Net Income Increased 26% Year-Over-Year to $22.7 Million
Net Interest Margin Expands to 4.02%
27% Annualized Growth in Noninterest Bearing Demand Deposits
STUART, Fla., April 25, 2019 (GLOBE NEWSWIRE) -- Seacoast Banking Corporation of Florida (“Seacoast” or “the Company”) (NASDAQ: SBCF) today reported first quarter 2019 net income of $22.7 million, or $0.44 per share, up 26% or $4.7 million year-over-year. Seacoast reported first quarter 2019 adjusted net income1 of $24.2 million, or $0.47 per share, an increase of $4.9 million compared to the first quarter of 2018. First quarter 2019 results reflect the acquisition of First Green Bancorp, Inc., which closed on October 19, 2018.
For the first quarter of 2019, return on average tangible assets was 1.48%, return on average tangible shareholders’ equity was 14.9%, and the efficiency ratio was 56.6%, compared to 1.05%, 10.9% and 65.8%, respectively, in the prior quarter and 1.34%, 14.4%, and 57.8%, respectively, in the first quarter of 2018. Adjusted return on average tangible assets1 was 1.50%, adjusted return on average tangible shareholders’ equity1 was 15.1%, and the adjusted efficiency ratio1 was 55.8%, compared to 1.49%, 15.4%, and 54.2%, respectively, in the prior quarter, and 1.38%, 14.8%, and 57.1%, respectively, in the first quarter of 2018.
Dennis S. Hudson, III, Seacoast’s Chairman and CEO, said, “Seacoast’s balanced growth strategy, combining organic growth with value-creating acquisitions, continues to benefit our shareholders. We had an outstanding quarter of customer acquisition and deposit growth, with pipelines increasing in all loan categories, reflecting our strong fundamentals and position in attractive markets. The underlying strength of our customer franchise and the value of our unique combination of customer analytics, marketing automation, and experienced bankers in growing urban markets situates us well to deliver sustainable, profitable growth.”
Charles M. Shaffer, Seacoast’s Chief Financial Officer, said, “Our first quarter 2019 results demonstrate a continued focus on strong financial performance, disciplined credit underwriting, and increasing levels of liquidity. We continue to build a balance sheet that is supported by a robust customer franchise, with an ending loan to deposit ratio of 86%, providing ample room for expansion of loans which reinforces our net interest margin. We will also take proactive additional expense reduction measures during the second quarter of 2019 that we expect will result in an annual pre-tax expense reduction of approximately $10 million. These initiatives, our quarter-end tangible common equity ratio of 10.2%, increasing levels of liquidity and a healthy balance sheet support our ability to deploy capital for continued organic growth and disciplined opportunistic acquisitions."
First Quarter 2019 Financial Highlights
Income Statement
Balance Sheet
Capital
Asset Quality
FINANCIAL HIGHLIGHTS | (Unaudited) | ||||||||||||||||||
(Amounts in thousands except per share data) | |||||||||||||||||||
Quarterly Trends | |||||||||||||||||||
1Q'19 | 4Q'18 | 3Q'18 | 2Q'18 | 1Q'18 | |||||||||||||||
Selected Balance Sheet Data: | |||||||||||||||||||
Total Assets | $ | 6,783,389 | $ | 6,747,659 | $ | 5,930,934 | $ | 5,922,681 | $ | 5,903,101 | |||||||||
Gross Loans | 4,828,441 | 4,825,214 | 4,059,323 | 3,974,016 | 3,897,125 | ||||||||||||||
Total Deposits | 5,605,578 | 5,177,240 | 4,643,510 | 4,697,440 | 4,719,543 | ||||||||||||||
Performance Measures: | |||||||||||||||||||
Net Income | $ | 22,705 | $ | 15,962 | $ | 16,322 | $ | 16,964 | $ | 18,027 | |||||||||
Net Interest Margin | 4.02 | % | 4.00 | % | 3.82 | % | 3.77 | % | 3.80 | % | |||||||||
Average Diluted Shares Outstanding | 52,039 | 51,237 | 48,029 | 47,974 | 47,688 | ||||||||||||||
Diluted Earnings Per Share (EPS) | $ | 0.44 | $ | 0.31 | $ | 0.34 | $ | 0.35 | $ | 0.38 | |||||||||
Return on (annualized): | |||||||||||||||||||
Average Assets (ROA) | 1.36 | % | 0.96 | % | 1.10 | % | 1.16 | % | 1.25 | % | |||||||||
Average Return on Tangible Assets (ROTA) | 1.48 | 1.05 | 1.18 | 1.24 | 1.34 | ||||||||||||||
Average Tangible Common Equity (ROTCE) | 14.86 | 10.94 | 12.04 | 13.08 | 14.41 | ||||||||||||||
Efficiency Ratio | 56.55 | 65.76 | 57.04 | 58.41 | 57.80 | ||||||||||||||
Adjusted Operating Measures1: | |||||||||||||||||||
Adjusted Net Income | $ | 24,205 | $ | 23,893 | $ | 17,626 | $ | 18,268 | $ | 19,298 | |||||||||
Adjusted Diluted EPS | 0.47 | 0.47 | 0.37 | 0.38 | 0.40 | ||||||||||||||
Adjusted ROTA | 1.50 | % | 1.49 | % | 1.22 | % | 1.28 | % | 1.38 | % | |||||||||
Adjusted ROTCE | 15.11 | 15.44 | 12.43 | 13.49 | 14.82 | ||||||||||||||
Adjusted Efficiency Ratio | 55.81 | 54.19 | 56.29 | 57.31 | 57.05 | ||||||||||||||
Adjusted Noninterest Expenses as a | |||||||||||||||||||
Percent of Average Tangible Assets | 2.55 | 2.46 | 2.48 | 2.57 | 2.55 | ||||||||||||||
Other Data: | |||||||||||||||||||
Market capitalization2 | $ | 1,354,759 | $ | 1,336,415 | $ | 1,380,275 | $ | 1,489,411 | $ | 1,243,644 | |||||||||
Full-time equivalent employees | 902 | 902 | 835 | 826 | 814 | ||||||||||||||
Number of ATMs | 84 | 87 | 86 | 87 | 86 | ||||||||||||||
Full service banking offices | 50 | 51 | 49 | 49 | 49 | ||||||||||||||
Registered online users | 102,274 | 99,415 | 94,400 | 92,107 | 91,636 | ||||||||||||||
Registered mobile devices | 87,844 | 83,151 | 73,300 | 69,038 | 65,336 | ||||||||||||||
1Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures” | |||||||||||||||||||
2Common shares outstanding multiplied by closing bid price on last day of each period |
Vision 2020
We remain confident in our ability to achieve our Vision 2020 targets announced in 2017.
Vision 2020 Targets | |||
Return on Tangible Assets | 1.30% + | ||
Return on Tangible Common Equity | 16% + | ||
Efficiency Ratio | Below 50% |
First Quarter Operating Highlights
Modernizing How We Sell
Lowering Our Cost to Serve
Driving Improvements in How Our Business Operates
Scaling and Evolving Our Culture
1Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures”
OTHER INFORMATION
Conference Call Information
Seacoast will host a conference call on April 26, 2019 at 10:00 a.m. (Eastern Time) to discuss the earnings results and business trends. Investors may call in (toll-free) by dialing (888) 424-8151 (passcode: 6617 843; host: Dennis S. Hudson). Charts will be used during the conference call and may be accessed at Seacoast's website at www.SeacoastBanking.com by selecting "Presentations" under the heading "News/Events" A replay of the call will be available for one month, beginning late afternoon of April 26, 2019 by dialing (888) 843-7419 (domestic) and using passcode: 6617 843#.
Alternatively, individuals may listen to the live webcast of the presentation by visiting Seacoast's website at www.SeacoastBanking.com. The link is located in the subsection "Presentations" under the heading "Investor Services." Beginning the afternoon of April 26, 2019, an archived version of the webcast can be accessed from this same subsection of the website. The archived webcast will be available for one year.
About Seacoast Banking Corporation of Florida (NASDAQ: SBCF)
Seacoast Banking Corporation of Florida is one of the largest community banks headquartered in Florida with approximately $6.8 billion in assets and $5.6 billion in deposits as of March 31, 2019. The Company provides integrated financial services including commercial and retail banking, wealth management, and mortgage services to customers through advanced banking solutions, and 50 traditional branches of its locally-branded wholly-owned subsidiary bank, Seacoast Bank. Offices stretch from Fort Lauderdale, Boca Raton and West Palm Beach north through the Daytona Beach area, into Orlando and Central Florida and the adjacent Tampa market, and west to Okeechobee and surrounding counties. More information about the Company is available at www.SeacoastBanking.com.
Cautionary Notice Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning, and protections, of Section 27A of the Securities Act of 1933 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 our markets, and improvements to reported earnings that may be realized from cost controls, tax law changes, and for integration of banks that we have acquired, or expect to acquire, as well as statements with respect to Seacoast's objectives, strategic plans, including Vision 2020, expectations and intentions and other statements that are not historical facts. Actual results may differ from those set forth in the forward-looking statements.
Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates and intentions about future performance and involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the actual results, performance or achievements of Seacoast to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. You should not expect us to update any forward-looking statements.
All statements other than statements of historical fact could be forward-looking statements. You can identify these forward-looking statements through our use of words such as “may”, “will”, “anticipate”, “assume”, “should”, “support”, “indicate”, “would”, “believe”, “contemplate”, “expect”, “estimate”, “continue”, “further”, “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; 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; changes in accounting policies, rules and practices; the risks of changes in interest rates on the level and composition of deposits, loan demand, liquidity and the values of loan collateral, securities, and interest sensitive assets and liabilities; interest rate risks, sensitivities and the shape of the yield curve; changes in borrower credit risks and payment behaviors; 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 us or the banking industry; our concentration in commercial real estate loans; 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 our investments due to market volatility or counterparty payment risk; statutory and regulatory dividends restrictions; increases in regulatory capital requirements for banking organizations generally; the risks of mergers, acquisitions and divestitures, including our ability to continue to identify acquisition targets and successfully acquire desirable financial institutions; changes in technology or products that may be more difficult, costly, or less effective than anticipated; our ability to identify and address increased cybersecurity risks; inability of our risk management framework to manage risks associated with our business; dependence on key suppliers or vendors to obtain equipment or services for our business on acceptable terms; reduction in or the termination of our ability to use the mobile-based platform that is critical to our business growth strategy; the effects of war or other conflicts, acts of terrorism, natural disasters or other catastrophic events that may affect general economic conditions; unexpected outcomes of, and the costs associated with, existing or new litigation involving us; our 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 our deferred tax assets could be reduced if estimates of future taxable income from our operations and tax planning strategies are less than currently estimated and sales of our capital stock could trigger a reduction in the amount of net operating loss carryforwards that we 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, securities brokerage firms, insurance companies, money market and other mutual funds and other financial institutions operating in our market areas and elsewhere, including institutions operating regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone, computer and the Internet; and the failure of assumptions underlying the establishment of reserves for possible loan losses.
All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties described in our annual report on Form 10-K for the year ended December 31, 2018, under “Special Cautionary Notice Regarding Forward-looking Statements” and “Risk Factors”, and otherwise in our SEC reports and filings. Such reports are available upon request from the Company, or from the Securities and Exchange Commission, including through the SEC's Internet website at www.sec.gov.
Charles M. Shaffer
Executive Vice President
Chief Financial Officer
(772) 221-7003
Chuck.Shaffer@seacoastbank.com
FINANCIAL HIGHLIGHTS | (Unaudited) | ||||||||||||||||||
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES | |||||||||||||||||||
Quarterly Trends | |||||||||||||||||||
(Amounts in thousands, except ratios and per share data) | 1Q'19 | 4Q'18 | 3Q'18 | 2Q'18 | 1Q'18 | ||||||||||||||
Summary of Earnings | |||||||||||||||||||
Net income | $ | 22,705 | $ | 15,962 | $ | 16,322 | $ | 16,964 | $ | 18,027 | |||||||||
Adjusted net income1 | 24,205 | 23,893 | 17,626 | 18,268 | 19,298 | ||||||||||||||
Net interest income2 | 60,861 | 60,100 | 51,709 | 50,294 | 49,853 | ||||||||||||||
Net interest margin2,3 | 4.02 | % | 4.00 | % | 3.82 | % | 3.77 | % | 3.80 | % | |||||||||
Performance Ratios | |||||||||||||||||||
Return on average assets-GAAP basis3 | 1.36 | % | 0.96 | % | 1.10 | % | 1.16 | % | 1.25 | % | |||||||||
Return on average tangible assets-GAAP basis3,4 | 1.48 | 1.05 | 1.18 | 1.24 | 1.34 | ||||||||||||||
Adjusted return on average tangible assets1,3,4 | 1.50 | 1.49 | 1.22 | 1.28 | 1.38 | ||||||||||||||
Return on average shareholders' equity-GAAP basis3 | 10.47 | 7.65 | 8.89 | 9.59 | 10.52 | ||||||||||||||
Return on average tangible common equity-GAAP basis3,4 | 14.86 | 10.94 | 12.04 | 13.08 | 14.41 | ||||||||||||||
Adjusted return on average tangible common equity1,3,4 | 15.11 | 15.44 | 12.43 | 13.49 | 14.82 | ||||||||||||||
Efficiency ratio5 | 56.55 | 65.76 | 57.04 | 58.41 | 57.80 | ||||||||||||||
Adjusted efficiency ratio1 | 55.81 | 54.19 | 56.29 | 57.31 | 57.05 | ||||||||||||||
Noninterest income to total revenue | 17.45 | 17.97 | 19.31 | 20.28 | 19.95 | ||||||||||||||
Tangible common equity to tangible assets4 | 10.18 | 9.72 | 9.85 | 9.56 | 9.33 | ||||||||||||||
Average loan-to-deposit ratio | 90.55 | 89.14 | 86.25 | 83.51 | 84.10 | ||||||||||||||
End of period loan-to-deposit ratio | 86.38 | 93.43 | 87.77 | 84.91 | 83.02 | ||||||||||||||
Per Share Data | |||||||||||||||||||
Net income diluted-GAAP basis | $ | 0.44 | $ | 0.31 | $ | 0.34 | $ | 0.35 | $ | 0.38 | |||||||||
Net income basic-GAAP basis | 0.44 | 0.32 | 0.35 | 0.36 | 0.38 | ||||||||||||||
Adjusted earnings1 | 0.47 | 0.47 | 0.37 | 0.38 | 0.40 | ||||||||||||||
Book value per share common | 17.44 | 16.83 | 15.50 | 15.18 | 14.94 | ||||||||||||||
Tangible book value per share | 12.98 | 12.33 | 12.01 | 11.67 | 11.39 | ||||||||||||||
Cash dividends declared | — | — | — | — | — | ||||||||||||||
1Non-GAAP measure - see “Explanation of Certain Unaudited Non-GAAP Financial Measures.” | |||||||||||||||||||
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). | |||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | (Unaudited) | ||||||||||||||||||
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES | |||||||||||||||||||
Quarterly Trends | |||||||||||||||||||
(Amounts in thousands, except per share data) | 1Q'19 | 4Q'18 | 3Q'18 | 2Q'18 | 1Q'18 | ||||||||||||||
Interest on securities: | |||||||||||||||||||
Taxable | $ | 9,119 | $ | 9,528 | $ | 9,582 | $ | 9,389 | $ | 9,361 | |||||||||
Nontaxable | 151 | 200 | 225 | 216 | 243 | ||||||||||||||
Interest and fees on loans | 62,287 | 59,495 | 48,713 | 46,519 | 45,257 | ||||||||||||||
Interest on federal funds sold and other investments | 918 | 835 | 634 | 585 | 616 | ||||||||||||||
Total Interest Income | 72,475 | 70,058 | 59,154 | 56,709 | 55,477 | ||||||||||||||
Interest on deposits | 3,873 | 3,140 | 2,097 | 1,988 | 1,538 | ||||||||||||||
Interest on time certificates | 4,959 | 3,901 | 2,975 | 2,629 | 2,179 | ||||||||||||||
Interest on borrowed money | 2,869 | 3,033 | 2,520 | 1,885 | 1,998 | ||||||||||||||
Total Interest Expense | 11,701 | 10,074 | 7,592 | 6,502 | 5,715 | ||||||||||||||
Net Interest Income | 60,774 | 59,984 | 51,562 | 50,207 | 49,762 | ||||||||||||||
Provision for loan losses | 1,397 | 2,342 | 5,774 | 2,529 | 1,085 | ||||||||||||||
Net Interest Income After Provision for Loan Losses | 59,377 | 57,642 | 45,788 | 47,678 | 48,677 | ||||||||||||||
Noninterest income: | |||||||||||||||||||
Service charges on deposit accounts | 2,697 | 3,019 | 2,833 | 2,674 | 2,672 | ||||||||||||||
Trust fees | 1,017 | 1,040 | 1,083 | 1,039 | 1,021 | ||||||||||||||
Mortgage banking fees | 1,115 | 809 | 1,135 | 1,336 | 1,402 | ||||||||||||||
Brokerage commissions and fees | 436 | 468 | 444 | 461 | 359 | ||||||||||||||
Marine finance fees | 362 | 185 | 194 | 446 | 573 | ||||||||||||||
Interchange income | 3,401 | 3,198 | 3,119 | 3,076 | 2,942 | ||||||||||||||
BOLI income | 915 | 1,091 | 1,078 | 1,066 | 1,056 | ||||||||||||||
SBA gains | 636 | 519 | 473 | 748 | 734 | ||||||||||||||
Other | 2,266 | 2,810 | 1,980 | 1,923 | 1,639 | ||||||||||||||
12,845 | 13,139 | 12,339 | 12,769 | 12,398 | |||||||||||||||
Securities losses, net | (9 | ) | (425 | ) | (48 | ) | (48 | ) | (102 | ) | |||||||||
Total Noninterest Income | 12,836 | 12,714 | 12,291 | 12,721 | 12,296 | ||||||||||||||
Noninterest expenses: | |||||||||||||||||||
Salaries and wages | 18,506 | 22,172 | 17,129 | 16,429 | 15,381 | ||||||||||||||
Employee benefits | 4,206 | 3,625 | 3,205 | 3,034 | 3,081 | ||||||||||||||
Outsourced data processing costs | 3,845 | 5,809 | 3,493 | 3,393 | 3,679 | ||||||||||||||
Telephone / data lines | 811 | 602 | 624 | 643 | 612 | ||||||||||||||
Occupancy | 3,807 | 3,747 | 3,214 | 3,316 | 3,117 | ||||||||||||||
Furniture and equipment | 1,757 | 2,452 | 1,367 | 1,468 | 1,457 | ||||||||||||||
Marketing | 1,132 | 1,350 | 1,139 | 1,344 | 1,252 | ||||||||||||||
Legal and professional fees | 2,847 | 3,668 | 2,019 | 2,301 | 1,973 | ||||||||||||||
FDIC assessments | 488 | 571 | 431 | 595 | 598 | ||||||||||||||
Amortization of intangibles | 1,458 | 1,303 | 1,004 | 1,004 | 989 | ||||||||||||||
Foreclosed property expense and net (gain)/loss on sale | (40 | ) | — | (136 | ) | 405 | 192 | ||||||||||||
Other | 4,282 | 4,165 | 3,910 | 4,314 | 4,833 | ||||||||||||||
Total Noninterest Expense | 43,099 | 49,464 | 37,399 | 38,246 | 37,164 | ||||||||||||||
Income Before Income Taxes | 29,114 | 20,892 | 20,680 | 22,153 | 23,809 | ||||||||||||||
Income taxes | 6,409 | 4,930 | 4,358 | 5,189 | 5,782 | ||||||||||||||
Net Income | $ | 22,705 | $ | 15,962 | $ | 16,322 | $ | 16,964 | $ | 18,027 | |||||||||
Per share of common stock: | |||||||||||||||||||
Net income diluted | $ | 0.44 | $ | 0.31 | $ | 0.34 | $ | 0.35 | $ | 0.38 | |||||||||
Net income basic | 0.44 | 0.32 | 0.35 | 0.36 | 0.38 | ||||||||||||||
Cash dividends declared | — | — | — | — | — | ||||||||||||||
Average diluted shares outstanding | 52,039 | 51,237 | 48,029 | 47,974 | 47,688 | ||||||||||||||
Average basic shares outstanding | 51,359 | 50,523 | 47,205 | 47,165 | 46,952 | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | (Unaudited) | |||||||||||||||||||
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES | ||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
(Amounts in thousands) | 2019 | 2018 | 2018 | 2018 | 2018 | |||||||||||||||
Assets | ||||||||||||||||||||
Cash and due from banks | $ | 98,270 | $ | 92,242 | $ | 101,920 | $ | 123,927 | $ | 129,065 | ||||||||||
Interest bearing deposits with other banks | 105,741 | 23,709 | 3,174 | 7,594 | 6,794 | |||||||||||||||
Total Cash and Cash Equivalents | 204,011 | 115,951 | 105,094 | 131,521 | 135,859 | |||||||||||||||
Time deposits with other banks | 8,174 | 8,243 | 9,813 | 10,562 | 12,553 | |||||||||||||||
Debt Securities: | ||||||||||||||||||||
Available for sale (at fair value) | 877,549 | 865,831 | 923,206 | 954,906 | 982,958 | |||||||||||||||
Held to maturity (at amortized cost) | 295,485 | 357,949 | 367,387 | 382,137 | 400,647 | |||||||||||||||
Total Debt Securities | 1,173,034 | 1,223,780 | 1,290,593 | 1,337,043 | 1,383,605 | |||||||||||||||
Loans held for sale | 13,900 | 11,873 | 16,172 | 14,707 | 20,887 | |||||||||||||||
Loans | 4,828,441 | 4,825,214 | 4,059,323 | 3,974,016 | 3,897,125 | |||||||||||||||
Less: Allowance for loan losses | (32,822 | ) | (32,423 | ) | (33,865 | ) | (28,924 | ) | (28,118 | ) | ||||||||||
Net Loans | 4,795,619 | 4,792,791 | 4,025,458 | 3,945,092 | 3,869,007 | |||||||||||||||
Bank premises and equipment, net | 70,412 | 71,024 | 63,531 | 63,991 | 64,577 | |||||||||||||||
Other real estate owned | 11,921 | 12,802 | 4,715 | 8,417 | 10,288 | |||||||||||||||
Goodwill | 205,260 | 204,753 | 148,555 | 148,555 | 148,555 | |||||||||||||||
Other intangible assets, net | 23,959 | 25,977 | 16,508 | 17,319 | 18,246 | |||||||||||||||
Bank owned life insurance | 124,306 | 123,394 | 122,561 | 121,602 | 120,654 | |||||||||||||||
Net deferred tax assets | 24,647 | 28,954 | 25,822 | 26,021 | 24,427 | |||||||||||||||
Other assets | 128,146 | 128,117 | 102,112 | 97,851 | 94,443 | |||||||||||||||
Total Assets | $ | 6,783,389 | $ | 6,747,659 | $ | 5,930,934 | $ | 5,922,681 | $ | 5,903,101 | ||||||||||
Liabilities and Shareholders' Equity | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||
Deposits | ||||||||||||||||||||
Noninterest demand | $ | 1,676,009 | $ | 1,569,602 | $ | 1,488,689 | $ | 1,463,652 | $ | 1,488,261 | ||||||||||
Interest-bearing demand | 1,100,477 | 1,014,032 | 912,891 | 976,281 | 1,015,054 | |||||||||||||||
Savings | 508,320 | 493,807 | 451,958 | 444,736 | 437,878 | |||||||||||||||
Money market | 1,192,070 | 1,173,950 | 1,036,940 | 1,023,170 | 1,035,531 | |||||||||||||||
Other time certificates | 539,202 | 513,312 | 411,208 | 413,643 | 410,108 | |||||||||||||||
Brokered time certificates | 367,841 | 220,594 | 192,182 | 228,602 | 184,405 | |||||||||||||||
Time certificates of more than $250,000 | 221,659 | 191,943 | 149,642 | 147,356 | 148,306 | |||||||||||||||
Total Deposits | 5,605,578 | 5,177,240 | 4,643,510 | 4,697,440 | 4,719,543 | |||||||||||||||
Securities sold under agreements to repurchase | 148,005 | 214,323 | 189,035 | 200,050 | 173,249 | |||||||||||||||
Federal Home Loan Bank borrowings | 3,000 | 380,000 | 261,000 | 205,000 | 208,000 | |||||||||||||||
Subordinated debt | 70,874 | 70,804 | 70,734 | 70,664 | 70,591 | |||||||||||||||
Other liabilities | 59,508 | 41,025 | 33,824 | 33,364 | 29,857 | |||||||||||||||
Total Liabilities | 5,886,965 | 5,883,392 | 5,198,103 | 5,206,518 | 5,201,240 | |||||||||||||||
Shareholders' Equity | ||||||||||||||||||||
Common stock | 5,141 | 5,136 | 4,727 | 4,716 | 4,698 | |||||||||||||||
Additional paid in capital | 780,680 | 778,501 | 668,711 | 665,885 | 663,727 | |||||||||||||||
Retained earnings | 119,779 | 97,074 | 81,112 | 64,790 | 47,825 | |||||||||||||||
Treasury stock | (4,959 | ) | (3,384 | ) | (2,854 | ) | (2,884 | ) | (2,279 | ) | ||||||||||
900,641 | 877,327 | 751,696 | 732,507 | 713,971 | ||||||||||||||||
Accumulated other comprehensive loss, net | (4,217 | ) | (13,060 | ) | (18,865 | ) | (16,344 | ) | (12,110 | ) | ||||||||||
Total Shareholders' Equity | 896,424 | 864,267 | 732,831 | 716,163 | 701,861 | |||||||||||||||
Total Liabilities & Shareholders' Equity | $ | 6,783,389 | $ | 6,747,659 | $ | 5,930,934 | $ | 5,922,681 | $ | 5,903,101 | ||||||||||
Common shares outstanding | 51,414 | 51,361 | 47,270 | 47,163 | 46,983 | |||||||||||||||
CONSOLIDATED QUARTERLY FINANCIAL DATA | (Unaudited) | ||||||||||||||||||
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES | |||||||||||||||||||
(Amounts in thousands) | 1Q'19 | 4Q'18 | 3Q'18 | 2Q'18 | 1Q'18 | ||||||||||||||
Credit Analysis | |||||||||||||||||||
Net charge-offs (recoveries) - non-acquired loans | $ | 762 | $ | 3,693 | $ | 800 | $ | 1,715 | $ | 117 | |||||||||
Net charge-offs (recoveries) - acquired loans | 201 | 56 | (3 | ) | (25 | ) | (116 | ) | |||||||||||
Total Net Charge-offs (Recoveries) | 963 | 3,749 | 797 | 1,690 | 1 | ||||||||||||||
TDR valuation adjustments | $ | 35 | $ | 35 | $ | 36 | $ | 33 | $ | 88 | |||||||||
Net charge-offs (recoveries) to average loans - non-acquired loans | 0.06 | % | 0.32 | % | 0.08 | % | 0.17 | % | 0.01 | % | |||||||||
Net charge-offs (recoveries) to average loans - acquired loans | 0.02 | — | — | — | (0.01 | ) | |||||||||||||
Total Net Charge-offs (Recoveries) to Average Loans | 0.08 | 0.32 | 0.08 | 0.17 | — | ||||||||||||||
Provision for loan losses - non-acquired loans | $ | 1,709 | $ | 2,343 | $ | 5,640 | $ | 2,591 | $ | 1,383 | |||||||||
Provision for (recapture of) loan losses - acquired loans | (312 | ) | (1 | ) | 134 | (62 | ) | (298 | ) | ||||||||||
Total Provision for Loan Losses | $ | 1,397 | $ | 2,342 | $ | 5,774 | $ | 2,529 | $ | 1,085 | |||||||||
Allowance for loan losses - non-acquired loans | $ | 32,715 | $ | 31,803 | $ | 33,188 | $ | 28,384 | $ | 27,541 | |||||||||
Allowance for loan losses - acquired loans | 107 | 620 | 677 | 540 | 577 | ||||||||||||||
Total Allowance for Loan Losses | $ | 32,822 | $ | 32,423 | $ | 33,865 | $ | 28,924 | $ | 28,118 | |||||||||
Non-acquired loans at end of period | $ | 3,667,221 | $ | 3,588,251 | $ | 3,383,571 | $ | 3,221,569 | $ | 3,063,618 | |||||||||
Purchased noncredit impaired loans at end of period | 1,147,432 | 1,222,529 | 662,701 | 739,232 | 819,814 | ||||||||||||||
Purchased credit impaired loans at end of period | 13,788 | 14,434 | 13,051 | 13,215 | 13,693 | ||||||||||||||
Total Loans | $ | 4,828,441 | $ | 4,825,214 | $ | 4,059,323 | $ | 3,974,016 | $ | 3,897,125 | |||||||||
Non-acquired loans allowance for loan losses to non-acquired loans at end of period | 0.89 | % | 0.89 | % | 0.98 | % | 0.88 | % | 0.90 | % | |||||||||
Total allowance for loan losses to total loans at end of period | 0.68 | 0.67 | 0.83 | 0.73 | 0.72 | ||||||||||||||
Purchase discount on acquired loans at end of period | 3.80 | 3.86 | 2.25 | 2.31 | 2.32 | ||||||||||||||
End of Period | |||||||||||||||||||
Nonperforming loans - non-acquired | $ | 15,423 | $ | 15,783 | $ | 18,998 | $ | 19,578 | $ | 12,628 | |||||||||
Nonperforming loans - acquired | 6,990 | 10,693 | 7,142 | 6,624 | 6,711 | ||||||||||||||
Other real estate owned - non-acquired | 831 | 386 | 418 | 354 | 2,246 | ||||||||||||||
Other real estate owned - acquired | 1,725 | 3,020 | 1,203 | 4,969 | 4,969 | ||||||||||||||
Bank branches closed included in other real estate owned | 9,365 | 9,396 | 3,094 | 3,094 | 3,073 | ||||||||||||||
Total Nonperforming Assets | $ | 34,334 | $ | 39,278 | $ | 30,855 | $ | 34,619 | $ | 29,627 | |||||||||
Restructured loans (accruing) | $ | 14,857 | $ | 13,346 | $ | 13,797 | $ | 14,241 | $ | 14,777 | |||||||||
Nonperforming loans to loans at end of period - non-acquired | 0.42 | % | 0.44 | % | 0.56 | % | 0.61 | % | 0.41 | % | |||||||||
Nonperforming loans to loans at end of period - acquired | 0.60 | 0.86 | 1.06 | 0.88 | 0.81 | ||||||||||||||
Total Nonperforming Loans to Loans at End of Period | 0.46 | 0.55 | 0.64 | 0.66 | 0.50 | ||||||||||||||
Nonperforming assets to total assets - non-acquired | 0.38 | % | 0.38 | % | 0.38 | % | 0.39 | % | 0.30 | % | |||||||||
Nonperforming assets to total assets - acquired | 0.13 | 0.20 | 0.14 | 0.19 | 0.20 | ||||||||||||||
Total Nonperforming Assets to Total Assets | 0.51 | 0.58 | 0.52 | 0.58 | 0.50 | ||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||||||
Loans | 2019 | 2018 | 2018 | 2018 | 2018 | ||||||||||||||
Construction and land development | $ | 417,565 | $ | 443,568 | $ | 376,257 | $ | 359,070 | $ | 374,244 | |||||||||
Commercial real estate - owner occupied | 989,234 | 970,181 | 829,368 | 812,306 | 796,898 | ||||||||||||||
Commercial real estate - non-owner occupied | 1,173,183 | 1,161,885 | 897,331 | 888,989 | 848,341 | ||||||||||||||
Residential real estate | 1,329,166 | 1,324,377 | 1,152,640 | 1,103,946 | 1,065,152 | ||||||||||||||
Consumer | 206,414 | 202,881 | 192,772 | 190,835 | 195,788 | ||||||||||||||
Commercial and financial | 712,879 | 722,322 | 610,955 | 618,870 | 616,702 | ||||||||||||||
Total Loans | $ | 4,828,441 | $ | 4,825,214 | $ | 4,059,323 | $ | 3,974,016 | $ | 3,897,125 | |||||||||
AVERAGE BALANCES, INTEREST INCOME AND EXPENSES, YIELDS AND RATES 1 | (Unaudited) | |||||||||||||||||||||||||||||||
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
1Q'19 | 4Q'18 | 1Q'18 | ||||||||||||||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | |||||||||||||||||||||||||||
(Amounts in thousands) | Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Earning assets: | ||||||||||||||||||||||||||||||||
Securities: | ||||||||||||||||||||||||||||||||
Taxable | $ | 1,186,374 | $ | 9,119 | 3.07 | % | $ | 1,227,648 | $ | 9,528 | 3.10 | % | $ | 1,361,277 | $ | 9,361 | 2.75 | % | ||||||||||||||
Nontaxable | 26,561 | 190 | 2.86 | 29,255 | 252 | 3.45 | 32,640 | 307 | 3.76 | |||||||||||||||||||||||
Total Securities | 1,212,935 | 9,309 | 3.07 | 1,256,903 | 9,780 | 3.11 | 1,393,917 | 9,668 | 2.77 | |||||||||||||||||||||||
Federal funds sold and other | ||||||||||||||||||||||||||||||||
investments | 91,136 | 918 | 4.09 | 87,146 | 835 | 3.80 | 56,173 | 616 | 4.45 | |||||||||||||||||||||||
Loans, net | 4,839,046 | 62,335 | 5.22 | 4,611,691 | 59,559 | 5.12 | 3,872,369 | 45,284 | 4.74 | |||||||||||||||||||||||
Total Earning Assets | 6,143,117 | 72,562 | 4.79 | 5,955,740 | 70,174 | 4.67 | 5,322,459 | 55,568 | 4.23 | |||||||||||||||||||||||
Allowance for loan losses | (32,966 | ) | (33,864 | ) | (27,469 | ) | ||||||||||||||||||||||||||
Cash and due from banks | 99,940 | 124,299 | 113,899 | |||||||||||||||||||||||||||||
Premises and equipment | 70,938 | 75,120 | 65,932 | |||||||||||||||||||||||||||||
Intangible assets | 230,066 | 213,713 | 167,136 | |||||||||||||||||||||||||||||
Bank owned life insurance | 123,708 | 132,495 | 122,268 | |||||||||||||||||||||||||||||
Other assets | 136,175 | 122,367 | 87,463 | |||||||||||||||||||||||||||||
Total Assets | $ | 6,770,978 | $ | 6,589,870 | $ | 5,851,688 | ||||||||||||||||||||||||||
Liabilities and Shareholders' Equity | ||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
Interest-bearing demand | $ | 1,029,726 | $ | 839 | 0.33 | % | $ | 974,711 | $ | 515 | 0.21 | % | $ | 1,001,672 | $ | 450 | 0.18 | % | ||||||||||||||
Savings | 500,347 | 477 | 0.39 | 509,434 | 418 | 0.33 | 435,433 | 104 | 0.10 | |||||||||||||||||||||||
Money market | 1,158,939 | 2,557 | 0.89 | 1,161,599 | 2,207 | 0.75 | 976,498 | 984 | 0.41 | |||||||||||||||||||||||
Time deposits | 1,042,346 | 4,959 | 1.93 | 899,153 | 3,901 | 1.72 | 776,807 | 2,179 | 1.14 | |||||||||||||||||||||||
Federal funds purchased and securities | ||||||||||||||||||||||||||||||||
sold under agreements to repurchase | 185,032 | 550 | 1.21 | 242,963 | 732 | 1.20 | 175,982 | 274 | 0.63 | |||||||||||||||||||||||
Federal Home Loan Bank borrowings | 227,378 | 1,421 | 2.53 | 240,799 | 1,468 | 2.42 | 276,389 | 1,030 | 1.51 | |||||||||||||||||||||||
Other borrowings | 70,836 | 898 | 5.14 | 70,764 | 833 | 4.67 | 70,550 | 694 | 3.99 | |||||||||||||||||||||||
Total Interest-Bearing Liabilities | 4,214,604 | 11,701 | 1.13 | 4,099,423 | 10,074 | 0.97 | 3,713,331 | 5,715 | 0.62 | |||||||||||||||||||||||
Noninterest demand | 1,612,548 | 1,628,842 | 1,413,967 | |||||||||||||||||||||||||||||
Other liabilities | 64,262 | 33,846 | 29,150 | |||||||||||||||||||||||||||||
Total Liabilities | 5,891,414 | 5,762,111 | 5,156,448 | |||||||||||||||||||||||||||||
Shareholders' equity | 879,564 | 827,759 | 695,240 | |||||||||||||||||||||||||||||
Total Liabilities & Equity | $ | 6,770,978 | $ | 6,589,870 | $ | 5,851,688 | ||||||||||||||||||||||||||
Cost of deposits | 0.67 | % | 0.54 | % | 0.33 | % | ||||||||||||||||||||||||||
Interest expense as a % of earning assets | 0.77 | % | 0.67 | % | 0.44 | % | ||||||||||||||||||||||||||
Net interest income as a % of earning assets | $ | 60,861 | 4.02 | % | $ | 60,100 | 4.00 | % | $ | 49,853 | 3.80 | % | ||||||||||||||||||||
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 | ||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
(Amounts in thousands) | 2019 | 2018 | 2018 | 2018 | 2018 | |||||||||||||||
Customer Relationship Funding | ||||||||||||||||||||
Noninterest demand | ||||||||||||||||||||
Commercial | $ | 1,298,468 | $ | 1,217,842 | $ | 1,182,018 | $ | 1,154,225 | $ | 1,163,119 | ||||||||||
Retail | 275,383 | 259,318 | 233,472 | 236,838 | 252,055 | |||||||||||||||
Public funds | 73,640 | 68,324 | 42,474 | 44,182 | 49,014 | |||||||||||||||
Other | 28,518 | 24,118 | 30,725 | 28,407 | 24,073 | |||||||||||||||
Total Noninterest Demand | 1,676,009 | 1,569,602 | 1,488,689 | 1,463,652 | 1,488,261 | |||||||||||||||
Interest-bearing demand | ||||||||||||||||||||
Commercial | 289,544 | 211,879 | 167,865 | 181,646 | 164,359 | |||||||||||||||
Retail | 646,522 | 650,490 | 655,429 | 681,615 | 700,262 | |||||||||||||||
Public funds | 164,411 | 151,663 | 89,597 | 113,020 | 150,433 | |||||||||||||||
Total Interest-Bearing Demand | 1,100,477 | 1,014,032 | 912,891 | 976,281 | 1,015,054 | |||||||||||||||
Total transaction accounts | ||||||||||||||||||||
Commercial | 1,588,012 | 1,429,721 | 1,349,883 | 1,335,871 | 1,327,478 | |||||||||||||||
Retail | 921,905 | 909,808 | 888,901 | 918,453 | 952,317 | |||||||||||||||
Public funds | 238,051 | 219,987 | 132,071 | 157,202 | 199,447 | |||||||||||||||
Other | 28,518 | 24,118 | 30,725 | 28,407 | 24,073 | |||||||||||||||
Total Transaction Accounts | 2,776,486 | 2,583,634 | 2,401,580 | 2,439,933 | 2,503,315 | |||||||||||||||
Savings | 508,320 | 493,807 | 451,958 | 444,736 | 437,878 | |||||||||||||||
Money market | ||||||||||||||||||||
Commercial | 500,649 | 459,380 | 423,304 | 408,005 | 410,527 | |||||||||||||||
Retail | 602,378 | 607,837 | 524,415 | 522,783 | 522,882 | |||||||||||||||
Public funds | 89,043 | 106,733 | 89,221 | 92,382 | 102,122 | |||||||||||||||
Total Money Market | 1,192,070 | 1,173,950 | 1,036,940 | 1,023,170 | 1,035,531 | |||||||||||||||
Brokered time certificates | 367,841 | 220,594 | 192,182 | 228,602 | 184,405 | |||||||||||||||
Other time certificates | 760,861 | 705,255 | 560,850 | 560,999 | 558,414 | |||||||||||||||
1,128,702 | 925,849 | 753,032 | 789,601 | 742,819 | ||||||||||||||||
Total Deposits | $ | 5,605,578 | $ | 5,177,240 | $ | 4,643,510 | $ | 4,697,440 | $ | 4,719,543 | ||||||||||
Customer sweep accounts | $ | 148,005 | $ | 214,323 | $ | 189,035 | $ | 200,050 | $ | 173,249 | ||||||||||
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 calculate these measures differently. The Company provides reconciliations between GAAP and these non-GAAP measures. These disclosures should not be considered an alternative to GAAP.
GAAP TO NON-GAAP RECONCILIATION | (Unaudited) | |||||||||||||||||||
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES | ||||||||||||||||||||
Quarterly Trends | ||||||||||||||||||||
(Amounts in thousands, except per share data) | 1Q'19 | 4Q'18 | 3Q'18 | 2Q'18 | 1Q'18 | |||||||||||||||
Net Income | $ | 22,705 | $ | 15,962 | $ | 16,322 | $ | 16,964 | $ | 18,027 | ||||||||||
Total noninterest income | 12,836 | 12,714 | 12,291 | 12,721 | 12,296 | |||||||||||||||
Securities losses, net | 9 | 425 | 48 | 48 | 102 | |||||||||||||||
BOLI benefits on death (included in other income) | — | (280 | ) | — | — | — | ||||||||||||||
Total Adjustments to Noninterest Income | 9 | 145 | 48 | 48 | 102 | |||||||||||||||
Total Adjusted Noninterest Income | 12,845 | 12,859 | 12,339 | 12,769 | 12,398 | |||||||||||||||
Total noninterest expense | 43,099 | 49,464 | 37,399 | 38,246 | 37,164 | |||||||||||||||
Merger related charges | (335 | ) | (8,034 | ) | (482 | ) | (695 | ) | (470 | ) | ||||||||||
Amortization of intangibles | (1,458 | ) | (1,303 | ) | (1,004 | ) | (1,004 | ) | (989 | ) | ||||||||||
Branch reductions and other expense initiatives | (208 | ) | (587 | ) | — | — | — | |||||||||||||
Total Adjustments to Noninterest Expense | (2,001 | ) | (9,924 | ) | (1,486 | ) | (1,699 | ) | (1,459 | ) | ||||||||||
Total Adjusted Noninterest Expense | 41,098 | 39,540 | 35,913 | 36,547 | 35,705 | |||||||||||||||
Income Taxes | 6,409 | 4,930 | 4,358 | 5,189 | 5,782 | |||||||||||||||
Tax effect of adjustments | 510 | 2,623 | 230 | 443 | 538 | |||||||||||||||
Taxes and tax penalties on acquisition-related BOLI redemption | — | (485 | ) | — | — | — | ||||||||||||||
Effect of change in corporate tax rate | — | — | — | — | (248 | ) | ||||||||||||||
Total Adjustments to Income Taxes | 510 | 2,138 | 230 | 443 | 290 | |||||||||||||||
Adjusted Income Taxes | 6,919 | 7,068 | 4,588 | 5,632 | 6,072 | |||||||||||||||
Adjusted Net Income | $ | 24,205 | $ | 23,893 | $ | 17,626 | $ | 18,268 | $ | 19,298 | ||||||||||
Earnings per diluted share, as reported | $ | 0.44 | $ | 0.31 | $ | 0.34 | $ | 0.35 | $ | 0.38 | ||||||||||
Adjusted Earnings per Diluted Share | 0.47 | 0.47 | 0.37 | 0.38 | 0.40 | |||||||||||||||
Average diluted shares outstanding | 52,039 | 51,237 | 48,029 | 47,974 | 47,688 | |||||||||||||||
Adjusted Noninterest Expense | $ | 41,098 | $ | 39,540 | $ | 35,913 | $ | 36,547 | $ | 35,705 | ||||||||||
Foreclosed property expense and net gain/(loss) on sale | 40 | — | 137 | (405 | ) | (192 | ) | |||||||||||||
Net Adjusted Noninterest Expense | $ | 41,138 | $ | 39,540 | $ | 36,050 | $ | 36,142 | $ | 35,513 | ||||||||||
Revenue | $ | 73,610 | $ | 72,698 | $ | 63,853 | $ | 62,928 | $ | 62,058 | ||||||||||
Total Adjustments to Revenue | 9 | 145 | 48 | 48 | 102 | |||||||||||||||
Impact of FTE adjustment | 87 | 116 | 147 | 87 | 91 | |||||||||||||||
Adjusted Revenue on a fully taxable equivalent basis | $ | 73,706 | $ | 72,959 | $ | 64,048 | $ | 63,063 | $ | 62,251 | ||||||||||
Adjusted Efficiency Ratio | 55.81 | % | 54.19 | % | 56.29 | % | 57.31 | % | 57.05 | % | ||||||||||
Average Assets | $ | 6,770,978 | $ | 6,589,870 | $ | 5,903,327 | $ | 5,878,035 | $ | 5,851,688 | ||||||||||
Less average goodwill and intangible assets | (230,066 | ) | (213,713 | ) | (165,534 | ) | (166,393 | ) | (167,136 | ) | ||||||||||
Average Tangible Assets | $ | 6,540,912 | $ | 6,376,157 | $ | 5,737,793 | $ | 5,711,642 | $ | 5,684,552 | ||||||||||
Return on Average Assets (ROA) | 1.36 | % | 0.96 | % | 1.10 | % | 1.16 | % | 1.25 | % | ||||||||||
Impact of removing average intangible assets and related amortization | 0.12 | 0.09 | 0.08 | 0.08 | 0.09 | |||||||||||||||
Return on Average Tangible Assets (ROTA) | 1.48 | 1.05 | 1.18 | 1.24 | 1.34 | |||||||||||||||
Impact of other adjustments for Adjusted Net Income | 0.02 | 0.44 | 0.04 | 0.04 | 0.04 | |||||||||||||||
Adjusted Return on Average Tangible Assets | 1.50 | 1.49 | 1.22 | 1.28 | 1.38 | |||||||||||||||
Average Shareholders' Equity | $ | 879,564 | $ | 827,759 | $ | 728,290 | $ | 709,674 | $ | 695,240 | ||||||||||
Less average goodwill and intangible assets | (230,066 | ) | (213,713 | ) | (165,534 | ) | (166,393 | ) | (167,136 | ) | ||||||||||
Average Tangible Equity | $ | 649,498 | $ | 614,046 | $ | 562,756 | $ | 543,281 | $ | 528,104 | ||||||||||
Return on Average Shareholders' Equity | 10.47 | % | 7.65 | % | 8.89 | % | 9.59 | % | 10.52 | % | ||||||||||
Impact of removing average intangible assets and related amortization | 4.39 | 3.29 | 3.15 | 3.49 | 3.89 | |||||||||||||||
Return on Average Tangible Common Equity (ROTCE) | 14.86 | 10.94 | 12.04 | 13.08 | 14.41 | |||||||||||||||
Impact of other adjustments for Adjusted Net Income | 0.25 | 4.50 | 0.39 | 0.41 | 0.41 | |||||||||||||||
Adjusted Return on Average Tangible Common Equity | 15.11 | 15.44 | 12.43 | 13.49 | 14.82 | |||||||||||||||