[S-4] Seacoast Banking Corp of Florida Business Combination Registration
White Hat Capital group filed Amendment No. 4 to its Schedule 13D on Comtech Telecommunications (CMTL) dated 21 Jul 2025. The group – six affiliated funds plus principals David J. Chanley and Mark R. Quinlan – now reports beneficial ownership of up to 4.81 million shares, or 9.99 % of the 29.4 million shares outstanding. Holdings include 4.40 million shares issuable on conversion of Series B-3 preferred stock and 54,655 RSUs. A 9.99 % “Blocker” in the preferred certificate prevents further conversions that would push ownership above that threshold.
The disclosure responds to the issuer’s Amendment No. 2 to its Subordinated Credit Agreement executed 21 Jul 2025, which materially revises the capital structure:
- Introduces a $35 million incremental priority subordinated unsecured term loan (extended by lenders other than White Hat) that ranks senior to existing subordinated loans.
- Interest accrues paid-in-kind monthly at the greater of the senior term-loan rate or Term SOFR + 10.5 %; no make-whole premium.
- Suspends fixed-charge coverage, net-leverage and minimum EBITDA covenant tests until the four-quarter period ending 31 Jan 2027.
- Lowers minimum quarterly average liquidity to $15 million (from $17.5 million).
- Resets stepped minimum EBITDA covenant: $26 m (Q4 FY27) rising to $32 m from Q4 FY27 onward.
- Permits a specified asset disposition and requires management incentive/retention plans.
No share transactions were effected by the reporting persons in the past 60 days.
Il gruppo White Hat Capital ha presentato l'Emendamento n. 4 al suo Schedule 13D riguardante Comtech Telecommunications (CMTL) datato 21 luglio 2025. Il gruppo – composto da sei fondi affiliati e dai principali David J. Chanley e Mark R. Quinlan – dichiara ora una partecipazione beneficiaria fino a 4,81 milioni di azioni, pari al 9,99% delle 29,4 milioni di azioni in circolazione. Le partecipazioni includono 4,40 milioni di azioni convertibili da azioni privilegiate Serie B-3 e 54.655 RSU. Un “Blocker” del 9,99% nel certificato delle azioni privilegiate impedisce ulteriori conversioni che porterebbero la proprietà sopra questa soglia.
La comunicazione risponde all'Emendamento n. 2 all'Accordo di Credito Subordinato dell'emittente, eseguito il 21 luglio 2025, che modifica sostanzialmente la struttura del capitale:
- Introduce un prestito a termine subordinato non garantito prioritario incrementale di 35 milioni di dollari (concesso da finanziatori diversi da White Hat) che ha priorità rispetto ai prestiti subordinati esistenti.
- Gli interessi maturano e vengono pagati in natura mensilmente al tasso maggiore tra il tasso del prestito senior a termine o Term SOFR + 10,5%; senza premio di estinzione anticipata.
- Sospende i test relativi alla copertura delle spese fisse, al rapporto di leva netta e al covenant minimo di EBITDA fino al periodo di quattro trimestri che termina il 31 gennaio 2027.
- Riduce la liquidità media trimestrale minima a 15 milioni di dollari (da 17,5 milioni).
- Reimposta il covenant minimo di EBITDA a scaglioni: 26 milioni di dollari (Q4 FY27) in aumento a 32 milioni da Q4 FY27 in poi.
- Consente una specifica dismissione di attività e richiede piani di incentivazione/ritenzione per il management.
Negli ultimi 60 giorni non sono state effettuate transazioni azionarie dalle persone che hanno presentato la comunicazione.
El grupo White Hat Capital presentó la Enmienda n.º 4 a su Schedule 13D sobre Comtech Telecommunications (CMTL) con fecha 21 de julio de 2025. El grupo – seis fondos afiliados más los principales David J. Chanley y Mark R. Quinlan – informa ahora una propiedad beneficiaria de hasta 4,81 millones de acciones, o el 9,99 % de las 29,4 millones de acciones en circulación. Las participaciones incluyen 4,40 millones de acciones emitibles por conversión de acciones preferentes Serie B-3 y 54.655 RSU. Un “bloqueador” del 9,99 % en el certificado preferente impide conversiones adicionales que llevarían la propiedad por encima de ese umbral.
La divulgación responde a la Enmienda n.º 2 al Acuerdo de Crédito Subordinado del emisor, ejecutada el 21 de julio de 2025, que revisa materialmente la estructura de capital:
- Introduce un préstamo a plazo subordinado no garantizado prioritario incremental de 35 millones de dólares (otorgado por prestamistas distintos a White Hat) que tiene prioridad sobre los préstamos subordinados existentes.
- Los intereses se acumulan y se pagan en especie mensualmente al mayor entre la tasa del préstamo senior a plazo o Term SOFR + 10,5 %; sin prima de cancelación anticipada.
- Suspende las pruebas de cobertura de cargos fijos, apalancamiento neto y covenant mínimo de EBITDA hasta el período de cuatro trimestres que finaliza el 31 de enero de 2027.
- Reduce la liquidez promedio mínima trimestral a 15 millones de dólares (desde 17,5 millones).
- Reajusta el covenant mínimo escalonado de EBITDA: 26 millones (Q4 FY27) aumentando a 32 millones a partir del Q4 FY27.
- Permite una disposición específica de activos y requiere planes de incentivos/retención para la gerencia.
No se realizaron transacciones de acciones por parte de las personas que informan en los últimos 60 días.
화이트 햇 캐피털 그룹은 2025년 7월 21일자 Comtech Telecommunications(CMTL)에 대한 Schedule 13D의 수정안 4호를 제출했습니다. 이 그룹은 6개의 제휴 펀드와 주요 인물인 David J. Chanley 및 Mark R. Quinlan으로 구성되어 있으며, 현재 총 발행 주식 2,940만 주 중 최대 481만 주, 즉 9.99%의 실질 소유권을 보고하고 있습니다. 보유 주식에는 시리즈 B-3 우선주 전환 가능 주식 440만 주와 54,655 RSU가 포함되어 있습니다. 우선주 증서에 명시된 9.99% “차단기(Blocker)”가 있어 소유권이 이 임계값을 초과하는 추가 전환을 방지합니다.
이 공시는 2025년 7월 21일 실행된 발행사의 하위 신용 계약 수정안 2호에 대응한 것으로, 자본 구조를 크게 변경합니다:
- 화이트 햇이 아닌 대출 기관이 연장한 3,500만 달러 규모의 우선 순위 무담보 하위 대출 증가분을 도입하며, 이는 기존 하위 대출보다 우선 순위가 높습니다.
- 이자는 매월 현금 대신 지급되며, 선순위 대출 금리 또는 Term SOFR + 10.5% 중 높은 쪽으로 산정됩니다; 조기 상환 수수료는 없습니다.
- 2027년 1월 31일 종료되는 4분기 기간까지 고정 비용 커버리지, 순 레버리지 및 최소 EBITDA 계약 조건 테스트를 중단합니다.
- 최소 분기 평균 유동성을 1,500만 달러로 낮춥니다 (기존 1,750만 달러에서).
- 단계별 최소 EBITDA 계약 조건을 재설정합니다: 2027 회계연도 4분기에는 2,600만 달러, 이후 3,200만 달러로 상승합니다.
- 특정 자산 처분을 허용하고 경영진 인센티브/유지 계획을 요구합니다.
보고자들은 지난 60일 동안 주식 거래를 하지 않았습니다.
Le groupe White Hat Capital a déposé l’Amendement n° 4 à son Schedule 13D concernant Comtech Telecommunications (CMTL) daté du 21 juillet 2025. Le groupe – six fonds affiliés ainsi que les principaux David J. Chanley et Mark R. Quinlan – déclare désormais une détention bénéficiaire allant jusqu’à 4,81 millions d’actions, soit 9,99 % des 29,4 millions d’actions en circulation. Les avoirs comprennent 4,40 millions d’actions pouvant être émises par conversion d’actions privilégiées de série B-3 et 54 655 RSU. Une clause « bloqueur » à 9,99 % dans le certificat des actions privilégiées empêche toute conversion supplémentaire qui porterait la détention au-delà de ce seuil.
Cette divulgation fait suite à l’Amendement n° 2 à son Contrat de Crédit Subordonné signé le 21 juillet 2025, qui modifie substantiellement la structure du capital :
- Introduction d’un prêt à terme subordonné non garanti prioritaire supplémentaire de 35 millions de dollars (prolongé par des prêteurs autres que White Hat) qui est prioritaire par rapport aux prêts subordonnés existants.
- Les intérêts courent et sont payés en nature mensuellement au taux le plus élevé entre le taux du prêt senior à terme ou Term SOFR + 10,5 % ; pas de prime de remboursement anticipé.
- Suspension des tests de couverture des charges fixes, de l’endettement net et du covenant EBITDA minimum jusqu’à la période de quatre trimestres se terminant le 31 janvier 2027.
- Réduction de la liquidité moyenne trimestrielle minimale à 15 millions de dollars (contre 17,5 millions).
- Réinitialisation du covenant EBITDA minimum échelonné : 26 M$ (T4 FY27) passant à 32 M$ à partir du T4 FY27.
- Autorisation d’une cession d’actifs spécifique et exigence de plans d’incitation/rétention pour la direction.
Aucune transaction sur actions n’a été effectuée par les personnes déclarantes au cours des 60 derniers jours.
Die White Hat Capital Gruppe reichte am 21. Juli 2025 die Änderung Nr. 4 zu ihrem Schedule 13D bezüglich Comtech Telecommunications (CMTL) ein. Die Gruppe – sechs verbundene Fonds sowie die Geschäftsführer David J. Chanley und Mark R. Quinlan – meldet nun eine wirtschaftliche Eigentümerschaft von bis zu 4,81 Millionen Aktien, bzw. 9,99 % der 29,4 Millionen ausstehenden Aktien. Die Beteiligungen umfassen 4,40 Millionen Aktien, die durch Umwandlung von Vorzugsaktien der Serie B-3 ausgegeben werden können, sowie 54.655 RSUs. Eine 9,99 % „Blocker“-Klausel im Vorzugsaktienzertifikat verhindert weitere Umwandlungen, die den Besitz über diese Schwelle hinaus erhöhen würden.
Die Offenlegung erfolgt als Reaktion auf die Änderung Nr. 2 des nachrangigen Kreditvertrags des Emittenten, die am 21. Juli 2025 abgeschlossen wurde und die Kapitalstruktur wesentlich ändert:
- Einführung eines zusätzlichen vorrangigen, nachrangigen, unbesicherten Term-Darlehens in Höhe von 35 Millionen US-Dollar (verlängert von Kreditgebern außer White Hat), das vorrangig gegenüber bestehenden nachrangigen Darlehen ist.
- Zinsen werden monatlich in Form von Payment-in-Kind fällig, und zwar zum höheren Satz aus dem Senior-Term-Darlehenszins oder Term SOFR + 10,5 %; keine Vorfälligkeitsentschädigung.
- Aussetzung der Tests für Fixed-Charge-Coverage, Nettoverschuldung und Mindest-EBITDA-Covenants bis zum Vierquartalszeitraum, der am 31. Januar 2027 endet.
- Senkt die Mindestquartalsdurchschnittsliquidität auf 15 Millionen US-Dollar (von 17,5 Millionen).
- Setzt den gestuften Mindest-EBITDA-Covenant zurück: 26 Mio. USD (Q4 FY27), steigend auf 32 Mio. USD ab Q4 FY27.
- Erlaubt eine bestimmte Veräußerung von Vermögenswerten und verlangt Management-Incentive-/Bindungspläne.
In den letzten 60 Tagen wurden von den meldenden Personen keine Aktiengeschäfte getätigt.
- $35 million incremental facility immediately strengthens CMTL’s liquidity position.
- Covenant suspension until FY27 offers operational breathing room during strategic review.
- PIK interest at Term SOFR + 10.5 % materially raises financing costs and leverage.
- Relaxed EBITDA and liquidity covenants indicate deteriorating operating performance expectations.
- New debt ranks senior to existing subordinated loans, increasing subordination risk for current stakeholders.
Insights
TL;DR: White Hat holds 10 % cap; Comtech takes costly $35 m PIK loan and relaxes covenants—signals liquidity need.
The 13D/A is strategically neutral on ownership—White Hat remains capped at 9.99 % due to the preferred Blocker, so dilution risk is limited near-term. However, the accompanying credit-agreement amendment is credit-negative: a senior-ranking, PIK-interest facility priced at ≥SOFR + 10.5 % implies high perceived risk and materially increases effective leverage. Suspending leverage and coverage covenants through FY27 and lowering liquidity and EBITDA thresholds highlight near-term operational pressure and weak cash generation. While the extra $35 m boosts liquidity and buys time for “strategic alternatives,” equity holders face higher interest expense and subordination to new lenders. Net impact skews negative.
TL;DR: New priority subordinated debt improves cash but subordinates legacy creditors, raises cost of capital.
The incremental facility ranks ahead of existing subordinated loans, is PIK and carries a double-digit spread. The absence of a make-whole suggests lenders demanded structural, not pricing, protection. Covenant holidays through Jan-27 reduce default risk short-term but point to weak EBITDA trajectory, underlined by the step-down in required EBITDA from historical levels. Liquidity buffer lowered to $15 m provides limited headroom. Overall, the amendment is a liquidity bridge rather than a balance-sheet fix and increases refinancing risk at maturity.
Il gruppo White Hat Capital ha presentato l'Emendamento n. 4 al suo Schedule 13D riguardante Comtech Telecommunications (CMTL) datato 21 luglio 2025. Il gruppo – composto da sei fondi affiliati e dai principali David J. Chanley e Mark R. Quinlan – dichiara ora una partecipazione beneficiaria fino a 4,81 milioni di azioni, pari al 9,99% delle 29,4 milioni di azioni in circolazione. Le partecipazioni includono 4,40 milioni di azioni convertibili da azioni privilegiate Serie B-3 e 54.655 RSU. Un “Blocker” del 9,99% nel certificato delle azioni privilegiate impedisce ulteriori conversioni che porterebbero la proprietà sopra questa soglia.
La comunicazione risponde all'Emendamento n. 2 all'Accordo di Credito Subordinato dell'emittente, eseguito il 21 luglio 2025, che modifica sostanzialmente la struttura del capitale:
- Introduce un prestito a termine subordinato non garantito prioritario incrementale di 35 milioni di dollari (concesso da finanziatori diversi da White Hat) che ha priorità rispetto ai prestiti subordinati esistenti.
- Gli interessi maturano e vengono pagati in natura mensilmente al tasso maggiore tra il tasso del prestito senior a termine o Term SOFR + 10,5%; senza premio di estinzione anticipata.
- Sospende i test relativi alla copertura delle spese fisse, al rapporto di leva netta e al covenant minimo di EBITDA fino al periodo di quattro trimestri che termina il 31 gennaio 2027.
- Riduce la liquidità media trimestrale minima a 15 milioni di dollari (da 17,5 milioni).
- Reimposta il covenant minimo di EBITDA a scaglioni: 26 milioni di dollari (Q4 FY27) in aumento a 32 milioni da Q4 FY27 in poi.
- Consente una specifica dismissione di attività e richiede piani di incentivazione/ritenzione per il management.
Negli ultimi 60 giorni non sono state effettuate transazioni azionarie dalle persone che hanno presentato la comunicazione.
El grupo White Hat Capital presentó la Enmienda n.º 4 a su Schedule 13D sobre Comtech Telecommunications (CMTL) con fecha 21 de julio de 2025. El grupo – seis fondos afiliados más los principales David J. Chanley y Mark R. Quinlan – informa ahora una propiedad beneficiaria de hasta 4,81 millones de acciones, o el 9,99 % de las 29,4 millones de acciones en circulación. Las participaciones incluyen 4,40 millones de acciones emitibles por conversión de acciones preferentes Serie B-3 y 54.655 RSU. Un “bloqueador” del 9,99 % en el certificado preferente impide conversiones adicionales que llevarían la propiedad por encima de ese umbral.
La divulgación responde a la Enmienda n.º 2 al Acuerdo de Crédito Subordinado del emisor, ejecutada el 21 de julio de 2025, que revisa materialmente la estructura de capital:
- Introduce un préstamo a plazo subordinado no garantizado prioritario incremental de 35 millones de dólares (otorgado por prestamistas distintos a White Hat) que tiene prioridad sobre los préstamos subordinados existentes.
- Los intereses se acumulan y se pagan en especie mensualmente al mayor entre la tasa del préstamo senior a plazo o Term SOFR + 10,5 %; sin prima de cancelación anticipada.
- Suspende las pruebas de cobertura de cargos fijos, apalancamiento neto y covenant mínimo de EBITDA hasta el período de cuatro trimestres que finaliza el 31 de enero de 2027.
- Reduce la liquidez promedio mínima trimestral a 15 millones de dólares (desde 17,5 millones).
- Reajusta el covenant mínimo escalonado de EBITDA: 26 millones (Q4 FY27) aumentando a 32 millones a partir del Q4 FY27.
- Permite una disposición específica de activos y requiere planes de incentivos/retención para la gerencia.
No se realizaron transacciones de acciones por parte de las personas que informan en los últimos 60 días.
화이트 햇 캐피털 그룹은 2025년 7월 21일자 Comtech Telecommunications(CMTL)에 대한 Schedule 13D의 수정안 4호를 제출했습니다. 이 그룹은 6개의 제휴 펀드와 주요 인물인 David J. Chanley 및 Mark R. Quinlan으로 구성되어 있으며, 현재 총 발행 주식 2,940만 주 중 최대 481만 주, 즉 9.99%의 실질 소유권을 보고하고 있습니다. 보유 주식에는 시리즈 B-3 우선주 전환 가능 주식 440만 주와 54,655 RSU가 포함되어 있습니다. 우선주 증서에 명시된 9.99% “차단기(Blocker)”가 있어 소유권이 이 임계값을 초과하는 추가 전환을 방지합니다.
이 공시는 2025년 7월 21일 실행된 발행사의 하위 신용 계약 수정안 2호에 대응한 것으로, 자본 구조를 크게 변경합니다:
- 화이트 햇이 아닌 대출 기관이 연장한 3,500만 달러 규모의 우선 순위 무담보 하위 대출 증가분을 도입하며, 이는 기존 하위 대출보다 우선 순위가 높습니다.
- 이자는 매월 현금 대신 지급되며, 선순위 대출 금리 또는 Term SOFR + 10.5% 중 높은 쪽으로 산정됩니다; 조기 상환 수수료는 없습니다.
- 2027년 1월 31일 종료되는 4분기 기간까지 고정 비용 커버리지, 순 레버리지 및 최소 EBITDA 계약 조건 테스트를 중단합니다.
- 최소 분기 평균 유동성을 1,500만 달러로 낮춥니다 (기존 1,750만 달러에서).
- 단계별 최소 EBITDA 계약 조건을 재설정합니다: 2027 회계연도 4분기에는 2,600만 달러, 이후 3,200만 달러로 상승합니다.
- 특정 자산 처분을 허용하고 경영진 인센티브/유지 계획을 요구합니다.
보고자들은 지난 60일 동안 주식 거래를 하지 않았습니다.
Le groupe White Hat Capital a déposé l’Amendement n° 4 à son Schedule 13D concernant Comtech Telecommunications (CMTL) daté du 21 juillet 2025. Le groupe – six fonds affiliés ainsi que les principaux David J. Chanley et Mark R. Quinlan – déclare désormais une détention bénéficiaire allant jusqu’à 4,81 millions d’actions, soit 9,99 % des 29,4 millions d’actions en circulation. Les avoirs comprennent 4,40 millions d’actions pouvant être émises par conversion d’actions privilégiées de série B-3 et 54 655 RSU. Une clause « bloqueur » à 9,99 % dans le certificat des actions privilégiées empêche toute conversion supplémentaire qui porterait la détention au-delà de ce seuil.
Cette divulgation fait suite à l’Amendement n° 2 à son Contrat de Crédit Subordonné signé le 21 juillet 2025, qui modifie substantiellement la structure du capital :
- Introduction d’un prêt à terme subordonné non garanti prioritaire supplémentaire de 35 millions de dollars (prolongé par des prêteurs autres que White Hat) qui est prioritaire par rapport aux prêts subordonnés existants.
- Les intérêts courent et sont payés en nature mensuellement au taux le plus élevé entre le taux du prêt senior à terme ou Term SOFR + 10,5 % ; pas de prime de remboursement anticipé.
- Suspension des tests de couverture des charges fixes, de l’endettement net et du covenant EBITDA minimum jusqu’à la période de quatre trimestres se terminant le 31 janvier 2027.
- Réduction de la liquidité moyenne trimestrielle minimale à 15 millions de dollars (contre 17,5 millions).
- Réinitialisation du covenant EBITDA minimum échelonné : 26 M$ (T4 FY27) passant à 32 M$ à partir du T4 FY27.
- Autorisation d’une cession d’actifs spécifique et exigence de plans d’incitation/rétention pour la direction.
Aucune transaction sur actions n’a été effectuée par les personnes déclarantes au cours des 60 derniers jours.
Die White Hat Capital Gruppe reichte am 21. Juli 2025 die Änderung Nr. 4 zu ihrem Schedule 13D bezüglich Comtech Telecommunications (CMTL) ein. Die Gruppe – sechs verbundene Fonds sowie die Geschäftsführer David J. Chanley und Mark R. Quinlan – meldet nun eine wirtschaftliche Eigentümerschaft von bis zu 4,81 Millionen Aktien, bzw. 9,99 % der 29,4 Millionen ausstehenden Aktien. Die Beteiligungen umfassen 4,40 Millionen Aktien, die durch Umwandlung von Vorzugsaktien der Serie B-3 ausgegeben werden können, sowie 54.655 RSUs. Eine 9,99 % „Blocker“-Klausel im Vorzugsaktienzertifikat verhindert weitere Umwandlungen, die den Besitz über diese Schwelle hinaus erhöhen würden.
Die Offenlegung erfolgt als Reaktion auf die Änderung Nr. 2 des nachrangigen Kreditvertrags des Emittenten, die am 21. Juli 2025 abgeschlossen wurde und die Kapitalstruktur wesentlich ändert:
- Einführung eines zusätzlichen vorrangigen, nachrangigen, unbesicherten Term-Darlehens in Höhe von 35 Millionen US-Dollar (verlängert von Kreditgebern außer White Hat), das vorrangig gegenüber bestehenden nachrangigen Darlehen ist.
- Zinsen werden monatlich in Form von Payment-in-Kind fällig, und zwar zum höheren Satz aus dem Senior-Term-Darlehenszins oder Term SOFR + 10,5 %; keine Vorfälligkeitsentschädigung.
- Aussetzung der Tests für Fixed-Charge-Coverage, Nettoverschuldung und Mindest-EBITDA-Covenants bis zum Vierquartalszeitraum, der am 31. Januar 2027 endet.
- Senkt die Mindestquartalsdurchschnittsliquidität auf 15 Millionen US-Dollar (von 17,5 Millionen).
- Setzt den gestuften Mindest-EBITDA-Covenant zurück: 26 Mio. USD (Q4 FY27), steigend auf 32 Mio. USD ab Q4 FY27.
- Erlaubt eine bestimmte Veräußerung von Vermögenswerten und verlangt Management-Incentive-/Bindungspläne.
In den letzten 60 Tagen wurden von den meldenden Personen keine Aktiengeschäfte getätigt.
SECURITIES AND EXCHANGE COMMISSION
UNDER
THE SECURITIES ACT OF 1933
|
Florida
|
| |
6022
|
| |
59-2260678
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
Stuart, Florida 34994
(772) 287-4000
Chairman and Chief Executive Officer
Seacoast Banking Corporation of Florida
815 Colorado Avenue
Stuart, Florida 34994
(772) 287-4000
| | | |
Copies to:
|
| | | |
|
Randolph A. Moore III
Alston & Bird LLP One Atlantic Center 1201 W. Peachtree Street Atlanta, Georgia 30309 Telephone: (404) 881-7000 |
| |
Jay Bartholomew
Villages Bancorporation, Inc. 6495 Powell Road The Villages, Florida 32163 Telephone: (352) 751-2129 |
| |
Jack P. Greeley, Esq.
Smith Mackinnon, PA 301 East Pine Street, Suite 750 Orlando, Florida 32801 Telephone: (407) 843-7300 |
|
| Large accelerated filer | | | ☒ | | | | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☐ | | | (Do not check if a smaller reporting company) | | | Smaller reporting company | | | ☐ | |
| | | | | | | | | | Emerging growth company | | | ☐ | |
|
![]() |
| |
![]() |
|
| | | |
Jay Bartholomew
President and Chief Executive Officer Villages Bancorporation, Inc. |
|
![[MISSING IMAGE: lg_villagesban-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0000730708/000110465925070075/lg_villagesban-4clr.jpg)
TO BE HELD ON [ ], 2025
| | | | By Order of the Board of Directors, | |
| | | |
Jay Bartholomew
President and Chief Executive Officer |
|
[ ], 2025
815 Colorado Avenue
P.O. Box 9012
Stuart, Florida 34994
Attn: Investor Relations
Telephone: (772) 288-6085
6495 Powell Road
The Villages, Florida 32163
Attention: Jay Bartholomew, President and Chief Executive Officer
Telephone: (352) 751-2129
| | |
Page
|
| |||
QUESTIONS AND ANSWERS ABOUT THE MERGER AND THE SPECIAL MEETING
|
| | | | 1 | | |
SUMMARY
|
| | | | 7 | | |
Information regarding Seacoast and VBI
|
| | | | 7 | | |
The Merger
|
| | | | 8 | | |
Closing and Effective Time of Merger
|
| | | | 8 | | |
Merger Consideration
|
| | | | 8 | | |
Equivalent VBI Per Common Share Value
|
| | | | 9 | | |
Election and Proration Procedures
|
| | | | 9 | | |
Material U.S. Federal Income Tax Consequences of the Merger
|
| | | | 11 | | |
Appraisal Rights
|
| | | | 11 | | |
Opinion of VBI’s Financial Advisor
|
| | | | 12 | | |
Recommendation of the Board of Directors of VBI
|
| | | | 12 | | |
Interests of VBI Directors and Executive Officers in the Merger
|
| | | | 12 | | |
Conditions to Completion of the Merger
|
| | | | 13 | | |
Third Party Proposals
|
| | | | 14 | | |
Termination
|
| | | | 14 | | |
Termination Fee
|
| | | | 15 | | |
NASDAQ Listing
|
| | | | 15 | | |
VBI Special Meeting
|
| | | | 15 | | |
Required Shareholder Votes
|
| | | | 16 | | |
No Restriction on Resale
|
| | | | 16 | | |
Market Prices and Dividend Information
|
| | | | 16 | | |
Comparison of Shareholders’ Rights
|
| | | | 17 | | |
Risk Factors
|
| | | | 17 | | |
RISK FACTORS
|
| | | | 18 | | |
CAUTIONARY STATEMENT ABOUT FORWARD-LOOKING STATEMENTS
|
| | | | 26 | | |
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
|
| | | | 28 | | |
MARKET PRICES AND DIVIDEND INFORMATION
|
| | | | 35 | | |
INFORMATION ABOUT THE VBI SPECIAL MEETING
|
| | | | 36 | | |
Time, Date, and Place
|
| | | | 36 | | |
Matters to be Considered at the Meeting
|
| | | | 36 | | |
Recommendation of the VBI Board of Directors
|
| | | | 36 | | |
Record Date and Quorum
|
| | | | 36 | | |
Required Vote
|
| | | | 37 | | |
How to Vote — Shareholders of Record
|
| | | | 37 | | |
Revocation of Proxies
|
| | | | 37 | | |
Shares Subject to Shareholder Support Agreements; Shares Held by Directors, Executive Officers and Certain Affiliates
|
| | | | 37 | | |
Solicitation of Proxies
|
| | | | 38 | | |
Attending the Meeting
|
| | | | 38 | | |
Questions and Additional Information
|
| | | | 39 | | |
| | |
Page
|
| |||
THE MERGER
|
| | | | 40 | | |
Background of the Merger
|
| | | | 40 | | |
VBI’s Reasons for the Merger and Recommendations of the VBI Board of Directors
|
| | | | 43 | | |
Seacoast’s Reasons for the Merger
|
| | | | 46 | | |
Opinion of VBI’s Financial Advisor
|
| | | | 46 | | |
Material U.S. Federal Income Tax Consequences of the Merger
|
| | | | 57 | | |
Accounting Treatment
|
| | | | 60 | | |
Regulatory Approvals
|
| | | | 61 | | |
Appraisal Rights for VBI Shareholders
|
| | | | 61 | | |
Board of Directors and Management of Seacoast Following the Merger
|
| | | | 64 | | |
Interests of VBI Directors and Executive Officers in the Merger
|
| | | | 64 | | |
Director Restrictive Covenant Agreement; Claims Letters
|
| | | | 66 | | |
Indemnification and Insurance
|
| | | | 67 | | |
THE MERGER AGREEMENT
|
| | | | 70 | | |
The Merger
|
| | | | 70 | | |
Closing and the Effective Time of the Merger
|
| | | | 70 | | |
Consideration
|
| | | | 70 | | |
Election and Proration Procedures
|
| | | | 72 | | |
Conduct of Business Pending the Merger
|
| | | | 74 | | |
Regulatory Matters
|
| | | | 77 | | |
NASDAQ Listing
|
| | | | 77 | | |
Employee Matters
|
| | | | 77 | | |
Indemnification and Directors’ and Officers’ Insurance
|
| | | | 78 | | |
Third Party Proposals
|
| | | | 78 | | |
Representations and Warranties
|
| | | | 80 | | |
Conditions to Completion of the Merger
|
| | | | 82 | | |
Termination
|
| | | | 83 | | |
Termination Fee
|
| | | | 84 | | |
Waiver; Amendment
|
| | | | 85 | | |
Expenses
|
| | | | 85 | | |
COMPARISON OF SHAREHOLDERS’ RIGHTS
|
| | | | 89 | | |
BUSINESS OF VILLAGES BANCORPORATION, INC.
|
| | | | 98 | | |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION FOR VILLAGES BANCORPORATION, INC.
|
| | | | 101 | | |
BENEFICIAL OWNERSHIP OF VBI COMMON STOCK BY MANAGEMENT AND PRINCIPAL SHAREHOLDERS OF VBI
|
| | | | 123 | | |
DESCRIPTION OF SEACOAST CAPITAL STOCK
|
| | | | 124 | | |
EXPERTS
|
| | | | 128 | | |
LEGAL MATTERS
|
| | | | 129 | | |
OTHER MATTERS
|
| | | | 129 | | |
DOCUMENTS INCORPORATED BY REFERENCE
|
| | | | 129 | | |
| | |
Page
|
| |||
APPENDICES: | | | | | | | |
Appendix A — Agreement and Plan of Merger
|
| | | | A-1 | | |
Appendix B — Opinion of Hovde Group, LLC
|
| | | | B-1 | | |
Appendix C — Provisions of Florida Business Corporation Act Relating to Appraisal Rights
|
| | | | C-1 | | |
Appendix D — Villages Bancorporation, Inc. & Subsidiaries Consolidated Financial Statements
|
| | | | D-1 | | |
Seacoast National Bank
Stuart, Florida 34994
(772) 288-6085
Citizens First Bank
The Villages, Florida 32163
(352) 751-2129
Date
|
| |
Seacoast
closing sale price |
| |
Equivalent
VBI per share value |
| ||||||
May 28, 2025
|
| | | $ | 24.91 | | | | | $ | 959.035 | | |
[ ], 2025
|
| | | $ | | | | | $ | | | |
| | |
As of March 31, 2025
|
| |||||||||||||||||||||||||||
(In thousands, except share data)
|
| |
Seacoast
Banking Corporation of Florida |
| |
Villages
Bancorporation, Inc.(1) |
| |
Adjustments
|
| |
Footnotes
|
| |
Unaudited
Pro Forma |
| |||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 502,066 | | | | | $ | 44,579 | | | | | $ | (179,131) | | | | | | 2(a) | | | | | $ | 367,514 | | |
Debt securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities available-for-sale (at fair value)
|
| | | | 2,627,959 | | | | | | 2,462,915 | | | | | | — | | | | | | | | | | | | 5,090,874 | | |
Securities held-to-maturity
|
| | | | 624,650 | | | | | | — | | | | | | — | | | | | | | | | | | | 624,650 | | |
Total debt securities
|
| | | | 3,252,609 | | | | | | 2,462,915 | | | | | | — | | | | | | | | | | | | 5,715,524 | | |
Loans held for sale
|
| | | | 16,016 | | | | | | 8,583 | | | | | | — | | | | | | | | | | | | 24,599 | | |
Loans held for investment
|
| | | | 10,443,021 | | | | | | 1,310,467 | | | | | | (78,995) | | | | | | 2(b) | | | | | | 11,674,493 | | |
Allowance for credit losses
|
| | | | (140,267) | | | | | | (23,157) | | | | | | (12,669) | | | | | | 2(c) | | | | | | (176,093) | | |
Loans, net of allowance for credit losses
|
| | | | 10,302,754 | | | | | | 1,287,310 | | | | | | (91,664) | | | | | | | | | | | | 11,498,400 | | |
Goodwill
|
| | | | 732,417 | | | | | | — | | | | | | 236,789 | | | | | | 2(d) | | | | | | 969,206 | | |
Other intangible assets, net
|
| | | | 66,372 | | | | | | 18,334 | | | | | | 97,206 | | | | | | 2(e) | | | | | | 181,912 | | |
Other assets
|
| | | | 860,251 | | | | | | 261,781 | | | | | | 4,188 | | | | | | 2(f) | | | | | | 1,126,220 | | |
Total Assets
|
| | | $ | 15,732,485 | | | | | $ | 4,083,502 | | | | | $ | 67,388 | | | | | | | | | | | $ | 19,883,375 | | |
Liabilities and Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 12,574,796 | | | | | $ | 3,471,226 | | | | | $ | (500) | | | | | | 2(g) | | | | | $ | 16,045,522 | | |
FHLB Borrowings
|
| | | | 465,000 | | | | | | — | | | | | | — | | | | | | | | | | | | 465,000 | | |
Other liabilities
|
| | | | 462,949 | | | | | | 171,914 | | | | | | — | | | | | | | | | | | | 634,863 | | |
Shareholders’ Equity
|
| | | | 2,229,740 | | | | | | 440,362 | | | | | | 67,888 | | | | | | 2(h) | | | | | | 2,737,990 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 15,732,485 | | | | | $ | 4,083,502 | | | | | $ | 67,388 | | | | | | | | | | | $ | 19,883,375 | | |
| | |
For the Twelve Months Ended December 31, 2024
|
| ||||||||||||||||||||||||
(In thousands, except share data)
|
| |
Seacoast
Banking Corporation of Florida |
| |
Villages
Bancorporation, Inc.(1) |
| |
Adjustments
|
| |
Footnotes
|
| |
Unaudited
Pro Forma |
| ||||||||||||
Interest and fees on loans
|
| | | $ | 597,366 | | | | | $ | 73,464 | | | | | $ | 17,554 | | | | | | 3(a) | | | |
$688,384
|
|
Interest and dividends on securities
|
| | | | 99,591 | | | | | | 81,566 | | | | | | — | | | | | | | | | |
181,157
|
|
Interest on interest bearing deposits and other investments
|
| | | | 28,602 | | | | | | 6,904 | | | | | | — | | | | | | | | | |
35,506
|
|
Total Interest Income
|
| | | | 725,559 | | | | | | 161,934 | | | | | | 17,554 | | | | | | | | | |
905,047
|
|
Interest on deposits and time certificates
|
| | | | 268,987 | | | | | | 59,053 | | | | | | 500 | | | | | | 3(b) | | | |
328,540
|
|
Interest on borrowed money
|
| | | | 24,601 | | | | | | 5,841 | | | | | | — | | | | | | | | | |
30,442
|
|
Total Interest Expense
|
| | | | 293,588 | | | | | | 64,894 | | | | | | 500 | | | | | | | | | |
358,982
|
|
Net Interest Income
|
| | | | 431,971 | | | | | | 97,040 | | | | | | 17,054 | | | | | | | | | |
546,065
|
|
Provision for credit losses
|
| | | | 16,258 | | | | | | 1,800 | | | | | | 30,776 | | | | | | 3(c) | | | |
48,834
|
|
Net Interest Income after Provision for Credit Losses
|
| | | | 415,713 | | | | | | 95,240 | | | | | | (13,722) | | | | | | | | | |
497,231
|
|
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 20,852 | | | | | | 3,524 | | | | | | — | | | | | | | | | |
24,376
|
|
Other income
|
| | | | 70,592 | | | | | | 20,128 | | | | | | — | | | | | | | | | |
90,720
|
|
Securities gains (losses), net
|
| | | | (8,016) | | | | | | (3,056) | | | | | | — | | | | | | | | | |
(11,072)
|
|
Total Noninterest Income
|
| | | | 83,428 | | | | | | 20,596 | | | | | | — | | | | | | | | | |
104,024
|
|
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 190,569 | | | | | | 34,125 | | | | | | — | | | | | | | | | |
224,694
|
|
Outsourced data processing costs
|
| | | | 36,638 | | | | | | 3,068 | | | | | | — | | | | | | | | | |
39,706
|
|
Occupancy
|
| | | | 29,547 | | | | | | 4,494 | | | | | | — | | | | | | | | | |
34,041
|
|
Amortization of intangibles
|
| | | | 23,884 | | | | | | — | | | | | | 16,845 | | | | | | 3(d) | | | |
40,729
|
|
Other expense
|
| | | | 62,663 | | | | | | 20,716 | | | | | | 2,698 | | | | | | 3(e) | | | |
86,077
|
|
Total Noninterest Expense
|
| | | | 343,301 | | | | | | 62,403 | | | | | | 19,543 | | | | | | | | | |
425,247
|
|
Income Before Income Taxes
|
| | | | 155,840 | | | | | | 53,433 | | | | | | (33,265) | | | | | | | | | |
176,008
|
|
Income Tax Expense
|
| | | | 34,854 | | | | | | 12,939 | | | | | | (7,618) | | | | | | 3(f) | | | |
40,175
|
|
Net Income
|
| | | | 120,986 | | | | | | 40,494 | | | | | | (25,647) | | | | | | | | | |
135,833
|
|
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | 8,501 | | | | | | | | | |
8,501
|
|
Net income attributable to common shareholders
|
| | | $ | 120,986 | | | | | $ | 40,494 | | | | | $ | (34,148) | | | | | | | | | |
$127,332
|
|
Net income per share of common stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 1.42 | | | | | $ | 55.24 | | | | | | | | | | | | | | | |
$1.35
|
|
Basic
|
| | | | 1.43 | | | | | | 55.24 | | | | | | | | | | | | | | | |
1.36
|
|
Average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | 85,040 | | | | | | 733 | | | | | | 8,861 | | | | | | 3(g) | | | |
94,634
|
|
Basic
|
| | | | 84,367 | | | | | | 733 | | | | | | 8,861 | | | | | | 3(g) | | | |
93,961
|
|
| | |
For the Three Months Ended March 31, 2025
|
| |||||||||||||||||||||||||||
(In thousands, except share data)
|
| |
Seacoast
Banking Corporation of Florida |
| |
Villages
Bancorporation, Inc.(1) |
| |
Adjustments
|
| |
Footnotes
|
| |
Unaudited
Pro Forma |
| |||||||||||||||
Interest and fees on loans
|
| | | $ | 150,640 | | | | | $ | 18,357 | | | | | $ | 4,389 | | | | | | 3(a) | | | | | $ | 173,386 | | |
Interest and dividends on securities
|
| | | | 29,415 | | | | | | 21,658 | | | | | | — | | | | | | | | | | | | 51,073 | | |
Interest on interest bearing deposits and other investments
|
| | | | 4,200 | | | | | | 1,472 | | | | | | — | | | | | | | | | | | | 5,672 | | |
Total Interest Income
|
| | | | 184,255 | | | | | | 41,487 | | | | | | 4,389 | | | | | | | | | | | | 230,131 | | |
Interest on deposits and time certificates
|
| | | | 58,599 | | | | | | 13,610 | | | | | | — | | | | | | | | | | | | 72,209 | | |
Interest on borrowed money
|
| | | | 7,139 | | | | | | 1,737 | | | | | | — | | | | | | | | | | | | 8,876 | | |
Total Interest Expense
|
| | | | 65,738 | | | | | | 15,347 | | | | | | — | | | | | | | | | | | | 81,085 | | |
Net Interest Income
|
| | | | 118,517 | | | | | | 26,140 | | | | | | 4,389 | | | | | | | | | | | | 149,046 | | |
Provision for credit losses
|
| | | | 9,250 | | | | | | — | | | | | | — | | | | | | | | | | | | 9,250 | | |
Net Interest Income after Provision for Credit Losses
|
| | | | 109,267 | | | | | | 26,140 | | | | | | 4,389 | | | | | | | | | | | | 139,796 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 5,180 | | | | | | 848 | | | | | | — | | | | | | | | | | | | 6,028 | | |
Other income
|
| | | | 16,804 | | | | | | 4,933 | | | | | | — | | | | | | | | | | | | 21,737 | | |
Securities gains (losses), net
|
| | | | 196 | | | | | | 59 | | | | | | — | | | | | | | | | | | | 255 | | |
Total Noninterest Income
|
| | | | 22,180 | | | | | | 5,840 | | | | | | — | | | | | | | | | | | | 28,020 | | |
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 51,109 | | | | | | 9,452 | | | | | | — | | | | | | | | | | | | 60,561 | | |
Outsourced data processing costs
|
| | | | 8,504 | | | | | | 855 | | | | | | — | | | | | | | | | | | | 9,359 | | |
Occupancy
|
| | | | 7,350 | | | | | | 1,159 | | | | | | — | | | | | | | | | | | | 8,509 | | |
Amortization of intangibles
|
| | | | 5,309 | | | | | | — | | | | | | 3,935 | | | | | | 3(d) | | | | | | 9,244 | | |
Other expense
|
| | | | 18,325 | | | | | | 5,269 | | | | | | 316 | | | | | | 3(e) | | | | | | 23,910 | | |
Total Noninterest Expense
|
| | | | 90,597 | | | | | | 16,735 | | | | | | 4,251 | | | | | | | | | | | | 111,583 | | |
Income Before Income Taxes
|
| | | | 40,850 | | | | | | 15,245 | | | | | | 138 | | | | | | | | | | | | 56,233 | | |
Income Tax Expense
|
| | | | 9,386 | | | | | | 3,778 | | | | | | 32 | | | | | | 3(f) | | | | | | 13,196 | | |
Net Income
|
| | | | 31,464 | | | | | | 11,467 | | | | | | 106 | | | | | | | | | | | | 43,037 | | |
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | 2,125 | | | | | | | | | | | | 2,125 | | |
Net income attributable to common shareholders
|
| | | $ | 31,464 | | | | | $ | 11,467 | | | | | $ | (2,019) | | | | | | | | | | | $ | 40,912 | | |
Net income per share of common stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 0.37 | | | | | $ | 15.64 | | | | | | | | | | | | | | | | | $ | 0.45 | | |
Basic
|
| | | | 0.37 | | | | | | 15.64 | | | | | | | | | | | | | | | | | | 0.46 | | |
Average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | 85,388 | | | | | | 733 | | | | | | 8,861 | | | | | | | | | | | | 94,982 | | |
Basic
|
| | | | 84,648 | | | | | | 733 | | | | | | 8,128 | | | | | | | | | | | | 93,509 | | |
(Dollars in thousands)
|
| | | |
Change in control and vendor contract termination payments
|
| |
$6,870
|
|
System conversion related expenses
|
| |
8,900
|
|
Legal and professional fees
|
| |
18,737
|
|
Other merger related expenses
|
| |
17,329
|
|
Pre-tax merger costs
|
| |
51,836
|
|
Taxes
|
| |
(11,870)
|
|
Total merger costs
|
| |
$39,966
|
|
(Dollars in thousands)
|
| | | |
Reversal of historical VBI allowance for credit losses
|
| |
$23,157
|
|
Increase in allowance for credit losses for gross-up of estimated credit losses for PCD loans
|
| |
(5,050)
|
|
Provision for estimated lifetime credit losses on non-PCD loans
|
| |
(30,776)
|
|
| | |
$(12,669)
|
|
(Dollars in thousands)
|
| | | |
To eliminate VBI shareholder’s equity
|
| |
$(440,362)
|
|
To reflect issuance of Seacoast common and preferred stock in merger
|
| |
533,086
|
|
Adjustments to record provision for credit losses on non-PCD acquired loans, net of tax
|
| |
(23,728)
|
|
To reflect incurred merger related costs, net of tax
|
| |
(1,107)
|
|
| | |
$67,889
|
|
(Dollars in thousands)
|
| | | | | | |
Total preliminary estimated fair value of Seacoast common stock and non-voting preferred stock to be issued per merger agreement(1)
|
| | | $ | 533,086 | | |
Estimated cash consideration paid per merger agreement
|
| | | | 177,695 | | |
| | | | $ | 710,782 | | |
(Dollars in thousands)
|
| |
March 31, 2025
|
|
Total Estimated Purchase Consideration
|
| |
$710,782
|
|
VBI Net Assets at Fair Value | | | | |
Assets: | | | | |
Cash and cash equivalents
|
| |
44,579
|
|
Securities available-for-sale
|
| |
2,462,915
|
|
Loans held for sale
|
| |
8,583
|
|
Loans held for investment
|
| |
1,231,473
|
|
Allowance for credit losses
|
| |
(5,050)
|
|
Other intangible assets, net
|
| |
115,540
|
|
Other assets
|
| |
258,593
|
|
Total assets to be acquired
|
| |
4,116,633
|
|
Liabilities: | | | | |
Deposits
|
| |
3,470,726
|
|
Other liabilities
|
| |
171,914
|
|
Total liabilities to be assumed
|
| |
3,642,640
|
|
Net assets to be acquired
|
| |
473,993
|
|
Preliminary goodwill
|
| |
$236,789
|
|
6495 Powell Road,
The Villages, Florida 32163
Telephone: (352) 751-2129
Attn: Jay Bartholomew, President and Chief Executive Officer
| SmartFinancial, Inc. | | | MetroCity Bankshares, Inc. | |
| HomeTrust Bancshares, Inc. | | | First Community Bankshares, Inc. | |
| Capital City Bank Group, Inc. | | | Colony Bankcorp, Inc. | |
| Southern First Bancshares, Inc. | | | | |
| | | | | | | | |
VBI Peer Group
|
| |||||||||||||||
| | |
VBI
|
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Total Assets ($MM)
|
| | | $ | 4,084 | | | | | $ | 3,443 | | | | | $ | 4,284 | | | | | $ | 4,510 | | |
Loans/ Deposits (%)
|
| | | | 38.0 | | | | | | 78.1 | | | | | | 88.8 | | | | | | 99.7 | | |
NPAs ex. TDRs/ Total Assets (%)(1)
|
| | | | 0.05 | | | | | | 0.22 | | | | | | 0.41 | | | | | | 0.55 | | |
Loan Loss Reserve/ Gross Loans (%)
|
| | | | 1.75 | | | | | | 0.99 | | | | | | 1.10 | | | | | | 1.14 | | |
Tangible Common Equity/ Tangible Assets (%)
|
| | | | 10.8 | | | | | | 7.72 | | | | | | 9.61 | | | | | | 11.3 | | |
Total Risk-Based Capital Ratio (%)
|
| | | | 20.6 | | | | | | 13.6 | | | | | | 16.5 | | | | | | 18.0 | | |
MRQ Core ROAA (%)(2)
|
| | | | 1.11 | | | | | | 0.88 | | | | | | 1.24 | | | | | | 1.44 | | |
MRQ Core ROATCE (%)(2)
|
| | | | 8.65 | | | | | | 11.7 | | | | | | 12.0 | | | | | | 13.4 | | |
MRQ Net Interest Margin (%)
|
| | | | 2.59 | | | | | | 3.03 | | | | | | 3.62 | | | | | | 4.17 | | |
MRQ Efficiency Ratio (%)
|
| | | | 52.4 | | | | | | 59.7 | | | | | | 66.1 | | | | | | 68.7 | | |
Price/ TBV (%)
|
| | | | — | | | | | | 115.7 | | | | | | 130.9 | | | | | | 158.9 | | |
Price/ LTM EPS (x)
|
| | | | — | | | | | | 10.9 | | | | | | 11.2 | | | | | | 13.6 | | |
Price/ LQA EPS (x)(3)
|
| | | | — | | | | | | 10.3 | | | | | | 10.9 | | | | | | 12.7 | | |
Core Deposit Premium (%)(4)
|
| | | | — | | | | | | 2.10 | | | | | | 2.92 | | | | | | 9.67 | | |
Current Dividend Yield (%)
|
| | | | — | | | | | | 1.19 | | | | | | 2.58 | | | | | | 3.15 | | |
Market Capitalization ($MM)
|
| | | | — | | | | | $ | 410 | | | | | $ | 614 | | | | | $ | 662 | | |
| Atlantic Union Bankshares Corporation | | | FB Financial Corporation | |
| Home Bancshares, Inc. | | | First Bancorp | |
| ServisFirst Bancshares, Inc. | | | Burke & Herbert Financial Services Corp. | |
| Trustmark Corporation | | | City Holding Company | |
| Renasant Corporation | | | SmartFinancial, Inc. | |
| TowneBank | | | | |
| | | | | | | | |
Seacoast Peer Group
|
| |||||||||||||||
| | |
Seacoast
|
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Total Assets ($MM)
|
| | | $ | 15,732 | | | | | $ | 10,137 | | | | | $ | 17,512 | | | | | $ | 18,466 | | |
Loans/ Deposits (%)
|
| | | | 83.0 | | | | | | 82.3 | | | | | | 86.3 | | | | | | 88.1 | | |
NPAs ex. TDRs/ Total Assets (%)(1)
|
| | | | 0.50 | | | | | | 0.26 | | | | | | 0.40 | | | | | | 0.53 | | |
Loan Loss Reserve/ Gross Loans (%)
|
| | | | 1.34 | | | | | | 1.06 | | | | | | 1.24 | | | | | | 1.50 | | |
Tangible Common Equity/ Tangible Assets (%)
|
| | | | 9.59 | | | | | | 8.49 | | | | | | 9.23 | | | | | | 9.95 | | |
Total Risk-Based Capital Ratio (%)
|
| | | | 16.2 | | | | | | 14.0 | | | | | | 15.2 | | | | | | 16.8 | | |
MRQ Core ROAA (%)(2)
|
| | | | 0.94 | | | | | | 1.05 | | | | | | 1.22 | | | | | | 1.50 | | |
MRQ Core ROATCE (%)(2)
|
| | | | 10.3 | | | | | | 12.3 | | | | | | 12.8 | | | | | | 17.0 | | |
MRQ Net Interest Margin (%)
|
| | | | 3.44 | | | | | | 3.20 | | | | | | 3.41 | | | | | | 3.74 | | |
MRQ Efficiency Ratio (%)
|
| | | | 59.5 | | | | | | 51.4 | | | | | | 57.0 | | | | | | 63.7 | | |
Price/ TBV (%)
|
| | | | 146.9 | | | | | | 129.4 | | | | | | 149.9 | | | | | | 190.9 | | |
Price/ LTM EPS (x)
|
| | | | 16.5 | | | | | | 13.3 | | | | | | 14.4 | | | | | | 15.9 | | |
Price/ 2025 Est. Earnings Per Share (x)(3)
|
| | | | 14.3 | | | | | | 10.7 | | | | | | 12.0 | | | | | | 12.8 | | |
Price/ 2026 Est. Earnings Per Share (x)(3)
|
| | | | 12.1 | | | | | | 9.74 | | | | | | 10.2 | | | | | | 11.6 | | |
Core Deposit Premium (%)(4)
|
| | | | 5.82 | | | | | | 3.42 | | | | | | 6.56 | | | | | | 12.2 | | |
Current Dividend Yield (%)
|
| | | | 2.93 | | | | | | 1.98 | | | | | | 2.67 | | | | | | 3.01 | | |
Market Capitalization ($MM)
|
| | | $ | 2,104 | | | | | $ | 1,705 | | | | | $ | 2,093 | | | | | $ | 3,638 | | |
Acquirer
|
| |
Acquired Company
|
|
FB Financial Corporation | | | Southern States Bancshares, Inc. | |
Renasant Corporation | | | The First Bancshares, Inc. | |
United Bankshares, Inc. | | | Piedmont Bancorp, Inc. | |
Old National Bancorp | | | CapStar Financial Holdings, Inc. | |
Atlantic Union Bankshares Corporation | | | American National Bankshares Inc. | |
Seacoast Banking Corporation of Florida | | | Professional Holding Corp. | |
SouthState Corporation | | | Atlantic Capital Bancshares, Inc. | |
United Community Banks, Inc. | | | Reliant Bancorp, Inc. | |
First Foundation Inc. | | | TGR Financial, Inc. | |
Acquirer
|
| |
Acquired Company
|
|
FB Financial Corporation | | | Southern States Bancshares, Inc. | |
First Busey Corporation | | | CrossFirst Bankshares, Inc. | |
Renasant Corporation | | | The First Bancshares, Inc. | |
WesBanco, Inc. | | | Premier Financial Corp. | |
Wintrust Financial Corporation | | | Macatawa Bank Corporation | |
Old National Bancorp | | | CapStar Financial Holdings, Inc. | |
Atlantic Union Bankshares Corporation | | | American National Bankshares Inc. | |
Washington Federal, Inc. | | | Luther Burbank Corporation | |
Simmons First National Corporation | | | Spirit of Texas Bancshares, Inc. | |
Home Bancshares, Inc. | | | Happy Bancshares, Inc. | |
SouthState Corporation | | | Atlantic Capital Bancshares, Inc. | |
United Community Banks, Inc. | | | Reliant Bancorp, Inc. | |
Glacier Bancorp, Inc. | | | Altabancorp | |
Enterprise Financial Services Corp. | | | First Choice Bancorp | |
Independent Bank Corp. | | | Meridian Bancorp, Inc. | |
| | |
Price/
LTM EPS |
| |
Price/
TBV |
| |
Price/
Core TBV(1) |
| |
Core Deposit
Premium(2) |
| |
Pay-to-Trade
Ratio(3) |
| |||||||||||||||
Merger
|
| | | | 15.6x | | | | | | 159.8% | | | | | | 180.6% | | | | | | 8.58% | | | | | | 108.8% | | |
| | |
Precedent Transactions Regional Group:
|
| |||||||||||||||||||||||||||
25th Percentile
|
| | | | 10.3x | | | | | | 160.1% | | | | | | 163.7% | | | | | | 7.03% | | | | | | 93.6% | | |
Median
|
| | | | 12.5x | | | | | | 180.5% | | | | | | 184.8% | | | | | | 8.35% | | | | | | 95.3% | | |
75th Percentile
|
| | | | 15.5x | | | | | | 184.8% | | | | | | 188.7% | | | | | | 9.24% | | | | | | 104.2% | | |
| | |
Precedent Transactions Nationwide Group:
|
| |||||||||||||||||||||||||||
25th Percentile
|
| | | | 10.9x | | | | | | 148.9% | | | | | | 155.7% | | | | | | 5.81% | | | | | | 79.7% | | |
Median
|
| | | | 12.4x | | | | | | 164.9% | | | | | | 174.0% | | | | | | 8.35% | | | | | | 94.1% | | |
75th Percentile
|
| | | | 13.1x | | | | | | 185.0% | | | | | | 199.2% | | | | | | 10.5% | | | | | | 102.7% | | |
| | |
Tangible
Common Equity/ Tangible Assets |
| |
LTM
ROAA |
| |
LTM
ROAE |
| |
NPAs/
Assets(1) |
| ||||||||||||
VBI
|
| | | | 10.8% | | | | | | 1.11% | | | | | | 8.78% | | | | | | 0.05% | | |
Precedent Transactions – Regional Group Median:
|
| | | | 8.47% | | | | | | 1.09% | | | | | | 10.6% | | | | | | 0.20% | | |
Precedent Transactions – Nationwide Group Median:
|
| | | | 9.08% | | | | | | 1.28% | | | | | | 11.7% | | | | | | 0.20% | | |
| | |
Relative Contribution
|
| |
Implied
Exchange Ratio |
| ||||||||||||
| | |
Seacoast
|
| |
VBI
|
| ||||||||||||
Total Assets
|
| | | | 79.4% | | | | | | 20.6% | | | | | | 31.1010x | | |
Net Loans
|
| | | | 88.8% | | | | | | 11.2% | | | | | | 15.0611x | | |
Deposits
|
| | | | 78.4% | | | | | | 21.6% | | | | | | 33.0766x | | |
Deposits Excl. Time Deposits Over $100,000
|
| | | | 79.6% | | | | | | 20.4% | | | | | | 30.6141x | | |
Tangible Common Equity
|
| | | | 76.5% | | | | | | 23.5% | | | | | | 36.8352x | | |
Core Tangible Common Equity (9% TCE Ratio)
|
| | | | 78.5% | | | | | | 21.5% | | | | | | 32.7610x | | |
LTM Core Earnings(1)
|
| | | | 77.9% | | | | | | 22.1% | | | | | | 34.0678x | | |
Estimated FY 2026 Earnings(2)
|
| | | | 74.3% | | | | | | 25.7% | | | | | | 41.7803x | | |
Average
|
| | | | 79.2% | | | | | | 20.8% | | | | | | 31.9121x | | |
Median
|
| | | | 78.4% | | | | | | 21.6% | | | | | | 32.9188x | | |
Exchange Ratio in the Merger
|
| | | | | | | | | | | | | | | | 38.5000x | | |
6495 Powell Road
The Villages, Florida 32162
Attn: Jay Bartholomew, President and Chief Executive Officer
Executive Officer
|
| |
Change in
Control Bonus |
| |||
Jay Bartholomew
|
| | | $ | 270,000 | | |
Tricia Snodgrass
|
| | | $ | 220,000 | | |
Ginger Devine
|
| | | $ | 130,000 | | |
Matt Ivers
|
| | | $ | 45,000 | | |
Mike Tyler
|
| | | $ | 10,000 | | |
| | |
VBI
|
| |
SEACOAST
|
|
Capital Stock
|
| | Holders of VBI common stock are entitled to all the rights and obligations provided to capital shareholders under the FBCA and VBI’s articles of incorporation and bylaws. | | | Holders of Seacoast capital stock are entitled to all the rights and obligations provided to capital shareholders under the FBCA and Seacoast’s articles of incorporation and bylaws. | |
Authorized
|
| | VBI’s authorized capital stock consists of 3,000,000 shares of common stock, par value $5.00 per share. | | | Seacoast’s authorized capital stock consists of 200,000,000 shares of common stock, par value $0.10 per share, and 4,000,000 shares of preferred stock, stated value $0.10 per share. | |
Outstanding
|
| | As of March 31, 2025, there were 733,312 shares of VBI common stock outstanding. | | | As of March 31, 2025, there were 85,618,257 shares of Seacoast common stock outstanding and no shares of Seacoast preferred stock outstanding. | |
Voting Rights
|
| | Holders of VBI common stock shall be entitled to one vote for each share held. | | | Holders of Seacoast common stock generally are entitled to one vote per share in the election of directors and on all matters submitted to a vote at a meeting of shareholders. | |
Cumulative Voting
|
| | No shareholder has the right of cumulative voting in the election of directors. | | | No shareholder has the right of cumulative voting in the election of directors. | |
| | |
VBI
|
| |
SEACOAST
|
|
Dividends
|
| |
Under the FBCA, a corporation may make a distribution, unless after giving effect to the distribution:
•
The corporation would not be able to pay its debts as they come due in the usual course of business; or
•
The corporation’s assets would be less than the sum of its total liabilities plus (unless the articles of incorporation provide otherwise) the amount that would be needed, if the corporation were to be dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of shareholders whose preferential rights are superior to those receiving the distribution.
In addition, under Federal Reserve policy, a bank holding company should consult with the Federal Reserve and eliminate, defer or significantly reduce its dividends if:
•
its net income available to shareholders for the past four quarters, net of dividends previously paid during that period, is not sufficient to fully fund the dividends;
•
its prospective rate of earnings retention is not consistent with its capital needs and overall current and prospective financial condition; or
•
it will not meet, or is in danger of not meeting, its minimum regulatory capital adequacy ratios.
|
| | Holders of Seacoast common stock are subject to the same provisions of the FBCA and the Federal Reserve Policy adopted in 2009. | |
Number of Directors
|
| | VBI’s bylaws provide that the number of directors serving on the VBI board of directors shall be such number as determined from time to time by action of the directors. The number of directors may be increased or decreased from time to time by action of the directors, but no decrease shall have the effect of shortening the term of any incumbent director. VBI directors are elected on an annual basis and serve until the next annual meeting of the VBI shareholders and until their respective successors are duly elected and qualified. There are currently 13 | | | Seacoast’s bylaws and articles of incorporation provide that the number of directors serving on the Seacoast board of directors shall be such number as determined from time to time by a vote of 662∕3% of the whole board of directors and a majority of the Continuing Directors (director who either (i) was first elected as a director of the company prior to March 1, 2002 or (ii) was designated as a Continuing Director by a majority vote of the Continuing Directors), but in no event shall be fewer than three directors nor greater than fourteen directors. | |
| | |
VBI
|
| |
SEACOAST
|
|
| | | directors serving on the VBI board of directors. | | |
There are currently eleven directors serving on the Seacoast board of directors. In no event shall the Whole Board of Directors consist of less than three directors.
The Seacoast board of directors is divided into three classes, with the members of each class of directors serving staggered three-year terms and with approximately one-third of the directors being elected annually. As a result, it would take a dissident shareholder or shareholder group at least two annual meeting of shareholders to replace a majority of the directors of Seacoast. Each director holds office for the term for which he or she is elected and until his or her successor is elected and qualified, subject to such directors’ death, resignation or removal.
|
|
Election of Directors
|
| | Under the FBCA, unless otherwise provided in the articles of incorporation, directors are elected by a plurality of the votes cast by the holders of the shares entitled to vote in an election of directors at the annual meeting at which a quorum is present. VBI’s articles of incorporation do not otherwise provide for the vote required to elect directors. | | |
Seacoast directors are similarly elected in accordance with FBCA and its articles of incorporation do not otherwise provide for the vote required to elect directors.
However, notwithstanding the plurality standard, in an uncontested election for directors, our Corporate Governance Guidelines provide that if any director nominee receives a greater number of votes “withheld” from his or her election than votes “for” such election, then the director will promptly tender his or her resignation to the board of directors following certification of the shareholder vote, with such resignation to be effective upon acceptance by the board of directors. The Compensation and Governance Committee would then review and make a recommendation to the board of directors as to whether the board should accept the resignation, and the board of directors would ultimately decide whether to accept the resignation.
|
|
Removal of Directors
|
| | Under the FBCA, directors may be removed with or without cause. A director may be removed by the shareholders at a meeting of shareholders, provided the notice of the | | | Seacoast’s bylaws provide that directors may be removed only for cause upon the affirmative vote of (1) 662∕3% of all shares of common stock entitled to vote and (2) holders of a majority of | |
| | |
VBI
|
| |
SEACOAST
|
|
| | | meeting states that the purpose, or one of the purposes, of the meeting is removal of the director. | | | the outstanding common stock that are not beneficially owned or controlled, directly or indirectly, by any person (1) who is the beneficial owner of 5% or more of the common stock or (2) who is an affiliate of Seacoast and at any time within the past five years was the beneficial owner of 5% or more of Seacoast’s then outstanding common stock (“Independent Majority of Shareholders”) at a shareholders’ meeting duly called and held for that purpose upon not less than 30 days’ prior written notice. | |
Vacancies on the Board of Directors
|
| | VBI’s bylaws provide that in the event of any vacancy occurring in the membership of the board by reason of newly created directorship, the remaining members of the Board may appoint a director to fill such vacancy by the affirmative vote of the majority of the directors then in office. A director elected to fill a vacancy holds office only until the next election of directors by the shareholders. | | | Seacoast’s bylaws provide that vacancies in the Seacoast’s board of directors may be filled by the affirmative vote of (1) 662∕3% of all directors and (2) majority of the Continuing Directors, even if less than a quorum exists, or if no directors remain, by the affirmative vote of not less than 662∕3% of all shares of common stock entitled to vote and an Independent Majority of Shareholders. | |
Action by Written Consent
|
| |
The FBCA provides that any action of the board of directors, which is required or permitted to be taken at a meeting, may be taken without a meeting if consent in writing, setting forth the action to be taken, and signed by all members of the board of directors, is filed in the minutes of the proceedings of the board of directors or such committee. Action shall be effective when the last director signs the consent, unless the consent specifies a different effective date. The consent signed shall have the effect of a meeting vote and may be described as such in any document.
VBI’s bylaws also provide that any action required or permitted to be taken at any meeting of the board or of any committee thereof may be taken without a meeting if written consent thereto is signed by all members of the board or of such committee and such written consent if filed with the minutes of the proceedings of the board or committee.
|
| | Seacoast’s articles of incorporation provide that no action may be taken by written consent except as may be provided in the designation of the preferences, limitations and relative rights of any series of Seacoast’s preferred stock. Any action required or permitted to be taken by the holders of Seacoast’s common stock must be effected at a duly called annual or special meeting of such holders, and may not be effected by any consent in writing by such holders. | |
| | |
VBI
|
| |
SEACOAST
|
|
| | | Additionally, any action required or permitted to be taken at any annual or special meeting of the shareholders, may be taken without a meeting, without prior notice, and without a vote if written consent, setting forth the action so taken, shall be signed by the holders of outstanding stock of each voting group entitled to vote thereon having not less than the minimum number of votes with respect to each voting group that would be necessary to authorize or take such action at a meeting which all voting groups and shares entitled to vote thereon were present and voted. | | | | |
Advance Notice Requirements for Shareholder Nominations and Other Proposals
|
| | VBI does not have any advance notice requirements for shareholder nominations or other proposals. | | |
Any Seacoast shareholder entitled to vote generally on the election of directors may recommend a candidate for nomination as a director. A shareholder may recommend a director nominee by submitting the name and qualifications of the candidate the shareholder wishes to recommend to Seacoast’s Compensation and Governance Committee, c/o Seacoast Banking Corporation of Florida, 815 Colorado Avenue, P. O. Box 9012, Stuart, Florida 34995.
To be considered, recommendations with respect to an election of directors to be held at an annual meeting must be received not less than 60 days nor more than 90 days prior to the anniversary of Seacoast’s last annual meeting of shareholders (or, if the date of the annual meeting is changed by more than 20 days from such anniversary date, within 10 days after the date that Seacoast mails or otherwise gives notice of the date of the annual meeting to shareholders), and recommendations with respect to an election of directors to be held at a special meeting called for that purpose must be received by the 10th day following the date on which notice of the special meeting was first mailed to shareholders.
|
|
Notice of Shareholder Meeting
|
| | Notice of each shareholder meeting must be mailed to each shareholder entitled to vote not less than 10, nor | | | Notice of each shareholder meeting must be given to each shareholder entitled to vote not less than 10, nor | |
| | |
VBI
|
| |
SEACOAST
|
|
| | | more than 60 days before the date of the meeting. | | | more than 60 days before the date of the meeting. | |
Amendments to Charter
|
| | VBI articles of incorporation provide that amendments may be made in the manner from time to time prescribed by law. | | | Seacoast’s articles of incorporation have similar amendment provisions, except that the affirmative vote of (1) 662∕3% of all of shares outstanding and entitled to vote, voting as classes, if applicable, and (2) an Independent Majority of Shareholders will be required to approve any change of Articles VI (“Board of Directors”), VII (“Provisions Relating to Business Combinations”), IX (“Shareholder Proposals”) and X (“Amendment of articles of incorporation”) of the articles of incorporation. | |
Amendments to Bylaws
|
| | VBI’s bylaws provide that the board of directors has the power to repeal, alter, amend, or rescind the bylaws. | | | Seacoast’s bylaws may be amended by a vote of (1) 662∕3% of all directors and (2) majority of the Continuing Directors. In addition, the shareholders may also amend the Bylaws by the affirmative vote of (1) 662∕3% of all shares of common stock entitled to vote and (2) an Independent Majority of Shareholders. | |
Special meeting of Shareholders
|
| | VBI’s bylaws provide that special meetings of shareholders of VBI may be called by the Chairman, the President and Chief Executive Officer or the Board of Directors, or when requested in writing by the holders of not less than one-half of all the votes entitled to be cast on any issue proposed to be considered at the proposed special meeting. | | | Seacoast’s bylaws provide that special meetings of the shareholders, for any purpose or purposes unless prescribed by statute, may be called by the Chairman of the Board or the Executive Chairman of the Board, the Chief Executive Officer, the President or by the board of directors. The notice of such meeting must state the purpose of such meeting and no business may be transacted at the meeting except as stated in such notice. A special meeting of shareholders may be called by the Chief Executive Officer and Secretary at the written request of the holders of shares representing not less than 50% of the voting power of the outstanding stock of Seacoast based on the number of outstanding voting shares of Seacoast most recently disclosed by Seacoast, prior to the date of the Special Meeting Request, in its filings with the Securities and Exchange Commission. | |
| | |
VBI
|
| |
SEACOAST
|
|
Quorum
|
| | VBI’s bylaws provide that a majority of the shares entitled to vote, represented in person or by proxy, constitutes a quorum at a meeting of shareholders. | | | A majority of the shares entitled to vote, represented in person or by proxy, constitutes a quorum at any shareholder meeting. | |
Proxy
|
| | At every meeting of the shareholders, any shareholder having the right to vote shall be entitled to vote in person or by proxy. | | | Seacoast’s bylaws provide that a shareholder, a person entitled to vote on behalf of a shareholder pursuant to law, or an attorney in fact, may vote the shareholder’s shares in person or by proxy. A shareholder may appoint a proxy to vote or otherwise act for him/her by signing an appointment form, either personally or by his/her attorney in fact. An executed telegram or cablegram appearing to have been transmitted by such person, or a photographic, photo static, telecopy, electronic transmission (including a .PDF file) or equivalent reproduction of an appointment form is a sufficient appointment form. An appointment of a proxy is effective when received by the Secretary or other officer authorized to tabulate votes and is valid for up to eleven months, unless a longer period is expressly provided in the appointment form. The death or incapacity of a shareholder appointing a proxy does not affect the right of the Corporation to accept the proxy’s authority unless notice of the death or incapacity is received by the Secretary or other officer authorized to tabulate votes before the proxy exercises his authority under the appointment. A proxy shall be irrevocable if it conspicuously states that it is irrevocable and if, and only as long as, it is coupled with an interest sufficient in law to support an irrevocable power. | |
Preemptive Rights
|
| | VBI’s shareholders do not have preemptive rights. | | | Seacoast’s shareholders do not have preemptive rights. | |
Shareholder Rights Plan/Shareholders’ Agreement
|
| | VBI does not have a rights plan. Neither VBI nor VBI shareholders are parties to a shareholders’ agreement with respect to VBI’s capital stock. | | | Seacoast does not have a rights plan. Neither Seacoast nor Seacoast shareholders are parties to a shareholders’ agreement with respect to Seacoast’s capital stock. | |
Indemnification of Directors and Officers
|
| | VBI’s bylaws provide that VBI may indemnify its current and former directors, officers, employees and agents in accordance with that provided under the FBCA. | | | Seacoast’s bylaws provide that Seacoast may indemnify its current and former directors, officers, employees and agents in accordance with that provided under the FBCA. | |
| | |
VBI
|
| |
SEACOAST
|
|
Certain Business Combination Restrictions
|
| | VBI’s articles of incorporation do not contain any provision regarding business combinations between VBI and significant shareholders. | | | Seacoast’s articles of incorporation do not contain any provision regarding business combinations between Seacoast and significant shareholders. | |
Fundamental Business Transactions
|
| | VBI’s articles of incorporation do not contain any provision regarding fundamental business transactions. | | | Seacoast’s articles of incorporation provide that Seacoast needs the affirmative vote of 662∕3% of all shares of common stock entitled to vote for the approval of any merger, consolidation, share exchange or sale, exchange, lease, transfer, purchase and assumption of assets and liabilities, or assumption of liabilities of Seacoast or any subsidiary of all or substantially all of the corporation’s consolidated assets or liabilities or both, unless the transaction is approved and recommended to the shareholders by the affirmative vote of 662∕3% of all directors and a majority of the Continuing Directors. | |
Non-Shareholder
Constituency Provision |
| | VBI’s articles of incorporation do not contain a provision that expressly permits the board of directors to consider constituencies other than the shareholders when evaluating certain offers. | | | Similarly, Seacoast’s articles of incorporation provide that in connection with the exercise of its judgment in determining what is in the best interest of the corporation and its shareholders when evaluating certain offers, in addition to considering the adequacy and form of the consideration, the board shall also consider the social and economic effects of the transaction on Seacoast and its subsidiaries, its and their employees, depositors, loan and other customers, creditors, and the communities in which Seacoast and its subsidiaries operate or are located; the business and financial condition, and the earnings and business prospects of the acquiring person or persons, including, but not limited to, debt service and other existing financial obligations, financial obligations to be incurred in connection with the acquisition, and other likely financial obligations of the acquiring person or persons, and the possible effect of such conditions upon the corporation and its subsidiaries and the other elements of the communities in which the corporation and its subsidiaries operate or are located; the competence, experience, and integrity of the person | |
| | |
VBI
|
| |
SEACOAST
|
|
| | | | | | and their management proposing or making such actions; the prospects for a successful conclusion of the business combination prospects; and Seacoast’s prospects as an independent entity. | |
Dissenters’ Rights
|
| | Under the FBCA, a shareholder generally has the right to dissent from any merger to which the corporation is a party, from any sale of all assets of the corporation, or from any plan of exchange and to receive fair value for his or her shares. | | | Under the FBCA, dissenters’ rights are not available to holders of shares of any class or series of shares which is designated as a national market system security or listed on an interdealer quotation system by the National Association of Securities Dealers, Inc. Accordingly, holders of Seacoast common stock are not entitled to exercise dissenters’ rights under the FBCA. | |
Name
|
| |
Principal Occupation
|
|
Jay R. Bartholomew | | | Banker | |
Lindsey M. Blaise | | | Education | |
C. Dale Borrowman | | | Information Technology | |
Robert D. Eddy | | | Finance/Investment | |
Steve Kurtz | | | Retired | |
Michael S. Levine, M.D. | | | Radiologist | |
Kevin W. McDonald | | | Insurance Sales | |
Mark G. Morse | | | Land Developer | |
James H. Parr, Sr. | | | Finance/Investment | |
Steven M. Roy | | | Retired | |
Al Schmid | | | Retired | |
Scott J. Sullivan | | | Retired | |
Brad Weber | | | Retired | |
Name
|
| |
Position
|
|
Jay R. Bartholomew | | |
President and Chief Executive Officer of VBI and Citizens First Bank
|
|
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||
| | |
March 31, 2025
|
| |
March 31, 2024
|
| ||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
Balance |
| |
Interest
Earned/ Interest Paid |
| |
Average
Yield/ Rate |
| |
Average
Balance |
| |
Interest
Earned/ Interest Paid |
| |
Average
Yield/ Rate |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-Earning Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits in other financial institutions
|
| | | $ | 14,219 | | | | | $ | 156 | | | | | | 4.39% | | | | | $ | 13,690 | | | | | $ | 185 | | | | | | 5.35% | | |
Federal funds sold
|
| | | | 119,394 | | | | | | 1,273 | | | | | | 4.26% | | | | | | 119,760 | | | | | | 1,561 | | | | | | 5.16% | | |
Investment securities
|
| | | | 2,579,243 | | | | | | 21,658 | | | | | | 3.36% | | | | | | 2,348,716 | | | | | | 18,329 | | | | | | 3.09% | | |
Loans
|
| | | | 1,305,811 | | | | | | 18,357 | | | | | | 5.62% | | | | | | 1,251,872 | | | | | | 17,705 | | | | | | 5.59% | | |
Bank stocks
|
| | | | 2,890 | | | | | | 43 | | | | | | 5.95% | | | | | | 2,929 | | | | | | 59 | | | | | | 7.97% | | |
Total interest-earning assets
|
| | | | 4,021,557 | | | | | | 41,487 | | | | | | 4.13% | | | | | | 3,736,967 | | | | | | 37,839 | | | | | | 4.01% | | |
Allowance for credit losses
|
| | | | (23,148) | | | | | | | | | | | | | | | | | | (20,627) | | | | | | | | | | | | | | |
Interest-earning assets, net
|
| | | | 3,998,409 | | | | | | | | | | | | | | | | | | 3,716,340 | | | | | | | | | | | | | | |
Noninterest-earning assets
|
| | | | 136,248 | | | | | | | | | | | | | | | | | | 131,051 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 4,134,657 | | | | | | | | | | | | | | | | | $ | 3,847,391 | | | | | | | | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-Bearing Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits
|
| | | $ | 1,059,689 | | | | | $ | 1,331 | | | | | | 0.51% | | | | | $ | 973,610 | | | | | $ | 2,368 | | | | | | 0.98% | | |
Money market deposits
|
| | | | 782,826 | | | | | | 4,972 | | | | | | 2.58% | | | | | | 715,881 | | | | | | 4,933 | | | | | | 2.77% | | |
Savings deposits
|
| | | | 349,475 | | | | | | 105 | | | | | | 0.12% | | | | | | 376,177 | | | | | | 115 | | | | | | 0.12% | | |
Certificates and other time deposits
|
| | | | 685,067 | | | | | | 7,201 | | | | | | 4.26% | | | | | | 593,643 | | | | | | 6,707 | | | | | | 4.54% | | |
Securities sold under repurchase agreements
|
| | | | 173,535 | | | | | | 1,738 | | | | | | 4.06% | | | | | | 131,296 | | | | | | 1,610 | | | | | | 4.93% | | |
FHLB advances
|
| | | | — | | | | | | — | | | | | | 0.00% | | | | | | 374 | | | | | | 5 | | | | | | 5.38% | | |
Total interest-bearing liabilities
|
| | | | 3,050,592 | | | | | | 15,347 | | | | | | 2.04% | | | | | | 2,790,981 | | | | | | 15,738 | | | | | | 2.27% | | |
Non-interest-Bearing Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest bearing demand deposits
|
| | | | 535,168 | | | | | | | | | | | | | | | | | | 547,043 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 32,348 | | | | | | | | | | | | | | | | | | 33,315 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 3,618,108 | | | | | | | | | | | | | | | | | | 3,371,339 | | | | | | | | | | | | | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||
| | |
March 31, 2025
|
| |
March 31, 2024
|
| ||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
Balance |
| |
Interest
Earned/ Interest Paid |
| |
Average
Yield/ Rate |
| |
Average
Balance |
| |
Interest
Earned/ Interest Paid |
| |
Average
Yield/ Rate |
| ||||||||||||||||||
Shareholders’ equity
|
| | | | 516,549 | | | | | | | | | | | | | | | | | | 476,052 | | | | | | | | | | | | | | |
Total liabilities and shareholders’
equity |
| | | $ | 4,134,657 | | | | | | | | | | | | | | | | | $ | 3,847,391 | | | | | | | | | | | | | | |
Net interest rate spread
|
| | | | | | | | | | | | | | | | 2.09% | | | | | | | | | | | | | | | | | | 1.74% | | |
Net interest income and margin(1)
|
| | | | | | | | | $ | 26,140 | | | | | | 2.65% | | | | | | | | | | | $ | 22,101 | | | | | | 2.39% | | |
|
| | |
For the Three Months Ended March 31,
2025 vs. 2024 |
| |||||||||||||||
| | |
Increase (Decrease)
Due to Change In |
| | | | | | | |||||||||
(dollars in thousands)
|
| |
Volume
|
| |
Rate
|
| |
Total
|
| |||||||||
Interest-Earning Assets: | | | | | | | | | | | | | | | | | | | |
Deposits in other financial institutions
|
| | | $ | 7 | | | | | $ | (36) | | | | | $ | (29) | | |
Federal funds sold
|
| | | | (5) | | | | | | (283) | | | | | | (288) | | |
Investment securities
|
| | | | 1,779 | | | | | | 1,550 | | | | | | 3,329 | | |
Loans
|
| | | | 754 | | | | | | (102) | | | | | | 652 | | |
Bank stocks
|
| | | | (1) | | | | | | (15) | | | | | | (16) | | |
Total increase (decrease) in interest income
|
| | | | 2,534 | | | | | | 1,114 | | | | | | 3,648 | | |
Interest-Bearing Liabilities: | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits
|
| | | | 211 | | | | | | (1,248) | | | | | | (1,037) | | |
Money market deposits
|
| | | | 457 | | | | | | (418) | | | | | | 39 | | |
Savings deposits
|
| | | | (8) | | | | | | (2) | | | | | | (10) | | |
Certificates and other time deposits
|
| | | | 1,024 | | | | | | (530) | | | | | | 494 | | |
Securities sold under repurchase agreements
|
| | | | 514 | | | | | | (386) | | | | | | 128 | | |
FHLB advances
|
| | | | (5) | | | | | | (0) | | | | | | (5) | | |
Total increase (decrease) in interest expense
|
| | | | 2,193 | | | | | | (2,584) | | | | | | (391) | | |
Increase (decrease) in net interest income
|
| | | $ | 341 | | | | | $ | 3,698 | | | | | $ | 4,039 | | |
| | |
For the Three Months
Ended March 31, |
| | | | | | | | | | | | | |||||||||
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
Change $
|
| |
Change %
|
| ||||||||||||
Investment gains (losses), net available for sale
|
| | | $ | 59 | | | | | $ | (2,844) | | | | | $ | 2,903 | | | | | | 102% | | |
Gain on sale of mortgage loans
|
| | | | 2,648 | | | | | | 2,463 | | | | | | 185 | | | | | | 8% | | |
Gain on sale of other real estate owned
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0% | | |
Service charges on deposit accounts
|
| | | | 848 | | | | | | 822 | | | | | | 26 | | | | | | 3% | | |
Nondeposit service income
|
| | | | 569 | | | | | | 491 | | | | | | 78 | | | | | | 16% | | |
Other income
|
| | | | 1,716 | | | | | | 2,117 | | | | | | (401) | | | | | | -19% | | |
Total
|
| | | $ | 5,840 | | | | | $ | 3,049 | | | | | $ | 2,791 | | | | | | 92% | | |
| | |
For the Three Months
Ended March 31, |
| | | | | | | | | | | | | |||||||||
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
Change $
|
| |
Change %
|
| ||||||||||||
Salaries and employee benefits
|
| | | $ | 9,452 | | | | | $ | 8,865 | | | | | $ | 587 | | | | | | 7% | | |
Occupancy and equipment
|
| | | | 2,080 | | | | | | 1,991 | | | | | | 89 | | | | | | 4% | | |
Professional services and consultant fees
|
| | | | 633 | | | | | | 466 | | | | | | 167 | | | | | | 36% | | |
Network, data processing
|
| | | | 2,063 | | | | | | 1,829 | | | | | | 234 | | | | | | 13% | | |
FDIC and state assessments
|
| | | | 550 | | | | | | 550 | | | | | | — | | | | | | 0% | | |
Other real estate owned, net losses and write-downs
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0% | | |
Other noninterest expenses
|
| | | | 1,957 | | | | | | 2,094 | | | | | | (137) | | | | | | -7% | | |
Total
|
| | | $ | 16,735 | | | | | $ | 15,795 | | | | | $ | 940 | | | | | | 6% | | |
| | |
Years Ended
|
| |||||||||||||||||||||||||||||||||
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
Balance |
| |
Interest
Earned/ Interest Paid |
| |
Average
Yield/Rate |
| |
Average
Balance |
| |
Interest
Earned/ Interest Paid |
| |
Average
Yield/Rate |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-Earning Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits in other financial institutions
|
| | | $ | 15,303 | | | | | $ | 797 | | | | | | 5.21% | | | | | $ | 29,224 | | | | | $ | 1,482 | | | | | | 5.07% | | |
Federal funds sold
|
| | | | 116,986 | | | | | | 5,905 | | | | | | 5.05% | | | | | | 111,851 | | | | | | 5,509 | | | | | | 4.93% | | |
Investment securities
|
| | | | 2,447,583 | | | | | | 81,566 | | | | | | 3.33% | | | | | | 2,404,961 | | | | | | 67,954 | | | | | | 2.83% | | |
Loans
|
| | | | 1,268,404 | | | | | | 73,464 | | | | | | 5.79% | | | | | | 1,218,586 | | | | | | 65,222 | | | | | | 5.35% | | |
Bank stocks
|
| | | | 2,876 | | | | | | 202 | | | | | | 7.02% | | | | | | 2,809 | | | | | | 228 | | | | | | 8.12% | | |
Total interest-earning assets
|
| | | | 3,851,152 | | | | | | 161,934 | | | | | | 4.20% | | | | | | 3,767,431 | | | | | | 140,395 | | | | | | 3.73% | | |
Allowance for credit losses
|
| | | | (21,481) | | | | | | | | | | | | | | | | | | (20,389) | | | | | | | | | | | | | | |
Interest-earning assets, net
|
| | | | 3,829,671 | | | | | | | | | | | | | | | | | | 3,747,042 | | | | | | | | | | | | | | |
Noninterest-earning assets
|
| | | | 129,930 | | | | | | | | | | | | | | | | | | 127,965 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 3,959,601 | | | | | | | | | | | | | | | | | $ | 3,875,007 | | | | | | | | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-Bearing Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits
|
| | | $ | 1,007,501 | | | | | $ | 8,981 | | | | | | 0.89% | | | | | $ | 1,020,187 | | | | | $ | 6,731 | | | | | | 0.66% | | |
Money market deposits
|
| | | | 737,712 | | | | | | 20,374 | | | | | | 2.76% | | | | | | 711,292 | | | | | | 13,755 | | | | | | 1.93% | | |
Savings deposits
|
| | | | 364,224 | | | | | | 444 | | | | | | 0.12% | | | | | | 427,398 | | | | | | 533 | | | | | | 0.12% | | |
Certificates and other time deposits
|
| | | | 638,964 | | | | | | 29,254 | | | | | | 4.58% | | | | | | 439,343 | | | | | | 14,895 | | | | | | 3.39% | | |
Securities sold under repurchase agreements
|
| | | | 123,905 | | | | | | 5,835 | | | | | | 4.71% | | | | | | 163,924 | | | | | | 7,624 | | | | | | 4.65% | | |
FHLB advances
|
| | | | 93 | | | | | | 5 | | | | | | 5.38% | | | | | | 8,624 | | | | | | 402 | | | | | | 4.66% | | |
Total interest-bearing liabilities
|
| | | | 2,872,399 | | | | | | 64,893 | | | | | | 2.26% | | | | | | 2,770,768 | | | | | | 43,940 | | | | | | 1.59% | | |
Noninterest-Bearing Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand deposits
|
| | | | 561,554 | | | | | | | | | | | | | | | | | | 620,380 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 34,720 | | | | | | | | | | | | | | | | | | 31,739 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 3,468,673 | | | | | | | | | | | | | | | | | | 3,422,887 | | | | | | | | | | | | | | |
Shareholders’ equity
|
| | | | 490,928 | | | | | | | | | | | | | | | | | | 452,120 | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity
|
| | | $ | 3,959,601 | | | | | | | | | | | | | | | | | $ | 3,875,007 | | | | | | | | | | | | | | |
Net interest rate spread
|
| | | | | | | | | | | | | | | | 1.95% | | | | | | | | | | | | | | | | | | 2.14% | | |
Net interest income margin(1)
|
| | | | | | | | | $ | 97,041 | | | | | | 2.53% | | | | | | | | | | | $ | 96,455 | | | | | | 2.57% | | |
| | |
For the Years ended December 31,
2024 vs. 2023 |
| |||||||||||||||
| | |
Increase (Decrease)
Due to Change In |
| |||||||||||||||
(dollars in thousands)
|
| |
Volume
|
| |
Rate
|
| |
Total
|
| |||||||||
Interest-Earning Assets: | | | | | | | | | | | | | | | | | | | |
Deposits in other financial institutions
|
| | | $ | (706) | | | | | $ | 21 | | | | | $ | (685) | | |
Federal funds sold
|
| | | | 253 | | | | | | 143 | | | | | | 396 | | |
Investment securities
|
| | | | 1,204 | | | | | | 12,408 | | | | | | 13,612 | | |
Loans
|
| | | | 2,666 | | | | | | 5,576 | | | | | | 8,242 | | |
Bank stocks
|
| | | | 5 | | | | | | (31) | | | | | | (26) | | |
Total increase (decrease) in interest income
|
| | | | 3,422 | | | | | | 18,117 | | | | | | 21,539 | | |
Interest-Bearing Liabilities: | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits
|
| | | | (84) | | | | | | 2,334 | | | | | | 2,250 | | |
Money market deposits
|
| | | | 511 | | | | | | 6,108 | | | | | | 6,619 | | |
Savings deposits
|
| | | | (79) | | | | | | (10) | | | | | | (89) | | |
Certificates and other time deposits
|
| | | | 6,768 | | | | | | 7,591 | | | | | | 14,359 | | |
Securities sold under repurchase agreements
|
| | | | (1,861) | | | | | | 72 | | | | | | (1,789) | | |
FHLB advances
|
| | | | (398) | | | | | | 1 | | | | | | (397) | | |
Total increase in interest expense
|
| | | | 4,857 | | | | | | 16,096 | | | | | | 20,953 | | |
Increase (decrease) in net interest income
|
| | | $ | (1,435) | | | | | $ | 2,021 | | | | | $ | 586 | | |
| | |
For the Twelve Months
Ended December 31, |
| | | | | | | | | | | | | |||||||||
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
Change $
|
| |
Change %
|
| ||||||||||||
Investment (losses) gains, net available for sale
|
| | | $ | (3,056) | | | | | $ | (2,664) | | | | | $ | (392) | | | | | | 15% | | |
Gain on sale of mortgage loans
|
| | | | 9,500 | | | | | | 9,610 | | | | | | (110) | | | | | | -1% | | |
| | |
For the Twelve Months
Ended December 31, |
| | | | | | | | | | | | | |||||||||
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
Change $
|
| |
Change %
|
| ||||||||||||
Gain on sale of other real estate owned
|
| | | | — | | | | | | 108 | | | | | | (108) | | | | | | -100% | | |
Service charges on deposit accounts
|
| | | | 3,524 | | | | | | 3,287 | | | | | | 237 | | | | | | 7% | | |
Nondeposit service income
|
| | | | 2,038 | | | | | | 1,997 | | | | | | 41 | | | | | | 2% | | |
Other income
|
| | | | 8,590 | | | | | | 7,932 | | | | | | 658 | | | | | | 8% | | |
Total
|
| | | $ | 20,596 | | | | | $ | 20,270 | | | | | $ | 326 | | | | | | 2% | | |
|
| | |
For the Twelve Months
Ended December 31, |
| | | | | | | | | | | | | |||||||||
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
Change $
|
| |
Change %
|
| ||||||||||||
Salaries and employee benefits
|
| | | $ | 34,125 | | | | | $ | 34,187 | | | | | $ | (62) | | | | | | 0% | | |
Occupancy and equipment
|
| | | | 8,008 | | | | | | 8,255 | | | | | | (247) | | | | | | -3% | | |
Professional services and consultant fees
|
| | | | 2,217 | | | | | | 1,804 | | | | | | 413 | | | | | | 23% | | |
Network, data processing
|
| | | | 7,550 | | | | | | 6,818 | | | | | | 732 | | | | | | 11% | | |
FDIC and state assessments
|
| | | | 2,160 | | | | | | 2,084 | | | | | | 76 | | | | | | 4% | | |
Other real estate owned, net losses and write-downs
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0% | | |
Other noninterest expenses
|
| | | | 8,343 | | | | | | 8,417 | | | | | | (74) | | | | | | -1% | | |
Total
|
| | | $ | 62,403 | | | | | $ | 61,565 | | | | | $ | 838 | | | | | | 1% | | |
| | |
March 31, 2025
|
| |
December 31, 2024
|
| |
December 31, 2023
|
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Consumer
|
| | | $ | 6,174 | | | | | | 0.5% | | | | | $ | 6,419 | | | | | | 0.5% | | | | | $ | 9,448 | | | | | | 0.8% | | |
Commercial
|
| | | | 182,041 | | | | | | 13.9% | | | | | | 198,516 | | | | | | 15.4% | | | | | | 200,890 | | | | | | 16.4% | | |
Owner-Occupied CRE
|
| | | | 94,172 | | | | | | 7.2% | | | | | | 95,611 | | | | | | 7.4% | | | | | | 108,632 | | | | | | 8.9% | | |
Non-Owner Occupied CRE
|
| | | | 289,086 | | | | | | 22.0% | | | | | | 265,524 | | | | | | 20.7% | | | | | | 246,365 | | | | | | 20.1% | | |
Vacant Land
|
| | | | 111,712 | | | | | | 8.5% | | | | | | 99,035 | | | | | | 7.7% | | | | | | 67,737 | | | | | | 5.5% | | |
Syndicate
|
| | | | 269,762 | | | | | | 20.6% | | | | | | 275,755 | | | | | | 21.5% | | | | | | 294,747 | | | | | | 24.0% | | |
Home Equity Lines of Credit
|
| | | | 81,335 | | | | | | 6.2% | | | | | | 77,257 | | | | | | 6.0% | | | | | | 71,072 | | | | | | 5.8% | | |
1-4 Family Residential
|
| | | | 276,185 | | | | | | 21.1% | | | | | | 267,193 | | | | | | 20.8% | | | | | | 226,909 | | | | | | 18.5% | | |
Total loans
|
| | | | 1,310,467 | | | | | | 100.0% | | | | | | 1,285,310 | | | | | | 100.0% | | | | | | 1,225,800 | | | | | | 100.0% | | |
Less: Allowance for credit losses
|
| | | | (23,157) | | | | | | | | | | | | (23,148) | | | | | | | | | | | | (20,533) | | | | | | | | |
Loans, net of allowance for credit
losses |
| | | $ | 1,287,310 | | | | | | | | | | | $ | 1,262,162 | | | | | | | | | | | $ | 1,205,267 | | | | | | | | |
| | |
One Year
or less |
| |
After one through five years
|
| |
After five through 15 years
|
| |
After 15 years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
As of March 31, 2025
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| ||||||||||||||||||||||||||||||
Consumer
|
| | | $ | 412 | | | | | $ | 4,950 | | | | | $ | 308 | | | | | $ | 453 | | | | | $ | — | | | | | $ | — | | | | | $ | 51 | | | | | $ | 6,174 | | |
Commercial
|
| | | | 25,763 | | | | | | 24,829 | | | | | | 5,122 | | | | | | 28,012 | | | | | | 33,922 | | | | | | 58,237 | | | | | | 6,156 | | | | | | 182,041 | | |
Owner-Occupied CRE
|
| | | | 12 | | | | | | 1,488 | | | | | | 1,126 | | | | | | 891 | | | | | | 36,446 | | | | | | — | | | | | | 54,209 | | | | | | 94,172 | | |
Non Owner-Occupied CRE
|
| | | | 534 | | | | | | 14,358 | | | | | | 844 | | | | | | 161 | | | | | | 48,782 | | | | | | — | | | | | | 224,407 | | | | | | 289,086 | | |
Vacant Land
|
| | | | 1,177 | | | | | | 12,967 | | | | | | — | | | | | | — | | | | | | 7,787 | | | | | | — | | | | | | 89,781 | | | | | | 111,712 | | |
Syndicate
|
| | | | — | | | | | | — | | | | | | 139,000 | | | | | | — | | | | | | 130,762 | | | | | | — | | | | | | — | | | | | | 269,762 | | |
Home Equity Lines of Credit
|
| | | | 2,072 | | | | | | — | | | | | | 15,007 | | | | | | — | | | | | | 64,256 | | | | | | — | | | | | | — | | | | | | 81,335 | | |
1-4 Family Residential
|
| | | | 35,862 | | | | | | 6,846 | | | | | | 120 | | | | | | 17,225 | | | | | | 7,724 | | | | | | 171,913 | | | | | | 36,495 | | | | | | 276,185 | | |
Total loans
|
| | | $ | 65,832 | | | | | $ | 65,438 | | | | | $ | 161,527 | | | | | $ | 46,742 | | | | | $ | 329,679 | | | | | $ | 230,150 | | | | | $ | 411,099 | | | | | $ | 1,310,467 | | |
(dollars in thousands)
|
| |
As of
March 31, 2025 |
| |
As of
December 31, 2024 |
| |
As of
December 31, 2023 |
| |||||||||
Nonaccrual loans: | | | | | | | | | | | | | | | | | | | |
Consumer
|
| | | | — | | | | | | 27 | | | | | | 12 | | |
Commercial
|
| | | | 396 | | | | | | 406 | | | | | | 619 | | |
Owner-Occupied CRE
|
| | | | 557 | | | | | | 557 | | | | | | 557 | | |
Non Owner-Occupied CRE
|
| | | | — | | | | | | — | | | | | | 19 | | |
Vacant Land
|
| | | | — | | | | | | — | | | | | | — | | |
Syndicate
|
| | | | — | | | | | | — | | | | | | — | | |
Home Equity Lines of Credit
|
| | | | 170 | | | | | | 335 | | | | | | 53 | | |
1-4 Family Residential
|
| | | | 531 | | | | | | 840 | | | | | | 137 | | |
Total nonaccrual loans
|
| | | | 1,654 | | | | | | 2,165 | | | | | | 1,397 | | |
Accruing loans 90 or more days past due
|
| | | | — | | | | | | 122 | | | | | | — | | |
Total nonperforming loans
|
| | | | 1,654 | | | | | | 2,287 | | | | | | 1,397 | | |
Other real estate owned, net
|
| | | | 248 | | | | | | — | | | | | | — | | |
Total nonperforming assets
|
| | | | 1,902 | | | | | | 2,287 | | | | | | 1,397 | | |
Nonperforming assets to total assets
|
| | | | 0.05% | | | | | | 0.06% | | | | | | 0.04% | | |
Nonperforming loans to total loans
|
| | | | 0.13% | | | | | | 0.18% | | | | | | 0.11% | | |
(dollars in thousands)
|
| |
Three Months Ended
March 31, 2025 |
| |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| |||||||||
Average loans outstanding
|
| | | | 1,305,811 | | | | | | 1,268,404 | | | | | | 1,251,872 | | |
Gross loans outstanding at the end of period
|
| | | | 1,310,467 | | | | | | 1,285,310 | | | | | | 1,225,800 | | |
Allowance for credit losses at beginning of period
|
| | | $ | 23,148 | | | | | $ | 20,533 | | | | | $ | 21,693 | | |
Provision for credit losses
|
| | | | — | | | | | | 2,565 | | | | | | (1,200) | | |
Charge-offs: | | | | | | | | | | | | | | | | | | | |
Commercial Loan Segment
|
| | | | — | | | | | | — | | | | | | — | | |
Real Estate 1-4 Family
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | 3 | | |
Total charge-offs for all loan types
|
| | | | — | | | | | | — | | | | | | 3 | | |
Recoveries: | | | | | | | | | | | | | | | | | | | |
Commercial Loan Segment
|
| | | | — | | | | | | — | | | | | | — | | |
Real Estate 1-4 Family
|
| | | | 8 | | | | | | 45 | | | | | | 38 | | |
Consumer
|
| | | | 1 | | | | | | 5 | | | | | | 5 | | |
Total recoveries for all loan types
|
| | | | 9 | | | | | | 50 | | | | | | 43 | | |
Net (recoveries) charge-offs
|
| | | | 9 | | | | | | 50 | | | | | | 40 | | |
Allowance for credit losses at end of period
|
| | | $ | 23,157 | | | | | $ | 23,148 | | | | | $ | 20,533 | | |
Allowance for credit losses to total loans
|
| | | | 1.77% | | | | | | 1.80% | | | | | | 1.68% | | |
Net charge-offs to average loans(1)
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Allowance for credit losses to nonperforming
loans |
| | | | 1,400.06% | | | | | | 1,012.16% | | | | | | 1,469.79% | | |
| | |
As of March 31, 2025
|
| |
As of December 31, 2024
|
| |
As of December 31, 2023
|
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
Percent
of Loans to Total Loans |
| |
Amount
|
| |
Percent
of Loans to Total Loans |
| |
Amount
|
| |
Percent
of Loans to Total Loans |
| ||||||||||||||||||
Balance of allowance for credit losses applicable to:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Loan Segment
|
| | | | 18,983 | | | | | | 2.01% | | | | | | 19,100 | | | | | | 2.04% | | | | | | 17,909 | | | | | | 1.95% | | |
Real Estate 1-4 Family
|
| | | | 4,140 | | | | | | 1.16% | | | | | | 4,016 | | | | | | 1.17% | | | | | | 2,541 | | | | | | 0.85% | | |
Consumer
|
| | | | 34 | | | | | | 0.55% | | | | | | 32 | | | | | | 0.49% | | | | | | 83 | | | | | | 0.88% | | |
Total allowance for credit losses
|
| | | $ | 23,157 | | | | | | 1.77% | | | | | $ | 23,148 | | | | | | 1.80% | | | | | $ | 20,533 | | | | | | 1.68% | | |
As of March 31, 2025
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair Value
|
| ||||||||||||
(dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale investment securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury bills
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. Government agencies
|
| | | | 36,374 | | | | | | — | | | | | | (420) | | | | | | 35,954 | | |
Mortgage-backed securities
|
| | | | 858,720 | | | | | | 2,908 | | | | | | (13,287) | | | | | | 848,341 | | |
Collateralized mortgage obligations
|
| | | | 288,672 | | | | | | 1,404 | | | | | | (7,615) | | | | | | 282,461 | | |
Obligations of states and political subdivisions
|
| | | | 575,999 | | | | | | — | | | | | | (51,907) | | | | | | 524,092 | | |
Corporate bonds
|
| | | | 789,203 | | | | | | 854 | | | | | | (55,589) | | | | | | 734,468 | | |
Small business administration
|
| | | | 37,735 | | | | | | 8 | | | | | | (144) | | | | | | 37,599 | | |
Total
|
| | | $ | 2,586,703 | | | | | $ | 5,174 | | | | | $ | (128,962) | | | | | $ | 2,462,915 | | |
As of December 31, 2024
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair Value
|
| ||||||||||||
(dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale investment securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury bills
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. Government agencies
|
| | | | 72,894 | | | | | | — | | | | | | (649) | | | | | | 72,245 | | |
Mortgage-backed securities
|
| | | | 841,827 | | | | | | 754 | | | | | | (22,751) | | | | | | 819,830 | | |
Collateralized mortgage obligations
|
| | | | 275,528 | | | | | | 260 | | | | | | (9,927) | | | | | | 265,861 | | |
As of December 31, 2024
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair Value
|
| ||||||||||||
(dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions
|
| | | | 579,368 | | | | | | — | | | | | | (52,992) | | | | | | 526,376 | | |
Corporate bonds
|
| | | | 785,234 | | | | | | 470 | | | | | | (66,766) | | | | | | 718,938 | | |
Small business administration
|
| | | | 38,918 | | | | | | 10 | | | | | | (160) | | | | | | 38,768 | | |
Total
|
| | | $ | 2,593,769 | | | | | $ | 1,494 | | | | | $ | (153,245) | | | | | $ | 2,442,018 | | |
|
As of December 31, 2023
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair Value
|
| ||||||||||||
(dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale investment securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury bills
|
| | | $ | 44,650 | | | | | $ | 12 | | | | | $ | — | | | | | $ | 44,662 | | |
U.S. Government agencies
|
| | | | 91,303 | | | | | | — | | | | | | (2,225) | | | | | | 89,078 | | |
Mortgage-backed securities
|
| | | | 495,779 | | | | | | 4,138 | | | | | | (12,234) | | | | | | 487,683 | | |
Collateralized mortgage obligations
|
| | | | 176,016 | | | | | | 71 | | | | | | (9,912) | | | | | | 166,175 | | |
Obligations of states and political subdivisions
|
| | | | 727,458 | | | | | | 17 | | | | | | (49,395) | | | | | | 678,080 | | |
Corporate bonds
|
| | | | 778,673 | | | | | | 1,726 | | | | | | (71,475) | | | | | | 708,924 | | |
Small business administration
|
| | | | 55,954 | | | | | | 149 | | | | | | (74) | | | | | | 56,029 | | |
Total
|
| | | $ | 2,369,833 | | | | | $ | 6,113 | | | | | $ | (145,315) | | | | | $ | 2,230,631 | | |
| | |
For the three months ended
March 31, 2025 |
| |
For the year ended
December 31, 2024 |
| |
For the year ended
December 31, 2023 |
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
Balance |
| |
Average
Rate Paid |
| |
Average
Balance |
| |
Average
Rate Paid |
| |
Average
Balance |
| |
Average
Rate Paid |
| ||||||||||||||||||
Noninterest-bearing demand deposits
|
| | | $ | 259,255 | | | | | | 0.00% | | | | | $ | 273,698 | | | | | | 0.00% | | | | | $ | 250,961 | | | | | | 0.00% | | |
Interest-bearing demand deposits
|
| | | | 41,639 | | | | | | 0.18% | | | | | | 38,977 | | | | | | 0.17% | | | | | | 42,424 | | | | | | 0.17% | | |
Money market deposits
|
| | | | 99,078 | | | | | | 2.39% | | | | | | 83,508 | | | | | | 2.41% | | | | | | 118,765 | | | | | | 1.95% | | |
Savings deposits
|
| | | | 7,148 | | | | | | 0.34% | | | | | | 8,478 | | | | | | 0.42% | | | | | | 10,609 | | | | | | 0.47% | | |
Certificates and other time deposits
|
| | | | 565,370 | | | | | | 4.42% | | | | | | 560,227 | | | | | | 4.89% | | | | | | 521,519 | | | | | | 4.17% | | |
Total deposits
|
| | | $ | 972,490 | | | | | | 2.82% | | | | | $ | 964,888 | | | | | | 3.06% | | | | | $ | 944,278 | | | | | | 2.56% | | |
(dollars in thousands)
|
| |
March 31, 2025
|
| |||
Three months or less
|
| | | $ | 173,398 | | |
Over three months through six months
|
| | | | 67,380 | | |
Over six months through twelve months
|
| | | | 111,785 | | |
Over twelve months
|
| | | | — | | |
Total
|
| | | $ | 352,563 | | |
(dollars in thousands)
|
| |
1 year
or less |
| |
More than
1 year but less than 3 years |
| |
3 years or
more but less than 5 years |
| |
5 years
or more |
| |
Total
|
| |||||||||||||||
Operating leases
|
| | | | 594 | | | | | | 1,327 | | | | | | 1,169 | | | | | | 14,538 | | | | | $ | 17,628 | | |
FHLB advances
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 594 | | | | | $ | 1,327 | | | | | $ | 1,169 | | | | | $ | 14,538 | | | | | $ | 17,628 | | |
(dollars in thousands)
|
| |
March 31, 2025
|
| |
December 31, 2024
|
| |
December 31, 2023
|
| |||||||||
Financial instruments whose contract amounts represent credit risk:
|
| | | | | | | | | | | | | | | | | | |
Unfunded commitments
|
| | | $ | 261,667 | | | | | $ | 276,275 | | | | | $ | 269,408 | | |
Standby letters of credit
|
| | | $ | 14,196 | | | | | $ | 14,196 | | | | | $ | 26,701 | | |
Commitments to extend credit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
Actual
|
| |
For Capital Adequacy
Purposes |
| |
To Be Well Capitalized Under
the Regulatory Framework of the Federal Deposit Insurance Act |
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
As of March 31, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | $ | 559,662 | | | | | | 20.56% | | | | | $ | 285,801 | | | | | | 10.50% | | | | | $ | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 558,576 | | | | | | 20.52% | | | | | | 285,801 | | | | | | 10.50% | | | | | | 272,192 | | | | | | 10.00% | | |
Tier 1 Capital to Risk-Weighted Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 534,070 | | | | | | 19.62% | | | | | | 231,363 | | | | | | 8.50% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 532,984 | | | | | | 19.58% | | | | | | 231,363 | | | | | | 8.50% | | | | | | 217,753 | | | | | | 8.00% | | |
Common Equity Tier 1 Capital to Risk Weighted Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 534,070 | | | | | | 19.62% | | | | | | 190,534 | | | | | | 7.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 532,984 | | | | | | 19.58% | | | | | | 190,534 | | | | | | 7.00% | | | | | | 176,924 | | | | | | 6.50% | | |
Tier 1 Capital to Average Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 534,070 | | | | | | 12.88% | | | | | | 165,806 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 532,984 | | | | | | 12.85% | | | | | | 165,857 | | | | | | 4.00% | | | | | | 207,321 | | | | | | 5.00% | | |
As of December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | $ | 548,186 | | | | | | 20.30% | | | | | $ | 283,475 | | | | | | 10.50% | | | | | $ | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 547,107 | | | | | | 20.26% | | | | | | 283,475 | | | | | | 10.50% | | | | | | 269,976 | | | | | | 10.00% | | |
Tier 1 Capital to Risk-Weighted Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 522,603 | | | | | | 19.36% | | | | | | 229,480 | | | | | | 8.50% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 521,524 | | | | | | 19.32% | | | | | | 229,480 | | | | | | 8.50% | | | | | | 215,981 | | | | | | 8.00% | | |
Common Equity Tier 1 Capital to Risk Weighted Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 522,603 | | | | | | 19.36% | | | | | | 188,983 | | | | | | 7.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 521,524 | | | | | | 19.32% | | | | | | 188,983 | | | | | | 7.00% | | | | | | 175,485 | | | | | | 6.50% | | |
Tier 1 Capital to Average Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 522,603 | | | | | | 12.52% | | | | | | 166,903 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 521,524 | | | | | | 12.50% | | | | | | 166,929 | | | | | | 4.00% | | | | | | 208,661 | | | | | | 5.00% | | |
| | |
Actual
|
| |
For Capital Adequacy
Purposes |
| |
To Be Well Capitalized Under
the Regulatory Framework of the Federal Deposit Insurance Act |
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
As of December 31, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | $ | 505,841 | | | | | | 19.35% | | | | | $ | 274,469 | | | | | | 10.50% | | | | | $ | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 505,717 | | | | | | 19.35% | | | | | | 274,469 | | | | | | 10.50% | | | | | | 261,399 | | | | | | 10.00% | | |
Tier 1 Capital to Risk-Weighted Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 482,108 | | | | | | 18.44% | | | | | | 222,189 | | | | | | 8.50% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 481,984 | | | | | | 18.44% | | | | | | 222,189 | | | | | | 8.50% | | | | | | 209,119 | | | | | | 8.00% | | |
Common Equity Tier 1 Capital to Risk Weighted Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 482,108 | | | | | | 18.44% | | | | | | 182,979 | | | | | | 7.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 481,984 | | | | | | 18.44% | | | | | | 182,979 | | | | | | 7.00% | | | | | | 169,909 | | | | | | 6.50% | | |
Tier 1 Capital to Average Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 482,108 | | | | | | 12.17% | | | | | | 158,510 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 481,984 | | | | | | 12.16% | | | | | | 158,486 | | | | | | 4.00% | | | | | | 198,108 | | | | | | 5.00% | | |
MANAGEMENT AND PRINCIPAL SHAREHOLDERS OF VBI
Name of Individual
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percent of
Voting Shares |
| ||||||
Directors | | | | | | | | | | | | | |
Jay R. Bartholomew
|
| | | | — | | | | | | — | | |
Lindsey M. Blaise
|
| | | | 11,476 | | | | | | 1.56% | | |
C. Dale Borrowman
|
| | | | — | | | | | | — | | |
Robert D. Eddy
|
| | | | — | | | | | | — | | |
Steve Kurtz
|
| | | | — | | | | | | — | | |
Michael S. Levine, M.D.
|
| | | | 119 | | | | | | 0.02% | | |
Kevin W. McDonald
|
| | | | — | | | | | | — | | |
Mark G. Morse(1)
|
| | | | 152,243 | | | | | | 20.76% | | |
James H. Parr, Sr.
|
| | | | 953 | | | | | | 0.13% | | |
Steven M. Roy
|
| | | | — | | | | | | — | | |
Al Schmid
|
| | | | — | | | | | | — | | |
Scott J. Sullivan
|
| | | | — | | | | | | — | | |
Brad Weber
|
| | | | — | | | | | | — | | |
Executive Officers | | | | | | | | | | | | | |
Jay R. Bartholomew | | | | | | | | | | | | | |
Directors and Officers (as a group, 13 persons)
|
| | | | 164,791 | | | | | | 22.47% | | |
Name and Address of holders of 5% or more of the outstanding shares. | | | | | | | | | | | | | |
Tracy Morse Dadeo CFB Trust uad 10.1.2019; 400 Oak Hammock Path, The Villages, FL 32162
|
| | | | 198,476 | | | | | | 27.07% | | |
Jennifer Morse Parr CFB Trust uad 10.1.2019; 500 Oak Hammock Path, The Villages, FL 32162
|
| | | | 192,832 | | | | | | 26.30% | | |
Mark G. Morse CFB Trust uad 2.6.2014; 7580 Middleton Dr., The Villages, FL 32163
|
| | | | 152,243 | | | | | | 20.76% | | |
Kelsea M. Manly – 7580 Middleton Dr., The Villages, FL 32163
|
| | | | 42,032 | | | | | | 5.73% | | |
Whitney Morse – 7580 Middleton Dr., The Villages, FL 32163
|
| | | | 42,023 | | | | | | 5.73% | | |
P.O. Box 9012
Stuart, Florida 34994
Attn: Investor Relations
Telephone: (772) 287-4000
| | |
Page
|
| |||
ARTICLE 1 TRANSACTIONS AND TERMS OF MERGER
|
| | | | A-1 | | |
1.1
Merger
|
| | | | A-1 | | |
1.2
Bank Merger
|
| | | | A-1 | | |
1.3
Time and Place of Closing
|
| | | | A-2 | | |
1.4
Effective Time
|
| | | | A-2 | | |
1.5
Conversion of VBI Capital Stock
|
| | | | A-2 | | |
1.6
SBC Common Stock
|
| | | | A-3 | | |
1.7
Organizational Documents of Surviving Corporation; Directors and Officers
|
| | | | A-3 | | |
1.8
Tax Consequences
|
| | | | A-3 | | |
1.9
Election and Proration Procedures
|
| | | | A-4 | | |
ARTICLE 2 DELIVERY OF MERGER CONSIDERATION
|
| | | | A-6 | | |
2.1
Exchange Procedures
|
| | | | A-6 | | |
2.2
Rights of Former VBI Shareholders
|
| | | | A-7 | | |
2.3
Dissenters’ Rights
|
| | | | A-8 | | |
ARTICLE 3 REPRESENTATIONS AND WARRANTIES
|
| | | | A-8 | | |
3.1
Company Disclosure Letter
|
| | | | A-8 | | |
3.2
Standards
|
| | | | A-8 | | |
3.3
Representations and Warranties of the Company
|
| | | | A-9 | | |
3.4
Representations and Warranties of Seacoast
|
| | | | A-28 | | |
ARTICLE 4 COVENANTS AND ADDITIONAL AGREEMENTS OF THE PARTIES
|
| | | | A-31 | | |
4.1
Conduct of Business Prior to Effective Time
|
| | | | A-31 | | |
4.2
Forbearances
|
| | | | A-31 | | |
4.3
Litigation
|
| | | | A-34 | | |
4.4
State Filings
|
| | | | A-34 | | |
4.5
Shareholder Approval; Registration Statement and Proxy Statement/Prospectus
|
| | | | A-34 | | |
4.6
Listing of SBC Common Stock
|
| | | | A-35 | | |
4.7
Reasonable Best Efforts; Further Assurances
|
| | | | A-35 | | |
4.8
Applications and Consents
|
| | | | A-36 | | |
4.9
Notification of Certain Matters
|
| | | | A-36 | | |
4.10
Investigation and Confidentiality
|
| | | | A-36 | | |
4.11
Press Releases; Publicity
|
| | | | A-37 | | |
4.12
Acquisition Proposals
|
| | | | A-37 | | |
4.13
Takeover Laws
|
| | | | A-38 | | |
4.14
Employee Benefits and Contracts
|
| | | | A-38 | | |
4.15
Indemnification
|
| | | | A-39 | | |
4.16
Resolution of Certain Matters
|
| | | | A-40 | | |
4.17
Claims Letters
|
| | | | A-41 | | |
4.18
Restrictive Covenant Agreement
|
| | | | A-41 | | |
4.19
Systems Integration; Operating Functions
|
| | | | A-41 | | |
Additional Contracts
|
| | | | A-41 | | |
| | |
Page
|
| |||
4.21
Transfer Taxes
|
| | | | A-41 | | |
4.22
Approval of 280G Payments
|
| | | | A-41 | | |
4.23
Financial Statements
|
| | | | A-42 | | |
4.24
Developer Support Agreement
|
| | | | A-42 | | |
ARTICLE 5 CONDITIONS PRECEDENT TO OBLIGATIONS TO CONSUMMATE
|
| | | | A-42 | | |
5.1
Conditions to Obligations of Each Party
|
| | | | A-42 | | |
5.2
Conditions to Obligations of Seacoast
|
| | | | A-43 | | |
5.3
Conditions to Obligations of the Company
|
| | | | A-44 | | |
ARTICLE 6 TERMINATION
|
| | | | A-45 | | |
6.1
Termination
|
| | | | A-45 | | |
6.2
Effect of Termination
|
| | | | A-45 | | |
ARTICLE 7 MISCELLANEOUS
|
| | | | A-46 | | |
7.1
Definitions
|
| | | | A-46 | | |
7.2
Non-Survival of Representations and Covenants
|
| | | | A-53 | | |
7.3
Expenses
|
| | | | A-53 | | |
7.4
Termination Fee
|
| | | | A-54 | | |
7.5
Entire Agreement
|
| | | | A-54 | | |
7.6
Amendments
|
| | | | A-55 | | |
7.7
Waivers
|
| | | | A-55 | | |
7.8
Assignment
|
| | | | A-55 | | |
7.9
Notices
|
| | | | A-55 | | |
7.10
Governing Law
|
| | | | A-56 | | |
7.11
Counterparts
|
| | | | A-56 | | |
7.12
Captions
|
| | | | A-56 | | |
7.13
Interpretations
|
| | | | A-56 | | |
7.14
Severability
|
| | | | A-56 | | |
7.15
Attorneys’ Fees
|
| | | | A-56 | | |
7.16
Waiver of Jury Trial
|
| | | | A-56 | | |
7.17
Confidential Supervisory Information
|
| | | | A-57 | | |
7.18
Delivery by Electronic Transmission
|
| | | | A-57 | | |
|
Exhibit
|
| |
Description
|
|
|
A
|
| | Bank Merger Agreement | |
|
B
|
| | Form of Shareholder Support Agreement | |
|
C
|
| | Form of Claims Letter | |
|
D
|
| | Form of Restrictive Covenant Agreement | |
|
E
|
| | Form of Certificate of Designation of SBC Preferred Stock Consideration | |
|
F
|
| | Form of Shareholders Agreement | |
|
G
|
| | Form of Developer Support Agreement | |
TRANSACTIONS AND TERMS OF MERGER
DELIVERY OF MERGER CONSIDERATION
REPRESENTATIONS AND WARRANTIES
COVENANTS AND ADDITIONAL AGREEMENTS OF THE PARTIES
CONDITIONS PRECEDENT TO OBLIGATIONS TO CONSUMMATE
TERMINATION
MISCELLANEOUS
| Affordable Care Act | | | Section 3.3(j)(iii) | |
| Aggregate Merger Consideration | | | Section 1.5(a) | |
| Agreement | | | Parties | |
| Articles of Merger | | | Section 1.4 | |
| Bank | | | Parties | |
| Bank Merger | | | Preamble | |
| Bank Merger Agreement | | | Preamble | |
| Change in Recommendation | | | Section 4.12(b) | |
| Closing | | | Section 1.3 | |
| Closing Date | | | Section 1.3 | |
| Company | | | Parties | |
| Company Regulatory Agreement | | | Section 3.3(v) | |
| Covered Employees | | | Section 4.14(a) | |
| CRA | | | Section 3.3(q) | |
| Dissenter Provisions | | | Section 2.3 | |
| Dissenting Shareholder | | | Section 2.3 | |
| Effective Time | | | Section 1.4 | |
| Exchange Agent | | | Section 2.1(a) | |
| Exchange Fund | | | Section 2.1(d) | |
| Excluded Shares | | | Section 1.5(e) | |
| IIPI | | | Section 3.3(r)(i) | |
| Indemnification Notice | | | Section 7.2(b) | |
| Indemnified Parties | | | Section 7.2(b) | |
| Indemnified Party | | | Section 4.15(a) | |
| Loans | | | Section 3.3(n)(i) | |
| Material Adverse Effect | | | Section 3.2(b) | |
| Measuring Date | | | Section 7.1(a) | |
| Merger | | | Preamble | |
| Merger Consideration | | | Section 1.5(a) | |
| Regulatory Consents | | | Section 4.8(b) | |
| Required Consents | | | Section 5.1(b) | |
| Sarbanes-Oxley Act | | | Section 3.3(d)(iv) | |
| SBC | | | Parties | |
| SBC Preferred Stock | | | Section 3.4(c) | |
| SBC Regulatory Agreement | | | Section 3.4(f)(ii) | |
| Seacoast | | | Parties | |
| Shareholder Support Agreement | | | Preamble | |
| SNB | | | Parties | |
| Surviving Bank | | | Section 1.2 | |
| Surviving Corporation | | | Section 1.1 | |
| Takeover Laws | | | Section 3.3(v) | |
| VBI Certificates | | | Section 1.5(b) | |
| VBI Directors’ Recommendation | | | Section 3.3(b)(ii) | |
| VBI Disclosure Letter | | | Section 3.1 | |
| VBI Latest Balance Sheet | | | Section 3.3(d)(ii) | |
| Seacoast: | | |
Seacoast Banking Corporation of Florida
815 Colorado Avenue Stuart, Florida 34994 Email: Chuck.Shaffer@seacoastbank.com Attention: Charles M. Shaffer |
|
| | | | | |
| Copy to Counsel (which shall not constitute notice): | | |
Alston & Bird LLP
1201 West Peachtree Street Atlanta, Georgia 30309 Email: Randy.Moore@alston.com Attention: Randolph A. Moore III |
|
| Company: | | |
Villages Bancorporation, Inc.
1050 Lake Sumter Landing The Villages, Florida 32162 Email: Jay.Bartholomew@mycitizensfirst.com Attention: Jay Bartholomew Chief Executive Officer |
|
| Copy to Counsel (which shall not constitute notice): | | |
Smith Mackinnon, PA
301 East Pine Street, Suite 750 Orlando, Florida 32801 Email: jpg7300@aol.com Attention: Jack P. Greeley, Esq. |
|
Chairman and Chief Executive Officer
Chairman and Chief Executive Officer
President and Chief Executive Officer
President and Chief Executive Officer
Chairman and Chief Executive Officer
President and Chief Executive Officer
The Villages, FL 32162
|
Name
|
| |
Address
|
| |
County
|
| |
City
|
| |
State
|
| |
Zip
|
| |
Service Type
|
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Title:
Title: Chairman and Chief Executive Officer
815 Colorado Avenue
Stuart, Florida 34994
Attention: Charles M. Shaffer
| | | | Sincerely, | |
| | | | | |
| | | |
Signature of Officer or Director
|
|
| | | | | |
| | | |
Printed Name of Officer or Director
|
|
| | | | SEACOAST BANKING CORPORATION OF FLORIDA | | |||
| | | |
By:
Name: Charles M. Shaffer
Title: Chairman and Chief Executive Officer |
|
(EXECUTIVE OFFICER)
| To Buyer: | | |
Seacoast Banking Corporation of Florida
815 Colorado Avenue
Stuart, Florida 34994
Attention: Charles M. Shaffer
|
|
| To Employee: | | | To the address set forth under such Employee’s name on the signature page of this Agreement | |
|
|
| | | | | | | |||
| Name: | | |
|
| | | | | ||
| Address: | | |
|
| | | | | ||
| | | |
|
| | | ||||
| | | |
|
| | |
(DIRECTOR)
| | | | | |
| To Buyer: | | |
Seacoast Banking Corporation of Florida
815 Colorado Avenue Stuart, Florida 34994 Attention: Charles M. Shaffer |
|
| | | | | |
| To Director: | | | To the address set forth under such Director’s name on the signature page of this Agreement | |
|
|
| | | | | | | |||
| Name: | | |
|
| | | | | ||
| Address: | | |
|
| | | | | ||
| | | |
|
| | | ||||
| | | |
|
| | |
OF
SERIES A NON-VOTING
PREFERRED STOCK
OF
SEACOAST BANKING CORPORATION OF FLORIDA
Chairman and Chief Executive Officer
the Series A Non-Voting Preferred Stock of
Seacoast Banking Corporation of Florida
| Seacoast: | | |
Seacoast Banking Corporation of Florida
815 Colorado Avenue Stuart, Florida 34994 Email: Chuck.Shaffer@seacoastbank.com Attention: Charles M. Shaffer |
|
| Copy to Counsel (which shall not constitute notice): | | | | |
| | | |
Alston & Bird LLP
1201 West Peachtree Street Atlanta, Georgia 30309 Email: Randy.Moore@alston.com Attention: Randolph A. Moore III |
|
| Shareholders: | | | As set forth on Schedule I. | |
Chairman and Chief Executive Officer
| Jennifer Morse Parr | | |
The address on file with Seacoast.
|
| | | |
| Tracy Morse Dadeo | | |
The address on file with Seacoast.
|
| | | |
| Mark Morse | | |
The address on file with Seacoast.
|
| | | |
Tracy Morse Dadeo
Mark Morse
| | |
VBI Common Stock
|
|
Jennifer Morse Parr | | | | |
Tracy Morse Dadeo | | | | |
Mark Morse | | | | |
| | | |
Seacoast Common Stock
|
| |
Seacoast Preferred Stock
|
|
| Jennifer Morse Parr | | | | | | | |
| Tracy Morse Dadeo | | | | | | | |
| Mark Morse | | | | | | | |
| | |
Page
|
| |||
1.
Definitions
|
| | | | A-G-1 | | |
2.
Future Development Zones
|
| | | | A-G-4 | | |
3.
Restricted Activities
|
| | | | A-G-4 | | |
4.
Recordation
|
| | | | A-G-5 | | |
5.
Operating Depository Accounts
|
| | | | A-G-5 | | |
6.
Regulatory Compliance
|
| | | | A-G-5 | | |
7.
Term and Termination
|
| | | | A-G-5 | | |
8.
Effect of Termination and Surrender
|
| | | | A-G-7 | | |
9.
Confidentiality, Press Releases and Media Relations
|
| | | | A-G-8 | | |
10.
Representations, Warranties and Covenants
|
| | | | A-G-8 | | |
11.
General Provisions
|
| | | | A-G-10 | | |
1050 Lake Sumter Landing
The Villages, Florida 32162
Email: Jay.Bartholomew@mycitizensfirst.com
Attention: Jay Bartholomew; Chief Executive Officer
51 West 52nd Street
New York, New York 10019
Attention: Igor Kirman, Esq.; John L. Robinson, Esq.
Email: IKirman@wlrk.com; JLRobinson@wlrk.com
815 Colorado Avenue
Stuart, Florida 34994
Email: Chuck.Shaffer@seacoastbank.com
Attention: Charles M. Shaffer Seacoast National Bank
1201 West Peachtree Street
Atlanta, Georgia 30309
Email: Randy.Moore@alston.com
Attention: Randolph A. Moore III
| THE VILLAGES OPERATING COMPANY | | | | | |||
| By: | | |
/s/ Mark Morse
|
| | | |
| | | |
Print Name:
Mark Morse
|
| | | |
| | | |
Title:
Director
|
| | | |
| THE VILLAGES DEVELOPMENT OPERATING COMPANY, LLC | | | | | |||
| By: | | |
/s/ Mark Morse
|
| | | |
| | | |
Print Name:
Mark Morse
|
| | | |
| | | |
Title:
Director
|
| | | |
| THE VILLAGES LAND HOLDING COMPANY, LLC | | | | | |||
| By: | | |
/s/ Mark Morse
|
| | | |
| | | |
Print Name:
Mark Morse
|
| | | |
| | | |
Title:
Director
|
| | | |
| HOLDING COMPANY OF THE VILLAGES, INC. | | | | | |||
| By: | | |
/s/ Mark Morse
|
| | | |
| | | |
Print Name:
Mark Morse
|
| | | |
| | | |
Title:
Director
|
| | | |
| THE VILLAGES DEVELOPMENT HOLDING COMPANY, LLC | | | | | |||
| By: | | |
/s/ Jay Bartholomew
|
| | | |
| | | |
Print Name:
Jay Bartholomew
|
| | | |
| | | |
Title:
CEO and President
|
| | | |
| SEACOAST NATIONAL BANK | | | | | |||
| By: | | |
/s/ Charles M. Shaffer
|
| | | |
| | | |
Print Name:
Charles M. Shaffer
|
| | | |
| | | |
Title:
Chairman and CEO
|
| | | |
![[MISSING IMAGE: lg_hovde-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0000730708/000110465925070075/lg_hovde-4c.jpg)
Villages Bancorporation, Inc.
1050 Lake Sumter Landing
The Villages, Florida 32162
![[MISSING IMAGE: sg_hovdegroupllc-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000730708/000110465925070075/sg_hovdegroupllc-bw.jpg)
subparagraph (b)4.
AND SUBSIDIARY
THE VILLAGES, FLORIDA
|
Consolidated Statements of Financial Condition
|
| |
D-3
|
|
|
Consolidated Statements of Income
|
| |
D-4
|
|
|
Consolidated Statements of Comprehensive Income (Loss)
|
| |
D-5
|
|
|
Consolidated Statements of Changes in Stockholders’ Equity
|
| |
D-6
|
|
|
Consolidated Statements of Cash Flows
|
| |
D-7
|
|
|
Notes to Consolidated Financial Statements
|
| |
D-8 – D-38
|
|
VILLAGES BANCORPORATION, INC. AND SUBSIDIARY
THE VILLAGES, FLORIDA
MARCH 31, 2025 (UNAUDITED) AND DECEMBER 31, 2024
ASSETS
|
| ||||||||||||
| | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 29,917,204 | | | | | $ | 17,006,249 | | |
Federal funds sold
|
| | | | 134,484,652 | | | | | | 89,447,698 | | |
Interest-bearing deposits in banks
|
| | | | 14,661,394 | | | | | | 16,408,441 | | |
Total cash and cash equivalents
|
| | | | 179,063,250 | | | | | | 122,862,388 | | |
Investment securities
|
| | | | | | | | | | | | |
Available-for-sale, fair value (amortized cost $2,586,702,908 and $2,593,768,842, respectively)
|
| | | | 2,462,914,842 | | | | | | 2,442,017,633 | | |
Bank stocks, at cost
|
| | | | 3,041,600 | | | | | | 2,859,100 | | |
Loans held for sale
|
| | | | 8,583,321 | | | | | | 11,150,099 | | |
Loans
|
| | | | 1,310,467,376 | | | | | | 1,285,309,618 | | |
Allowance for credit losses
|
| | | | (23,156,922) | | | | | | (23,148,418) | | |
Net loans
|
| | | | 1,287,310,454 | | | | | | 1,262,161,200 | | |
Premises and equipment, net
|
| | | | 44,675,945 | | | | | | 43,712,191 | | |
Other real estate owned, net
|
| | | | 247,796 | | | | | | — | | |
Right of use assets
|
| | | | 10,570,440 | | | | | | 10,694,438 | | |
Deferred tax asset
|
| | | | 34,802,274 | | | | | | 41,597,317 | | |
Other assets
|
| | | | 52,291,600 | | | | | | 50,427,394 | | |
Total assets
|
| | | $ | 4,083,501,522 | | | | | $ | 3,987,481,760 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 556,524,979 | | | | | $ | 519,401,256 | | |
Interest-bearing
|
| | | | 2,914,701,225 | | | | | | 2,828,101,642 | | |
Total deposits
|
| | | | 3,471,226,204 | | | | | | 3,347,502,898 | | |
Securities sold under repurchase agreements
|
| | | | 137,840,930 | | | | | | 200,827,158 | | |
Federal Home Loan Bank Advances
|
| | | | — | | | | | | — | | |
Lease liabilities, operating leases
|
| | | | 10,545,900 | | | | | | 10,677,143 | | |
Accrued interest payable and other liabilities
|
| | | | 23,526,609 | | | | | | 20,747,940 | | |
Total liabilities
|
| | | | 3,643,139,643 | | | | | | 3,579,755,139 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common Stock, $5.00 par value, 3,000,000 shares Authorized; 733,312 and 733,312 issued and outstanding
|
| | | | 3,666,560 | | | | | | 3,666,560 | | |
Additional paid-in capital
|
| | | | 15,267,482 | | | | | | 15,267,482 | | |
Retained earnings
|
| | | | 515,135,402 | | | | | | 503,668,243 | | |
Accumulated other comprehensive income
|
| | | | (93,707,565) | | | | | | (114,875,664) | | |
Total stockholders’ equity
|
| | | | 440,361,879 | | | | | | 407,726,621 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 4,083,501,522 | | | | | $ | 3,987,481,760 | | |
VILLAGES BANCORPORATION, INC. AND SUBSIDIARY
THE VILLAGES, FLORIDA
FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND 2024 (UNAUDITED)
| | |
March 31, 2025
|
| |
March 31, 2024
|
| ||||||
Interest and dividend income | | | | | | | | | | | | | |
Loans (including fees)
|
| | | $ | 18,356,690 | | | | | $ | 17,705,033 | | |
Investment securities
|
| | | | 21,657,852 | | | | | | 18,328,933 | | |
Dividends from FHLB stock
|
| | | | 42,811 | | | | | | 58,652 | | |
Federal funds sold and interest bearing deposits
|
| | | | 1,429,209 | | | | | | 1,745,916 | | |
Total interest and dividend income
|
| | | | 41,486,562 | | | | | | 37,838,534 | | |
Interest expense | | | | | | | | | | | | | |
Deposits
|
| | | | 13,609,727 | | | | | | 14,122,401 | | |
Short-term borrowing and repurchase agreements
|
| | | | 1,737,191 | | | | | | 1,615,345 | | |
Total interest expense
|
| | | | (15,346,918) | | | | | | (15,737,746) | | |
Net interest income
|
| | | | 26,139,644 | | | | | | 22,100,788 | | |
Provision for credit losses
|
| | | | — | | | | | | (450,000) | | |
Net interest income after provision for credit losses
|
| | | | 26,139,644 | | | | | | 21,650,788 | | |
Non-interest income | | | | | | | | | | | | | |
Investment gains (loss), net
|
| | | | 59,018 | | | | | | (2,843,538) | | |
Gain on sale of loans
|
| | | | 2,648,203 | | | | | | 2,462,725 | | |
Gain on sale of other real estate owned
|
| | | | — | | | | | | — | | |
Service charges on deposit accounts
|
| | | | 847,650 | | | | | | 822,128 | | |
Nondeposit service income
|
| | | | 569,182 | | | | | | 491,076 | | |
Other income
|
| | | | 1,716,235 | | | | | | 2,117,181 | | |
Total non-interest income
|
| | | | 5,840,288 | | | | | | 3,049,572 | | |
Non-interest expenses | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 9,451,731 | | | | | | 8,865,564 | | |
Occupancy and equipment
|
| | | | 2,079,562 | | | | | | 1,990,891 | | |
Professional services and consultant fees
|
| | | | 632,610 | | | | | | 465,600 | | |
Network, data processing
|
| | | | 2,062,519 | | | | | | 1,828,914 | | |
FDIC and state assessments
|
| | | | 550,500 | | | | | | 549,635 | | |
Other real estate owned, net losses and write-downs
|
| | | | | | | | | | | | |
Other
|
| | | | 1,957,877 | | | | | | 2,094,166 | | |
Total non-interest expenses
|
| | | | (16,734,799) | | | | | | (15,794,770) | | |
Income before income taxes
|
| | | | 15,245,133 | | | | | | 8,905,590 | | |
Income tax (expense)
|
| | | | (3,777,974) | | | | | | (1,942,462) | | |
Net income
|
| | | $ | 11,467,159 | | | | | $ | 6,963,128 | | |
VILLAGES BANCORPORATION, INC. AND SUBSIDIARY
THE VILLAGES, FLORIDA
FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND 2024 (UNAUDITED)
| | |
March 31, 2025
|
| |
March 31, 2024
|
| ||||||
Net income
|
| | | $ | 11,467,159 | | | | | $ | 6,963,128 | | |
Other comprehensive income (loss), net of tax | | | | | | | | | | | | | |
Change in unrealized gains (losses) on investment securities, net of tax of $7,201,422 and $(4,275,744)
|
| | | | 21,212,159 | | | | | | (12,594,424) | | |
(Less) add reclassification adjustment for realized losses included in net income, net of tax of $14,958 and ($720,695)
|
| | | | (44,060) | | | | | | 2,122,843 | | |
Total other comprehensive income (loss), net of tax
|
| | | | 21,168,099 | | | | | | (10,471,581) | | |
Comprehensive income (loss)
|
| | | $ | 32,635,258 | | | | | $ | (3,508,453) | | |
VILLAGES BANCORPORATION, INC. AND SUBSIDIARY
THE VILLAGES, FLORIDA
FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND 2024 (UNAUDITED)
| | |
Shares
Outstanding |
| |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| ||||||||||||||||||
Balance, December 31,
2023 |
| | | | 733,312 | | | | | $ | 3,666,560 | | | | | $ | 15,267,482 | | | | | $ | 463,174,561 | | | | | $ | (105,376,114) | | | | | $ | 376,732,489 | | |
Change in unrealized
losses on securities available for sale, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,594,424) | | | | | | (12,594,424) | | |
Reclassification of certain tax effects
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,122,843 | | | | | | 2,122,843 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,963,128 | | | | | | — | | | | | | 6,963,128 | | |
Balance, March 31,
2024 |
| | | | 733,312 | | | | | | 3,666,560 | | | | | | 15,267,482 | | | | | | 470,137,689 | | | | | | (115,847,695) | | | | | | 373,224,036 | | |
Balance, December 31,
2024 |
| | | | 733,312 | | | | | $ | 3,666,560 | | | | | $ | 15,267,482 | | | | | $ | 503,668,243 | | | | | $ | (114,875,664) | | | | | $ | 407,726,621 | | |
Change in unrealized
losses on securities available for sale, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,212,159 | | | | | | 21,212,159 | | |
Reclassification of certain tax effects
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (44,060) | | | | | | (44,060) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 11,467,159 | | | | | | — | | | | | | 11,467,159 | | |
Balance, March 31,
2025 |
| | | | 733,312 | | | | | $ | 3,666,560 | | | | | $ | 15,267,482 | | | | | $ | 515,135,402 | | | | | $ | (93,707,565) | | | | | $ | 440,361,879 | | |
VILLAGES BANCORPORATION, INC. AND SUBSIDIARY
THE VILLAGES, FLORIDA
FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND 2024 (UNAUDITED)
| | |
March 31, 2025
|
| |
March 31, 2024
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 11,467,159 | | | | | $ | 6,963,128 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Provision for credit losses
|
| | | | — | | | | | | 450,000 | | |
Net amortization of securities
|
| | | | 1,864,049 | | | | | | 2,884,792 | | |
Depreciation
|
| | | | 756,928 | | | | | | 805,514 | | |
Loss on disposal/exchange of premises and equipment
|
| | | | 2,155 | | | | | | 1,002 | | |
(Gain)/loss on sale of securities (available-for-sale)
|
| | | | (59,018) | | | | | | 2,843,538 | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Net decrease (increase) in loans held for sale
|
| | | | 2,566,778 | | | | | | (6,028,817) | | |
(Increase) in deferred tax benefit
|
| | | | (6,498,887) | | | | | | (2,110,085) | | |
Decrease in accrued interest receivable and other assets
|
| | | | 4,634,680 | | | | | | 2,594,121 | | |
Increase in accrued interest payable and other liabilities
|
| | | | 2,771,424 | | | | | | 877,412 | | |
Net cash provided by operating activities
|
| | | | 17,505,268 | | | | | | 9,280,605 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Available for sale securities
|
| | | | | | | | | | | | |
Purchases
|
| | | | (108,607,918) | | | | | | (278,422,146) | | |
Maturities, prepayments and calls
|
| | | | 105,343,119 | | | | | | 111,999,986 | | |
Proceeds from sales
|
| | | | 8,525,700 | | | | | | 145,958,725 | | |
Net (increase) in loans
|
| | | | (25,397,049) | | | | | | (51,479,514) | | |
Bank stock, net
|
| | | | (182,500) | | | | | | 71,300 | | |
Purchases of premises and equipment
|
| | | | (2,393,694) | | | | | | (461,317) | | |
Disposal of premises and equipment
|
| | | | 670,858 | | | | | | 186,847 | | |
Net cash (used in) provided by investing activities
|
| | | | (22,041,484) | | | | | | (72,146,119) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Net increase in noninterest-bearing deposits
|
| | | | 37,123,723 | | | | | | 86,201,821 | | |
Net increase in interest-bearing deposits
|
| | | | 86,599,583 | | | | | | 86,141,399 | | |
Net (decrease) in securities sold under repurchase agreements
|
| | | | (62,986,228) | | | | | | (67,873,481) | | |
Net (decrease) in Federal Home Loan Bank advances
|
| | | | — | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 60,737,078 | | | | | | 104,469,739 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 56,200,862 | | | | | | 41,604,225 | | |
Cash and cash equivalents, beginning
|
| | | | 122,862,388 | | | | | | 136,386,194 | | |
Cash and cash equivalents, ending
|
| | | $ | 179,063,250 | | | | | $ | 177,990,419 | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | |
Noncash activities | | | | | | | | | | | | | |
Change in net unrealized holding gains (loss) on securities available-for-
sale |
| | | $ | 27,963,142 | | | | | $ | (13,832,999) | | |
Income taxes paid
|
| | | $ | — | | | | | $ | — | | |
Interest paid
|
| | | $ | 38,514,000 | | | | | $ | 38,594,925 | | |
| | |
Years
|
|
Bank building and improvements
|
| |
30 – 40
|
|
Leasehold improvements
|
| |
15
|
|
Furniture, fixtures and equipment
|
| |
3 – 7
|
|
Vehicles
|
| |
3 – 5
|
|
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Estimated
Fair Value |
| ||||||||||||
March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agencies
|
| | | $ | 36,373,877 | | | | | $ | — | | | | | $ | (419,905) | | | | | $ | 35,953,972 | | |
Mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 413,805,243 | | | | | | 1,360,023 | | | | | | (7,974,834) | | | | | | 407,190,432 | | |
Commercial
|
| | | | 443,150,968 | | | | | | 1,547,507 | | | | | | (5,304,963) | | | | | | 439,393,512 | | |
Asset backed
|
| | | | 1,764,388 | | | | | | — | | | | | | (7,357) | | | | | | 1,757,031 | | |
Total mortgage-backed securities
|
| | | | 858,720,599 | | | | | | 2,907,530 | | | | | | (13,287,154) | | | | | | 848,340,975 | | |
Collateralized mortgage obligations
|
| | | | 288,672,126 | | | | | | 1,404,141 | | | | | | (7,614,758) | | | | | | 282,461,509 | | |
Obligations of states and political subdivisions
|
| | | | 575,998,496 | | | | | | — | | | | | | (51,906,975) | | | | | | 524,091,521 | | |
Corporate bonds
|
| | | | 789,203,200 | | | | | | 854,100 | | | | | | (55,589,516) | | | | | | 734,467,784 | | |
Small business administration
|
| | | | 37,734,610 | | | | | | 8,098 | | | | | | (143,627) | | | | | | 37,599,081 | | |
Total AFS debt securities
|
| | | $ | 2,586,702,908 | | | | | $ | 5,173,869 | | | | | $ | (128,961,935) | | | | | $ | 2,462,914,842 | | |
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agencies
|
| | | $ | 72,893,635 | | | | | $ | — | | | | | $ | (649,276) | | | | | $ | 72,244,359 | | |
Mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 417,391,712 | | | | | | 402,662 | | | | | | (14,474,426) | | | | | | 403,319,948 | | |
Commercial
|
| | | | 420,414,850 | | | | | | 350,743 | | | | | | (8,253,006) | | | | | | 412,512,587 | | |
Asset backed
|
| | | | 4,021,025 | | | | | | 136 | | | | | | (23,334) | | | | | | 3,997,827 | | |
Total mortgage-backed securities
|
| | | | 841,827,587 | | | | | | 753,541 | | | | | | (22,750,766) | | | | | | 819,830,362 | | |
Collateralized mortgage obligations
|
| | | | 275,528,242 | | | | | | 260,194 | | | | | | (9,927,787) | | | | | | 265,860,649 | | |
Obligations of states and political subdivisions
|
| | | | 579,367,671 | | | | | | — | | | | | | (52,991,709) | | | | | | 526,375,962 | | |
Corporate bonds
|
| | | | 785,234,196 | | | | | | 469,856 | | | | | | (66,765,754) | | | | | | 718,938,298 | | |
Small business administration
|
| | | | 38,917,511 | | | | | | 10,494 | | | | | | (160,002) | | | | | | 38,768,003 | | |
Total AFS debt securities
|
| | | $ | 2,593,768,842 | | | | | $ | 1,494,085 | | | | | $ | (153,245,294) | | | | | $ | 2,442,017,633 | | |
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
March 31, 2025
|
| |
Market
Value |
| |
Unrealized
Losses |
| |
Market
Value |
| |
Unrealized
Losses |
| |
Market
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury bills
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. government and agencies
|
| | | | — | | | | | $ | — | | | | | $ | 35,953,972 | | | | | $ | (419,905) | | | | | | 35,953,972 | | | | | | (419,905) | | |
Mortgage-backed securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 273,885,052 | | | | | | (6,755,548) | | | | | | 14,941,790 | | | | | | (1,219,286) | | | | | | 288,826,842 | | | | | | (7,974,834) | | |
Commercial
|
| | | | 86,014,396 | | | | | | (340,811) | | | | | | 247,534,582 | | | | | | (4,964,152) | | | | | | 333,548,978 | | | | | | (5,304,963) | | |
Asset-backed
|
| | | | — | | | | | | — | | | | | | 1,757,031 | | | | | | (7,357) | | | | | | 1,757,031 | | | | | | (7,357) | | |
Total mortgage-backed securities
|
| | | | 359,899,448 | | | | | | (7,096,359) | | | | | | 264,233,403 | | | | | | (6,190,795) | | | | | | 624,132,851 | | | | | | (13,287,154) | | |
Collateralized mortgage obligations
|
| | | | 29,830,174 | | | | | | (44,522) | | | | | | 125,762,128 | | | | | | (7,570,236) | | | | | | 155,592,302 | | | | | | (7,614,758) | | |
Obligations of states and political subdivisions
|
| | | | — | | | | | | — | | | | | | 524,091,521 | | | | | | (51,906,975) | | | | | | 524,091,521 | | | | | | (51,906,975) | | |
Corporate bonds
|
| | | | 99,438,598 | | | | | | (1,045,961) | | | | | | 513,894,186 | | | | | | (54,543,555) | | | | | | 613,332,784 | | | | | | (55,589,516) | | |
Small business administration
|
| | | | 23,337,029 | | | | | | (75,056) | | | | | | 8,556,651 | | | | | | (68,571) | | | | | | 31,893,680 | | | | | | (143,627) | | |
Total available-for-sale
|
| | | $ | 512,505,249 | | | | | $ | (8,261,898) | | | | | $ | 1,472,491,861 | | | | | $ | (120,700,037) | | | | | $ | 1,984,997,110 | | | | | $ | (128,961,935) | | |
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agencies
|
| | | $ | — | | | | | $ | — | | | | | $ | 72,244,359 | | | | | $ | (649,276) | | | | | $ | 72,244,359 | | | | | $ | (649,276) | | |
Mortgage-backed securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 340,591,819 | | | | | | (13,024,400) | | | | | | 14,144,397 | | | | | | (1,450,026) | | | | | | 354,736,216 | | | | | | (14,474,426) | | |
Commercial
|
| | | | 122,300,848 | | | | | | (2,079,392) | | | | | | 252,771,026 | | | | | | (6,173,614) | | | | | | 375,071,874 | | | | | | (8,253,006) | | |
Asset-backed
|
| | | | — | | | | | | — | | | | | | 3,703,818 | | | | | | (23,334) | | | | | | 3,703,818 | | | | | | (23,334) | | |
Total mortgage-backed securities
|
| | | | 462,892,667 | | | | | | (15,103,792) | | | | | | 270,619,241 | | | | | | (7,646,974) | | | | | | 733,511,908 | | | | | | (22,750,766) | | |
Collateralized mortgage obligations
|
| | | | 105,868,845 | | | | | | (1,195,606) | | | | | | 126,570,570 | | | | | | (8,732,181) | | | | | | 232,439,415 | | | | | $ | (9,927,787) | | |
Obligations of states and political subdivisions
|
| | | | — | | | | | | — | | | | | | 526,375,961 | | | | | | (52,991,709) | | | | | | 526,375,961 | | | | | | (52,991,709) | | |
Corporate bonds
|
| | | | 113,183,735 | | | | | | (2,077,812) | | | | | | 521,793,294 | | | | | | (64,687,942) | | | | | | 634,977,029 | | | | | | (66,765,754) | | |
Small business administration
|
| | | | 25,134,164 | | | | | | (83,056) | | | | | | 8,066,138 | | | | | | (76,946) | | | | | | 33,200,302 | | | | | | (160,002) | | |
Total available-for-sale
|
| | | $ | 707,079,411 | | | | | $ | (18,460,266) | | | | | $ | 1,525,669,563 | | | | | $ | (134,785,028) | | | | | $ | 2,232,748,974 | | | | | $ | (153,245,294) | | |
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||
Available-for-sale | | | | | | | | | | | | | |
Within one year
|
| | | $ | 48,475,439 | | | | | $ | 48,169,276 | | |
Due from one to five years
|
| | | | 681,605,856 | | | | | | 649,538,820 | | |
Due from five to ten years
|
| | | | 971,018,786 | | | | | | 909,112,208 | | |
Due after ten years
|
| | | | 885,602,827 | | | | | | 856,094,538 | | |
Total available-for-sale
|
| | | $ | 2,586,702,908 | | | | | $ | 2,462,914,842 | | |
Total Available-for-Sale
|
| | | $ | 2,586,702,908 | | | | | $ | 2,462,914,842 | | |
| | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||
Gross unrealized gains (losses) on investment Securities available-for-sale
|
| | | $ | (123,788,065) | | | | | $ | (151,751,209) | | |
Deferred tax asset (liability) on unrealized gains
|
| | | | 30,080,500 | | | | | | 36,875,545 | | |
Balance as of March 31, 2025 and December 31, in stockholders’ equity
|
| | | $ | (93,707,565) | | | | | $ | (114,875,664) | | |
| | |
March 31, 2025
|
| |
December 31,
2024 |
| ||||||
Increase (decrease) in unrealized gains or losses
|
| | | $ | 27,963,144 | | | | | $ | (12,548,945) | | |
Increase (decrease) in related deferred income taxes
|
| | | | (6,795,045) | | | | | | 3,049,395 | | |
Net decrease in stockholders’ equity
|
| | | $ | 21,168,099 | | | | | $ | (9,499,550) | | |
| | |
Loan Balance
|
| |||||||||
| | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||
Classes of loans | | | | | | | | | | | | | |
Consumer loans
|
| | | $ | 6,173,968 | | | | | $ | 6,419,104 | | |
Commercial loans
|
| | | | 182,040,746 | | | | | | 198,515,777 | | |
Owner-occupied CRE
|
| | | | 94,171,945 | | | | | | 95,611,278 | | |
Non owner-occupied CRE
|
| | | | 289,086,427 | | | | | | 265,524,331 | | |
Vacant land
|
| | | | 111,712,076 | | | | | | 99,034,444 | | |
Syndicate loans
|
| | | | 269,761,990 | | | | | | 275,754,655 | | |
Home equity lines of credit
|
| | | | 81,335,039 | | | | | | 77,256,771 | | |
1 – 4 family residential
|
| | | | 276,185,185 | | | | | | 267,193,258 | | |
Total loans
|
| | | | 1,310,467,376 | | | | | | 1,285,309,618 | | |
Allowance for credit losses
|
| | | | (23,156,922) | | | | | | (23,148,418) | | |
Net loans
|
| | | $ | 1,287,310,454 | | | | | $ | 1,262,161,200 | | |
| | |
Consumer
Lending |
| |
Commercial
Lending |
| |
Residential
Real Estate Lending |
| |
Total
|
| ||||||||||||
Balance, December 31, 2024
|
| | | $ | 31,679 | | | | | $ | 19,100,270 | | | | | $ | 4,016,469 | | | | | $ | 23,148,418 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | 1,200 | | | | | | 7,304 | | | | | | 8,504 | | |
Net (charge-offs) recoveries
|
| | | | — | | | | | | 1,200 | | | | | | 7,304 | | | | | | 8,504 | | |
(Recovery of) provisions for credit losses
|
| | | | 2,303 | | | | | | (118,334) | | | | | | 116,031 | | | | | | (0) | | |
Balance, March 31, 2025
|
| | | $ | 33,982 | | | | | $ | 18,983,136 | | | | | $ | 4,139,804 | | | | | $ | 23,156,922 | | |
Balance, December 31, 2023
|
| | | $ | 83,511 | | | | | $ | 17,908,508 | | | | | $ | 2,541,328 | | | | | $ | 20,533,347 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | 1,200 | | | | | | 10,444 | | | | | | 11,644 | | |
Net (charge-offs) recoveries
|
| | | | — | | | | | | 1,200 | | | | | | 10,444 | | | | | | 11,644 | | |
(Recovery of) provisions for credit losses
|
| | | | (8,666) | | | | | | 181,892 | | | | | | 276,774 | | | | | | 450,000 | | |
Balance, March 31, 2024
|
| | | $ | 74,845 | | | | | $ | 18,091,600 | | | | | $ | 2,828,546 | | | | | $ | 20,994,991 | | |
|
Balance, December 31, 2023
|
| | | $ | 83,511 | | | | | $ | 17,908,508 | | | | | $ | 2,541,328 | | | | | $ | 20,533,347 | | |
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Recoveries
|
| | | | 12 | | | | | | 4,800 | | | | | | 45,259 | | | | | | 50,071 | | |
|
Net (charge-offs) recoveries
|
| | | | 12 | | | | | | 4,800 | | | | | | 45,259 | | | | | | 50,071 | | |
|
(Recovery of) provisions for credit losses
|
| | | | (51,844) | | | | | | 1,186,962 | | | | | | 1,429,882 | | | | | | 2,565,000 | | |
|
Balance, December 31, 2024
|
| | | $ | 31,679 | | | | | $ | 19,100,270 | | | | | $ | 4,016,469 | | | | | $ | 23,148,418 | | |
| | |
March 31, 2025
|
| |||||||||||||||||||||
| | |
Cash
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Other
|
| ||||||||||||
Consumer loans
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,485 | | |
Commercial loans
|
| | | | 549,320 | | | | | | — | | | | | | — | | | | | | — | | |
Owner-occupied CRE
|
| | | | 391,268 | | | | | | 556,734 | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | 240,607 | | | | | | — | | |
1 – 4 family residential
|
| | | | — | | | | | | — | | | | | | 653,796 | | | | | | — | | |
Total
|
| | | $ | 940,588 | | | | | $ | 556,734 | | | | | $ | 894,403 | | | | | $ | 4,485 | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||
| | |
Cash
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Other
|
| ||||||||||||
Consumer loans
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 32,727 | | |
Commercial loans
|
| | | | 566,674 | | | | | | — | | | | | | — | | | | | | — | | |
Owner-occupied CRE
|
| | | | — | | | | | | 556,734 | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | 341,451 | | | | | | — | | |
1 – 4 family residential
|
| | | | — | | | | | | — | | | | | | 1,059,659 | | | | | | — | | |
Total
|
| | | $ | 566,674 | | | | | $ | 556,734 | | | | | $ | 1,401,110 | | | | | $ | 32,727 | | |
| | |
30-59
Days Past Due |
| |
60-89
Days Past Due |
| |
Total
Past Due |
| |
Loans Past
Due Over 90 Days Still Accruing |
| |
Nonaccrual
Loans With an ACL |
| |
Nonaccrual
Loans Without an ACL |
| |
Loans Not
Past Due |
| |
Total
|
| ||||||||||||||||||||||||
March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer loans
|
| | | $ | 15,563 | | | | | $ | 4,590 | | | | | $ | 20,153 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,153,815 | | | | | $ | 6,173,968 | | |
Commercial loans
|
| | | | 152,928 | | | | | | — | | | | | | 152,928 | | | | | | — | | | | | | 396,391 | | | | | | — | | | | | | 181,491,427 | | | | | | 182,040,746 | | |
Owner-occupied CRE
|
| | | | 642,533 | | | | | | — | | | | | | 642,533 | | | | | | — | | | | | | — | | | | | | 556,734 | | | | | | 92,972,678 | | | | | | 94,171,945 | | |
Non owner-occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 289,086,427 | | | | | | 289,086,427 | | |
Vacant land
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 111,712,076 | | | | | | 111,712,076 | | |
Syndicate loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 269,761,990 | | | | | | 269,761,990 | | |
Home equity lines of credit
|
| | | | — | | | | | | 49,826 | | | | | | 49,826 | | | | | | — | | | | | | — | | | | | | 170,608 | | | | | | 81,114,605 | | | | | | 81,335,039 | | |
1 – 4 family residential (non-revolving)
|
| | | | 83,515 | | | | | | — | | | | | | 83,515 | | | | | | — | | | | | | 93,794 | | | | | | 436,909 | | | | | | 275,570,967 | | | | | | 276,185,185 | | |
Total
|
| | | $ | 894,539 | | | | | $ | 54,416 | | | | | $ | 948,955 | | | | | $ | — | | | | | $ | 490,185 | | | | | $ | 1,164,251 | | | | | $ | 1,307,863,985 | | | | | $ | 1,310,467,376 | | |
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer loans
|
| | | $ | 23,047 | | | | | $ | 9,312 | | | | | $ | 32,359 | | | | | $ | — | | | | | $ | — | | | | | $ | 27,432 | | | | | $ | 6,359,313 | | | | | $ | 6,419,104 | | |
Commercial loans
|
| | | | 160,585 | | | | | | — | | | | | | 160,585 | | | | | | — | | | | | | 406,090 | | | | | | — | | | | | | 197,949,102 | | | | | | 198,515,777 | | |
Owner-occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 556,734 | | | | | | 95,054,544 | | | | | | 95,611,278 | | |
Non owner-occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 265,524,331 | | | | | | 265,524,331 | | |
Vacant land
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 99,034,444 | | | | | | 99,034,444 | | |
Syndicate loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 275,754,655 | | | | | | 275,754,655 | | |
Home equity lines of credit
|
| | | | — | | | | | | 69,998 | | | | | | 69,998 | | | | | | — | | | | | | 63,545 | | | | | | 271,453 | | | | | | 76,851,775 | | | | | | 77,256,771 | | |
1 – 4 family residential (non-revolving)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 122,328 | | | | | | — | | | | | | 839,550 | | | | | | 266,231,380 | | | | | | 267,193,258 | | |
Total
|
| | | $ | 183,632 | | | | | $ | 79,310 | | | | | $ | 262,942 | | | | | $ | 122,328 | | | | | $ | 469,635 | | | | | $ | 1,695,169 | | | | | $ | 1,282,759,544 | | | | | $ | 1,285,309,618 | | |
| | |
Higher
Risk Loans |
| |
All
Other Loans |
| |
Total
Loans |
| |||||||||
March 31, 2025 | | | | | | | | | | | | | | | | | | | |
Consumer Loans
|
| | | $ | 4,485 | | | | | $ | 6,169,483 | | | | | $ | 6,173,968 | | |
December 31, 2024 | | | | | | | | | | | | | | | | | | | |
Consumer Loans
|
| | | $ | 32,726 | | | | | $ | 6,386,378 | | | | | $ | 6,419,104 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Total
Loans |
| ||||||||||||
March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | | $ | 172,527,520 | | | | | $ | 8,963,906 | | | | | $ | 549,320 | | | | | $ | 182,040,746 | | |
Owner-occupied CRE
|
| | | | 92,971,920 | | | | | | 252,023 | | | | | | 948,002 | | | | | | 94,171,945 | | |
Non owner-occupied CRE
|
| | | | 262,858,524 | | | | | | 26,227,903 | | | | | | — | | | | | | 289,086,427 | | |
Vacant land
|
| | | | 109,167,695 | | | | | | 2,544,381 | | | | | | — | | | | | | 111,712,076 | | |
Syndicate loans
|
| | | | 269,761,990 | | | | | | — | | | | | | — | | | | | | 269,761,990 | | |
Total
|
| | | $ | 907,287,649 | | | | | $ | 37,988,213 | | | | | $ | 1,497,322 | | | | | $ | 946,773,184 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Total
Loans |
| ||||||||||||
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | | $ | 188,903,992 | | | | | $ | 9,045,111 | | | | | $ | 566,674 | | | | | $ | 198,515,777 | | |
Owner-occupied CRE
|
| | | | 94,403,322 | | | | | | 651,222 | | | | | | 556,734 | | | | | | 95,611,278 | | |
Non owner-occupied CRE
|
| | | | 239,175,355 | | | | | | 26,348,976 | | | | | | — | | | | | | 265,524,331 | | |
Vacant land
|
| | | | 96,490,063 | | | | | | 2,544,381 | | | | | | — | | | | | | 99,034,444 | | |
Syndicate loans
|
| | | | 275,754,655 | | | | | | — | | | | | | — | | | | | | 275,754,655 | | |
Total
|
| | | $ | 894,727,387 | | | | | $ | 38,589,690 | | | | | $ | 1,123,408 | | | | | $ | 934,440,485 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Total
Loans |
| ||||||||||||
March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity lines of credit
|
| | | $ | 81,094,432 | | | | | $ | — | | | | | $ | 240,607 | | | | | $ | 81,335,039 | | |
1 – 4 family residential (non-revolving)
|
| | | | 275,721,088 | | | | | | — | | | | | | 464,097 | | | | | | 276,185,185 | | |
Total
|
| | | $ | 356,815,520 | | | | | $ | — | | | | | $ | 704,704 | | | | | $ | 357,520,224 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Total
Loans |
| ||||||||||||
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity lines of credit
|
| | | $ | 76,915,320 | | | | | $ | — | | | | | $ | 341,451 | | | | | $ | 77,256,771 | | |
1 – 4 family residential (non-revolving)
|
| | | | 266,175,853 | | | | | | — | | | | | | 1,017,405 | | | | | | 267,193,258 | | |
Total
|
| | | $ | 343,091,173 | | | | | $ | — | | | | | $ | 1,358,856 | | | | | $ | 344,450,029 | | |
| | |
March 31, 2025
|
| |
December 31,
2024 |
| ||||||
Land and land improvements
|
| | | $ | 9,870,591 | | | | | $ | 9,870,591 | | |
Bank building and improvements
|
| | | | 36,359,598 | | | | | | 36,359,598 | | |
Furniture, fixtures and equipment
|
| | | | 14,893,940 | | | | | | 14,674,101 | | |
Computer equipment and software
|
| | | | 8,232,806 | | | | | | 8,105,360 | | |
Vehicles
|
| | | | 261,141 | | | | | | 261,141 | | |
Construction in progress
|
| | | | 3,195,646 | | | | | | 2,140,850 | | |
| | | | | 72,813,722 | | | | | | 71,411,641 | | |
(Accumulated depreciation and amortization)
|
| | | | (28,137,777) | | | | | | (27,699,450) | | |
Total premises and equipment, net
|
| | | $ | 44,675,945 | | | | | $ | 43,712,191 | | |
| | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
Demand
|
| | | $ | 1,882,295,139 | | | | | $ | 1,798,607,749 | | |
Savings
|
| | | | 350,273,461 | | | | | | 346,845,053 | | |
Time
|
| | | | 682,132,625 | | | | | | 682,648,840 | | |
Total interest-bearing deposits
|
| | | $ | 2,914,701,225 | | | | | $ | 2,828,101,642 | | |
Year
|
| |
Amount
|
| |||
2025
|
| | | $ | 601,078,912 | | |
2026
|
| | | | 75,307,726 | | |
2027
|
| | | | 3,864,232 | | |
2028
|
| | | | 1,149,927 | | |
2029
|
| | | | 697,362 | | |
2030
|
| | | | 34,466 | | |
Total
|
| | | $ | 682,132,625 | | |
| | |
Amount
|
| |||
Three months or less
|
| | | $ | 118,227,679 | | |
Three through 12 months
|
| | | | 281,198,890 | | |
Over 12 months
|
| | | | 3,532,662 | | |
Total
|
| | | $ | 402,959,231 | | |
| | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||
Interest-bearing demand deposits
|
| | | $ | 6,304,390 | | | | | $ | 29,354,305 | | |
Savings
|
| | | | 104,575 | | | | | | 444,338 | | |
Time deposits of $250,000 or more
|
| | | | 1,396,038 | | | | | | 5,955,561 | | |
Other time deposits
|
| | | | 5,804,724 | | | | | | 23,298,512 | | |
Total
|
| | | $ | 13,609,727 | | | | | $ | 59,052,716 | | |
| | |
March 31, 2025
|
| |
December 31,
2024 |
| ||||||
Home equity loans
|
| | | $ | 138,699,000 | | | | | $ | 133,485,000 | | |
Residential and consumer
|
| | | | 1,947,000 | | | | | | 2,770,000 | | |
Commercial real estate and land development
|
| | | | 91,911,000 | | | | | | 104,992,000 | | |
Commercial and industrial
|
| | | | 29,110,000 | | | | | | 35,028,000 | | |
Total unfunded and available lines of credit
|
| | | $ | 261,667,000 | | | | | $ | 276,275,000 | | |
| | |
Allowance
for Credit Losses- Unfunded Commitments |
| |||
March 31, 2025
|
| | | | | | |
Beginning balance
|
| | | $ | 2,435,000 | | |
Adoption of ASU 2016-13
|
| | | | — | | |
Change in unfunded commitments
|
| | | | — | | |
Ending balance
|
| | | $ | 2,435,000 | | |
Year
|
| | | | | | |
2025
|
| | | $ | 593,572 | | |
2026
|
| | | | 709,643 | | |
2027
|
| | | | 617,544 | | |
2028
|
| | | | 606,544 | | |
2029
|
| | | | 562,493 | | |
Thereafter
|
| | | | 14,538,017 | | |
Total lease payments
|
| | | | 17,627,813 | | |
Less: imputed interest
|
| | | | (7,081,913) | | |
Net lease liabilities
|
| | | $ | 10,545,900 | | |
| | |
3/31/2025
|
| |
12/31/2024
|
| ||||||
Beginning balance, January 1
|
| | | $ | 308,953 | | | | | $ | — | | |
Additions: new loans
|
| | | | — | | | | | | 388,529 | | |
Deletions: loan payments
|
| | | | (10,554) | | | | | | (79,576) | | |
Ending balance
|
| | | $ | 298,399 | | | | | $ | 308,953 | | |
Unfunded lines of credit to related parties
|
| | | $ | 15,292,682 | | | | | $ | 15,292,682 | | |
| | | | | | | | | | | | | | |
Fair Value
Measurements |
| |||||||||
| | |
Carrying
Amount |
| |
Fair Value
|
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agencies
|
| | | $ | 35,953,972 | | | | | $ | 35,953,972 | | | | | $ | 35,953,972 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 848,340,974 | | | | | | 848,340,974 | | | | | | 848,340,974 | | | | | | — | | |
Collateralized mortgage obligations
|
| | | | 282,461,509 | | | | | | 282,461,509 | | | | | | 282,461,509 | | | | | | — | | |
Obligations of state and political | | | | | | | | | | | | | | | | | | | | | | | | | |
Subdivisions
|
| | | | 524,091,521 | | | | | | 524,091,521 | | | | | | 524,091,521 | | | | | | — | | |
Corporate bonds
|
| | | | 734,467,783 | | | | | | 734,467,783 | | | | | | 734,467,783 | | | | | | — | | |
Small business administration
|
| | | | 37,599,082 | | | | | | 37,599,082 | | | | | | 37,599,082 | | | | | | — | | |
Interest rate lock commitments
|
| | | | 518,712 | | | | | | 518,712 | | | | | | 518,712 | | | | | | — | | |
Forward loan sale contracts
|
| | | | 57,269 | | | | | | 57,269 | | | | | | 57,269 | | | | | | — | | |
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agencies
|
| | | $ | 72,244,359 | | | | | $ | 72,244,359 | | | | | $ | 72,244,359 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 819,830,362 | | | | | | 819,830,362 | | | | | | 819,830,362 | | | | | | — | | |
Collateralized mortgage obligations
|
| | | | 265,860,649 | | | | | | 265,860,649 | | | | | | 265,860,649 | | | | | | — | | |
Obligations of state and political | | | | | | | | | | | | | | | | | | | | | | | | | |
Subdivisions
|
| | | | 526,375,961 | | | | | | 526,375,962 | | | | | | 526,375,962 | | | | | | — | | |
Corporate bonds
|
| | | | 718,938,298 | | | | | | 718,938,298 | | | | | | 718,938,298 | | | | | | — | | |
Small business administration
|
| | | | 38,768,003 | | | | | | 38,768,003 | | | | | | 38,768,003 | | | | | | — | | |
Interest rate lock commitments
|
| | | | 327,541 | | | | | | 327,541 | | | | | | 327,541 | | | | | | — | | |
Forward loan sale contracts
|
| | | | 66,549 | | | | | | 66,549 | | | | | | 66,549 | | | | | | — | | |
March 31, 2025
|
| |
Level 3
|
| |||
Collateral dependent loans
|
| | | $ | 2,396,210 | | |
December 31, 2024
|
| |
Level 3
|
| |||
Collateral dependent loans
|
| | | $ | 2,557,245 | | |
March 31, 2025
|
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||
Financial assets | | | | | | | | | | | | | |
Cash and due from banks, and federal funds sold
|
| | | $ | 164,401,856 | | | | | $ | 164,401,856 | | |
Interest-bearing deposits in banks
|
| | | | 14,661,394 | | | | | | 14,661,394 | | |
Investment securities Available-for-sale
|
| | | | 2,462,914,842 | | | | | | 2,462,914,842 | | |
Bank stocks
|
| | | | 3,041,600 | | | | | | 3,041,600 | | |
Loans held for sale
|
| | | | 8,583,321 | | | | | | 8,583,321 | | |
Loans receivable
|
| | | | 1,310,467,376 | | | | | | 1,291,921,679 | | |
Interest receivable
|
| | | | 20,331,121 | | | | | | 20,331,121 | | |
Interest rate lock commitments
|
| | | | 518,712 | | | | | | 518,712 | | |
Forward loan sale contracts
|
| | | | 57,269 | | | | | | 57,269 | | |
Mortgage servicing rights
|
| | | | 18,333,849 | | | | | | 29,751,648 | | |
March 31, 2025
|
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||
Financial liabilities | | | | | | | | | | | | | |
Deposits
|
| | | $ | 3,471,226,204 | | | | | $ | 3,140,325,000 | | |
FHLB advances
|
| | | | — | | | | | | — | | |
Securities sold under repurchase agreements
|
| | | | 137,840,930 | | | | | | 137,840,930 | | |
Interest payable
|
| | | | 10,364,564 | | | | | | 10,364,564 | | |
Unrealized financial instruments | | | | | | | | | | | | | |
Unfunded loan commitments and available lines of credit
|
| | | $ | 261,667,000 | | | | | $ | 261,667,000 | | |
December 31, 2024
|
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||
Financial assets | | | | | | | | | | | | | |
Cash and due from banks, and federal funds sold
|
| | | $ | 106,453,947 | | | | | $ | 106,453,947 | | |
Interest-bearing deposits in banks
|
| | | | 16,408,441 | | | | | | 16,408,441 | | |
Investment securities Available-for-sale
|
| | | | 2,442,017,633 | | | | | | 2,442,017,633 | | |
Bank stocks
|
| | | | 2,859,100 | | | | | | 2,859,100 | | |
Loans held for sale
|
| | | | 11,150,099 | | | | | | 11,150,099 | | |
Loans receivable
|
| | | | 1,285,309,618 | | | | | | 1,259,545,901 | | |
Interest receivable
|
| | | | 20,322,057 | | | | | | 20,322,057 | | |
Interest rate lock commitments
|
| | | | 327,541 | | | | | | 327,541 | | |
Forward loan sale contracts
|
| | | | 66,549 | | | | | | 66,549 | | |
Mortgage servicing rights
|
| | | | 17,834,397 | | | | | | 31,930,885 | | |
Financial liabilities | | | | | | | | | | | | | |
Deposits
|
| | | $ | 3,347,502,898 | | | | | $ | 3,025,462,000 | | |
FHLB advances
|
| | | | — | | | | | | — | | |
Securities sold under repurchase agreements
|
| | | | 200,827,158 | | | | | | 200,827,158 | | |
Interest payable
|
| | | | 12,802,518 | | | | | | 12,802,518 | | |
Unrealized financial instruments | | | | | | | | | | | | | |
Unfunded loan commitments and available lines of credit
|
| | | $ | 276,275,000 | | | | | $ | 276,275,000 | | |
| | |
Actual
Amount |
| |
Ratio
|
| |
Minimum
Capital Amount |
| |
Ratio(1)
|
| |
Minimum to be
Well Capitalized Under Prompt Corrective Action Provision |
| |||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||||||||
Actual capital ratios as of March 31, 2025
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | $ | 559,662,000 | | | | | | 20.56% | | | | | $ | 285,801,075 | | | | | | 10.500% | | | | | $ | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 558,576,000 | | | | | | 20.52% | | | | | | 285,801,075 | | | | | | 10.500% | | | | | | 272,191,500 | | | | | | 10.00% | | |
Tier I capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 534,070,000 | | | | | | 19.62% | | | | | | 231,362,775 | | | | | | 8.500% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 532,984,000 | | | | | | 19.58% | | | | | | 231,362,775 | | | | | | 8.500% | | | | | | 217,753,200 | | | | | | 8.00% | | |
Common Equity Tier I (to risk weighted
assets) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 534,070,000 | | | | | | 19.62% | | | | | | 190,534,050 | | | | | | 7.000% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 532,984,000 | | | | | | 19.58% | | | | | | 190,534,050 | | | | | | 7.000% | | | | | | 176,924,475 | | | | | | 6.50% | | |
Tier I capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 534,070,000 | | | | | | 12.88% | | | | | | 165,806,320 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 532,984,000 | | | | | | 12.85% | | | | | | 165,857,160 | | | | | | 4.00% | | | | | | 207,321,450 | | | | | | 5.00% | | |
Actual capital ratios as of December 31,
2024 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | $ | 548,186,000 | | | | | | 20.30% | | | | | $ | 283,475,220 | | | | | | 10.500% | | | | | $ | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 547,107,000 | | | | | | 20.26% | | | | | | 283,475,220 | | | | | | 10.500% | | | | | | 269,976,400 | | | | | | 10.00% | | |
Tier I capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 522,603,000 | | | | | | 19.36% | | | | | | 229,479,940 | | | | | | 8.500% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 521,524,000 | | | | | | 19.32% | | | | | | 229,479,940 | | | | | | 8.500% | | | | | | 215,981,120 | | | | | | 8.00% | | |
Common Equity Tier I (to risk weighted
assets) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 522,603,000 | | | | | | 19.36% | | | | | | 188,983,480 | | | | | | 7.000% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 521,524,000 | | | | | | 19.32% | | | | | | 188,983,480 | | | | | | 7.000% | | | | | | 175,484,660 | | | | | | 6.50% | | |
Tier I capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 522,603,000 | | | | | | 12.52% | | | | | | 166,903,160 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 521,524,000 | | | | | | 12.50% | | | | | | 166,929,120 | | | | | | 4.00% | | | | | | 208,661,400 | | | | | | 5.00% | | |
| | | | | |
March 31, 2025
|
| |
March 31,
2024 |
| ||||||
Non-interest income | | | | | | | | | | | | | | | | |
Investment gains (losses), net
|
| |
(a)
|
| | | $ | 59,018 | | | | | $ | (2,843,538) | | |
Gain on sale of loans
|
| |
(a)
|
| | | | 2,648,203 | | | | | | 2,462,725 | | |
Gain on sale of other real estate owned
|
| |
(a)
|
| | | | — | | | | | | — | | |
Service charges on deposit accounts
|
| | | | | | | 847,649 | | | | | | 822,128 | | |
Nondeposit service income
|
| |
(a)
|
| | | | 569,182 | | | | | | 491,076 | | |
Loan servicing fees
|
| |
(a)
|
| | | | 1,541,785 | | | | | | 1,527,608 | | |
Mortgage banking activities
|
| |
(a)
|
| | | | (197,371) | | | | | | 604,887 | | |
Other income
|
| | | | | | | 371,822 | | | | | | (15,314) | | |
Total non-interest income
|
| | | | | | $ | 5,840,288 | | | | | $ | 3,049,572 | | |
AND
INDEPENDENT AUDITOR’S REPORT
AND SUBSIDIARY
THE VILLAGES, FLORIDA
|
Independent Auditor’s Report
|
| |
D-41 – D-43
|
|
|
Consolidated Statements of Financial Condition
|
| |
D-44
|
|
|
Consolidated Statements of Income
|
| |
D-45
|
|
|
Consolidated Statements of Comprehensive Income (Loss)
|
| |
D-46
|
|
|
Consolidated Statements of Changes in Stockholders’ Equity
|
| |
D-47
|
|
|
Consolidated Statements of Cash Flows
|
| |
D-48
|
|
|
Notes to Consolidated Financial Statements
|
| |
D-49 – D-81
|
|
|
Management’s Report Regarding the Statement of Management’s Responsibilities, Compliance with Designated Laws and Regulations, And Management’s Assessment of Internal Control Over Financial Reporting
|
| |
D-82 and D-83
|
|
![[MISSING IMAGE: lg_mauldin-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0000730708/000110465925070075/lg_mauldin-4clr.jpg)
Villages Bancorporation, Inc.
The Villages, Florida
MEMBERS OF THE AMERICAN INSTITUTE OF CERTIFIED PUBLIC ACCOUNTANTS
![[MISSING IMAGE: sg_mauldinllc-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000730708/000110465925070075/sg_mauldinllc-bw.jpg)
THE VILLAGES, FLORIDA
DECEMBER 31, 2024 AND 2023
ASSETS
|
| ||||||||||||
| | |
2024
|
| |
2023
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 17,006,249 | | | | | $ | 31,802,831 | | |
Federal funds sold
|
| | | | 89,447,698 | | | | | | 97,608,612 | | |
Interest-bearing deposits in banks
|
| | | | 16,408,441 | | | | | | 6,974,751 | | |
Total cash and cash equivalents
|
| | | | 122,862,388 | | | | | | 136,386,194 | | |
Investment securities
|
| | | | | | | | | | | | |
Available-for-sale, fair value (amortized cost $2,593,768,842 and $2,369,832,961, respectively)
|
| | | | 2,442,017,633 | | | | | | 2,230,630,696 | | |
Bank stocks, at cost
|
| | | | 2,859,100 | | | | | | 2,930,300 | | |
Loans held for sale
|
| | | | 11,150,099 | | | | | | 9,151,380 | | |
Loans
|
| | | | 1,285,309,618 | | | | | | 1,225,800,183 | | |
Allowance for credit losses
|
| | | | (23,148,418) | | | | | | (20,533,347) | | |
Net loans
|
| | | | 1,262,161,200 | | | | | | 1,205,266,836 | | |
Premises and equipment, net
|
| | | | 43,712,191 | | | | | | 41,848,037 | | |
Right of use assets
|
| | | | 10,694,438 | | | | | | 12,880,601 | | |
Deferred tax asset
|
| | | | 41,597,317 | | | | | | 37,939,742 | | |
Other assets
|
| | | | 50,427,394 | | | | | | 49,769,204 | | |
Total assets
|
| | | $ | 3,987,481,760 | | | | | $ | 3,726,802,990 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 519,401,256 | | | | | $ | 509,719,801 | | |
Interest-bearing
|
| | | | 2,828,101,642 | | | | | | 2,628,481,121 | | |
Total deposits
|
| | | | 3,347,502,898 | | | | | | 3,138,200,922 | | |
Securities sold under repurchase agreements
|
| | | | 200,827,158 | | | | | | 178,626,350 | | |
Federal Home Loan Bank Advances
|
| | | | — | | | | | | — | | |
Lease liabilities, operating leases
|
| | | | 10,677,143 | | | | | | 13,073,825 | | |
Accrued interest payable and other liabilities
|
| | | | 20,747,940 | | | | | | 20,169,404 | | |
Total liabilities
|
| | | | 3,579,755,139 | | | | | | 3,350,070,501 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common Stock, $5.00 par value, 3,000,000 shares Authorized; 733,312 and 733,312 issued and outstanding
|
| | | | 3,666,560 | | | | | | 3,666,560 | | |
Additional paid-in capital
|
| | | | 15,267,482 | | | | | | 15,267,482 | | |
Retained earnings
|
| | | | 503,668,243 | | | | | | 463,174,561 | | |
Accumulated other comprehensive loss
|
| | | | (114,875,664) | | | | | | (105,376,114) | | |
Total stockholders’ equity
|
| | | | 407,726,621 | | | | | | 376,732,489 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 3,987,481,760 | | | | | $ | 3,726,802,990 | | |
THE VILLAGES, FLORIDA
FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023
| | |
2024
|
| |
2023
|
| ||||||
Interest and dividend income | | | | | | | | | | | | | |
Loans (including fees)
|
| | | $ | 73,463,949 | | | | | $ | 65,221,598 | | |
Investment securities
|
| | | | 81,565,705 | | | | | | 67,953,609 | | |
Dividends from FHLB stock
|
| | | | 202,200 | | | | | | 227,987 | | |
Federal funds sold and interest bearing deposits
|
| | | | 6,701,735 | | | | | | 6,991,619 | | |
Total interest and dividend income
|
| | | | 161,933,589 | | | | | | 140,394,813 | | |
Interest expense | | | | | | | | | | | | | |
Deposits
|
| | | | 59,052,716 | | | | | | 35,914,468 | | |
Short-term borrowing and repurchase agreements
|
| | | | 5,840,637 | | | | | | 8,025,982 | | |
Total interest expense
|
| | | | (64,893,353) | | | | | | (43,940,450) | | |
Net interest income
|
| | | | 97,040,236 | | | | | | 96,454,363 | | |
Provision for credit losses
|
| | | | (1,800,000) | | | | | | (2,000,000) | | |
Net interest income after provision for credit losses
|
| | | | 95,240,236 | | | | | | 94,454,363 | | |
Non-interest income | | | | | | | | | | | | | |
Investment (loss) gains, net
|
| | | | (3,056,444) | | | | | | (2,663,907) | | |
Gain on sale of loans
|
| | | | 9,499,761 | | | | | | 9,609,319 | | |
Gain on sale of other real estate owned
|
| | | | — | | | | | | 108,376 | | |
Service charges on deposit accounts
|
| | | | 3,524,398 | | | | | | 3,287,193 | | |
Nondeposit service income
|
| | | | 2,037,841 | | | | | | 1,996,846 | | |
Other income
|
| | | | 8,590,081 | | | | | | 7,931,748 | | |
Total non-interest income
|
| | | | 20,595,637 | | | | | | 20,269,575 | | |
Non-interest expenses | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 34,125,156 | | | | | | 34,186,474 | | |
Occupancy and equipment
|
| | | | 8,007,568 | | | | | | 8,255,000 | | |
Professional services and consultant fees
|
| | | | 2,216,790 | | | | | | 1,804,384 | | |
Network, data processing
|
| | | | 7,549,628 | | | | | | 6,817,792 | | |
FDIC and state assessments
|
| | | | 2,160,457 | | | | | | 2,084,263 | | |
Other
|
| | | | 8,343,361 | | | | | | 8,416,958 | | |
Total non-interest expenses
|
| | | | (62,402,960) | | | | | | (61,564,871) | | |
Income before income taxes
|
| | | | 53,432,913 | | | | | | 53,159,067 | | |
Income tax (expense)
|
| | | | (12,939,231) | | | | | | (9,980,106) | | |
Net income
|
| | | $ | 40,493,682 | | | | | $ | 43,178,961 | | |
THE VILLAGES, FLORIDA
FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023
| | |
2024
|
| |
2023
|
| ||||||
Net income
|
| | | $ | 40,493,682 | | | | | $ | 43,178,961 | | |
Other comprehensive income (loss), net of tax | | | | | | | | | | | | | |
Change in unrealized (losses) gains on investment securities, net of tax of ($3,999,705) and $16,243,849
|
| | | | (11,781,338) | | | | | | 47,847,091 | | |
Add (less) reclassification adjustment for realized losses included in net income, net of tax of ($774,656) and ($675,167)
|
| | | | 2,281,788 | | | | | | 1,988,738 | | |
Total other comprehensive income (loss), net of tax
|
| | | | (9,499,550) | | | | | | 49,835,829 | | |
Comprehensive income
|
| | | $ | 30,994,132 | | | | | $ | 93,014,790 | | |
THE VILLAGES, FLORIDA
FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023
| | |
Shares
Outstanding |
| |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
|
| ||||||||||||||||||
Balance, December 31, 2022
|
| | | | 733,312 | | | | | $ | 3,666,560 | | | | | $ | 15,267,482 | | | | | $ | 419,995,600 | | | | | $ | (155,211,943) | | | | | $ | 283,717,699 | | |
Change in unrealized
losses on securities available for sale, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,847,091 | | | | | | 47,847,091 | | |
Reclassification of certain tax effects
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,988,738 | | | | | | 1,988,738 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 43,178,961 | | | | | | — | | | | | | 43,178,961 | | |
Balance, December 31, 2023
|
| | | | 733,312 | | | | | | 3,666,560 | | | | | | 15,267,482 | | | | | | 463,174,561 | | | | | | (105,376,114) | | | | | | 376,732,489 | | |
Change in unrealized
losses on securities available for sale, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,781,338) | | | | | | (11,781,338) | | |
Reclassification of certain tax effects
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,281,788 | | | | | | 2,281,788 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 40,493,682 | | | | | | — | | | | | | 40,493,682 | | |
Balance, December 31, 2024
|
| | | | 733,312 | | | | | $ | 3,666,560 | | | | | $ | 15,267,482 | | | | | $ | 503,668,243 | | | | | $ | (114,875,664) | | | | | $ | 407,726,621 | | |
THE VILLAGES, FLORIDA
FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 40,493,682 | | | | | $ | 43,178,961 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Provision for credit losses
|
| | | | 1,800,000 | | | | | | 2,000,000 | | |
Net amortization of securities
|
| | | | 9,266,148 | | | | | | 18,096,197 | | |
Depreciation and amortization
|
| | | | 3,126,086 | | | | | | 3,269,383 | | |
(Gain) on disposal/exchange of premises and equipment
|
| | | | (349,857) | | | | | | (488,806) | | |
Loss on sale of securities (available-for-sale)
|
| | | | 3,056,444 | | | | | | 2,663,907 | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Net (increase) decrease in loans held for sale
|
| | | | (1,998,719) | | | | | | 1,091,166 | | |
Decrease (increase) in deferred tax benefit
|
| | | | 3,657,575 | | | | | | (15,264,358) | | |
(Increase) decrease in accrued interest receivable and other assets
|
| | | | (4,923,945) | | | | | | 12,090,053 | | |
Increase in accrued interest payable and other liabilities
|
| | | | 368,018 | | | | | | 14,050,535 | | |
Net cash provided by operating activities
|
| | | | 54,495,432 | | | | | | 80,687,038 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Available for sale securities
|
| | | | | | | | | | | | |
Purchases
|
| | | | (636,858,471) | | | | | | (339,670,298) | | |
Maturities, prepayments and calls
|
| | | | 250,128,639 | | | | | | 322,011,966 | | |
Proceeds from sales
|
| | | | 150,471,358 | | | | | | 235,918,897 | | |
Net (increase) in loans
|
| | | | (58,694,365) | | | | | | (18,756,453) | | |
Bank stock, net
|
| | | | 71,200 | | | | | | 5,939,100 | | |
Purchases of premises and equipment
|
| | | | (6,157,817) | | | | | | (1,282,389) | | |
Disposal of premises and equipment
|
| | | | 1,517,434 | | | | | | 2,770,050 | | |
Net cash (used in) provided by investing activities
|
| | | | (299,522,022) | | | | | | 206,930,873 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Net increase (decrease) in noninterest-bearing deposits
|
| | | | 9,681,455 | | | | | | (107,912,239) | | |
Net increase in interest-bearing deposits
|
| | | | 199,620,521 | | | | | | 1,265,449 | | |
Net increase in securities sold under repurchase agreements
|
| | | | 22,200,808 | | | | | | 60,887,323 | | |
Net (decrease) in Federal Home Loan Bank advances
|
| | | | — | | | | | | (156,000,000) | | |
Net cash provided by (used in) financing activities
|
| | | | 231,502,784 | | | | | | (201,759,467) | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | (13,523,806) | | | | | | 85,858,444 | | |
Cash and cash equivalents, beginning of year
|
| | | | 136,386,194 | | | | | | 50,527,750 | | |
Cash and cash equivalents, end of year
|
| | | $ | 122,862,388 | | | | | $ | 136,386,194 | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | |
Noncash activities | | | | | | | | | | | | | |
Change in net unrealized holding gains (loss) on securities
available-for-sale |
| | | $ | (12,548,945) | | | | | $ | 65,833,330 | | |
Income taxes paid
|
| | | $ | 12,521,767 | | | | | $ | 11,883,907 | | |
Interest paid
|
| | | $ | 65,720,329 | | | | | $ | 54,156,855 | | |
THE VILLAGES, FLORIDA
THE VILLAGES, FLORIDA
THE VILLAGES, FLORIDA
THE VILLAGES, FLORIDA
THE VILLAGES, FLORIDA
THE VILLAGES, FLORIDA
THE VILLAGES, FLORIDA
THE VILLAGES, FLORIDA
| | |
Years
|
|
Bank building and improvements
|
| |
30 – 40
|
|
Leasehold improvements
|
| |
15
|
|
Furniture, fixtures and equipment
|
| |
3 – 7
|
|
Vehicles
|
| |
3 – 5
|
|
THE VILLAGES, FLORIDA
THE VILLAGES, FLORIDA
| | |
2024 Available-for-Sale and Carrying Value Summary
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Estimated
Fair Value |
| ||||||||||||
U.S. Treasury bills
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. government and agencies
|
| | | | 72,893,635 | | | | | | — | | | | | | (649,276) | | | | | | 72,244,359 | | |
Mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 417,391,712 | | | | | | 402,662 | | | | | | (14,474,426) | | | | | | 403,319,948 | | |
Commercial
|
| | | | 420,414,850 | | | | | | 350,743 | | | | | | (8,253,006) | | | | | | 412,512,587 | | |
Asset backed
|
| | | | 4,021,025 | | | | | | 136 | | | | | | (23,334) | | | | | | 3,997,827 | | |
Total mortgage-backed securities
|
| | | | 841,827,587 | | | | | | 753,541 | | | | | | (22,750,766) | | | | | | 819,830,362 | | |
Collateralized mortgage obligations
|
| | | | 275,528,242 | | | | | | 260,194 | | | | | | (9,927,787) | | | | | | 265,860,649 | | |
Obligations of states and political subdivisions
|
| | | | 579,367,671 | | | | | | — | | | | | | (52,991,709) | | | | | | 526,375,962 | | |
Corporate bonds
|
| | | | 785,234,196 | | | | | | 469,856 | | | | | | (66,765,754) | | | | | | 718,938,298 | | |
Small business administration
|
| | | | 38,917,511 | | | | | | 10,494 | | | | | | (160,002) | | | | | | 38,768,003 | | |
Total AFS debt securities
|
| | | $ | 2,593,768,842 | | | | | $ | 1,494,085 | | | | | $ | (153,245,294) | | | | | $ | 2,442,017,633 | | |
THE VILLAGES, FLORIDA
| | |
2023 Available-for-Sale and Carrying Value Summary
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Estimated
Fair Value |
| ||||||||||||
U.S. Treasury bills
|
| | | $ | 44,650,467 | | | | | $ | 12,294 | | | | | $ | — | | | | | $ | 44,662,761 | | |
U.S. government and agencies
|
| | | | 91,302,580 | | | | | | — | | | | | | (2,225,314) | | | | | | 89,077,267 | | |
Mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 111,530,993 | | | | | | 3,438,995 | | | | | | (1,124,098) | | | | | | 113,845,891 | | |
Commercial
|
| | | | 356,392,537 | | | | | | 699,423 | | | | | | (10,511,212) | | | | | | 346,580,748 | | |
Asset backed
|
| | | | 27,855,118 | | | | | | — | | | | | | (598,846) | | | | | | 27,256,271 | | |
Total mortgage-backed securities
|
| | | | 495,778,648 | | | | | | 4,138,418 | | | | | | (12,234,156) | | | | | | 487,682,910 | | |
Collateralized mortgage obligations
|
| | | | 176,016,196 | | | | | | 70,656 | | | | | | (9,912,280) | | | | | | 166,174,572 | | |
Obligations of states and political subdivisions
|
| | | | 727,458,136 | | | | | | 16,688 | | | | | | (49,394,561) | | | | | | 678,080,263 | | |
Corporate bonds
|
| | | | 778,673,058 | | | | | | 1,726,367 | | | | | | (71,475,334) | | | | | | 708,924,091 | | |
Small business administration
|
| | | | 55,953,876 | | | | | | 148,956 | | | | | | (74,000) | | | | | | 56,028,832 | | |
Total AFS debt securities
|
| | | $ | 2,369,832,961 | | | | | $ | 6,113,379 | | | | | $ | (145,315,643) | | | | | $ | 2,230,630,696 | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||||||||||||||
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Market
Value |
| |
Unrealized
Losses |
| |
Market
Value |
| |
Unrealized
Losses |
| |
Market
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury bills
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. government and agencies
|
| | | | — | | | | | | — | | | | | | 72,244,359 | | | | | | (649,276) | | | | | | 72,244,359 | | | | | | (649,276) | | |
Mortgage-backed securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 340,591,819 | | | | | | (13,024,400) | | | | | | 14,144,397 | | | | | | (1,450,026) | | | | | | 354,736,216 | | | | | | (14,474,426) | | |
Commercial
|
| | | | 122,300,848 | | | | | | (2,079,392) | | | | | | 252,771,026 | | | | | | (6,173,614) | | | | | | 375,071,874 | | | | | | (8,253,006) | | |
Asset-backed
|
| | | | — | | | | | | — | | | | | | 3,703,818 | | | | | | (23,334) | | | | | | 3,703,818 | | | | | | (23,334) | | |
Total mortgage-backed
securities |
| | | | 462,892,667 | | | | | | (15,103,792) | | | | | | 270,619,241 | | | | | | (7,646,974) | | | | | | 733,511,908 | | | | | | (22,750,766) | | |
Collateralized mortgage obligations
|
| | | | 105,868,845 | | | | | | (1,195,606) | | | | | | 126,570,570 | | | | | | (8,732,181) | | | | | | 232,439,415 | | | | | | (9,927,787) | | |
Obligations of states and political subdivisions
|
| | | | — | | | | | | — | | | | | | 526,375,961 | | | | | | (52,991,709) | | | | | | 526,375,961 | | | | | | (52,991,709) | | |
Corporate bonds
|
| | | | 113,183,735 | | | | | | (2,077,812) | | | | | | 521,793,294 | | | | | | (64,687,942) | | | | | | 634,977,029 | | | | | | (66,765,754) | | |
Small business administration
|
| | | | 25,134,164 | | | | | | (83,056) | | | | | | 8,066,138 | | | | | | (76,946) | | | | | | 33,200,302 | | | | | | (160,002) | | |
Total available-for-sale
|
| | | $ | 707,079,411 | | | | | $ | (18,460,266) | | | | | $ | 1,525,669,563 | | | | | $ | (134,785,028) | | | | | $ | 2,232,748,974 | | | | | $ | (153,245,294) | | |
THE VILLAGES, FLORIDA
| | |
December 31, 2023
|
| |||||||||||||||||||||||||||||||||
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Market
Value |
| |
Unrealized
Losses |
| |
Market
Value |
| |
Unrealized
Losses |
| |
Market
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury bills
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. government and
agencies |
| | | | — | | | | | | — | | | | | | 89,077,267 | | | | | | (2,225,314) | | | | | | 89,077,267 | | | | | | (2,225,314) | | |
Mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential
|
| | | | 18,013,651 | | | | | | (74,303) | | | | | | 10,224,381 | | | | | | (1,049,795) | | | | | | 28,238,032 | | | | | | (1,124,098) | | |
Commercial
|
| | | | 14,999,910 | | | | | | (91) | | | | | | 298,676,028 | | | | | | (10,511,121) | | | | | | 313,675,938 | | | | | | (10,511,212) | | |
Asset-backed
|
| | | | 2,569,279 | | | | | | (5,154) | | | | | | 24,686,992 | | | | | | (593,692) | | | | | | 27,256,271 | | | | | | (598,846) | | |
Total mortgage-backed securities
|
| | | | 35,582,840 | | | | | | (79,548) | | | | | | 333,587,401 | | | | | | (12,154,608) | | | | | | 369,170,241 | | | | | | (12,234,156) | | |
Collateralized mortgage obligations
|
| | | | 14,458,455 | | | | | | (59,286) | | | | | | 137,794,814 | | | | | | (9,852,993) | | | | | | 152,253,269 | | | | | $ | (9,912,279) | | |
Obligations of states and political subdivisions
|
| | | | 13,159,009 | | | | | | (47,415) | | | | | | 658,512,258 | | | | | | (49,347,144) | | | | | | 671,671,267 | | | | | | (49,394,561) | | |
Corporate bonds
|
| | | | 24,879,769 | | | | | | (110,534) | | | | | | 585,978,889 | | | | | | (71,364,799) | | | | | | 610,858,658 | | | | | | (71,475,333) | | |
Small business administration
|
| | | | 1,293,134 | | | | | | (2,244) | | | | | | 13,700,173 | | | | | | (71,756) | | | | | | 14,993,307 | | | | | | (74,000) | | |
Total available-for-sale
|
| | | $ | 89,373,207 | | | | | $ | (299,027) | | | | | $ | 1,818,650,802 | | | | | $ | (145,016,614) | | | | | $ | 1,908,024,009 | | | | | $ | (145,315,643) | | |
THE VILLAGES, FLORIDA
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||
Available-for-sale | | | | | | | | | | | | | |
Within one year
|
| | | $ | 98,834,077 | | | | | $ | 98,362,728 | | |
Due from one to five years
|
| | | | 655,007,921 | | | | | | 621,573,380 | | |
Due from five to ten years
|
| | | | 960,611,780 | | | | | | 883,448,158 | | |
Due after ten years
|
| | | | 879,315,064 | | | | | | 838,633,367 | | |
Total available-for-sale
|
| | | $ | 2,593,768,842 | | | | | $ | 2,442,017,633 | | |
| | |
2024
|
| |
2023
|
| ||||||
Gross unrealized gains (losses) on investment Securities available-for-sale
|
| | | $ | (151,751,209) | | | | | $ | (139,202,264) | | |
Deferred tax asset (liability) on unrealized gains
|
| | | | 36,875,545 | | | | | | 33,826,150 | | |
Balance as of December 31, in stockholders’ equity
|
| | | $ | (114,875,664) | | | | | $ | (105,376,114) | | |
| | |
2024
|
| |
2023
|
| ||||||
Increase (decrease) in unrealized gains or losses
|
| | | $ | (12,548,945) | | | | | $ | 65,833,330 | | |
Increase (decrease) in related deferred income taxes
|
| | | | 3,049,395 | | | | | | (15,997,501) | | |
Net decrease in stockholders’ equity
|
| | | $ | (9,499,550) | | | | | $ | 49,835,829 | | |
THE VILLAGES, FLORIDA
| | |
Loan Balance
|
| |||||||||
| | |
December 31,
|
| |||||||||
Classes of loans
|
| |
2024
|
| |
2023
|
| ||||||
Consumer loans
|
| | | $ | 6,419,104 | | | | | $ | 9,448,025 | | |
Commercial loans
|
| | | | 198,515,777 | | | | | | 200,889,769 | | |
Owner-occupied CRE
|
| | | | 95,611,278 | | | | | | 108,632,458 | | |
Non owner-occupied CRE
|
| | | | 265,524,331 | | | | | | 246,365,021 | | |
Vacant land
|
| | | | 99,034,444 | | | | | | 67,736,608 | | |
Syndicate loans
|
| | | | 275,754,655 | | | | | | 294,747,340 | | |
Home equity lines of credit
|
| | | | 77,256,771 | | | | | | 71,071,857 | | |
1 – 4 family residential
|
| | | | 267,193,258 | | | | | | 226,909,105 | | |
Total loans
|
| | | | 1,285,309,618 | | | | | | 1,225,800,183 | | |
Allowance for credit losses
|
| | | | (23,148,418) | | | | | | (20,533,347) | | |
Net loans
|
| | | $ | 1,262,161,200 | | | | | $ | 1,205,266,836 | | |
December 31, 2024
|
| |
Consumer
Lending |
| |
Commercial
Lending |
| |
Residential
Real Estate Lending |
| |
Total
|
| ||||||||||||
Beginning balance
|
| | | $ | 83,511 | | | | | $ | 17,908,508 | | | | | $ | 2,541,328 | | | | | $ | 20,533,347 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | 12 | | | | | | 4,800 | | | | | | 45,259 | | | | | | 50,071 | | |
Net (charge-offs) recoveries
|
| | | | 12 | | | | | | 4,800 | | | | | | 45,259 | | | | | | 50,071 | | |
(Recovery of) provisions for credit losses
|
| | | | (51,844) | | | | | | 1,186,962 | | | | | | 1,429,882 | | | | | | 2,565,000 | | |
Ending balance
|
| | | $ | 31,679 | | | | | $ | 19,100,270 | | | | | $ | 4,016,469 | | | | | $ | 23,148,418 | | |
December 31, 2023
|
| |
Consumer
Lending |
| |
Commercial
Lending |
| |
Residential
Real Estate Lending |
| |
Total
|
| ||||||||||||
Beginning balance
|
| | | $ | 109,322 | | | | | $ | 17,307,310 | | | | | $ | 4,276,363 | | | | | $ | 21,692,995 | | |
Adoption of ASU 2016-13
|
| | | | (10,079) | | | | | | (1,595,659) | | | | | | (394,262) | | | | | | (2,000,000) | | |
Charge-offs
|
| | | | (2,834) | | | | | | — | | | | | | — | | | | | | (2,834) | | |
Recoveries
|
| | | | — | | | | | | 4,803 | | | | | | 38,383 | | | | | | 43,186 | | |
Net (charge-offs) recoveries
|
| | | | (2,834) | | | | | | 4,803 | | | | | | 38,383 | | | | | | 40,352 | | |
(Recovery of) provisions for credit losses
|
| | | | (12,898) | | | | | | 2,192,054 | | | | | | (1,379,156) | | | | | | 800,000 | | |
Ending balance
|
| | | $ | 83,511 | | | | | $ | 17,908,508 | | | | | $ | 2,541,328 | | | | | $ | 20,533,347 | | |
THE VILLAGES, FLORIDA
| | |
December 31, 2024
|
| |||||||||||||||||||||
| | |
Cash
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Other
|
| ||||||||||||
Consumer loans
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 32,727 | | |
Commercial loans
|
| | | | 566,674 | | | | | | — | | | | | | — | | | | | | — | | |
Owner-occupied CRE
|
| | | | — | | | | | | 556,734 | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | 341,451 | | | | | | — | | |
1 – 4 family residential
|
| | | | — | | | | | | — | | | | | | 1,059,659 | | | | | | — | | |
Total
|
| | | $ | 566,674 | | | | | $ | 556,734 | | | | | $ | 1,401,110 | | | | | $ | 32,727 | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||
| | |
Cash
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Other
|
| ||||||||||||
Consumer loans
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 11,426 | | |
Commercial loans
|
| | | | 598,260 | | | | | | — | | | | | | — | | | | | | — | | |
Owner-occupied CRE
|
| | | | — | | | | | | 556,733 | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | 52,953 | | | | | | — | | |
1 – 4 family residential
|
| | | | — | | | | | | — | | | | | | 266,941 | | | | | | — | | |
Total
|
| | | $ | 598,260 | | | | | $ | 556,733 | | | | | $ | 319,894 | | | | | $ | 11,426 | | |
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Total
Past Due |
| |
Loans Past
Due Over 90 Days Still Accruing |
| |
Nonaccrual
Loans With an ACL |
| |
Nonaccrual
Loans Without an ACL |
| |
Loans Not
Past Due |
| |
Total
|
| ||||||||||||||||||||||||
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer loans
|
| | | $ | 23,047 | | | | | $ | 9,312 | | | | | $ | 32,359 | | | | | $ | — | | | | | $ | — | | | | | $ | 27,432 | | | | | $ | 6,359,313 | | | | | $ | 6,419,104 | | |
Commercial loans
|
| | | | 160,585 | | | | | | — | | | | | | 160,585 | | | | | | — | | | | | | 406,090 | | | | | | — | | | | | | 197,949,102 | | | | | | 198,515,777 | | |
Owner-occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 556,734 | | | | | | 95,054,544 | | | | | | 95,611,278 | | |
Non owner-occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 265,524,331 | | | | | | 265,524,331 | | |
Vacant land
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 99,034,444 | | | | | | 99,034,444 | | |
Syndicate loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 275,754,655 | | | | | | 275,754,655 | | |
Home equity lines of credit
|
| | | | — | | | | | | 69,998 | | | | | | 69,998 | | | | | | — | | | | | | 63,545 | | | | | | 271,453 | | | | | | 76,851,775 | | | | | | 77,256,771 | | |
1 – 4 family residential (non-revolving)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 122,328 | | | | | | — | | | | | | 839,550 | | | | | | 266,231,380 | | | | | | 267,193,258 | | |
Total
|
| | | $ | 183,632 | | | | | $ | 79,310 | | | | | $ | 262,942 | | | | | $ | 122,328 | | | | | $ | 469,635 | | | | | $ | 1,695,169 | | | | | $ | 1,282,759,544 | | | | | $ | 1,285,309,618 | | |
THE VILLAGES, FLORIDA
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Total
Past Due |
| |
Loans Past
Due Over 90 Days Still Accruing |
| |
Nonaccrual
Loans With an ACL |
| |
Nonaccrual
Loans Without an ACL |
| |
Loans Not
Past Due |
| |
Total
|
| ||||||||||||||||||||||||
December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer loans
|
| | | $ | — | | | | | $ | 1,794 | | | | | $ | 1,794 | | | | | $ | — | | | | | $ | 11,426 | | | | | $ | — | | | | | $ | 9,434,805 | | | | | $ | 9,448,025 | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 449,476 | | | | | | 169,786 | | | | | | 200,270,507 | | | | | | 200,889,769 | | |
Owner-occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 556,734 | | | | | | 108,075,724 | | | | | | 108,632,458 | | |
Non owner-occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,403 | | | | | | 246,345,618 | | | | | | 246,365,021 | | |
Vacant land
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,736,608 | | | | | | 67,736,608 | | |
Syndicate loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 294,747,340 | | | | | | 294,747,340 | | |
Home equity lines of credit
|
| | | | — | | | | | | 69,861 | | | | | | 69,861 | | | | | | — | | | | | | — | | | | | | 52,952 | | | | | | 70,949,044 | | | | | | 71,071,857 | | |
1 – 4 family residential (non-revolving)
|
| | | | 274,386 | | | | | | — | | | | | | 274,386 | | | | | | — | | | | | | — | | | | | | 137,285 | | | | | | 226,497,434 | | | | | | 226,909,105 | | |
Total
|
| | | $ | 274,386 | | | | | $ | 71,655 | | | | | $ | 346,041 | | | | | $ | — | | | | | $ | 460,902 | | | | | $ | 936,160 | | | | | $ | 1,224,057,080 | | | | | $ | 1,225,800,183 | | |
|
THE VILLAGES, FLORIDA
| | |
Higher
Risk Loans |
| |
All
Other Loans |
| |
Total
Loans |
| |||||||||
December 31, 2024 | | | | | | | | | | | | | | | | | | | |
Consumer Loans
|
| | | $ | 32,726 | | | | | $ | 6,386,378 | | | | | $ | 6,419,104 | | |
December 31, 2023 | | | | | | | | | | | | | | | | | | | |
Consumer Loans
|
| | | $ | 13,220 | | | | | $ | 9,434,805 | | | | | $ | 9,448,025 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Total
Loans |
| ||||||||||||
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | | $ | 188,903,992 | | | | | $ | 9,045,111 | | | | | $ | 566,674 | | | | | $ | 198,515,777 | | |
Owner-occupied CRE
|
| | | | 94,403,322 | | | | | | 651,222 | | | | | | 556,734 | | | | | | 95,611,278 | | |
Non owner-occupied CRE
|
| | | | 239,175,355 | | | | | | 26,348,976 | | | | | | — | | | | | | 265,524,331 | | |
Vacant land
|
| | | | 96,490,063 | | | | | | 2,544,381 | | | | | | — | | | | | | 99,034,444 | | |
Syndicate loans
|
| | | | 275,754,655 | | | | | | — | | | | | | — | | | | | | 275,754,655 | | |
Total
|
| | | $ | 894,727,387 | | | | | $ | 38,589,690 | | | | | $ | 1,123,408 | | | | | $ | 934,440,485 | | |
THE VILLAGES, FLORIDA
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Total
Loans |
| ||||||||||||
December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | | $ | 186,503,115 | | | | | $ | 13,618,608 | | | | | $ | 768,046 | | | | | $ | 200,889,769 | | |
Owner-occupied CRE
|
| | | | 106,860,009 | | | | | | 1,215,715 | | | | | | 556,734 | | | | | | 108,632,458 | | |
Non owner-occupied CRE
|
| | | | 203,454,722 | | | | | | 42,890,896 | | | | | | 19,403 | | | | | | 246,365,021 | | |
Vacant land
|
| | | | 67,736,608 | | | | | | — | | | | | | — | | | | | | 67,736,608 | | |
Syndicate loans
|
| | | | 294,747,340 | | | | | | — | | | | | | — | | | | | | 294,747,340 | | |
Total
|
| | | $ | 859,301,794 | | | | | $ | 57,725,219 | | | | | $ | 1,344,183 | | | | | $ | 918,371,196 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Total Loans
|
| ||||||||||||
December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity lines of credit
|
| | | $ | 76,915,320 | | | | | $ | — | | | | | $ | 341,451 | | | | | $ | 77,256,771 | | |
1 – 4 family residential (non-revolving)
|
| | | | 266,175,853 | | | | | | — | | | | | | 1,017,405 | | | | | | 267,193,258 | | |
Total
|
| | | $ | 343,091,173 | | | | | $ | — | | | | | $ | 1,358,856 | | | | | $ | 344,450,029 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Total Loans
|
| ||||||||||||
December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity lines of credit
|
| | | $ | 70,582,585 | | | | | $ | 436,320 | | | | | $ | 52,952 | | | | | $ | 71,071,857 | | |
1 – 4 family residential (non-revolving)
|
| | | | 225,239,911 | | | | | | 1,421,655 | | | | | | 247,539 | | | | | | 226,909,105 | | |
Total
|
| | | $ | 295,822,496 | | | | | $ | 1,857,975 | | | | | $ | 300,491 | | | | | $ | 297,980,962 | | |
THE VILLAGES, FLORIDA
| | |
2024
|
| |
2023
|
| ||||||
Land and land improvements
|
| | | $ | 9,870,591 | | | | | $ | 9,870,591 | | |
Bank building and improvements
|
| | | | 36,359,598 | | | | | | 35,064,296 | | |
Furniture, fixtures and equipment
|
| | | | 14,674,101 | | | | | | 13,635,039 | | |
Computer equipment and software
|
| | | | 8,105,360 | | | | | | 8,068,273 | | |
Vehicles
|
| | | | 261,141 | | | | | | 220,757 | | |
Construction in progress
|
| | | | 2,140,850 | | | | | | 100,324 | | |
| | | | | 71,411,641 | | | | | | 66,959,280 | | |
(Accumulated depreciation and amortization)
|
| | | | (27,699,450) | | | | | | (25,111,243) | | |
Total premises and equipment, net
|
| | | $ | 43,712,191 | | | | | $ | 41,848,037 | | |
| | |
2024
|
| |
2023
|
| ||||||
Demand
|
| | | $ | 1,798,607,749 | | | | | $ | 1,679,551,911 | | |
Savings
|
| | | | 346,845,053 | | | | | | 382,410,887 | | |
Time
|
| | | | 682,648,840 | | | | | | 566,518,323 | | |
Total interest-bearing deposits
|
| | | $ | 2,828,101,642 | | | | | $ | 2,628,481,121 | | |
Year
|
| |
Amount
|
| |||
2025
|
| | | $ | 673,243,117 | | |
2026
|
| | | | 3,946,790 | | |
2027
|
| | | | 3,650,448 | | |
2028
|
| | | | 1,113,237 | | |
2029
|
| | | | 695,248 | | |
Total
|
| | | $ | 682,648,840 | | |
THE VILLAGES, FLORIDA
| | |
Amount
|
| |||
Three months or less
|
| | | $ | 188,649,757 | | |
Three through twelve months
|
| | | | 215,727,712 | | |
Over twelve months
|
| | | | 3,721,294 | | |
Total
|
| | | $ | 408,098,763 | | |
| | |
2024
|
| |
2023
|
| ||||||
Interest-bearing demand deposits
|
| | | $ | 29,354,305 | | | | | $ | 20,486,338 | | |
Savings
|
| | | | 444,338 | | | | | | 533,324 | | |
Time deposits of $250,000 or more
|
| | | | 5,955,561 | | | | | | 2,963,246 | | |
Other time deposits
|
| | | | 23,298,513 | | | | | | 11,931,560 | | |
Total
|
| | | $ | 59,052,716 | | | | | $ | 35,914,468 | | |
THE VILLAGES, FLORIDA
| | |
2024
|
| |
2023
|
| ||||||
Current income tax expense | | | | | | | | | | | | | |
U.S. federal
|
| | | $ | 11,027,874 | | | | | $ | 8,148,926 | | |
State of Florida
|
| | | | 2,519,541 | | | | | | 2,564,320 | | |
Total current income tax expense
|
| | | | 13,547,415 | | | | | | 10,713,246 | | |
Deferred income tax expense | | | | | | | | | | | | | |
U.S. federal
|
| | | | (491,874) | | | | | | (561,110) | | |
State of Florida
|
| | | | (116,308) | | | | | | (172,030) | | |
Total deferred income tax expense
|
| | | | (608,182) | | | | | | (733,140) | | |
Total income tax expense from continuing operation
|
| | | | 12,939,233 | | | | | | 9,980,106 | | |
Income tax expense (benefit) reported in shareholders’ Equity related to basis difference on investment securities
|
| | | | (3,049,395) | | | | | | 15,997,501 | | |
Total income tax expense (benefit)
|
| | | $ | 9,889,838 | | | | | $ | 25,977,607 | | |
| | |
2024
|
| |
2023
|
| ||||||
Computed “expected” income tax expense
|
| | | | 21.00% | | | | | | 21.00% | | |
Interest income exempt from federal income tax
|
| | | | -0.27% | | | | | | -5.74% | | |
State income taxes, net of state tax credit and Federal tax benefits
|
| | | | 3.56% | | | | | | 3.56% | | |
Other
|
| | | | -0.07% | | | | | | -0.05% | | |
Total income tax expense
|
| | | | 24.22% | | | | | | 18.77% | | |
| | |
2024
|
| |
2023
|
| ||||||
Deferred tax assets (liabilities) | | | | | | | | | | | | | |
Allowance for credit losses
|
| | | $ | 5,866,967 | | | | | $ | 5,204,177 | | |
Allowance for unfunded commitments
|
| | | | 617,151 | | | | | | 811,040 | | |
Lease accounting
|
| | | | — | | | | | | 48,972 | | |
Deferred expenses payable
|
| | | | 288,889 | | | | | | 327,268 | | |
Available-for-sale securities
|
| | | | 36,875,545 | | | | | | 33,826,150 | | |
Other items
|
| | | | | | | | | | — | | |
Gross deferred tax assets
|
| | | | 43,648,552 | | | | | | 40,217,607 | | |
Depreciation
|
| | | | 1,911,610 | | | | | | 2,122,520 | | |
Lease Accounting
|
| | | | 4,383 | | | | | | — | | |
Deferred loan fees
|
| | | | 135,242 | | | | | | 155,345 | | |
Available-for-sale securities
|
| | | | — | | | | | | — | | |
Other items
|
| | | | — | | | | | | — | | |
Gross deferred tax (liabilities)
|
| | | | (2,051,235) | | | | | | (2,277,865) | | |
Net deferred tax assets (liabilities)
|
| | | $ | 41,597,317 | | | | | $ | 37,939,742 | | |
THE VILLAGES, FLORIDA
| | |
2024
|
| |
2023
|
| ||||||
Provision for credit losses for income tax purposes | | | | | | | | | | | | | |
Less than for financial statement purposes
|
| | | $ | (468,901) | | | | | $ | (517,127) | | |
Depreciation deducted for tax purposes less than for financial statement purposes
|
| | | | (210,910) | | | | | | (235,971) | | |
Other operating expenses deducted for income tax purposes | | | | | | | | | | | | | |
More than for financial statement purposes
|
| | | | 91,732 | | | | | | 34,340 | | |
Deferred fee income for income tax purposes | | | | ||||||||||
Less than for financial statement purposes
|
| | | | (20,103) | | | | | | (14,382) | | |
Total
|
| | | $ | (608,182) | | | | | $ | (733,140) | | |
THE VILLAGES, FLORIDA
| | |
2024
|
| |
2023
|
| ||||||
Home equity loans
|
| | | $ | 133,485,000 | | | | | $ | 137,178,000 | | |
Residential and consumer
|
| | | | 2,770,000 | | | | | | 7,100,000 | | |
Commercial real estate and land development
|
| | | | 104,992,000 | | | | | | 98,481,000 | | |
Commercial and industrial
|
| | | | 35,028,000 | | | | | | 26,649,000 | | |
Total unfunded and available lines of credit
|
| | | $ | 276,275,000 | | | | | $ | 269,408,000 | | |
THE VILLAGES, FLORIDA
| | |
2024
|
| |
2023
|
| ||||||
Beginning balance
|
| | | $ | 3,200,000 | | | | | $ | — | | |
Adoption of ASU 2016-13
|
| | | | — | | | | | | 2,000,000 | | |
Change in unfunded commitments
|
| | | | (765,000) | | | | | | 1,200,000 | | |
Ending balance
|
| | | $ | 2,435,000 | | | | | $ | 3,200,000 | | |
THE VILLAGES, FLORIDA
Year
|
| | | | | | |
2025
|
| | | $ | 805,903 | | |
2026
|
| | | | 700,968 | | |
2027
|
| | | | 617,544 | | |
2028
|
| | | | 606,544 | | |
2029
|
| | | | 562,493 | | |
Thereafter
|
| | | | 14,538,017 | | |
Total lease payments
|
| | | | 17,831,469 | | |
Less: imputed interest
|
| | | | (7,154,326) | | |
Net lease liabilities
|
| | | $ | 10,677,143 | | |
THE VILLAGES, FLORIDA
| | |
2024
|
| |
2023
|
| ||||||
Beginning balance, January 1
|
| | | $ | — | | | | | $ | — | | |
Additions: new loans
|
| | | | 388,529 | | | | | | — | | |
Deletions: loan payments
|
| | | | (79,576) | | | | | | — | | |
Ending balance, December 31
|
| | | $ | 308,953 | | | | | $ | — | | |
Unfunded lines of credit to related parties
|
| | | $ | 15,292,682 | | | | | $ | 28,086,542 | | |
THE VILLAGES, FLORIDA
THE VILLAGES, FLORIDA
| | | | | | | | | | | | | | |
Fair Value Measurements
|
| |||||||||
2024
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
U.S. government and agencies
|
| | | $ | 72,244,359 | | | | | $ | 72,244,359 | | | | | $ | 72,244,359 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 819,830,362 | | | | | | 819,830,362 | | | | | | 819,830,362 | | | | | | — | | |
Collateralized mortgage obligations
|
| | | | 265,860,649 | | | | | | 265,860,649 | | | | | | 265,860,649 | | | | | | — | | |
Obligations of state and political | | | | | | | | | | | | | | | | | | | | | | | | | |
Subdivisions
|
| | | | 526,375,961 | | | | | | 526,375,962 | | | | | | 526,375,962 | | | | | | — | | |
Corporate bonds
|
| | | | 718,938,298 | | | | | | 718,938,298 | | | | | | 718,938,298 | | | | | | — | | |
Small business administration
|
| | | | 38,768,003 | | | | | | 38,768,003 | | | | | | 38,768,003 | | | | | | — | | |
Interest rate lock commitments
|
| | | | 327,541 | | | | | | 327,541 | | | | | | 327,541 | | | | | | — | | |
Forward loan sale contracts
|
| | | | 66,549 | | | | | | 66,549 | | | | | | 66,549 | | | | | | — | | |
2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agencies
|
| | | $ | 133,740,028 | | | | | $ | 133,740,028 | | | | | $ | 133,740,028 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 487,682,910 | | | | | | 487,682,910 | | | | | | 487,682,910 | | | | | | — | | |
Collateralized mortgage obligations
|
| | | | 166,174,572 | | | | | | 166,174,572 | | | | | | 166,174,572 | | | | | | — | | |
Obligations of state and political | | | | | | | | | | | | | | | | | | | | | | | | | |
Subdivisions
|
| | | | 678,080,263 | | | | | | 678,080,263 | | | | | | 678,080,263 | | | | | | — | | |
Corporate bonds
|
| | | | 708,924,091 | | | | | | 708,924,091 | | | | | | 708,924,091 | | | | | | — | | |
Small business administration
|
| | | | 56,028,832 | | | | | | 56,028,832 | | | | | | 56,028,832 | | | | | | — | | |
Interest rate lock commitments
|
| | | | 631,189 | | | | | | 631,189 | | | | | | 631,189 | | | | | | — | | |
Forward loan sale contracts
|
| | | | 94,506 | | | | | | 94,506 | | | | | | 94,506 | | | | | | — | | |
THE VILLAGES, FLORIDA
2024
|
| |
Level 3
|
| |||
Collateral dependent loans
|
| | | $ | 2,557,245 | | |
2023
|
| |
Level 3
|
| |||
Collateral dependent loans
|
| | | $ | 1,486,313 | | |
THE VILLAGES, FLORIDA
December 31, 2024
|
| |
Carrying Amount
|
| |
Fair Value
|
| ||||||
Financial assets | | | | | | | | | | | | | |
Cash and due from banks, and federal funds sold
|
| | | $ | 106,453,947 | | | | | $ | 106,453,947 | | |
Interest-bearing deposits in banks
|
| | | | 16,408,441 | | | | | | 16,408,441 | | |
Investment securities
|
| | | | | | | | | | | | |
Available-for-sale
|
| | | | 2,442,017,633 | | | | | | 2,442,017,633 | | |
Bank stocks
|
| | | | 2,859,100 | | | | | | 2,859,100 | | |
Loans held for sale
|
| | | | 11,150,099 | | | | | | 11,150,099 | | |
Loans receivable
|
| | | | 1,285,309,618 | | | | | | 1,259,545,901 | | |
Interest receivable
|
| | | | 20,322,057 | | | | | | 20,322,057 | | |
Interest rate lock commitments
|
| | | | 327,541 | | | | | | 327,541 | | |
Forward loan sale contracts
|
| | | | 66,549 | | | | | | 66,549 | | |
Mortgage servicing rights
|
| | | | 17,834,397 | | | | | | 31,930,885 | | |
Financial liabilities | | | | | | | | | | | | | |
Deposits
|
| | | $ | 3,347,502,898 | | | | | $ | 3,025,462,000 | | |
FHLB advances
|
| | | | — | | | | | | — | | |
Securities sold under repurchase agreements
|
| | | | 200,827,158 | | | | | | 200,827,158 | | |
Interest payable
|
| | | | 12,802,518 | | | | | | 12,802,518 | | |
Unrealized financial instruments | | | | | | | | | | | | | |
Unfunded loan commitments and available lines of credit
|
| | | $ | 276,275,000 | | | | | $ | 276,275,000 | | |
THE VILLAGES, FLORIDA
December 31, 2023
|
| |
Carrying Amount
|
| |
Fair Value
|
| ||||||
Financial assets | | | | | | | | | | | | | |
Cash and due from banks, and federal funds sold
|
| | | $ | 129,411,443 | | | | | $ | 129,411,443 | | |
Interest-bearing deposits in banks
|
| | | | 6,974,751 | | | | | | 6,974,751 | | |
Investment securities
|
| | | | | | | | | | | | |
Available-for-sale
|
| | | | 2,230,630,696 | | | | | | 2,230,630,696 | | |
Bank stocks
|
| | | | 2,930,300 | | | | | | 2,930,300 | | |
Loans held for sale
|
| | | | 9,151,380 | | | | | | 9,151,380 | | |
Loans receivable
|
| | | | 1,225,800,183 | | | | | | 1,179,245,620 | | |
Interest receivable
|
| | | | 21,076,064 | | | | | | 21,076,064 | | |
Interest rate lock commitments
|
| | | | 631,189 | | | | | | 631,189 | | |
Forward loan sale contracts
|
| | | | 94,506 | | | | | | 94,506 | | |
Mortgage servicing rights
|
| | | | 15,750,177 | | | | | | 29,758,965 | | |
Financial liabilities | | | | | | | | | | | | | |
Deposits
|
| | | $ | 3,138,200,922 | | | | | $ | 2,833,424,000 | | |
FHLB advances
|
| | | | — | | | | | | — | | |
Securities sold under repurchase agreements
|
| | | | 178,626,350 | | | | | | 178,626,350 | | |
Interest payable
|
| | | | 11,975,544 | | | | | | 11,975,544 | | |
Unrealized financial instruments | | | | | | | | | | | | | |
Unfunded loan commitments and available lines of credit
|
| | | $ | 269,408,000 | | | | | $ | 269,408,000 | | |
THE VILLAGES, FLORIDA
| | |
Actual
Amount |
| |
Ratio
|
| |
Minimum
Capital Amount |
| |
Ratio(1)
|
| |
Minimum to
be Well Capitalized Under Prompt Corrective Action Provision |
| |||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||||||||
Actual capital ratios as of December 31,
2024 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | $ | 548,186,000 | | | | | | 20.30% | | | | | $ | 283,475,220 | | | | | | 10.500% | | | | | $ | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 547,107,000 | | | | | | 20.26% | | | | | | 283,475,220 | | | | | | 10.500% | | | | | | 269,976,400 | | | | | | 10.00% | | |
Tier I capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 522,603,000 | | | | | | 19.36% | | | | | | 229,479,940 | | | | | | 8.500% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 521,524,000 | | | | | | 19.32% | | | | | | 229,479,940 | | | | | | 8.500% | | | | | | 215,981,120 | | | | | | 8.00% | | |
Common Equity Tier I (to risk weighted
assets) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 522,603,000 | | | | | | 19.36% | | | | | | 188,983,480 | | | | | | 7.000% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 521,524,000 | | | | | | 19.32% | | | | | | 188,983,480 | | | | | | 7.000% | | | | | | 175,484,660 | | | | | | 6.50% | | |
Tier I capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 522,603,000 | | | | | | 12.52% | | | | | | 166,903,160 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 521,524,000 | | | | | | 12.50% | | | | | | 166,929,120 | | | | | | 4.00% | | | | | | 208,661,400 | | | | | | 5.00% | | |
Actual capital ratios as of December 31,
2023 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | $ | 505,841,000 | | | | | | 19.35% | | | | | $ | 274,469,160 | | | | | | 10.500% | | | | | $ | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 505,717,000 | | | | | | 19.35% | | | | | | 274,469,160 | | | | | | 10.500% | | | | | | 261,399,200 | | | | | | 10.00% | | |
Tier I capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 482,108,000 | | | | | | 18.44% | | | | | | 222,189,320 | | | | | | 8.500% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 481,984,000 | | | | | | 18.44% | | | | | | 222,189,320 | | | | | | 8.500% | | | | | | 209,119,360 | | | | | | 8.00% | | |
Common Equity Tier I (to risk weighted
assets) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 482,108,000 | | | | | | 18.44% | | | | | | 182,979,440 | | | | | | 7.000% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 481,984,000 | | | | | | 18.44% | | | | | | 182,979,440 | | | | | | 7.000% | | | | | | 169,909,480 | | | | | | 6.50% | | |
Tier I capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Villages Bancorporation, Inc.
|
| | | | 482,108,000 | | | | | | 12.17% | | | | | | 158,509,560 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a | | |
Citizens First Bank
|
| | | | 481,984,000 | | | | | | 12.16% | | | | | | 158,486,200 | | | | | | 4.00% | | | | | | 198,107,750 | | | | | | 5.00% | | |
THE VILLAGES, FLORIDA
| | | | | | | | |
For the year ended December 31,
|
| |||||||||
| | | | | | | | |
2024
|
| |
2023
|
| ||||||
Non-interest income | | | | | | | | | | | | | | | | | | | |
Investment gains (losses), net
|
| | | | (a) | | | | | $ | (3,056,444) | | | | | $ | (2,663,907) | | |
Gain on sale of loans
|
| | | | (a) | | | | | | 9,499,761 | | | | | | 9,609,319 | | |
Gain on sale of other real estate owned
|
| | | | (a) | | | | | | — | | | | | | 108,376 | | |
Service charges on deposit accounts
|
| | | | | | | | | | 3,524,398 | | | | | | 3,287,193 | | |
Nondeposit service income
|
| | | | (a) | | | | | | 2,037,841 | | | | | | 1,996,846 | | |
Loan servicing fees
|
| | | | (a) | | | | | | 6,079,460 | | | | | | 6,070,844 | | |
Mortgage banking activities
|
| | | | (a) | | | | | | (149,665) | | | | | | 604,887 | | |
Other income
|
| | | | | | | | | | 2,660,286 | | | | | | 1,256,018 | | |
Total non-interest income
|
| | | | | | | | | $ | 20,595,637 | | | | | $ | 20,269,575 | | |
![[MISSING IMAGE: lg_citizenbank-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0000730708/000110465925070075/lg_citizenbank-4clr.jpg)
352-753-9515 • 1-800-707-1893
www.MyCitizensFirst.com
Member FDIC • Equal Housing Lender • NMLS#469329
![[MISSING IMAGE: sg_bartholomew-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000730708/000110465925070075/sg_bartholomew-bw.jpg)
Chief Executive Officer and President
![[MISSING IMAGE: sg_matthewivers-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000730708/000110465925070075/sg_matthewivers-bw.jpg)
Chief Financial Officer
| Exhibit 2.1 | | | — | | | Agreement and Plan of Merger, dated May 29, 2025, by and among Seacoast Banking Corporation of Florida, Seacoast National Bank, Villages Bancorporation, Inc. and Citizens First Bank (attached as Appendix A to the proxy statement/prospectus). | |
| | | | | | | Certain exhibits and schedules to the Agreement and Plan of Merger have been omitted. Such exhibits and schedules are described in the Agreement and Plan of Merger. Seacoast Banking Corporation of Florida hereby agrees to furnish to the Securities and Exchange Commission, upon its request, any or all of such omitted exhibits and schedules. | |
| Exhibit 3.1.1 | | | — | | | Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Quarterly Report on Form 10-Q, filed May 10, 2006). | |
| Exhibit 3.1.2 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed December 23, 2008). | |
| Exhibit 3.1.3 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.4 to Seacoast’s Form S-1, filed June 22, 2009). | |
| Exhibit 3.1.4 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed July 20, 2009). | |
| Exhibit 3.1.5 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed December 3, 2009). | |
| Exhibit 3.1.6 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K/A, filed July 14, 2010). | |
| Exhibit 3.1.7 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed June 25, 2010). | |
| Exhibit 3.1.8 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed June 1, 2011). | |
| Exhibit 3.1.9 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed December 13, 2013). | |
| Exhibit 3.1.10 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed May 30, 2018). | |
| Exhibit 3.1.11 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (Incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed October 26, 2020). | |
| Exhibit 3.1.12 | | | — | | | Articles of Amendment to the Amended and Restated Articles of Incorporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed May 22, 2025). | |
| Exhibit 3.2 | | | — | | | Amended and Restated By-laws of the Corporation (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed October 26, 2020). | |
| Exhibit 4.1 | | | — | | | Specimen Common Stock Certificate (incorporated herein by reference from Exhibit 3.1 to Seacoast’s Form 8-K, filed on October 26, 2020). | |
| Exhibit 5.1 | | | — | | |
Legal Opinion of Alston & Bird, LLP.
|
|
| Exhibit 8.1 | | | — | | | Tax Opinion of Alston & Bird, LLP (to be filed by amendment). | |
| Exhibit 10.1 | | | — | | | Developer Support Agreement, dated as of July 23, 2025, by and among Seacoast National Bank, The Villages Operating Company, The Villages Development Operating Company, LLC, The Villages Land Holding Company, LLC, The Holding Company of the Villages, Inc., and The Villages Development Holding Company, LLC. | |
| Exhibit 21.1 | | | — | | |
Subsidiaries of the Registrant (incorporated herein by reference from Exhibit 21 Seacoast’s Form 10-K, filed on February 25, 2025).
|
|
| Exhibit 23.1 | | | — | | |
Consent of Alston & Bird (included in the Opinion referenced in Exhibit 5.1).
|
|
| Exhibit 23.2 | | | — | | |
Consent of Crowe LLP.
|
|
| Exhibit 23.3 | | | — | | |
Consent of Mauldin & Jenkins, LLC.
|
|
| Exhibit 24 | | | — | | |
Power of Attorney.
|
|
| Exhibit 99.1 | | | — | | | Form of Proxy to be used at Villages Bancorporation, Inc. Special Shareholders Meeting (to be filed by amendment). | |
| Exhibit 99.2 | | | — | | |
Consent of Hovde Group, LLC.
|
|
| Exhibit 107 | | | — | | |
Filing Fee Table.
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Charles M. Shaffer
Charles M. Shaffer
|
| |
Chairman and Chief Executive Officer
(principal executive officer) |
| |
July 23, 2025
|
|
|
/s/ Tracey L. Dexter
Tracey L. Dexter
|
| |
Executive Vice President and
Chief Financial Officer (principal financial and accounting officer) |
| |
July 23, 2025
|
|
|
/s/ Dennis J. Arczynski
Dennis J. Arczynski
|
| | Director | | |
July 23, 2025
|
|
|
/s/ Eduardo J. Arriola
Eduardo J. Arriola
|
| | Director | | |
July 23, 2025
|
|
|
/s/ Jacqueline L. Bradley
Jacqueline L. Bradley
|
| | Director | | |
July 23, 2025
|
|
|
/s/ H. Gilbert Culbreth, Jr.
H. Gilbert Culbreth, Jr.
|
| | Director | | |
July 23, 2025
|
|
|
/s/ Christopher E. Fogal
Christopher E. Fogal
|
| | Director | | |
July 23, 2025
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Maryann Goebel
Maryann Goebel
|
| | Director | | |
July 23, 2025
|
|
|
/s/ Dennis S. Hudson, III
Dennis S. Hudson, III
|
| | Director | | |
July 23, 2025
|
|
|
/s/ Robert J. Lipstein
Robert J. Lipstein
|
| | Director | | |
July 23, 2025
|
|
|
/s/ Alvaro J. Monserrat
Alvaro J. Monserrat
|
| | Director | | |
July 23, 2025
|
|
|
/s/ Joseph B. Shearouse, III
Joseph B. Shearouse, III
|
| | Director | | |
July 23, 2025
|
|