Seacoast Reports First Quarter 2026 Results

Annualized Organic Deposit Growth of 7%

Net Interest Margin Grew 17 Basis Points Quarter over Quarter to 3.83%

STUART, Fla.--(BUSINESS WIRE)--Seacoast Banking Corporation of Florida ("Seacoast" or the "Company") (NASDAQ: SBCF) today reported unaudited results of operations and other financial information for the first quarter of 2026.

First Quarter 2026 Highlights

• Net income of $31.9 million included a $39.5 million loss from a strategic repositioning of available-for-sale securities executed in January 2026. This action involved selling approximately $277.0 million in low-yielding securities and reinvesting the proceeds into higher-yielding positions, providing higher interest income going forward. This contributed to a 24 basis point increase in yield on securities during the quarter.

• Adjusted net income¹ of $67.8 million, or $0.62 per share, increased 42% from the prior quarter and 111% from the prior year quarter.

• Organic deposit growth of 7% annualized, including growth in noninterest-bearing deposits of 29% annualized. The cost of deposits declined 13 basis points to 1.54%.

• Net interest margin grew 17 basis points to 3.83%. Excluding accretion on acquired loans, net interest margin expanded 13 basis points to 3.57%.

• Repurchased 317,628 shares of common stock during the quarter, taking advantage of constructive market conditions and leveraging our strong capital position.

• Continued improvement in profitability metrics. Return on average assets and return on average tangible shareholders' equity were 0.62% and 8.51%, respectively. Adjusted return on average assets¹ was 1.31% and adjusted return on average tangible shareholders' equity¹ was 16.26%, compared to 0.89% and 11.96%, respectively, in the prior quarter.

Charles M. Shaffer, Seacoast's Chairman and CEO, said, “Our strategy to improve shareholder returns and deliver on our 2026 guidance remains on track. With excellent asset quality, a fortress balance sheet, meaningful capital flexibility, and the Villages Bancorporation, Inc. conversion approaching this summer, we are well positioned to unlock the full earnings power of the combined franchise. As we enter Seacoast’s 100^th year, our strong first quarter results reaffirm our disciplined approach to growth, prudent balance sheet management, and continued focus on building franchise value and growing earnings over time.”

Shaffer added, “I am extremely proud of our associates and their commitment to our customers and communities. We continue to grow our customer base across all our markets while executing on important product and technology initiatives that will enhance the client experience. Seacoast will exit 2026 stronger, more competitive, and well positioned to deliver sustainable long‑term shareholder value.”

Financial Results

Income Statement

• Net revenues were $163.9 million in the first quarter of 2026, including a $39.5 million loss from the securities repositioning. Adjusted net revenues¹ were $205.1 million in the first quarter of 2026, an increase of $0.3 million compared to the prior quarter, and an increase of $64.2 million, or 46%, compared to the prior year quarter.

• Net interest income totaled $176.5 million in the first quarter of 2026, an increase of $1.8 million, or 1%, compared to the prior quarter, and an increase of $58.0 million, or 49%, compared to the first quarter of 2025. The increase compared to the prior quarter represents higher yields on the securities portfolio and lower deposit costs, partially offset by lower average invested cash balances. Securities income increased $3.4 million, or 6%, from the prior quarter, benefiting from the securities repositioning. Interest income on loans declined compared to the prior quarter by $1.7 million, with lower yields partially offset by higher purchase accounting accretion. Accretion on acquired loans was $12.1 million in the first quarter of 2026 compared to $10.6 million in the fourth quarter of 2025. Interest expense on deposits decreased $5.4 million, or 11%, compared to the prior quarter. Changes compared to the prior year quarter were largely the result of higher balances resulting from bank acquisitions in 2025.

• Net interest margin increased 17 basis points to 3.83% in the first quarter of 2026 compared to 3.66% in the fourth quarter of 2025, and increased 35 basis points compared to 3.48% in the first quarter of 2025. Excluding the effects of accretion on acquired loans, net interest margin expanded 13 basis points to 3.57% in the first quarter of 2026 compared to 3.44% in the fourth quarter of 2025, and increased 33 basis points compared to 3.24% in the first quarter of 2025. Loan yields were 5.96%, a decline of six basis points from the prior quarter, and an increase of six basis points from the prior year quarter. Securities yields increased to 4.37%, up 24 basis points from the prior quarter and up 49 basis points from the prior year quarter. The cost of deposits declined 13 basis points to 1.54% in the first quarter of 2026 compared to 1.67% in the prior quarter, and declined 39 basis points compared to 1.93% in the first quarter of 2025. The cost of funds declined nine basis points to 1.71% compared to the prior quarter, and declined 34 basis points compared to the prior year quarter.

• The provision for credit losses was $0.8 million in the first quarter of 2026. In the fourth quarter of 2025, the acquisition of Villages Bancorporation, Inc. (“VBI”) resulted in an initial loan loss provision of $22.7 million. Allowance coverage of 1.39% at March 31, 2026 was lower by three basis points compared to December 31, 2025.

• Noninterest income was a net loss of $12.6 million in the first quarter of 2026 and included securities losses of $39.5 million from the repositioning of a portion of the available-for-sale securities portfolio. Adjusted noninterest income¹ of $26.9 million decreased $1.6 million, or 6%, compared to the prior quarter, and increased $4.9 million, or 22%, from the prior year quarter. Changes included:

• Service charges on deposits totaled $6.9 million, an increase of $0.4 million, or 7%, from the prior quarter resulting from growth in customer relationships. The increase of $1.7 million, or 33%, from the prior year quarter is primarily attributable to bank acquisitions in 2025 and growth in customer relationships.

• Wealth management income totaled $5.8 million, an increase of $0.2 million, or 4%, from the prior quarter and an increase of $1.5 million, or 36%, from the prior year quarter. Assets under management have grown 33% year-over-year. The wealth management division has continued to deliver significant growth, adding $125 million in new organic assets under management in the first quarter of 2026, partially offset by financial market volatility.

• Mortgage banking income totaled $2.2 million, a decrease of $0.9 million, or 30%, from the prior quarter, largely the result of volatility associated with the value of mortgage servicing rights acquired from VBI, which contributed $0.6 million to the decrease. Underlying mortgage volumes and pipelines remain strong.

• Insurance agency income totaled $1.8 million, an increase of $0.6 million, or 50%, from the prior quarter and an increase of $0.2 million, or 10%, from the prior year quarter. The increase from the prior quarter reflects typical seasonal contingency payments collected annually.

• Other income totaled $5.6 million, a decrease of $1.5 million, or 21%, compared to the prior quarter and a decrease of $0.7 million, or 11%, from the prior year quarter. The decreases primarily reflect lower gains on SBIC investments.

• Noninterest expense was $122.2 million in the first quarter of 2026, a decrease of $8.4 million, or 6%, compared to the prior quarter, and an increase of $31.6 million, or 35%, compared to the prior year quarter. In the first quarter of 2026, merger and integration costs totaled $8.5 million, compared to $18.1 million in the prior quarter and $1.1 million in the prior year quarter. Results in the first quarter of 2026 also included:

• Salaries and employee benefits totaled $62.6 million, an increase of $0.2 million, from the prior quarter and an increase of $11.5 million, or 23%, from the prior year quarter. The year over year increase reflects continued expansion of the footprint, including through bank acquisitions.

• Outsourced data processing costs totaled $12.0 million, an increase of $0.7 million, or 7%, from the prior quarter and an increase of $3.5 million, or 41%, from the prior year quarter. The increases reflect higher transaction volume and growth in customers, including from bank acquisitions.

• Occupancy costs totaled $9.2 million, a decrease of $0.1 million, or 1%, compared to the prior quarter and an increase of $1.9 million, or 26%, from the prior year quarter. The year over year increase is primarily the result of growth in the Company’s footprint, including through bank acquisitions.

• Legal and professional fees totaled $3.2 million, an increase of $1.1 million, or 51%, compared to the prior quarter and an increase of $0.4 million, or 16%, from the prior year quarter. The increases are largely associated with the timing of various projects.

• Amortization of intangibles totaled $10.1 million, a decrease of $0.3 million, or 3%, from the prior quarter and an increase of $4.8 million, or 90%, from the prior year quarter. The increase from the prior year quarter reflects the addition of core deposit intangible assets from bank acquisitions in 2025.

• Other expense totaled $6.8 million, a decrease of $0.4 million, or 5%, compared to the prior quarter and a decrease of $0.3 million, or 4%, from the prior year quarter.

• The efficiency ratio improved to 59.47% in the first quarter of 2026, compared to 63.36% in the fourth quarter of 2025 and 64.05% in the first quarter of 2025. The adjusted efficiency ratio¹ was 55.31% in the first quarter of 2026, compared to 54.50% in the fourth quarter of 2025 and 63.30% in the prior year quarter. The Company continues to remain keenly focused on disciplined expense control, while making investments for growth.

Balance Sheet

• At March 31, 2026, the Company had total assets of $21.1 billion and total shareholders’ equity of $2.7 billion. Book value per common share was $27.83 as of March 31, 2026, compared to $27.70 as of December 31, 2025, and $26.04 as of March 31, 2025. Tangible book value per share, treating all convertible preferred shares as common was $16.90 as of March 31, 2026, compared to $16.72 as of December 31, 2025, and $16.71 as of March 31, 2025.

• Debt securities totaled $5.6 billion as of March 31, 2026, a decrease of $105.3 million compared to December 31, 2025. Debt securities as of March 31, 2026 included approximately $5.1 billion in securities classified as available-for-sale and recorded at fair value. The unrealized loss on these securities is fully reflected in the value presented on the balance sheet. The portfolio also includes $576.2 million in securities classified as held-to-maturity with a fair value of $477.7 million.
  
  With higher capital in the VBI acquisition and lower dilution than originally modeled, along with constructive market conditions, in January 2026 the Company repositioned a portion of its available-for-sale securities portfolio. Securities with an average book yield of 1.9% were sold, resulting in a pre-tax loss of approximately $39.5 million. The proceeds of approximately $277.0 million were reinvested in primarily agency mortgage-backed securities with an average taxable equivalent book yield of 4.8%.

• Loans increased $13.4 million during the first quarter of 2026, totaling $12.6 billion as of March 31, 2026, with strong production partially offset by higher payoffs. The Company continues to exercise a disciplined approach to lending and benefit from the investments made in recent years to attract talent from large regional and national banks across its markets. The commercial pipeline totaled $1.0 billion as of March 31, 2026, representing an increase of $97.1 million, or 10%, from the prior quarter and an increase of $140.9 million, or 16%, from the prior‑year quarter, driven by continued relationship‑based origination activity. Loan payoffs totaled $530.5 million during the first quarter of 2026, representing an increase of $289.4 million, or 120%, from $241.1 million in the prior year quarter.

• Total deposits were $16.6 billion as of March 31, 2026, an increase of $381.6 million or 9.5% annualized, when compared to December 31, 2025. Excluding brokered deposits, organic deposit growth was 7% annualized.

• Noninterest-bearing demand deposits totaled $4.2 billion at March 31, 2026, an increase of 29% annualized from $3.9 billion at December 31, 2025.

• The cost of deposits declined 13 basis points to 1.54% from 1.67% in the prior quarter.

• At March 31, 2026, customer transaction account balances represented 50% of total deposits. The Company continues to benefit from a granular deposit franchise, with the top ten depositors representing approximately 3% of total deposits.

• Consumer deposits represent 49% of overall deposit funding with an average consumer customer balance of $27 thousand. Commercial deposits represent 51% of overall deposit funding with an average business customer balance of $122 thousand.

• Uninsured deposits represented only 33% of overall deposit balances as of March 31, 2026. This includes public funds under the Florida Qualified Public Depository program, which provides loss protection to depositors beyond FDIC insurance limits. Excluding such balances, the uninsured and uncollateralized deposits were 32% of total deposits. The Company has liquidity sources including cash and lines of credit with the Federal Reserve and Federal Home Loan Bank that represent 180% of uninsured deposits, and 184% of uninsured and uncollateralized deposits.

• Federal Home Loan Bank borrowings averaged $847.2 million at 4.03% for the first quarter of 2026, compared to average borrowings of $623.8 million at 4.27% in the fourth quarter of 2025.

Asset Quality

• The ratio of criticized and classified loans to total loans was 2.82% at March 31, 2026, 2.82% at December 31, 2025, and 2.41% at March 31, 2025.

• Nonperforming loans were $95.0 million at March 31, 2026, an increase of $23.0 million, or 30%, from $76.3 million as of December 31, 2025. The increase in nonaccrual loans during the first quarter of 2026 reflects the movement of two commercial credits to nonaccrual status that have collateral values well in excess of balances outstanding, and therefore, no credit loss is expected.

• Accruing past due loans were $28.2 million, or 0.22% of total loans, at March 31, 2026, compared to $33.2 million, or 0.26% of total loans, at December 31, 2025, and $17.2 million, or 0.15% of total loans, at March 31, 2025.

• Net charge-offs were $3.3 million in the first quarter of 2026, or 11 basis points annualized, compared to $0.9 million in the fourth quarter of 2025 and $7.0 million in the first quarter of 2025.

• The ratio of ACL to total loans was 1.39% at March 31, 2026, a decline of three basis points, compared to 1.42% at December 31, 2025, and 1.34% at March 31, 2025.

• 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 is broadly distributed.

• Construction and land development and commercial real estate loans remain well below regulatory guidance as of March 31, 2026 at 35% and 224% of total bank-level risk-based capital², respectively, compared to 34% and 227%, respectively, at December 31, 2025. On a consolidated basis and as of March 31, 2026, construction and land development and commercial real estate loans represent 33% and 211%, respectively, of total consolidated risk-based capital².

Capital and Liquidity

• The Company continues to operate with a fortress balance sheet, with a Tier 1 capital ratio at March 31, 2026 of 14.6%² compared to 14.5% at December 31, 2025, and 14.7% at March 31, 2025. The Total capital ratio was 16.0%², the Common Equity Tier 1 capital ratio was 11.7%², and the Tier 1 leverage ratio was 10.4%² at March 31, 2026. The Company is considered “well capitalized” based on applicable U.S. regulatory capital ratio requirements.

• Tangible equity to tangible assets was 9.24% at March 31, 2026, compared to 9.31% at December 31, 2025, and 9.58% at March 31, 2025. If all held-to-maturity securities were adjusted to fair value, the tangible equity ratio would have been 8.90% at March 31, 2026.

• At March 31, 2026, the Company had $808.4 million in cash, which increased compared to December 31, 2025 due to higher loan payoffs and increased customer deposits late in the quarter. In addition to cash, the Company had $9.1 billion in available borrowing capacity, including $5.1 billion in available collateralized lines of credit, $3.7 billion of unpledged debt securities available as collateral for potential additional borrowings, and available unsecured lines of credit of $348.0 million. These liquidity sources as of March 31, 2026, represented 184% of uninsured and uncollateralized deposits.

• During the first quarter of 2026, the Company repurchased 317,628 shares of its common stock under its share repurchase program.

¹ Non-GAAP measure, see “Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and for a reconciliation to GAAP.

² Estimated.

OTHER INFORMATION

Conference Call Information

Seacoast will host a conference call on April 29, 2026, at 10:00 a.m. (Eastern Time) to discuss the first quarter of 2026 earnings results and business trends. Investors may call in (toll-free) by dialing [phone] (Conference ID: 4307965). 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.” Additionally, a recording of the call will be made available to individuals shortly after the conference call and can be accessed via a link at www.SeacoastBanking.com under the heading “Corporate Information.” The recording will be available for one year.

About Seacoast Banking Corporation of Florida (NASDAQ: SBCF)

Seacoast Banking Corporation of Florida (NASDAQ: SBCF) is one of the largest community banks headquartered in Florida with approximately $21.1 billion in assets and $16.6 billion in deposits as of March 31, 2026. Seacoast provides integrated financial services including commercial and consumer banking, wealth management, and mortgage and insurance services to customers at 104 full-service branches across Florida and Georgia, and through advanced mobile and online banking solutions. Seacoast National Bank is the wholly-owned subsidiary bank of Seacoast Banking Corporation of Florida. 19 branches recently acquired in The Villages® community and in North Central Florida will operate under the name Citizens First Bank until Seacoast’s system conversion takes place in the third quarter of 2026. For more information about Seacoast, visit 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, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, 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 or impacts to reported earnings that may be realized from cost controls, tax law changes, conversion of preferred shares into common shares, new initiatives and for integration of banks (including Villages Bancorporation, Inc.) that the Company has acquired, or expects to acquire, as well as statements with respect to Seacoast's objectives, strategic plans, 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 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 Banking Corporation of Florida (“Seacoast” or the “Company”) or its wholly-owned banking subsidiary, Seacoast National Bank (“Seacoast Bank”), to be materially different from results, performance or achievements expressed or implied by such forward-looking statements. The Company undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

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. Forward-looking statements also include statements relating to expectations regarding net interest income, net interest margin, loan growth, deposit growth and mix, credit quality, noninterest income and expense, capital levels and liquidity. These forward-looking statements may not be realized due to a variety of factors, including, without limitation: the impact of current and future economic and market conditions generally (including seasonality) and in the financial services industry, nationally and within Seacoast’s primary market areas, including the effects of continued inflationary pressures, changes in interest rates, tariffs or trade wars (including reduced consumer spending), slowdowns in economic growth, and the potential for high unemployment rates, as well as the financial stress on borrowers and changes to customer and client behavior and credit risk as a result of the foregoing; potential impacts of adverse developments in the banking industry, or as encountered by other financial institutions that adversely affect Seacoast, and including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto (including increases in the cost of our deposit insurance assessments), the Company's ability to effectively manage its liquidity risk and any growth plans, and the availability of capital and funding; governmental monetary and fiscal policies, including interest rate policies of the Board of Governors of the Federal Reserve, as well as risks related to legislative, tax and regulatory changes, including those that impact the money supply and inflation; the risks of continued changes in interest rates on the level and composition of deposits (as well as the cost of, and competition for, deposits), loan demand, liquidity and the values of loan collateral, securities, and interest rate sensitive assets and liabilities; interest rate risks (including the impacts of interest rates on macroeconomic conditions, and on our net interest income), sensitivities and the shape of the yield curve; changes in accounting policies, rules and practices; changes in retail distribution strategies, customer preferences and behavior generally and as a result of economic factors, including heightened or persistent inflation; changes in borrower credit risks and payment behaviors, and 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, especially as they relate to the value of collateral supporting the Company’s loans; the Company’s concentration in commercial real estate loans and in real estate collateral in Florida; Seacoast’s ability to comply with any regulatory requirements and the risk that the regulatory environment may not be conducive to or may prohibit or delay the consummation of future mergers and/or business combinations, may increase the length of time and amount of resources required to consummate such transactions, and may reduce the anticipated benefit; inaccuracies or other failures from the use of models, including the failure of assumptions and estimates (including with respect to our financial statements), 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, as well as the effect of a decline in stock market prices on our fee income from our wealth management business; 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, and limit deposit, customer and employee attrition; changes in technology or products that may be more difficult, costly, or less effective than anticipated; the timely development and acceptance of new products and services as well as risks (including reputational and litigation) attendant thereto, and perceived overall value of these products and services by users; risks associated with the development and use of artificial intelligence; the Company’s ability to identify and address increased cybersecurity risks, including those impacting vendors and other third parties which may be exacerbated by developments in generative artificial intelligence; fraud or misconduct by internal or external parties, which Seacoast may not be able to prevent, detect or mitigate; 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; 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, regime change, civil unrest, acts of terrorism, natural disasters, including hurricanes in the Company’s footprint, health emergencies, epidemics or pandemics, or other catastrophic events that may affect general economic conditions and/or increase costs, including, but not limited to, property and casualty and other insurance costs; Seacoast’s ability to maintain adequate internal controls over financial reporting; potential or actual claims, damages, penalties, fines, costs, unexpected outcomes and reputational damage resulting from new, existing, 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, the results of tax audit findings, challenges to our tax positions, or adverse changes or interpretations of tax laws; the effects of competition (including the inability to grow, or attrition of deposits, customers, and employees) from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, non-bank financial technology providers, securities brokerage firms, insurance companies, private credit funds, money market and other mutual funds and other financial institutions; the failure of assumptions underlying the establishment of reserves for expected credit losses; impairment of our goodwill or other intangible assets, risks related to, and the costs associated with, environmental, social and governance matters (“ESG”) and anti-ESG matters, including the scope and pace of related rulemaking activity and disclosure requirements and potential litigation and enforcement; legislative, regulatory or supervisory actions related to so-called “de-banking,” including any new prohibitions, requirements or enforcement priorities that could affect customer relationships, compliance obligations, or operational practices; government actions or inactions, including a deterioration of the credit rating for U.S. long-term sovereign debt, actions that the U.S. government may take to avoid exceeding the debt ceiling, and uncertainties surrounding the federal budget and economic policy, including the impact of tariffs and trade policies; the risk that balance sheet, revenue growth, and loan growth expectations may differ from actual results; and other factors and risks described herein and under “Risk Factors” in any of the Company's subsequent reports filed with the SEC and available on its website at www.sec.gov.

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, 2025 and in other periodic reports that the Company files with the SEC. 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.

FINANCIAL HIGHLIGHTS										(Unaudited)
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
	Quarterly Trends
(Amounts in thousands, except ratios and per share data)	1Q'26			4Q'25			3Q'25				2Q'25			1Q'25
Summary of Earnings
Net income	$	31,895		$	34,260		$	36,467			$	42,687		$	31,464
Adjusted net income^1		67,777			47,741			45,164				44,466			32,102
Net interest income^2		178,154			176,244			133,906				127,295			118,857
Net interest margin^2,3		3.83	%		3.66	%		3.57	%			3.58	%		3.48	%
Pre-tax pre-provision earnings^1	$	43,519		$	75,141		$	55,887			$	60,236		$	50,590
Adjusted pre-tax pre-provision earnings^1		91,646			93,170			67,190				62,627			51,686
Performance Ratios
Return on average assets-GAAP basis^3		0.62	%		0.64	%		0.88	%			1.08	%		0.83	%
Adjusted return on average assets^1,3		1.31			0.89			1.09				1.13			0.85
Return on average tangible assets-GAAP basis^3,4		0.81			0.83			1.04				1.24			0.98
Adjusted return on average tangible assets^1,3,4		1.55			1.10			1.26				1.29			1.00
Net adjusted noninterest expense to average tangible assets^1,3,4		2.13			2.01			2.16				2.25			2.33
Return on average equity-GAAP basis^3		4.69			4.99			6.17				7.60			5.76
Adjusted return on average equity^1,3		9.96			6.95			7.64				7.92			5.88
Return on average tangible equity-GAAP basis^3,4		8.51			9.05			10.70				12.82			10.17
Adjusted return on average tangible equity^1,3,4		16.26			11.96			12.98				13.31			10.35
Efficiency ratio^5		59.47			63.36			64.44				60.33			64.05
Adjusted efficiency ratio^1		55.31			54.50			57.63				58.74			63.30
Noninterest income to total revenue (excluding securities gains/losses)		13.23			14.05			15.59				16.18			15.65
Tangible equity to tangible assets^4		9.24			9.31			9.76				9.75			9.58
Average loan-to-deposit ratio		77.58			73.60			82.99				85.21			84.23
End of period loan-to-deposit ratio		76.09			77.78			83.84				84.96			83.17
Per Share Data
Earnings per common share-diluted-GAAP basis	$	0.29		$	0.31		$	0.42			$	0.50		$	0.37
Earnings per common share-basic-GAAP basis		0.30			0.32			0.42				0.50			0.37
Adjusted earnings per common share-diluted^1		0.62			0.44			0.52				0.52			0.38
Book value per common share		27.83			27.70			27.07				26.43			26.04
Book value per share, treating all convertible preferred shares as common^6		28.10			27.99			27.07				26.43			26.04
Tangible book value per common share		15.33			15.14			17.61				17.19			16.71
Tangible book value per share, treating all convertible preferred shares as common^4,6		16.90			16.72			17.61				17.19			16.71
Cash dividends declared on common and preferred stock^7		0.19			0.19			0.18				0.18			0.18
Other Data
Full-time equivalent employees		1,949			1,962			1,601				1,522			1,518
Number of ATMs		192			191			103				98			98
Full-service banking offices		104			104			84				79			79
^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 equity as total shareholders' equity plus convertible preferred stock less intangible assets.
^5Defined as noninterest expense less provision for credit losses on unfunded commitments 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). Prior to the fourth quarter of 2025, the Company's presentation of the efficiency ratio excluded amortization expense on intangible assets. Prior periods have been updated to align with the current presentation.
^6Calculated treating all convertible preferred shares as common. Each 1/1000^thpreferred share is convertible to one common share on the date a holder of preferred stock transfers such share of preferred stock to a non-affiliate of the holder. The Company believes a calculation presenting all convertible preferred shares as common provides useful supplemental information to the presentation of common share measures, as we anticipate they will be converted to common shares in the future.
^7In the fourth quarter of 2025, non-voting convertible preferred shares were issued in connection with the VBI acquisition. Those shares earn dividends pro-rata with common shares, or $0.19 per 1/1000^th preferred share.

CONSOLIDATED STATEMENTS OF INCOME										(Unaudited)
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
	Quarterly Trends
(Amounts in thousands, except per share data)	1Q'26			4Q'25			3Q'25				2Q'25		1Q'25
Interest and fees on loans	$	185,731		$	187,408		$	161,913			$	157,075	$	150,640
Interest and dividends on securities:
Taxable		56,579			53,445			35,975				32,479		29,381
Nontaxable		3,512			3,293			44				33		34
Interest on interest-bearing deposits and other investments		4,884			11,914			4,780				3,760		4,200
Total Interest Income		250,706			256,060			202,712				193,347		184,255
Interest on deposits		44,586			49,988			43,133				40,633		43,626
Interest on time certificates		17,583			20,914			16,341				15,120		14,973
Interest on borrowed money		12,067			10,531			9,770				10,730		7,139
Total Interest Expense		74,236			81,433			69,244				66,483		65,738
Net Interest Income		176,470			174,627			133,468				126,864		118,517
Provision for credit losses		761			29,260			8,371				4,379		9,250
Net Interest Income After Provision for Credit Losses		175,709			145,367			125,097				122,485		109,267
Noninterest income (loss):
Service charges on deposit accounts		6,912			6,472			6,194				5,540		5,180
Wealth management income		5,777			5,540			4,578				4,196		4,248
Mortgage banking income		2,166			3,108			517				685		404
Interchange income		2,067			2,483			2,008				1,895		1,807
Insurance agency income		1,790			1,191			1,481				1,289		1,620
BOLI income		2,617			2,687			3,875				3,380		2,468
Other		5,585			7,066			6,006				7,497		6,257
Total Noninterest Income Before Securities Gains (Losses)		26,914			28,547			24,659				24,482		21,984
Securities (losses) gains, net		(39,528	)		84			(841	)			39		196
Total Noninterest (Loss) Income		(12,614	)		28,631			23,818				24,521		22,180
Noninterest expense:
Salaries and employee benefits		62,645			62,432			53,697				52,544		51,109
Outsourced data processing costs		11,995			11,257			9,337				8,525		8,504
Occupancy		9,235			9,330			7,627				7,483		7,350
Furniture and equipment		2,821			2,935			2,233				2,125		2,128
Marketing		3,467			3,149			2,509				2,958		2,748
Legal and professional fees		3,170			2,106			1,674				2,071		2,740
FDIC assessments		3,195			2,876			2,414				2,108		2,194
Amortization of intangibles		10,098			10,374			6,005				5,131		5,309
Other real estate owned expense and net loss (gain) on sale		63			(29	)		(346	)			8		241
Provision for credit losses on unfunded commitments		150			812			150				150		150
Merger and integration costs		8,536			18,142			10,808				2,422		1,051
Other		6,796			7,162			5,879				6,205		7,073
Total Noninterest Expense		122,171			130,546			101,987				91,730		90,597
Income Before Income Taxes		40,924			43,452			46,928				55,276		40,850
Provision for income taxes		9,029			9,192			10,461				12,589		9,386
Net Income		31,895			34,260			36,467				42,687		31,464
Preferred stock dividends		2,138			2,138			—				—		—
Net Income Available to Common Shareholders	$	29,757		$	32,122		$	36,467			$	42,687	$	31,464
Share Data
Net income per share of common stock
Diluted	$	0.29		$	0.31		$	0.42			$	0.50	$	0.37
Diluted, treating all convertible preferred shares as common^1		0.29			0.31			0.42				0.50		0.37
Basic	$	0.30		$	0.32		$	0.42			$	0.50	$	0.37
Average common shares outstanding
Diluted		97,838			97,761			87,425				85,479		85,388
Additional common shares treating all convertible preferred shares as common^1		11,250			11,250			—				—		—
Diluted, treating all convertible preferred shares as common^1		109,088			109,011			87,425				85,479		85,388
Basic		96,840			96,816			86,619				84,903		84,648
^1Non-GAAP measure - see "Explanation of Certain Unaudited Non-GAAP Financial Measures" for more information and a reconciliation to GAAP.

CONSOLIDATED BALANCE SHEETS							(Unaudited)
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
	March 31,			December 31,				September 30,			June 30,			March 31,
(Amounts in thousands)	2026			2025				2025			2025			2025
Assets
Cash and due from banks	$	201,308		$	181,429			$	173,954		$	181,565		$	191,467
Interest-bearing deposits with other banks		607,071			207,116				132,040			150,863			309,105
Total cash and cash equivalents		808,379			388,545				305,994			332,428			500,572
Time deposits with other banks		2,490			14,424				30,852			1,494			1,494
Debt Securities:
Securities available-for-sale (at fair value)		5,069,260			5,164,567				3,212,080			2,866,185			2,627,959
Securities held-to-maturity (at amortized cost)		576,155			586,178				598,604			613,312			624,650
Total debt securities		5,645,415			5,750,745				3,810,684			3,479,497			3,252,609
Loans held for sale		18,188			16,297				10,841			8,610			16,016
Loans		12,641,432			12,627,984				10,964,173			10,608,824			10,443,021
Less: Allowance for credit losses		(176,252	)		(178,803	)			(147,453	)		(142,184	)		(140,267	)
Loans, net of allowance for credit losses		12,465,180			12,449,181				10,816,720			10,466,640			10,302,754
Bank premises and equipment, net		159,368			160,139				115,392			107,256			108,478
Goodwill		1,034,997			1,034,735				754,645			732,417			732,417
Other intangible assets, net		184,980			195,704				76,291			61,328			66,372
Bank owned life insurance		333,174			330,563				323,214			312,860			311,453
Net deferred tax assets		62,300			66,579				74,683			87,328			93,595
Other assets		430,676			435,419				357,588			355,097			346,725
Total Assets	$	21,145,147		$	20,842,331			$	16,676,904		$	15,944,955		$	15,732,485
Liabilities
Deposits
Noninterest demand	$	4,176,854		$	3,897,985			$	3,611,920		$	3,376,941		$	3,492,491
Interest-bearing demand		4,057,493			3,993,225				2,753,463			2,518,857			2,734,260
Savings		979,633			974,694				615,566			557,472			534,991
Money market		5,205,762			5,141,519				4,396,458			4,111,789			4,154,682
Time deposits		2,218,207			2,248,920				1,712,912			1,932,539			1,658,372
Total Deposits		16,637,949			16,256,343				13,090,319			12,497,598			12,574,796
Securities sold under agreements to repurchase		377,460			389,003				236,247			186,090			201,128
Federal Home Loan Bank borrowings		775,000			835,000				690,000			715,000			465,000
Long-term debt, net		112,836			112,761				107,464			107,298			107,132
Other liabilities		181,127			193,437				174,742			167,404			154,689
Total Liabilities		18,084,372			17,786,544				14,298,772			13,673,390			13,502,745
Convertible Preferred Stock		343,125			343,125				—			—			—
Shareholders' Equity
Common stock		9,878			9,873				8,864			8,673			8,633
Additional paid in capital		2,202,879			2,197,549				1,891,111			1,832,158			1,828,234
Retained earnings		614,853			603,793				590,384			569,833			542,665
Less: Treasury stock		(31,373	)		(21,358	)			(20,804	)		(20,792	)		(19,072	)
Total Shareholders' Equity Before Accumulated Other Comprehensive Loss		2,796,237			2,789,857				2,469,555			2,389,872			2,360,460
Accumulated other comprehensive loss, net		(78,587	)		(77,195	)			(91,423	)		(118,307	)		(130,720	)
Total Shareholders' Equity		2,717,650			2,712,662				2,378,132			2,271,565			2,229,740
Total Liabilities, Convertible Preferred Stock and Shareholders' Equity	$	21,145,147		$	20,842,331			$	16,676,904		$	15,944,955		$	15,732,485
Common shares outstanding		97,665			97,928				87,856			85,948			85,618
Additional common shares treating all convertible preferred shares as common^1		11,250			11,250				—			—			—
Total common shares outstanding, treating all convertible preferred shares as common		108,915			109,178				87,856			85,948			85,618
^1Each 1/1000th preferred share is convertible to one common share on the date a holder of preferred stock transfers such share of preferred stock to a non-affiliate of the holder.

CONSOLIDATED QUARTERLY FINANCIAL DATA							(Unaudited)
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
	Quarterly Trends
(Amounts in thousands)	1Q'26			4Q'25			3Q'25			2Q'25			1Q'25
Credit Analysis
Net charge-offs	$	3,312		$	936		$	3,208		$	2,462		$	7,038
Net charge-offs to average loans		0.11	%		0.03	%		0.12	%		0.09	%		0.27	%
Allowance for credit losses	$	176,252		$	178,803		$	147,453		$	142,184		$	140,267
Non-acquired loans at end of period		9,315,395			9,067,802			8,415,612			8,071,619			7,752,532
Acquired loans at end of period		3,326,037			3,560,182			2,548,561			2,537,205			2,690,489
Total Loans	$	12,641,432		$	12,627,984		$	10,964,173		$	10,608,824		$	10,443,021
Total allowance for credit losses to total loans at end of period		1.39	%		1.42	%		1.34	%		1.34	%		1.34	%
Purchase discount on acquired loans at end of period		3.99			4.04			3.86			4.10			4.25
End of Period
Nonperforming loans	$	95,032		$	72,001		$	60,562		$	64,198		$	71,018
Other real estate owned		4,250			4,250			5,085			5,335			7,176
Total Nonperforming Assets	$	99,282		$	76,251		$	65,647		$	69,533		$	78,194
Nonperforming Loans to Loans at End of Period		0.75	%		0.57	%		0.55	%		0.61	%		0.68	%
Nonperforming Assets to Total Assets at End of Period		0.47			0.37			0.39			0.44			0.50
Loans	March 31, 2026			December 31, 2025			September 30, 2025			June 30, 2025			March 31, 2025
Construction and land development	$	745,362		$	723,930		$	616,475		$	603,079		$	618,493
Commercial real estate - owner occupied		2,021,885			2,043,625			1,898,704			1,778,930			1,713,579
Commercial real estate - non-owner occupied		4,178,003			4,254,992			3,766,541			3,624,528			3,513,400
Residential real estate		3,162,509			3,098,859			2,694,794			2,678,042			2,653,012
Commercial and financial		2,353,118			2,320,989			1,807,932			1,741,158			1,753,090
Consumer		180,555			185,589			179,727			183,087			191,447
Total Loans	$	12,641,432		$	12,627,984		$	10,964,173		$	10,608,824		$	10,443,021

AVERAGE BALANCES, INTEREST INCOME AND EXPENSES, YIELDS AND RATES ^1													(Unaudited)
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
	1Q'26							4Q'25							1Q'25
	Average					Yield/		Average					Yield/		Average					Yield/
(Amounts in thousands)	Balance			Interest		Rate		Balance			Interest		Rate		Balance			Interest		Rate
Assets
Earning assets:
Securities:
Taxable	$	5,358,307		$	56,579	4.28	%	$	5,239,026		$	53,445	4.05	%	$	3,073,108		$	29,381	3.88	%
Nontaxable		333,382			4,700	5.72			314,355			4,407	5.56			5,436			41	3.06
Total Securities		5,691,689			61,279	4.37			5,553,381			57,852	4.13			3,078,544			29,422	3.88
Federal funds sold		311,936			2,740	3.56			987,626			9,828	3.95			265,503			2,945	4.50
Interest-bearing deposits with other banks and other investments		188,891			2,144	4.60			194,680			2,086	4.25			105,195			1,254	4.83
Total Loans, net^2		12,671,180			186,227	5.96			12,374,373			187,910	6.02			10,383,497			150,973	5.90
Total Earning Assets		18,863,696			252,390	5.43	%		19,110,060			257,676	5.35	%		13,832,739			184,594	5.41	%
Allowance for credit losses		(179,455	)						(173,790	)						(138,300	)
Cash and due from banks		180,639							153,584							158,750
Bank premises and equipment, net		163,528							161,761							108,651
Intangible assets		1,225,602							1,226,495							801,687
Bank owned life insurance		331,529							328,830							309,831
Other assets including deferred tax assets		339,388							396,451							322,284
Total Assets	$	20,924,927						$	21,203,391						$	15,395,642
Liabilities, Convertible Preferred Stock & Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing demand	$	3,986,616		$	11,529	1.17	%	$	4,143,038		$	13,840	1.33	%	$	2,706,065		$	11,069	1.66	%
Savings		972,525			1,260	0.53			966,266			1,265	0.52			529,711			698	0.53
Money market		5,176,998			31,797	2.49			5,250,174			34,883	2.64			4,149,460			31,859	3.11
Time deposits		2,181,476			17,583	3.27			2,367,485			20,914	3.50			1,647,938			14,973	3.68
Securities sold under agreements to repurchase		348,582			1,853	2.16			395,271			2,280	2.29			201,271			1,357	2.73
Federal Home Loan Bank borrowings		847,225			8,429	4.03			623,750			6,711	4.27			382,836			4,081	4.32
Long-term debt, net and other		112,818			1,785	6.42			108,459			1,540	5.63			107,038			1,700	6.44
Total Interest-Bearing Liabilities		13,626,240			74,236	2.21	%		13,854,443			81,433	2.33	%		9,724,319			65,737	2.74	%
Noninterest demand		4,015,315							4,086,062							3,294,149
Other liabilities		179,591							195,553							162,179
Total Liabilities		17,821,146							18,136,058							13,180,647
Convertible preferred stock		343,125							343,125							—
Shareholders' equity		2,760,656							2,724,208							2,214,995
Total Liabilities, Convertible Preferred Stock & Equity	$	20,924,927						$	21,203,391						$	15,395,642
Cost of deposits						1.54	%						1.67	%						1.93	%
Cost of funds^3						1.71							1.80							2.05
Interest expense as a % of earning assets						1.60							1.69							1.93
Net interest income as a % of earning assets				$	178,154	3.83	%				$	176,243	3.66	%				$	118,857	3.48	%
^1On a fully taxable equivalent basis. All yields and rates have been computed using amortized cost.
^2Fees on loans have been included in interest on loans. Nonaccrual loans are included in loan balances.
^3Total interest expense as a percentage of total interest-bearing liabilities and noninterest demand deposits.

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)	2026		2025			2025		2025		2025
Customer Relationship Funding
Noninterest demand
Commercial	$	3,328,553	$	3,053,115		$	2,933,228	$	2,717,688	$	2,830,497
Retail		676,152		672,779			508,204		509,539		536,661
Public funds		95,841		112,548			96,396		81,448		64,184
Other		76,308		59,543			74,092		68,266		61,149
Total Noninterest Demand		4,176,854		3,897,985			3,611,920		3,376,941		3,492,491
Interest-bearing demand
Commercial		1,627,444		1,534,289			1,586,997		1,466,184		1,520,186
Retail		2,126,907		2,047,462			976,318		838,340		881,282
Public funds		303,142		411,474			190,148		214,333		332,792
Total Interest-Bearing Demand		4,057,493		3,993,225			2,753,463		2,518,857		2,734,260
Total transaction accounts
Commercial		4,955,997		4,587,404			4,520,225		4,183,872		4,350,683
Retail		2,803,059		2,720,241			1,484,522		1,347,879		1,417,943
Public funds		398,983		524,022			286,544		295,781		396,976
Other		76,308		59,543			74,092		68,266		61,149
Total Transaction Accounts		8,234,347		7,891,210			6,365,383		5,895,798		6,226,751
Savings
Commercial		40,481		43,189			43,102		45,531		42,879
Retail		939,152		931,505			572,464		511,941		492,112
Total Savings		979,633		974,694			615,566		557,472		534,991
Money market
Commercial		2,396,144		2,334,255			2,303,584		2,073,098		1,999,540
Retail		2,609,435		2,584,398			1,898,375		1,853,398		1,967,239
Public funds		200,183		222,866			194,499		185,293		187,903
Total Money Market		5,205,762		5,141,519			4,396,458		4,111,789		4,154,682
Brokered time certificates		209,281		120,865			189,561		515,303		262,461
Time deposits		2,008,926		2,128,055			1,523,351		1,417,236		1,395,911
Total Time Deposits		2,218,207		2,248,920			1,712,912		1,932,539		1,658,372
Total Deposits		16,637,949		16,256,343			13,090,319		12,497,598		12,574,796
Securities sold under agreements to repurchase		377,460		389,003			236,247		186,090		201,128
Total customer funding^1	$	16,806,128	$	16,524,481		$	13,137,005	$	12,168,385	$	12,513,463
^1Total deposits and securities sold under agreements to repurchase, excluding brokered deposits. Securities sold under agreements to repurchase consists of customer sweep accounts.

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.

GAAP TO NON-GAAP RECONCILIATION							(Unaudited)
SEACOAST BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES
	Quarterly Trends
(Amounts in thousands, except per share data)	1Q'26			4Q'25				3Q'25			2Q'25			1Q'25
Net income	$	31,895		$	34,260			$	36,467		$	42,687		$	31,464
Total noninterest (loss) income		(12,614	)		28,631				23,818			24,521			22,180
Securities losses (gains), net		39,528			(84	)			841			(39	)		(196	)
Total adjusted noninterest income		26,914			28,547				24,659			24,482			21,984
Total noninterest expense		122,171			130,546				101,987			91,730			90,597
Merger and integration costs		(8,536	)		(18,142	)			(10,808	)		(2,422	)		(1,051	)
Adjusted noninterest expense		113,635			112,404				91,179			89,308			89,546
Income taxes		9,029			9,192				10,461			12,589			9,386
Tax effect of adjustments		12,182			4,577				2,952			604			217
Adjusted income taxes		21,211			13,769				13,413			13,193			9,603
Adjusted net income		67,777			47,741				45,164			44,466			32,102
Earnings per common share-diluted, as reported		0.29			0.31				0.42			0.50			0.37
Adjusted earnings per common share-diluted	$	0.62		$	0.44			$	0.52		$	0.52		$	0.38
Average common shares-diluted		97,838			97,761				87,425			85,479			85,388
Average preferred shares, treating all convertible preferred shares as common		11,250			11,250				—			—			—
Average common shares-diluted, treating all convertible preferred shares as common		109,088			109,011				87,425			85,479			85,388
Adjusted noninterest expense	$	113,635		$	112,404			$	91,179		$	89,308		$	89,546
Provision for credit losses on unfunded commitments		(150	)		(812	)			(150	)		(150	)		(150	)
Other real estate owned expense and net (loss) gain on sale		(63	)		29				346			(8	)		(241	)
Amortization of intangibles		(10,098	)		(10,374	)			(6,005	)		(5,131	)		(5,309	)
Net adjusted noninterest expense		103,324			101,247				85,370			84,019			83,846
Average tangible assets	$	19,699,325		$	19,976,896			$	15,658,723		$	15,004,763		$	14,593,955
Net adjusted noninterest expense to average tangible assets		2.13	%		2.01	%			2.16	%		2.25	%		2.33	%
Net revenue	$	163,856		$	203,258			$	157,286		$	151,385		$	140,697
Total adjustments to net revenue		39,528			(84	)			841			(39	)		(196	)
Impact of FTE adjustment		1,684			1,617				438			431			340
Adjusted net revenue on a FTE basis	$	205,068		$	204,791			$	158,565		$	151,777		$	140,841
Adjusted efficiency ratio		55.31	%		54.50	%			57.63	%		58.74	%		63.30	%
Net interest income	$	176,470		$	174,627			$	133,468		$	126,864		$	118,517
Impact of FTE adjustment		1,684			1,617				438			431			340
Net interest income including FTE adjustment		178,154			176,244				133,906			127,295			118,857
Total noninterest (loss) income		(12,614	)		28,631				23,818			24,521			22,180
Total noninterest expense less provision for credit losses on unfunded commitments		122,021			129,734				101,837		$	91,580			90,447
Pre-tax pre-provision earnings		43,519			75,141				55,887			60,236			50,590
Total adjustments to noninterest (loss) income		39,528			(84	)			841			(39	)		(196	)
Total adjustments to noninterest expense including other real estate owned expense and net (loss) gain on sale		8,599			18,113				10,462			2,430			1,292
Adjusted pre-tax pre-provision earnings	$	91,646		$	93,170			$	67,190		$	62,627		$	51,686
Average assets	$	20,924,927		$	21,203,391			$	16,486,017		$	15,801,194		$	15,395,642
Less average goodwill and intangible assets		(1,225,602	)		(1,226,495	)			(827,294	)		(796,431	)		(801,687	)
Average tangible assets	$	19,699,325		$	19,976,896			$	15,658,723		$	15,004,763		$	14,593,955
Return on average assets (ROA)		0.62	%		0.64	%			0.88	%		1.08	%		0.83	%
Impact of other adjustments for adjusted net income		0.69			0.25				0.21			0.05			0.02
Adjusted ROA		1.31			0.89				1.09			1.13			0.85
ROA		0.62			0.64				0.88			1.08			0.83
Impact of removing average intangible assets and related amortization		0.19			0.19				0.16			0.16			0.15
Return on average tangible assets (ROTA)		0.81			0.83				1.04			1.24			0.98
Impact of other adjustments for adjusted net income		0.74			0.27				0.22			0.05			0.02
Adjusted ROTA		1.55			1.10				1.26			1.29			1.00
Return on average equity (ROE)		4.69			4.99				6.17			7.60			5.76
Impact of other adjustments for adjusted net income		5.27			1.96				1.47			0.32			0.12
Adjusted ROE		9.96	%		6.95	%			7.64	%		7.92	%		5.88	%
Average shareholders' equity	$	2,760,656		$	2,724,208			$	2,345,233		$	2,252,208		$	2,214,995
Average convertible preferred stock		343,125			343,125				—			—			—
Less average goodwill and intangible assets		(1,225,602	)		(1,226,495	)			(827,294	)		(796,431	)		(801,687	)
Average tangible equity	$	1,878,179		$	1,840,838			$	1,517,939		$	1,455,777		$	1,413,308
Return on average shareholders' equity		4.69	%		4.99	%			6.17	%		7.60	%		5.76	%
Impact of adding convertible preferred stock and removing average intangible assets and related amortization		3.82			4.06				4.53			5.22			4.41
Return on average tangible equity (ROTE)		8.51			9.05				10.70			12.82			10.17
Impact of other adjustments for adjusted net income		7.75			2.91				2.28			0.49			0.18
Adjusted ROTE		16.26	%		11.96	%			12.98	%		13.31	%		10.35	%
Loan interest income^1	$	186,227		$	187,910			$	162,341		$	157,499		$	150,973
Accretion on acquired loans		(12,094	)		(10,645	)			(9,543	)		(10,583	)		(8,221	)
Loan interest income excluding accretion on acquired loans^1	$	174,133		$	177,265			$	152,798		$	146,916		$	142,752
Yield on loans^1		5.96	%		6.02	%			5.96	%		5.98	%		5.90	%
Impact of accretion on acquired loans		(0.39	)		(0.34	)			(0.35	)		(0.40	)		(0.32	)
Yield on loans excluding accretion on acquired loans^1		5.57	%		5.68	%			5.61	%		5.58	%		5.58	%
Net interest income^1	$	178,154		$	176,244			$	133,906		$	127,295		$	118,857
Accretion on acquired loans		(12,094	)		(10,645	)			(9,543	)		(10,583	)		(8,221	)
Net interest income excluding accretion on acquired loans^1	$	166,060		$	165,599			$	124,363		$	116,712		$	110,636
Net interest margin^1		3.83	%		3.66	%			3.57	%		3.58	%		3.48	%
Impact of accretion on acquired loans		(0.26	)		(0.22	)			(0.25	)		(0.29	)		(0.24	)
Net interest margin excluding accretion on acquired loans^1		3.57	%		3.44	%			3.32	%		3.29	%		3.24	%
Securities interest income^1	$	61,279		$	57,852			$	36,029		$	32,519		$	29,422
Tax equivalent adjustment on securities		(1,188	)		(1,114	)			(10	)		(7	)		(7	)
Securities interest income excluding tax equivalent adjustment^1		60,091			56,738				36,019			32,512			29,415
Loan interest income^1		186,227			187,910				162,341			157,499			150,973
Tax equivalent adjustment on loans		(496	)		(503	)			(428	)		(424	)		(333	)
Loan interest income excluding tax equivalent adjustment		185,731			187,407				161,913			157,075			150,640
Net interest income^1		178,154			176,243				133,906			127,295			118,857
Tax equivalent adjustment on securities		(1,188	)		(1,114	)			(10	)		(7	)		(7	)
Tax equivalent adjustment on loans		(496	)		(503	)			(428	)		(424	)		(333	)
Net interest income excluding tax equivalent adjustments	$	176,470		$	174,626			$	133,468		$	126,864		$	118,517
^1On a fully taxable equivalent basis. All yields and rates have been computed using amortized cost.