11.06 % 7.29 % 8.08 % 9.93 % Impact of removing average intangible assets and related amortization 2.93 3.28 2.06 3.23 2.27 2.74 2.96 Return on Average Tangible Common Equity (ROTCE) 11.53 13.01 8.02 14.29 9.56 10.82 12.89 Impact of other adjustments for Adjusted Net Income 0.95 0.96 1.99 (0.18) 2.16 1.31 1.02 Adjusted Return on Average Tangible Common Equity 12.48 13.97 10.01 14.11 11.72 12.13 13.91 Loan interest income1 $ 74,050 $ 69,388 $ 67,198 $ 64,487 $ 64,517 $ 210,636 $ 187,347 Accretion on acquired loans (2,242) (2,720) (3,717) (3,520) (3,483) (8,679) (9,237) Interest and fees on PPP loans (320) (741) (1,523) (3,352) (5,917) (2,584) (17,930) Loan interest income excluding PPP and accretion on acquired loans $ 71,488 $ 65,927 $ 61,958 $ 57,615 $ 55,117 $ 199,373 $ 160,180 Yield on loans1 4.45 4.29 4.30 4.31 4.49 4.35 4.40 Impact of accretion on acquired loans (0.14) (0.16) (0.24) (0.24) (0.24) (0.18) (0.21) Impact of PPP loans (0.01) (0.03) (0.06) (0.13) (0.22) (0.03) (0.09) Yield on loans excluding PPP and accretion on acquired loans 4.30 % 4.10 % 4.00 % 3.94 % 4.03 % 4.14 % 4.10 % Net Interest Income1 $ 88,399 $ 81,764 $ 76,639 $ 72,412 $ 71,455 $ 246,802 $ 204,129 Accretion on acquired loans (2,242) (2,720) (3,717) (3,520) (3,483) (8,679) (9,237) Interest and fees on PPP loans (320) (741) (1,523) (3,352) (5,917) (2,584) (17,930) Net interest income excluding PPP and accretion on acquired loans $ 85,837 $ 78,303 $ 71,399 $ 65,540 $ 62,055 $ 235,539 $ 176,962 Net Interest Margin 3.67 3.38 3.25 3.16 3.22 3.44 3.32 Impact of accretion on acquired loans (0.09) (0.12) (0.15) (0.15) (0.15) (0.12) (0.15) Impact of PPP loans (0.01) (0.02) (0.05) (0.10) (0.18) (0.03) (0.12) Net interest margin excluding PPP and accretion on acquired loans 3.57 % 3.24 % 3.05 % 2.91 % 2.89 % 3.29 % 3.05 % Security interest income1 $ 15,827 $ 12,562 $ 10,218 $ 8,750 $ 7,956 $ 38,607 $ 21,186 Tax equivalent adjustment on securities (35) (36) (37) (37) (38) (108) (116) Security interest income excluding tax equivalent adjustment $ 15,792 $ 12,526 $ 10,181 $ 8,713 $ 7,918 $ 38,499 $ 21,070 Loan interest income1 $ 74,050 $ 69,388 $ 67,198 $ 64,487 $ 64,517 $ 210,636 $ 187,347 Tax equivalent adjustment on loans (80) (81) (80) (86) (93) (241) (277) Loan interest income excluding tax equivalent adjustment $ 73,970 $ 69,307 $ 67,118 $ 64,401 $ 64,424 $ 210,395 $ 187,070 Net Interest Income1 $ 88,399 $ 81,764 $ 76,639 $ 72,412 $ 71,455 $ 246,802 $ 204,129 Tax equivalent adjustment on securities (35) (36) (37) (37) (38) (108) (116) Tax equivalent adjustment on loans (80) (81) (80) (86) (93) (241) (277) Net interest income excluding tax equivalent adjustment $ 88,284 $ 81,647 $ 76,522 $ 72,289 $ 71,324 $ 246,453 $ 203,736 1On a fully taxable equivalent basis. All yields and rates have been computed using amortized cost. GAAP TO NON-GAAP RECONCILIATION (Unaudited) SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES Quarterly Trends Nine Months Ended (Amounts in thousands, except per share data) 3Q'22 2Q'22 1Q'22 4Q'21 3Q'21 3Q'22 3Q'21
