Annual Income Statements for Seacoast Banking Corporation of Florida
This table shows Seacoast Banking Corporation of Florida's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Seacoast Banking Corporation of Florida
This table shows Seacoast Banking Corporation of Florida's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
29 |
24 |
12 |
31 |
31 |
30 |
26 |
30 |
31 |
34 |
31 |
Consolidated Net Income / (Loss) |
|
29 |
24 |
12 |
31 |
31 |
30 |
26 |
30 |
31 |
34 |
31 |
Net Income / (Loss) Continuing Operations |
|
29 |
24 |
12 |
31 |
31 |
30 |
26 |
30 |
31 |
34 |
31 |
Total Pre-Tax Income |
|
38 |
32 |
15 |
41 |
40 |
38 |
34 |
39 |
39 |
44 |
41 |
Total Revenue |
|
104 |
137 |
154 |
149 |
137 |
128 |
126 |
127 |
130 |
133 |
141 |
Net Interest Income / (Expense) |
|
88 |
120 |
131 |
127 |
119 |
111 |
105 |
104 |
107 |
116 |
119 |
Total Interest Income |
|
91 |
127 |
158 |
174 |
180 |
177 |
176 |
180 |
184 |
186 |
184 |
Loans and Leases Interest Income |
|
74 |
105 |
135 |
148 |
150 |
148 |
147 |
147 |
151 |
152 |
151 |
Investment Securities Interest Income |
|
16 |
19 |
19 |
21 |
21 |
21 |
22 |
24 |
26 |
27 |
29 |
Federal Funds Sold and Securities Borrowed Interest Income |
|
1.64 |
3.13 |
3.47 |
- |
8.48 |
- |
6.18 |
- |
7.14 |
- |
4.20 |
Total Interest Expense |
|
3.12 |
7.40 |
27 |
47 |
61 |
66 |
71 |
75 |
77 |
70 |
66 |
Deposits Interest Expense |
|
2.00 |
5.29 |
22 |
42 |
55 |
61 |
65 |
69 |
71 |
64 |
59 |
Long-Term Debt Interest Expense |
|
1.12 |
0.79 |
5.25 |
5.66 |
5.68 |
-9.35 |
5.97 |
6.14 |
6.49 |
-11 |
7.14 |
Total Non-Interest Income |
|
16 |
18 |
22 |
22 |
18 |
17 |
20 |
22 |
24 |
17 |
22 |
Service Charges on Deposit Accounts |
|
3.50 |
4.80 |
5.34 |
5.72 |
5.83 |
5.89 |
6.25 |
6.70 |
6.81 |
6.29 |
6.80 |
Other Service Charges |
|
4.62 |
4.51 |
7.00 |
5.33 |
4.72 |
7.15 |
5.59 |
6.54 |
7.96 |
12 |
6.66 |
Net Realized & Unrealized Capital Gains on Investments |
|
-0.25 |
-0.72 |
0.43 |
0.07 |
0.23 |
-3.62 |
0.97 |
0.65 |
0.58 |
-10 |
0.20 |
Investment Banking Income |
|
2.73 |
2.89 |
3.06 |
3.32 |
3.14 |
3.26 |
3.54 |
3.77 |
3.84 |
4.02 |
4.25 |
Other Non-Interest Income |
|
5.50 |
6.18 |
6.61 |
7.13 |
3.88 |
4.65 |
4.15 |
4.54 |
4.49 |
4.49 |
4.28 |
Provision for Credit Losses |
|
4.68 |
14 |
32 |
-0.76 |
2.69 |
3.99 |
1.37 |
4.92 |
6.27 |
3.70 |
9.25 |
Total Non-Interest Expense |
|
61 |
92 |
107 |
108 |
94 |
86 |
90 |
83 |
85 |
86 |
91 |
Salaries and Employee Benefits |
|
28 |
45 |
48 |
45 |
46 |
38 |
40 |
39 |
41 |
42 |
42 |
Net Occupancy & Equipment Expense |
|
12 |
21 |
25 |
31 |
19 |
18 |
22 |
17 |
17 |
18 |
18 |
Marketing Expense |
|
1.46 |
1.77 |
2.24 |
2.05 |
1.88 |
3.00 |
2.66 |
3.27 |
2.73 |
2.13 |
2.75 |
Other Operating Expenses |
|
18 |
19 |
26 |
22 |
19 |
19 |
19 |
17 |
18 |
18 |
21 |
Amortization Expense |
|
1.45 |
4.76 |
6.73 |
7.65 |
7.46 |
6.89 |
6.29 |
6.00 |
6.00 |
5.59 |
5.31 |
Restructuring Charge |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
Other Special Charges |
|
0.01 |
-0.41 |
0.20 |
-0.06 |
0.27 |
0.57 |
-0.03 |
-0.11 |
0.49 |
0.08 |
0.24 |
Income Tax Expense |
|
9.12 |
7.79 |
2.70 |
10 |
9.08 |
8.26 |
7.83 |
8.91 |
8.60 |
9.51 |
9.39 |
Basic Earnings per Share |
|
$0.48 |
$0.32 |
$0.15 |
$0.37 |
$0.37 |
$0.35 |
$0.31 |
$0.36 |
$0.36 |
$0.40 |
$0.37 |
Weighted Average Basic Shares Outstanding |
|
61.44M |
63.71M |
80.15M |
85.02M |
85.14M |
83.80M |
84.91M |
84.34M |
84.43M |
84.37M |
84.65M |
Diluted Earnings per Share |
|
$0.47 |
$0.33 |
$0.15 |
$0.37 |
$0.37 |
$0.34 |
$0.31 |
$0.36 |
$0.36 |
$0.39 |
$0.37 |
Weighted Average Diluted Shares Outstanding |
|
61.96M |
64.26M |
80.72M |
85.54M |
85.67M |
84.33M |
85.27M |
84.82M |
85.07M |
85.04M |
85.39M |
Weighted Average Basic & Diluted Shares Outstanding |
|
61.48M |
84.53M |
84.61M |
85.09M |
85.15M |
84.89M |
84.94M |
85.30M |
85.44M |
85.61M |
85.99M |
Cash Dividends to Common per Share |
|
$0.17 |
- |
$0.17 |
$0.18 |
$0.18 |
- |
$0.18 |
$0.18 |
$0.18 |
- |
$0.18 |
Annual Cash Flow Statements for Seacoast Banking Corporation of Florida
This table details how cash moves in and out of Seacoast Banking Corporation of Florida's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
36 |
-26 |
-0.14 |
6.45 |
8.58 |
280 |
334 |
-536 |
245 |
29 |
Net Cash From Operating Activities |
|
30 |
62 |
49 |
130 |
118 |
61 |
155 |
196 |
151 |
180 |
Net Cash From Continuing Operating Activities |
|
30 |
62 |
49 |
130 |
118 |
61 |
155 |
196 |
151 |
180 |
Net Income / (Loss) Continuing Operations |
|
22 |
29 |
43 |
67 |
99 |
78 |
124 |
107 |
104 |
121 |
Consolidated Net Income / (Loss) |
|
22 |
29 |
43 |
67 |
99 |
78 |
124 |
107 |
104 |
121 |
Provision For Loan Losses |
|
2.64 |
2.41 |
5.65 |
12 |
11 |
38 |
-9.42 |
26 |
38 |
16 |
Depreciation Expense |
|
3.77 |
5.08 |
5.61 |
6.35 |
6.42 |
6.02 |
5.48 |
6.12 |
8.25 |
8.61 |
Amortization Expense |
|
2.32 |
7.56 |
3.98 |
2.04 |
4.66 |
0.71 |
-3.11 |
5.09 |
-8.77 |
7.64 |
Non-Cash Adjustments to Reconcile Net Income |
|
-208 |
-179 |
-18 |
23 |
6.75 |
-45 |
51 |
29 |
27 |
30 |
Changes in Operating Assets and Liabilities, net |
|
207 |
196 |
8.89 |
19 |
-9.82 |
-17 |
-14 |
23 |
-18 |
-3.95 |
Net Cash From Investing Activities |
|
-171 |
-512 |
-246 |
-175 |
-321 |
-343 |
-413 |
-365 |
527 |
-607 |
Net Cash From Continuing Investing Activities |
|
-171 |
-512 |
-246 |
-175 |
-321 |
-343 |
-413 |
-365 |
527 |
-607 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-9.09 |
-6.05 |
-5.71 |
-4.02 |
-2.52 |
-1.59 |
-4.33 |
-13 |
-10 |
-4.03 |
Purchase of Investment Securities |
|
-416 |
-1,047 |
-966 |
-542 |
-655 |
-859 |
-1,847 |
-1,048 |
-194 |
-1,063 |
Divestitures |
|
33 |
236 |
24 |
22 |
- |
72 |
98 |
282 |
142 |
0.00 |
Sale and/or Maturity of Investments |
|
221 |
306 |
703 |
349 |
446 |
527 |
775 |
928 |
479 |
704 |
Other Investing Activities, net |
|
0.00 |
0.00 |
- |
- |
-110 |
-82 |
566 |
-513 |
111 |
-244 |
Net Cash From Financing Activities |
|
177 |
423 |
197 |
51 |
212 |
561 |
592 |
-367 |
-433 |
456 |
Net Cash From Continuing Financing Activities |
|
177 |
423 |
197 |
51 |
212 |
561 |
592 |
-367 |
-433 |
456 |
Net Change in Deposits |
|
240 |
27 |
333 |
-40 |
408 |
844 |
640 |
-384 |
-324 |
465 |
Issuance of Debt |
|
- |
415 |
0.00 |
92 |
65 |
35 |
0.00 |
75 |
110 |
355 |
Repayment of Debt |
|
-80 |
-50 |
-204 |
0.00 |
-130 |
-350 |
-33 |
-70 |
-355 |
-160 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-11 |
-0.88 |
Payment of Dividends |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-23 |
-41 |
-61 |
-62 |
Other Financing Activities, Net |
|
17 |
31 |
12 |
-0.79 |
-130 |
32 |
6.98 |
54 |
208 |
-142 |
Cash Interest Paid |
|
6.64 |
7.86 |
15 |
28 |
46 |
24 |
9.98 |
14 |
191 |
287 |
Cash Income Taxes Paid |
|
0.58 |
0.70 |
0.40 |
13 |
16 |
28 |
31 |
30 |
-5.92 |
18 |
Quarterly Cash Flow Statements for Seacoast Banking Corporation of Florida
This table details how cash moves in and out of Seacoast Banking Corporation of Florida's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-683 |
-17 |
589 |
-63 |
-32 |
-249 |
236 |
67 |
-112 |
-160 |
24 |
Net Cash From Operating Activities |
|
49 |
48 |
13 |
45 |
63 |
30 |
25 |
57 |
53 |
45 |
31 |
Net Cash From Continuing Operating Activities |
|
49 |
48 |
13 |
45 |
63 |
30 |
25 |
57 |
54 |
45 |
31 |
Net Income / (Loss) Continuing Operations |
|
29 |
24 |
12 |
31 |
31 |
30 |
26 |
30 |
31 |
34 |
31 |
Consolidated Net Income / (Loss) |
|
29 |
24 |
12 |
31 |
31 |
30 |
26 |
30 |
31 |
34 |
31 |
Provision For Loan Losses |
|
4.68 |
14 |
32 |
-0.76 |
2.69 |
3.99 |
1.37 |
4.92 |
6.27 |
3.70 |
9.25 |
Depreciation Expense |
|
1.44 |
1.85 |
2.07 |
2.01 |
2.02 |
2.16 |
2.11 |
2.15 |
2.12 |
2.23 |
2.21 |
Amortization Expense |
|
2.67 |
-0.53 |
-4.82 |
-2.20 |
-2.74 |
0.99 |
1.64 |
2.06 |
-15 |
19 |
3.41 |
Non-Cash Adjustments to Reconcile Net Income |
|
13 |
-8.86 |
-14 |
11 |
13 |
18 |
1.55 |
9.26 |
-0.05 |
20 |
4.74 |
Changes in Operating Assets and Liabilities, net |
|
-2.33 |
18 |
-14 |
4.29 |
16 |
-24 |
-8.00 |
8.23 |
29 |
-34 |
-20 |
Net Cash From Investing Activities |
|
-282 |
384 |
193 |
136 |
159 |
39 |
-26 |
-78 |
-292 |
-211 |
-513 |
Net Cash From Continuing Investing Activities |
|
-282 |
384 |
193 |
136 |
159 |
39 |
-26 |
-78 |
-292 |
-211 |
-513 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-9.25 |
-0.85 |
-5.81 |
-3.02 |
-0.84 |
-0.63 |
-0.76 |
-2.18 |
-0.95 |
-0.15 |
-3.21 |
Purchase of Investment Securities |
|
-200 |
-53 |
-77 |
-33 |
-12 |
-72 |
-269 |
-128 |
-278 |
-387 |
-506 |
Sale and/or Maturity of Investments |
|
76 |
596 |
108 |
144 |
66 |
161 |
157 |
128 |
157 |
262 |
157 |
Other Investing Activities, net |
|
-149 |
-231 |
26 |
28 |
106 |
-49 |
87 |
-75 |
-170 |
-86 |
-161 |
Net Cash From Financing Activities |
|
-450 |
-449 |
384 |
-244 |
-254 |
-318 |
237 |
88 |
126 |
5.23 |
506 |
Net Cash From Continuing Financing Activities |
|
-450 |
-449 |
384 |
-244 |
-254 |
-318 |
237 |
88 |
126 |
5.23 |
506 |
Net Change in Deposits |
|
-424 |
-520 |
209 |
-26 |
-175 |
-331 |
239 |
100 |
127 |
-1.16 |
332 |
Issuance of Debt |
|
- |
75 |
90 |
20 |
- |
- |
110 |
180 |
65 |
- |
410 |
Repayment of Debt |
|
- |
-70 |
0.00 |
-245 |
-50 |
-60 |
-50 |
-110 |
- |
- |
-190 |
Payment of Dividends |
|
-11 |
-12 |
-14 |
-15 |
-15 |
-15 |
-15 |
-15 |
-15 |
-15 |
-15 |
Other Financing Activities, Net |
|
-16 |
78 |
99 |
23 |
-13 |
99 |
-47 |
-66 |
-51 |
22 |
-31 |
Cash Interest Paid |
|
3.13 |
6.84 |
23 |
45 |
57 |
66 |
70 |
74 |
75 |
68 |
68 |
Cash Income Taxes Paid |
|
10 |
10 |
0.01 |
6.07 |
-14 |
2.00 |
0.00 |
5.89 |
5.00 |
7.61 |
0.00 |
Annual Balance Sheets for Seacoast Banking Corporation of Florida
This table presents Seacoast Banking Corporation of Florida's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
3,535 |
4,681 |
5,810 |
6,748 |
7,109 |
8,342 |
9,681 |
12,146 |
14,580 |
15,176 |
Cash and Due from Banks |
|
81 |
83 |
104 |
92 |
90 |
87 |
239 |
121 |
168 |
172 |
Interest Bearing Deposits at Other Banks |
|
55 |
27 |
5.47 |
24 |
35 |
317 |
499 |
81 |
280 |
305 |
Time Deposits Placed and Other Short-Term Investments |
|
- |
0.00 |
13 |
8.24 |
3.74 |
0.75 |
0.00 |
3.24 |
5.86 |
3.22 |
Trading Account Securities |
|
994 |
1,323 |
1,366 |
1,236 |
1,208 |
1,583 |
2,315 |
2,619 |
2,516 |
2,862 |
Loans and Leases, Net of Allowance |
|
2,137 |
2,856 |
3,790 |
4,793 |
-35 |
5,643 |
5,842 |
8,031 |
9,914 |
10,162 |
Loans and Leases |
|
2,156 |
2,880 |
3,817 |
4,825 |
- |
5,735 |
5,925 |
8,145 |
10,063 |
10,300 |
Allowance for Loan and Lease Losses |
|
19 |
23 |
27 |
32 |
35 |
93 |
83 |
114 |
149 |
138 |
Loans Held for Sale |
|
24 |
15 |
24 |
- |
20 |
69 |
- |
3.15 |
4.39 |
17 |
Premises and Equipment, Net |
|
55 |
59 |
67 |
71 |
67 |
75 |
72 |
117 |
113 |
108 |
Goodwill |
|
25 |
65 |
148 |
205 |
205 |
221 |
252 |
480 |
732 |
732 |
Intangible Assets |
|
8.59 |
15 |
19 |
26 |
20 |
17 |
15 |
75 |
96 |
72 |
Other Assets |
|
155 |
239 |
274 |
293 |
5,495 |
330 |
6,290 |
615 |
751 |
744 |
Total Liabilities & Shareholders' Equity |
|
3,535 |
4,681 |
5,810 |
6,748 |
7,109 |
8,342 |
9,681 |
12,146 |
14,580 |
15,176 |
Total Liabilities |
|
3,181 |
4,246 |
5,120 |
5,883 |
6,123 |
7,212 |
8,371 |
10,538 |
12,472 |
12,993 |
Non-Interest Bearing Deposits |
|
854 |
1,148 |
1,400 |
1,570 |
1,590 |
2,290 |
3,076 |
4,071 |
3,545 |
3,352 |
Interest Bearing Deposits |
|
1,990 |
2,375 |
3,192 |
3,608 |
3,994 |
4,643 |
4,992 |
5,911 |
8,232 |
8,890 |
Short-Term Debt |
|
- |
204 |
216 |
214 |
86 |
120 |
122 |
172 |
375 |
232 |
Long-Term Debt |
|
120 |
485 |
282 |
451 |
386 |
71 |
72 |
235 |
156 |
352 |
Other Long-Term Liabilities |
|
45 |
33 |
30 |
41 |
66 |
88 |
110 |
150 |
164 |
167 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
353 |
435 |
690 |
864 |
986 |
1,130 |
1,311 |
1,608 |
2,108 |
2,183 |
Total Preferred & Common Equity |
|
353 |
435 |
690 |
864 |
986 |
1,130 |
1,311 |
1,608 |
2,108 |
2,183 |
Total Common Equity |
|
353 |
435 |
690 |
864 |
986 |
1,130 |
1,311 |
1,608 |
2,108 |
2,183 |
Common Stock |
|
403 |
458 |
666 |
784 |
791 |
862 |
970 |
1,385 |
1,817 |
1,834 |
Retained Earnings |
|
-43 |
-14 |
30 |
97 |
196 |
257 |
359 |
424 |
467 |
527 |
Treasury Stock |
|
-0.07 |
-1.24 |
-2.36 |
-3.38 |
-6.03 |
-8.29 |
-11 |
-13 |
-17 |
-19 |
Accumulated Other Comprehensive Income / (Loss) |
|
-6.21 |
-7.51 |
-4.22 |
-13 |
4.47 |
20 |
-6.99 |
-188 |
-160 |
-158 |
Quarterly Balance Sheets for Seacoast Banking Corporation of Florida
This table presents Seacoast Banking Corporation of Florida's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
10,345 |
15,255 |
15,042 |
14,823 |
14,830 |
14,953 |
15,168 |
15,732 |
Cash and Due from Banks |
|
176 |
181 |
164 |
182 |
138 |
169 |
183 |
191 |
Interest Bearing Deposits at Other Banks |
|
42 |
611 |
564 |
514 |
545 |
581 |
454 |
309 |
Time Deposits Placed and Other Short-Term Investments |
|
4.48 |
3.24 |
2.99 |
4.36 |
7.86 |
7.86 |
5.21 |
1.49 |
Trading Account Securities |
|
2,635 |
2,754 |
2,624 |
2,533 |
2,619 |
2,625 |
2,806 |
3,253 |
Loans and Leases, Net of Allowance |
|
6,596 |
9,979 |
9,958 |
9,862 |
9,831 |
9,897 |
10,065 |
10,303 |
Loans and Leases |
|
6,691 |
10,134 |
10,118 |
10,011 |
9,978 |
10,039 |
10,205 |
10,443 |
Allowance for Loan and Lease Losses |
|
95 |
156 |
160 |
150 |
147 |
142 |
140 |
140 |
Loans Held for Sale |
|
1.62 |
2.84 |
5.97 |
2.98 |
9.48 |
5.98 |
11 |
16 |
Premises and Equipment, Net |
|
82 |
117 |
117 |
116 |
111 |
110 |
109 |
108 |
Goodwill |
|
287 |
728 |
733 |
732 |
732 |
732 |
732 |
732 |
Intangible Assets |
|
19 |
117 |
110 |
102 |
89 |
83 |
77 |
66 |
Other Assets |
|
503 |
10,742 |
763 |
775 |
747 |
741 |
726 |
752 |
Total Liabilities & Shareholders' Equity |
|
10,345 |
15,255 |
15,042 |
14,823 |
14,830 |
14,953 |
15,168 |
15,732 |
Total Liabilities |
|
9,057 |
13,204 |
12,988 |
12,775 |
12,712 |
12,822 |
12,975 |
13,503 |
Interest Bearing Deposits |
|
8,765 |
- |
12,283 |
12,108 |
12,016 |
12,116 |
12,244 |
12,575 |
Short-Term Debt |
|
94 |
268 |
290 |
276 |
327 |
262 |
210 |
201 |
Long-Term Debt |
|
72 |
491 |
266 |
216 |
216 |
287 |
352 |
572 |
Other Long-Term Liabilities |
|
126 |
136 |
149 |
174 |
153 |
157 |
169 |
155 |
Total Equity & Noncontrolling Interests |
|
1,288 |
2,051 |
2,054 |
2,048 |
2,118 |
2,130 |
2,194 |
2,230 |
Total Preferred & Common Equity |
|
1,288 |
2,051 |
2,054 |
2,048 |
2,118 |
2,130 |
2,194 |
2,230 |
Total Common Equity |
|
1,288 |
2,051 |
2,054 |
2,048 |
2,118 |
2,130 |
2,194 |
2,230 |
Common Stock |
|
6.15 |
1,812 |
1,818 |
1,822 |
1,820 |
1,824 |
1,830 |
1,837 |
Retained Earnings |
|
- |
421 |
437 |
453 |
478 |
493 |
508 |
543 |
Treasury Stock |
|
- |
-13 |
-14 |
-14 |
-17 |
-19 |
-19 |
-19 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
-169 |
-187 |
-212 |
-164 |
-168 |
-125 |
-131 |
Annual Metrics And Ratios for Seacoast Banking Corporation of Florida
This table displays calculated financial ratios and metrics derived from Seacoast Banking Corporation of Florida's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
41.91% |
24.85% |
32.35% |
11.40% |
14.84% |
7.98% |
6.92% |
24.66% |
31.26% |
-9.16% |
EBITDA Growth |
|
167.61% |
35.84% |
56.53% |
8.03% |
45.63% |
-23.18% |
50.12% |
-7.30% |
-10.46% |
28.69% |
EBIT Growth |
|
248.32% |
23.62% |
79.63% |
10.52% |
46.93% |
-21.79% |
57.82% |
-12.98% |
-2.81% |
16.08% |
NOPAT Growth |
|
288.71% |
31.89% |
46.79% |
56.95% |
46.77% |
-21.24% |
59.98% |
-14.39% |
-2.32% |
16.30% |
Net Income Growth |
|
288.71% |
31.89% |
46.79% |
56.95% |
46.77% |
-21.24% |
59.98% |
-14.39% |
-2.32% |
16.30% |
EPS Growth |
|
214.29% |
18.18% |
26.92% |
39.39% |
37.68% |
-24.21% |
51.39% |
-23.85% |
-25.90% |
15.45% |
Operating Cash Flow Growth |
|
34.46% |
110.13% |
-21.12% |
165.00% |
-9.15% |
-48.49% |
154.85% |
26.71% |
-23.10% |
19.45% |
Free Cash Flow Firm Growth |
|
79.85% |
-2,488.39% |
96.85% |
-1,304.11% |
161.96% |
25.81% |
-127.15% |
-594.34% |
-28.90% |
98.59% |
Invested Capital Growth |
|
10.81% |
137.60% |
5.55% |
28.82% |
-4.68% |
-9.36% |
13.82% |
33.94% |
31.01% |
4.86% |
Revenue Q/Q Growth |
|
3.89% |
6.01% |
13.28% |
-0.82% |
-15.41% |
25.41% |
2.14% |
12.02% |
-1.60% |
0.92% |
EBITDA Q/Q Growth |
|
75.76% |
50.09% |
21.63% |
-12.86% |
-41.93% |
901.58% |
2.64% |
-7.99% |
6.28% |
15.76% |
EBIT Q/Q Growth |
|
50.12% |
16.66% |
28.08% |
-12.52% |
-45.15% |
546.02% |
4.29% |
-8.57% |
4.74% |
3.86% |
NOPAT Q/Q Growth |
|
51.78% |
19.35% |
5.61% |
4.53% |
12.81% |
2.87% |
5.95% |
-10.43% |
5.71% |
3.90% |
Net Income Q/Q Growth |
|
51.78% |
19.35% |
5.61% |
4.53% |
12.81% |
2.87% |
5.95% |
-10.43% |
5.71% |
3.90% |
EPS Q/Q Growth |
|
53.49% |
20.00% |
0.00% |
1.47% |
12.43% |
1.41% |
3.81% |
-14.87% |
0.82% |
3.65% |
Operating Cash Flow Q/Q Growth |
|
34.46% |
-13.78% |
-28.12% |
51.91% |
-1.93% |
-0.11% |
5.05% |
-0.67% |
-11.00% |
9.17% |
Free Cash Flow Firm Q/Q Growth |
|
79.28% |
-96.87% |
90.34% |
-611.93% |
8,546.83% |
432.43% |
-3.72% |
-404.35% |
47.35% |
92.55% |
Invested Capital Q/Q Growth |
|
0.69% |
38.75% |
12.66% |
43.66% |
26.32% |
2.10% |
2.47% |
38.55% |
3.86% |
0.42% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
29.39% |
31.98% |
37.82% |
36.68% |
46.51% |
33.09% |
46.46% |
34.55% |
23.57% |
33.39% |
EBIT Margin |
|
25.10% |
24.86% |
33.74% |
33.47% |
42.82% |
31.01% |
45.78% |
31.96% |
23.66% |
30.24% |
Profit (Net Income) Margin |
|
15.58% |
16.46% |
18.26% |
25.72% |
32.87% |
23.98% |
35.88% |
24.64% |
18.34% |
23.47% |
Tax Burden Percent |
|
62.08% |
66.23% |
54.12% |
76.86% |
76.77% |
77.31% |
78.37% |
77.10% |
77.49% |
77.63% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
37.92% |
33.77% |
45.88% |
23.14% |
23.23% |
22.69% |
21.63% |
22.90% |
22.51% |
22.37% |
Return on Invested Capital (ROIC) |
|
4.92% |
3.65% |
3.71% |
4.95% |
6.61% |
5.60% |
8.81% |
6.05% |
4.47% |
4.48% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.92% |
3.65% |
3.71% |
4.95% |
6.61% |
5.60% |
8.81% |
6.05% |
4.47% |
4.48% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.73% |
3.75% |
3.91% |
3.71% |
4.06% |
1.75% |
1.39% |
1.24% |
1.13% |
1.16% |
Return on Equity (ROE) |
|
6.65% |
7.40% |
7.62% |
8.66% |
10.68% |
7.35% |
10.19% |
7.30% |
5.60% |
5.64% |
Cash Return on Invested Capital (CROIC) |
|
-5.34% |
-77.86% |
-1.69% |
-20.23% |
11.40% |
15.42% |
-4.12% |
-22.96% |
-22.38% |
-0.27% |
Operating Return on Assets (OROA) |
|
1.08% |
1.07% |
1.51% |
1.39% |
1.86% |
1.30% |
1.76% |
1.27% |
1.00% |
1.05% |
Return on Assets (ROA) |
|
0.67% |
0.71% |
0.82% |
1.07% |
1.43% |
1.01% |
1.38% |
0.98% |
0.78% |
0.81% |
Return on Common Equity (ROCE) |
|
6.65% |
7.40% |
7.62% |
8.66% |
10.68% |
7.35% |
10.19% |
7.30% |
5.60% |
5.64% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.26% |
6.71% |
6.22% |
7.78% |
10.02% |
6.88% |
9.49% |
6.62% |
4.94% |
5.54% |
Net Operating Profit after Tax (NOPAT) |
|
22 |
29 |
43 |
67 |
99 |
78 |
124 |
107 |
104 |
121 |
NOPAT Margin |
|
15.58% |
16.46% |
18.26% |
25.72% |
32.87% |
23.98% |
35.88% |
24.64% |
18.34% |
23.47% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
37.82% |
40.84% |
40.75% |
44.57% |
49.25% |
47.98% |
Operating Expenses to Revenue |
|
73.04% |
73.78% |
63.86% |
62.05% |
53.52% |
57.21% |
56.94% |
61.99% |
69.73% |
66.61% |
Earnings before Interest and Taxes (EBIT) |
|
36 |
44 |
79 |
88 |
129 |
101 |
159 |
138 |
134 |
156 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
42 |
57 |
89 |
96 |
140 |
107 |
161 |
149 |
134 |
172 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.35 |
1.78 |
1.47 |
1.32 |
1.48 |
1.33 |
1.48 |
1.12 |
1.12 |
1.08 |
Price to Tangible Book Value (P/TBV) |
|
1.49 |
2.18 |
1.94 |
1.80 |
1.92 |
1.69 |
1.85 |
1.72 |
1.84 |
1.71 |
Price to Revenue (P/Rev) |
|
3.35 |
4.38 |
4.33 |
4.35 |
4.85 |
4.64 |
5.58 |
4.18 |
4.15 |
4.56 |
Price to Earnings (P/E) |
|
21.52 |
26.60 |
23.69 |
16.93 |
14.76 |
19.34 |
15.55 |
16.98 |
22.64 |
19.44 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.18% |
2.18% |
2.57% |
2.62% |
Earnings Yield |
|
4.65% |
3.76% |
4.22% |
5.91% |
6.78% |
5.17% |
6.43% |
5.89% |
4.42% |
5.14% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.97 |
1.21 |
1.17 |
1.10 |
1.24 |
0.98 |
0.92 |
1.00 |
0.92 |
0.89 |
Enterprise Value to Revenue (EV/Rev) |
|
3.24 |
7.65 |
5.93 |
6.42 |
6.00 |
3.98 |
4.01 |
4.65 |
4.29 |
4.77 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.02 |
23.91 |
15.67 |
17.51 |
12.89 |
12.02 |
8.63 |
13.46 |
18.20 |
14.27 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.90 |
30.77 |
17.57 |
19.19 |
14.00 |
12.83 |
8.76 |
14.55 |
18.13 |
15.76 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
20.79 |
46.45 |
32.46 |
24.97 |
18.24 |
16.59 |
11.17 |
18.87 |
23.39 |
20.30 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.60 |
21.88 |
28.45 |
12.96 |
15.30 |
21.28 |
8.99 |
10.26 |
16.16 |
13.65 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.58 |
6.02 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.34 |
1.58 |
0.72 |
0.77 |
0.48 |
0.17 |
0.15 |
0.25 |
0.25 |
0.27 |
Long-Term Debt to Equity |
|
0.34 |
1.11 |
0.41 |
0.52 |
0.39 |
0.06 |
0.05 |
0.15 |
0.07 |
0.16 |
Financial Leverage |
|
0.35 |
1.03 |
1.06 |
0.75 |
0.61 |
0.31 |
0.16 |
0.21 |
0.25 |
0.26 |
Leverage Ratio |
|
9.95 |
10.41 |
9.32 |
8.08 |
7.49 |
7.30 |
7.38 |
7.48 |
7.19 |
6.93 |
Compound Leverage Factor |
|
9.95 |
10.41 |
9.32 |
8.08 |
7.49 |
7.30 |
7.38 |
7.48 |
7.19 |
6.93 |
Debt to Total Capital |
|
25.34% |
61.29% |
41.91% |
43.49% |
32.39% |
14.45% |
12.85% |
20.18% |
20.12% |
21.11% |
Short-Term Debt to Total Capital |
|
0.00% |
18.15% |
18.20% |
14.01% |
5.91% |
9.05% |
8.08% |
8.54% |
14.19% |
8.39% |
Long-Term Debt to Total Capital |
|
25.34% |
43.14% |
23.71% |
29.48% |
26.48% |
5.40% |
4.76% |
11.64% |
5.92% |
12.72% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
74.66% |
38.71% |
58.09% |
56.51% |
67.61% |
85.55% |
87.15% |
79.82% |
79.88% |
78.89% |
Debt to EBITDA |
|
2.87 |
12.15 |
5.60 |
6.93 |
3.38 |
1.78 |
1.20 |
2.72 |
3.97 |
3.39 |
Net Debt to EBITDA |
|
-0.39 |
10.22 |
4.23 |
5.64 |
2.46 |
-1.99 |
-3.38 |
1.35 |
0.58 |
0.61 |
Long-Term Debt to EBITDA |
|
2.87 |
8.55 |
3.17 |
4.70 |
2.76 |
0.67 |
0.44 |
1.57 |
1.17 |
2.05 |
Debt to NOPAT |
|
5.42 |
23.61 |
11.61 |
9.89 |
4.78 |
2.46 |
1.55 |
3.82 |
5.10 |
4.83 |
Net Debt to NOPAT |
|
-0.73 |
19.85 |
8.76 |
8.04 |
3.48 |
-2.75 |
-4.38 |
1.89 |
0.75 |
0.86 |
Long-Term Debt to NOPAT |
|
5.42 |
16.62 |
6.57 |
6.70 |
3.91 |
0.92 |
0.58 |
2.20 |
1.50 |
2.91 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-24 |
-622 |
-20 |
-275 |
170 |
214 |
-58 |
-404 |
-521 |
-7.33 |
Operating Cash Flow to CapEx |
|
324.60% |
1,024.23% |
856.55% |
3,224.88% |
4,666.86% |
3,821.80% |
3,572.27% |
1,548.90% |
1,463.26% |
4,459.64% |
Free Cash Flow to Firm to Interest Expense |
|
-3.47 |
-73.49 |
-1.28 |
-9.20 |
3.69 |
8.82 |
-7.08 |
-28.18 |
-2.59 |
-0.03 |
Operating Cash Flow to Interest Expense |
|
4.26 |
7.32 |
3.20 |
4.34 |
2.55 |
2.50 |
18.81 |
13.67 |
0.75 |
0.61 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.95 |
6.61 |
2.82 |
4.20 |
2.49 |
2.43 |
18.28 |
12.78 |
0.70 |
0.60 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
Fixed Asset Turnover |
|
2.85 |
3.13 |
3.74 |
3.79 |
4.36 |
4.58 |
4.70 |
4.57 |
4.93 |
4.67 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
473 |
1,125 |
1,187 |
1,529 |
1,458 |
1,321 |
1,504 |
2,014 |
2,639 |
2,767 |
Invested Capital Turnover |
|
0.32 |
0.22 |
0.20 |
0.19 |
0.20 |
0.23 |
0.25 |
0.25 |
0.24 |
0.19 |
Increase / (Decrease) in Invested Capital |
|
46 |
651 |
62 |
342 |
-72 |
-136 |
183 |
510 |
625 |
128 |
Enterprise Value (EV) |
|
460 |
1,356 |
1,391 |
1,680 |
1,801 |
1,290 |
1,390 |
2,010 |
2,433 |
2,456 |
Market Capitalization |
|
476 |
777 |
1,016 |
1,139 |
1,457 |
1,504 |
1,935 |
1,809 |
2,356 |
2,352 |
Book Value per Share |
|
$10.29 |
$11.45 |
$15.85 |
$18.28 |
$19.15 |
$20.49 |
$22.46 |
$26.15 |
$24.76 |
$25.55 |
Tangible Book Value per Share |
|
$9.31 |
$9.37 |
$12.02 |
$13.40 |
$14.77 |
$16.18 |
$17.89 |
$17.11 |
$15.03 |
$16.14 |
Total Capital |
|
473 |
1,125 |
1,187 |
1,529 |
1,458 |
1,321 |
1,504 |
2,014 |
2,639 |
2,767 |
Total Debt |
|
120 |
689 |
498 |
665 |
472 |
191 |
193 |
407 |
531 |
584 |
Total Long-Term Debt |
|
120 |
485 |
282 |
451 |
386 |
71 |
72 |
235 |
156 |
352 |
Net Debt |
|
-16 |
580 |
376 |
541 |
344 |
-214 |
-545 |
201 |
78 |
104 |
Capital Expenditures (CapEx) |
|
9.09 |
6.05 |
5.71 |
4.02 |
2.52 |
1.59 |
4.33 |
13 |
10 |
4.03 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
120 |
689 |
498 |
665 |
472 |
191 |
193 |
407 |
531 |
584 |
Total Depreciation and Amortization (D&A) |
|
6.09 |
13 |
9.59 |
8.39 |
11 |
6.73 |
2.37 |
11 |
-0.53 |
16 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.66 |
$0.79 |
$1.01 |
$1.40 |
$1.92 |
$1.45 |
$2.20 |
$1.67 |
$1.24 |
$1.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
33.50M |
36.87M |
42.61M |
47.97M |
51.45M |
53.50M |
56.59M |
63.71M |
83.80M |
84.37M |
Adjusted Diluted Earnings per Share |
|
$0.66 |
$0.78 |
$0.99 |
$1.38 |
$1.90 |
$1.44 |
$2.18 |
$1.66 |
$1.23 |
$1.42 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
33.74M |
37.51M |
43.35M |
48.75M |
52.03M |
53.93M |
57.09M |
64.26M |
84.33M |
85.04M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.92 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
34.63M |
40.73M |
46.92M |
51.32M |
51.52M |
55.25M |
61.20M |
84.53M |
84.89M |
85.61M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
22 |
29 |
43 |
67 |
99 |
80 |
124 |
105 |
105 |
121 |
Normalized NOPAT Margin |
|
15.58% |
16.46% |
18.26% |
25.72% |
32.87% |
24.52% |
35.82% |
24.37% |
18.47% |
23.54% |
Pre Tax Income Margin |
|
25.10% |
24.86% |
33.74% |
33.47% |
42.82% |
31.01% |
45.78% |
31.96% |
23.66% |
30.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.15 |
5.21 |
5.18 |
2.93 |
2.78 |
4.14 |
19.31 |
9.64 |
0.67 |
0.53 |
NOPAT to Interest Expense |
|
3.19 |
3.45 |
2.80 |
2.25 |
2.14 |
3.20 |
15.14 |
7.43 |
0.52 |
0.41 |
EBIT Less CapEx to Interest Expense |
|
3.84 |
4.49 |
4.80 |
2.79 |
2.73 |
4.08 |
18.79 |
8.76 |
0.62 |
0.52 |
NOPAT Less CapEx to Interest Expense |
|
1.88 |
2.73 |
2.43 |
2.12 |
2.08 |
3.14 |
14.61 |
6.55 |
0.47 |
0.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.09% |
38.72% |
58.24% |
50.96% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.09% |
38.72% |
68.69% |
51.68% |
Quarterly Metrics And Ratios for Seacoast Banking Corporation of Florida
This table displays calculated financial ratios and metrics derived from Seacoast Banking Corporation of Florida's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
15.53% |
50.95% |
67.14% |
50.63% |
31.34% |
-6.70% |
-18.24% |
-14.76% |
-4.93% |
3.68% |
12.04% |
EBITDA Growth |
|
44.37% |
-28.18% |
-57.98% |
-10.01% |
-6.33% |
23.91% |
219.27% |
5.15% |
-32.69% |
57.21% |
23.62% |
EBIT Growth |
|
27.87% |
-28.99% |
-45.03% |
-0.49% |
5.57% |
19.16% |
132.97% |
-5.51% |
-3.06% |
15.34% |
20.73% |
NOPAT Growth |
|
27.43% |
-34.14% |
-42.55% |
-4.60% |
7.45% |
23.47% |
119.89% |
-3.22% |
-2.43% |
15.37% |
20.99% |
Net Income Growth |
|
27.43% |
-34.14% |
-42.55% |
-4.60% |
7.45% |
23.47% |
119.89% |
-3.22% |
-2.43% |
15.37% |
20.99% |
EPS Growth |
|
17.50% |
-46.77% |
-54.55% |
-30.19% |
-21.28% |
3.03% |
106.67% |
-2.70% |
-2.70% |
14.71% |
19.35% |
Operating Cash Flow Growth |
|
112.68% |
-2.63% |
-76.08% |
2.79% |
27.81% |
-38.38% |
89.13% |
26.28% |
-14.81% |
50.56% |
25.67% |
Free Cash Flow Firm Growth |
|
128.58% |
-232.64% |
-549.11% |
-912.71% |
-2,553.38% |
-22.33% |
113.98% |
96.37% |
82.55% |
84.16% |
-277.94% |
Invested Capital Growth |
|
-0.94% |
33.94% |
81.38% |
72.64% |
74.78% |
31.01% |
-5.29% |
2.64% |
8.46% |
4.86% |
12.85% |
Revenue Q/Q Growth |
|
5.86% |
31.59% |
11.82% |
-3.29% |
-7.70% |
-6.52% |
-2.01% |
0.82% |
2.95% |
1.94% |
5.89% |
EBITDA Q/Q Growth |
|
-7.34% |
-22.18% |
-64.37% |
250.28% |
-3.55% |
2.94% |
-8.19% |
15.36% |
-38.26% |
140.42% |
-27.81% |
EBIT Q/Q Growth |
|
-7.90% |
-17.29% |
-54.21% |
185.31% |
-2.29% |
-6.64% |
-10.49% |
15.71% |
0.26% |
11.07% |
-6.30% |
NOPAT Q/Q Growth |
|
-10.74% |
-18.16% |
-50.57% |
164.22% |
0.53% |
-5.96% |
-11.97% |
16.30% |
1.35% |
11.20% |
-7.69% |
Net Income Q/Q Growth |
|
-10.74% |
-18.16% |
-50.57% |
164.22% |
0.53% |
-5.96% |
-11.97% |
16.30% |
1.35% |
11.20% |
-7.69% |
EPS Q/Q Growth |
|
-11.32% |
-29.79% |
-54.55% |
146.67% |
0.00% |
-8.11% |
-8.82% |
16.13% |
0.00% |
8.33% |
-5.13% |
Operating Cash Flow Q/Q Growth |
|
11.90% |
-1.07% |
-73.10% |
245.19% |
39.14% |
-52.31% |
-17.44% |
130.48% |
-6.14% |
-15.70% |
-31.09% |
Free Cash Flow Firm Q/Q Growth |
|
140.84% |
-1,230.49% |
-156.70% |
14.56% |
1.05% |
43.63% |
129.33% |
-122.18% |
-375.76% |
48.84% |
-229.59% |
Invested Capital Q/Q Growth |
|
-3.84% |
38.55% |
39.47% |
-7.10% |
-2.65% |
3.86% |
0.83% |
0.68% |
2.86% |
0.42% |
8.52% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
40.67% |
24.06% |
7.66% |
27.76% |
29.01% |
31.95% |
29.93% |
34.25% |
20.54% |
48.44% |
33.02% |
EBIT Margin |
|
36.74% |
23.09% |
9.46% |
27.90% |
29.53% |
29.50% |
26.94% |
30.92% |
30.11% |
32.81% |
29.03% |
Profit (Net Income) Margin |
|
28.01% |
17.42% |
7.70% |
21.04% |
22.91% |
23.05% |
20.71% |
23.89% |
23.52% |
25.65% |
22.36% |
Tax Burden Percent |
|
76.23% |
75.43% |
81.43% |
75.41% |
77.58% |
78.16% |
76.86% |
77.25% |
78.09% |
78.18% |
77.02% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.77% |
24.57% |
18.57% |
24.59% |
22.42% |
21.84% |
23.14% |
22.75% |
21.91% |
21.82% |
22.98% |
Return on Invested Capital (ROIC) |
|
7.40% |
4.28% |
1.75% |
5.55% |
6.61% |
5.62% |
4.08% |
4.67% |
4.53% |
4.89% |
4.19% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.40% |
4.28% |
1.75% |
5.55% |
6.61% |
5.62% |
4.08% |
4.67% |
4.53% |
4.89% |
4.19% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.98% |
0.88% |
0.49% |
1.21% |
1.31% |
1.42% |
1.28% |
1.23% |
1.13% |
1.27% |
1.27% |
Return on Equity (ROE) |
|
8.38% |
5.16% |
2.23% |
6.76% |
7.92% |
7.04% |
5.36% |
5.91% |
5.66% |
6.16% |
5.46% |
Cash Return on Invested Capital (CROIC) |
|
9.08% |
-22.96% |
-53.36% |
-48.62% |
-49.50% |
-22.38% |
9.75% |
1.82% |
-3.72% |
-0.27% |
-7.61% |
Operating Return on Assets (OROA) |
|
1.40% |
0.91% |
0.36% |
1.17% |
1.35% |
1.25% |
0.97% |
1.07% |
1.03% |
1.14% |
1.01% |
Return on Assets (ROA) |
|
1.07% |
0.69% |
0.29% |
0.89% |
1.05% |
0.98% |
0.74% |
0.82% |
0.80% |
0.89% |
0.78% |
Return on Common Equity (ROCE) |
|
8.38% |
5.16% |
2.23% |
6.76% |
7.92% |
7.04% |
5.36% |
5.91% |
5.66% |
6.16% |
5.46% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.23% |
0.00% |
4.77% |
4.69% |
4.80% |
0.00% |
5.58% |
5.50% |
5.31% |
0.00% |
5.67% |
Net Operating Profit after Tax (NOPAT) |
|
29 |
24 |
12 |
31 |
31 |
30 |
26 |
30 |
31 |
34 |
31 |
NOPAT Margin |
|
28.01% |
17.42% |
7.70% |
21.04% |
22.91% |
23.05% |
20.71% |
23.89% |
23.52% |
25.65% |
22.36% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
40.03% |
49.72% |
48.63% |
52.75% |
48.75% |
46.49% |
51.86% |
47.03% |
46.48% |
46.70% |
44.76% |
Operating Expenses to Revenue |
|
58.78% |
66.62% |
69.97% |
72.62% |
68.50% |
67.39% |
71.97% |
65.19% |
65.07% |
64.40% |
64.39% |
Earnings before Interest and Taxes (EBIT) |
|
38 |
32 |
15 |
41 |
40 |
38 |
34 |
39 |
39 |
44 |
41 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
42 |
33 |
12 |
41 |
40 |
41 |
38 |
43 |
27 |
64 |
46 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.37 |
1.12 |
0.94 |
0.88 |
0.89 |
1.12 |
1.01 |
0.94 |
1.04 |
1.08 |
0.99 |
Price to Tangible Book Value (P/TBV) |
|
1.80 |
1.72 |
1.60 |
1.50 |
1.50 |
1.84 |
1.66 |
1.53 |
1.64 |
1.71 |
1.54 |
Price to Revenue (P/Rev) |
|
4.57 |
4.18 |
3.91 |
3.34 |
3.15 |
4.15 |
3.98 |
3.88 |
4.45 |
4.56 |
4.15 |
Price to Earnings (P/E) |
|
14.84 |
16.98 |
19.74 |
18.86 |
18.45 |
22.64 |
18.14 |
17.13 |
19.52 |
19.44 |
17.42 |
Dividend Yield |
|
2.09% |
2.18% |
2.98% |
3.22% |
3.28% |
2.57% |
2.86% |
3.05% |
2.70% |
2.62% |
2.80% |
Earnings Yield |
|
6.74% |
5.89% |
5.07% |
5.30% |
5.42% |
4.42% |
5.51% |
5.84% |
5.12% |
5.14% |
5.74% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.17 |
1.00 |
0.67 |
0.63 |
0.63 |
0.92 |
0.75 |
0.67 |
0.80 |
0.89 |
0.82 |
Enterprise Value to Revenue (EV/Rev) |
|
4.43 |
4.65 |
3.83 |
3.02 |
2.79 |
4.29 |
3.70 |
3.48 |
4.29 |
4.77 |
4.66 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.52 |
13.46 |
14.23 |
12.76 |
12.78 |
18.20 |
12.52 |
11.13 |
14.75 |
14.27 |
13.67 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.30 |
14.55 |
15.00 |
13.01 |
12.55 |
18.13 |
13.01 |
11.89 |
14.62 |
15.76 |
15.19 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.36 |
18.87 |
19.37 |
17.04 |
16.34 |
23.39 |
16.90 |
15.35 |
18.83 |
20.30 |
19.57 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.66 |
10.26 |
12.27 |
10.54 |
9.50 |
16.16 |
12.31 |
10.34 |
13.31 |
13.65 |
13.28 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.49 |
37.29 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.13 |
0.25 |
0.37 |
0.27 |
0.24 |
0.25 |
0.26 |
0.26 |
0.26 |
0.27 |
0.35 |
Long-Term Debt to Equity |
|
0.06 |
0.15 |
0.24 |
0.13 |
0.11 |
0.07 |
0.10 |
0.13 |
0.16 |
0.16 |
0.26 |
Financial Leverage |
|
0.13 |
0.21 |
0.28 |
0.22 |
0.20 |
0.25 |
0.31 |
0.26 |
0.25 |
0.26 |
0.30 |
Leverage Ratio |
|
7.85 |
7.48 |
7.68 |
7.64 |
7.54 |
7.19 |
7.22 |
7.17 |
7.07 |
6.93 |
7.03 |
Compound Leverage Factor |
|
7.85 |
7.48 |
7.68 |
7.64 |
7.54 |
7.19 |
7.22 |
7.17 |
7.07 |
6.93 |
7.03 |
Debt to Total Capital |
|
11.42% |
20.18% |
26.99% |
21.31% |
19.39% |
20.12% |
20.41% |
20.48% |
20.39% |
21.11% |
25.75% |
Short-Term Debt to Total Capital |
|
6.48% |
8.54% |
9.53% |
11.12% |
10.88% |
14.19% |
12.28% |
9.78% |
7.63% |
8.39% |
6.70% |
Long-Term Debt to Total Capital |
|
4.94% |
11.64% |
17.47% |
10.19% |
8.51% |
5.92% |
8.14% |
10.70% |
12.77% |
12.72% |
19.05% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
88.58% |
79.82% |
73.01% |
78.69% |
80.61% |
79.88% |
79.59% |
79.52% |
79.61% |
78.89% |
74.25% |
Debt to EBITDA |
|
1.02 |
2.72 |
5.70 |
4.33 |
3.91 |
3.97 |
3.40 |
3.39 |
3.78 |
3.39 |
4.27 |
Net Debt to EBITDA |
|
-0.35 |
1.35 |
-0.27 |
-1.36 |
-1.65 |
0.58 |
-0.92 |
-1.29 |
-0.54 |
0.61 |
1.50 |
Long-Term Debt to EBITDA |
|
0.44 |
1.57 |
3.69 |
2.07 |
1.72 |
1.17 |
1.36 |
1.77 |
2.37 |
2.05 |
3.16 |
Debt to NOPAT |
|
1.40 |
3.82 |
7.76 |
5.78 |
5.01 |
5.10 |
4.60 |
4.68 |
4.83 |
4.83 |
6.12 |
Net Debt to NOPAT |
|
-0.48 |
1.89 |
-0.37 |
-1.82 |
-2.11 |
0.75 |
-1.25 |
-1.78 |
-0.69 |
0.86 |
2.14 |
Long-Term Debt to NOPAT |
|
0.60 |
2.20 |
5.02 |
2.76 |
2.20 |
1.50 |
1.83 |
2.45 |
3.02 |
2.91 |
4.52 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
43 |
-486 |
-1,249 |
-1,067 |
-1,056 |
-595 |
175 |
-39 |
-184 |
-94 |
-311 |
Operating Cash Flow to CapEx |
|
529.74% |
5,732.39% |
224.45% |
1,493.53% |
7,476.73% |
4,758.44% |
3,237.80% |
2,611.99% |
5,648.04% |
29,995.33% |
964.72% |
Free Cash Flow to Firm to Interest Expense |
|
13.79 |
-65.74 |
-46.53 |
-22.55 |
-17.44 |
-9.01 |
2.47 |
-0.51 |
-2.38 |
-1.34 |
-4.72 |
Operating Cash Flow to Interest Expense |
|
15.71 |
6.55 |
0.49 |
0.95 |
1.03 |
0.45 |
0.35 |
0.75 |
0.69 |
0.64 |
0.47 |
Operating Cash Flow Less CapEx to Interest Expense |
|
12.75 |
6.44 |
0.27 |
0.89 |
1.02 |
0.44 |
0.34 |
0.73 |
0.68 |
0.64 |
0.42 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
5.05 |
4.57 |
5.17 |
5.67 |
5.84 |
4.93 |
4.75 |
4.56 |
4.55 |
4.67 |
4.84 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,454 |
2,014 |
2,809 |
2,610 |
2,541 |
2,639 |
2,661 |
2,679 |
2,756 |
2,767 |
3,003 |
Invested Capital Turnover |
|
0.26 |
0.25 |
0.23 |
0.26 |
0.29 |
0.24 |
0.20 |
0.20 |
0.19 |
0.19 |
0.19 |
Increase / (Decrease) in Invested Capital |
|
-14 |
510 |
1,261 |
1,098 |
1,087 |
625 |
-149 |
69 |
215 |
128 |
342 |
Enterprise Value (EV) |
|
1,708 |
2,010 |
1,894 |
1,640 |
1,608 |
2,433 |
1,997 |
1,799 |
2,193 |
2,456 |
2,474 |
Market Capitalization |
|
1,765 |
1,809 |
1,930 |
1,815 |
1,816 |
2,356 |
2,145 |
2,008 |
2,273 |
2,352 |
2,203 |
Book Value per Share |
|
$20.97 |
$26.15 |
$24.27 |
$24.28 |
$24.07 |
$24.76 |
$24.94 |
$25.08 |
$25.72 |
$25.55 |
$26.04 |
Tangible Book Value per Share |
|
$16.00 |
$17.11 |
$14.26 |
$14.32 |
$14.27 |
$15.03 |
$15.26 |
$15.48 |
$16.23 |
$16.14 |
$16.71 |
Total Capital |
|
1,454 |
2,014 |
2,809 |
2,610 |
2,541 |
2,639 |
2,661 |
2,679 |
2,756 |
2,767 |
3,003 |
Total Debt |
|
166 |
407 |
758 |
556 |
493 |
531 |
543 |
549 |
562 |
584 |
773 |
Total Long-Term Debt |
|
72 |
235 |
491 |
266 |
216 |
156 |
216 |
287 |
352 |
352 |
572 |
Net Debt |
|
-57 |
201 |
-36 |
-175 |
-208 |
78 |
-147 |
-209 |
-80 |
104 |
271 |
Capital Expenditures (CapEx) |
|
9.25 |
0.85 |
5.81 |
3.02 |
0.84 |
0.63 |
0.76 |
2.18 |
0.95 |
0.15 |
3.21 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
166 |
407 |
758 |
556 |
493 |
531 |
543 |
549 |
562 |
584 |
773 |
Total Depreciation and Amortization (D&A) |
|
4.11 |
1.32 |
-2.75 |
-0.20 |
-0.72 |
3.14 |
3.75 |
4.21 |
-12 |
21 |
5.62 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.48 |
$0.32 |
$0.15 |
$0.37 |
$0.37 |
$0.35 |
$0.31 |
$0.36 |
$0.36 |
$0.40 |
$0.37 |
Adjusted Weighted Average Basic Shares Outstanding |
|
61.44M |
63.71M |
80.15M |
85.02M |
85.14M |
83.80M |
84.91M |
84.34M |
84.43M |
84.37M |
84.65M |
Adjusted Diluted Earnings per Share |
|
$0.47 |
$0.33 |
$0.15 |
$0.37 |
$0.37 |
$0.34 |
$0.31 |
$0.36 |
$0.36 |
$0.39 |
$0.37 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
61.96M |
64.26M |
80.72M |
85.54M |
85.67M |
84.33M |
85.27M |
84.82M |
85.07M |
85.04M |
85.39M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
61.48M |
84.53M |
84.61M |
85.09M |
85.15M |
84.89M |
84.94M |
85.30M |
85.44M |
85.61M |
85.99M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
29 |
24 |
12 |
31 |
32 |
30 |
26 |
30 |
31 |
34 |
32 |
Normalized NOPAT Margin |
|
28.01% |
17.19% |
7.80% |
21.01% |
23.07% |
23.40% |
20.69% |
23.82% |
23.81% |
25.70% |
23.07% |
Pre Tax Income Margin |
|
36.74% |
23.09% |
9.46% |
27.90% |
29.53% |
29.50% |
26.94% |
30.92% |
30.11% |
32.81% |
29.03% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
12.29 |
4.29 |
0.54 |
0.88 |
0.67 |
0.57 |
0.48 |
0.52 |
0.51 |
0.62 |
0.62 |
NOPAT to Interest Expense |
|
9.37 |
3.23 |
0.44 |
0.66 |
0.52 |
0.45 |
0.37 |
0.40 |
0.40 |
0.49 |
0.48 |
EBIT Less CapEx to Interest Expense |
|
9.33 |
4.17 |
0.32 |
0.81 |
0.66 |
0.56 |
0.47 |
0.49 |
0.49 |
0.62 |
0.57 |
NOPAT Less CapEx to Interest Expense |
|
6.40 |
3.12 |
0.22 |
0.60 |
0.51 |
0.44 |
0.36 |
0.37 |
0.38 |
0.48 |
0.43 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.83% |
38.72% |
48.77% |
54.64% |
58.39% |
58.24% |
52.00% |
52.46% |
52.84% |
50.96% |
48.87% |
Augmented Payout Ratio |
|
30.83% |
38.72% |
48.77% |
54.69% |
58.44% |
68.69% |
52.00% |
62.45% |
62.89% |
51.68% |
48.87% |
Key Financial Trends
Seacoast Banking Corporation of Florida (NASDAQ:SBCF) has demonstrated steady financial performance over the last four years with notable trends in income, expenses, and balance sheet composition up to the first quarter of 2025.
Positive Trends:
- Net interest income has generally increased over the years, reaching $118.5 million in Q1 2025 compared to $131.1 million in Q1 2023 and lower levels in 2022, indicating strong core earnings generation.
- Non-interest income has shown growth, particularly in Q1 2025 with $22.2 million compared to $20.5 million in Q1 2024 and earlier quarters, reflecting diversification beyond interest income.
- Net income has improved over recent quarters, with Q1 2025 reporting $31.5 million, up from $26.0 million in Q1 2024 and $11.8 million in Q1 2023, demonstrating improving profitability.
- Provision for credit losses decreased significantly in Q1 2024 ($1.4 million) compared to Q1 2023 ($31.6 million), and was moderately higher recently in Q1 2025 at $9.3 million, suggesting an improving but cautious credit environment.
- Total assets have grown from approximately $10.3 billion in Q3 2022 to $15.7 billion by Q1 2025, indicating balance sheet expansion and potential for increased revenue generation.
- Deposits and interest-bearing deposits have shown strong growth, reaching $12.6 billion in deposits by Q1 2025 from approximately $8.7 billion in Q3 2022, enhancing the bank's funding base.
- Management continues to pay consistent dividends, with a steady quarterly dividend of $0.18 per share as of Q1 2025, supporting shareholder returns.
Neutral Trends:
- Earnings per share (diluted) have generally increased from $0.15 in Q1 2023 to $0.37 in Q1 2025, reflecting improved earnings but also influenced by changes in share count over time.
- Total non-interest expenses remain elevated but relatively stable, around $90 million in Q1 2025, consistent with the bank's scale and operating activities.
- Long-term debt has increased from $71.9 million in Q3 2022 to over $572 million by Q1 2025, providing capital but also increasing interest expense obligations.
Negative Trends:
- Interest expense on deposits and long-term debt has risen, with total interest expense at $65.7 million in Q1 2025 compared to lower levels in prior years, which could pressure net interest margin.
- Allowance for loan and lease losses remains high at around $140 million, reflecting ongoing credit risk considerations amid a growing loan portfolio.
- Cash flows from investing activities show large outflows, with $513 million used in Q1 2025, mostly due to investment securities purchases, which could affect liquidity.
- The bank's accumulated other comprehensive loss has increased to $130.7 million negative by Q1 2025, which affects equity and may reflect unrealized losses on securities or other comprehensive income items.
Overall, Seacoast Banking Corporation of Florida shows solid revenue growth and improving profitability, supported by expanding assets and deposits. However, investors should note the rising interest expenses, significant investing cash outflows, and elevated credit loss provisions which could influence future performance and margins. The consistent dividend payments and growth in net income per share present an attractive feature for income-focused investors.
08/04/25 09:10 AMAI Generated. May Contain Errors.