PINE BLUFF, Ark., Oct. 18, 2024 /PRNewswire/ --
Bob Fehlman, Simmons' Chief Executive Officer, commented on third quarter 2024 results:
Simmons' third quarter results were highlighted by positive underlying trends across the board. Net interest income increased 10 percent annualized on a linked quarter basis as loan yields continued to increase, while deposit costs were unchanged from second quarter 2024 levels and appear to have peaked.
We also were proactive in responding to favorable market conditions when opportunities presented themselves. During the quarter, we decided to sell certain lower yielding bonds in our securities portfolio to hasten the pace of our ongoing balance sheet optimization strategy. While the loss on the sale of these securities weighed on reported results, on an adjusted basis total revenue, noninterest income and pre-provision net revenue posted solid growth on a linked quarter basis. Equally important, credit trends remained steady in the quarter and our allowance for credit losses on loans ended the quarter at 1.35 percent.
As we enter the final quarter of 2024, we believe our strong capital and liquidity positions combined with the liability sensitivity position of our balance sheet will provide tailwinds as we navigate an uncertain macroeconomic environment.
Financial Highlights | 3Q24 | 2Q24 | 3Q23 | 3Q24 Highlights | |
Balance Sheet (in millions) | Comparisons reflect 3Q24 vs 2Q24 | ||||
Total loans | $17,336 | $17,192 | $16,772 | ||
Total investment securities | 6,350 | 6,571 | 7,101 | ||
Total deposits | 21,935 | 21,841 | 22,231 | • Net income of $24.7 million | |
Total assets | 27,269 | 27,369 | 27,564 | ||
Total shareholders' equity | 3,529 | 3,459 | 3,286 | ||
Asset Quality | • Adjusted earnings1 of $46.0 | ||||
Net charge-off ratio (NCO ratio) | 0.22 % | 0.19 % | 0.28 % | ||
Nonperforming loan ratio | 0.59 | 0.60 | 0.49 | ||
Nonperforming assets to total assets | 0.38 | 0.39 | 0.32 | • Total revenue of $174.8 million | |
Allowance for credit losses to loans (ACL) | 1.35 | 1.34 | 1.30 | ||
Nonperforming loan coverage ratio | 229 | 223 | 267 | ||
Performance Measures (in millions) | • Adjusted total revenue1 of | ||||
Total revenue | $174.8 | $197.2 | $196.2 | ||
Adjusted total revenue1 | 203.2 | 197.2 | 196.2 | ||
Pre-provision net revenue1 (PPNR) | 37.6 | 57.9 | 64.2 | • Net interest margin of 2.74%, | |
Adjusted pre-provision net revenue1 | 66.4 | 59.4 | 66.3 | ||
Provision for credit losses | 12.1 | 11.1 | 7.7 | • Cost of deposits unchanged | |
Per share Data | |||||
Diluted earnings | $ 0.20 | $ 0.32 | $ 0.37 | ||
Adjusted diluted earnings1 | 0.37 | 0.33 | 0.39 | • Provision for credit losses on | |
Book value | 28.11 | 27.56 | 26.26 | ||
Tangible book value1 | 16.78 | 16.20 | 14.77 | ||
Capital Ratios | • NCO ratio 22 bps in 3Q24; 9 | ||||
Equity to assets (EA ratio) | 12.94 % | 12.64 % | 11.92 % | ||
Tangible common equity (TCE) ratio1 | 8.15 | 7.84 | 7.07 | ||
Common equity tier 1 (CET1) ratio | 12.06 | 12.00 | 12.02 | • ACL ratio ends the quarter at | |
Total risk-based capital ratio | 14.25 | 14.17 | 14.27 | ||
Liquidity ($ in millions) | • EA ratio 12.94%; TCE ratio1 up | ||||
Loan to deposit ratio | 79.03 % | 78.72 % | 75.44 % | ||
Borrowed funds to total liabilities | 6.16 | 7.38 | 7.37 | ||
Uninsured, non-collateralized deposits (UCD) | $ 4,659 | $ 4,408 | $ 4,631 | • Book value per share up 2%; | |
Additional liquidity sources | 11,174 | 11,120 | 11,447 | ||
Coverage ratio of UCD | 2.4x | 2.5x | 2.5x |
Simmons First National Corporation (NASDAQ: SFNC) (Simmons or Company) today reported net income of $24.7 million for the third quarter of 2024, compared to $40.8 million in the second quarter of 2024 and $47.2 million in the third quarter of 2023. Diluted earnings per share were $0.20 for the third quarter of 2024, compared to $0.32 in the second quarter of 2024 and $0.37 in the third quarter of 2023. Adjusted earnings1 for the third quarter of 2024 were $46.0 million, compared to $41.9 million in the second quarter of 2024 and $48.8 million in the third quarter of 2023. Adjusted diluted earnings per share1 for the third quarter of 2024 were $0.37, compared to $0.33 in the second quarter of 2024 and $0.39 in the third quarter of 2023.
During the third quarter of 2024, given prevailing market conditions, we executed a strategic decision to sell approximately $252 million of available-for-sale (AFS) investment securities with a weighted average yield of approximately 1.29 percent, resulting in an after-tax loss of $21.0 million. The proceeds from the sale were used to pay off higher rate wholesale funding consisting of Federal Home Loan Bank advances. The table below summarizes the impact of this transaction, along with the impact of certain other items consisting primarily of branch right sizing, early retirement, and termination of vendor and software services. They are also described in further detail in the "Reconciliation of Non-GAAP Financial Measures" tables contained in this press release.
Impact of Certain Items on Earnings and Diluted EPS
$ in millions, except per share data | 3Q24 | 2Q24 | 3Q23 | |
Net income | $ 24.7 | $ 40.8 | $ 47.2 | |
FDIC special assessment | - | 0.3 | - | |
Branch right sizing, net | 0.4 | 0.5 | 0.5 | |
Early retirement program | - | 0.1 | 1.6 | |
Termination of vendor and software services | - | 0.6 | - | |
Loss on sale of AFS investment securities | 28.4 | - | - | |
Total pre-tax impact | 28.8 | 1.5 | 2.1 | |
Tax effect2 | (7.5) | (0.4) | (0.5) | |
Total impact on earnings | 21.3 | 1.1 | 1.6 | |
Adjusted earnings 1 | $ 46.0 | $ 41.9 | $ 48.8 | |
Diluted EPS | $ 0.20 | $ 0.32 | $ 0.37 | |
FDIC special assessment | - | - | - | |
Branch right sizing, net | - | - | 0.01 | |
Early retirement program | - | - | 0.01 | |
Termination of vendor and software contracts | - | 0.01 | - | |
Loss on sale of AFS investment securities | 0.23 | - | - | |
Total pre-tax impact | 0.23 | 0.01 | 0.02 | |
Tax effect2 | (0.6) | - | - | |
Total impact on earnings | 0.17 | 0.01 | 0.02 | |
Adjusted Diluted EPS 1 | $ 0.37 | $ 0.33 | $ 0.39 |
Net Interest Income
Net interest income for the third quarter of 2024 totaled $157.7 million, compared to $153.9 million in the second quarter of 2024 and $153.4 million in the third quarter of 2023. Interest income totaled $334.3 million in the third quarter of 2024, compared to $329.1 million in the second quarter of 2024 and $310.3 million in the third quarter of 2023. The increase in interest income was primarily driven by an increase in total loans, coupled with an increase in the rate earned on loans. Interest expense totaled $176.6 million in the third quarter of 2024, up $1.3 million on a linked quarter basis primarily due to an increase in other borrowings costs, offset in part by a decrease in the interest expense on interest bearing deposits. Included in net interest income is accretion recognized on loans, which totaled $1.5 million in the third quarter of 2024, $1.6 million in the second quarter of 2024 and $2.1 million in the third quarter of 2023.
The yield on loans on a fully taxable equivalent (FTE) basis for the third quarter of 2024 was 6.44 percent, up 5 basis points from the 6.39 percent for the second quarter of 2024 and up 36 basis points from the 6.08 percent for the third quarter of 2023. Cost of deposits for the third quarter of 2024 was 2.79 percent, unchanged from second quarter 2024 levels. The net interest margin on an FTE basis for the third quarter of 2024 was 2.74 percent, compared to 2.69 percent for the second quarter of 2024 and 2.61 percent for the third quarter of 2023. The 5 basis point increase in the net interest margin on a linked quarter basis included an estimated 3 basis point benefit from the strategic sale of AFS investment securities.
Select Yield/Rates | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 |
Loan yield (FTE)2 | 6.44 % | 6.39 % | 6.24 % | 6.20 % | 6.08 % |
Investment securities yield (FTE)2 | 3.63 | 3.68 | 3.76 | 3.67 | 3.08 |
Cost of interest bearing deposits | 3.52 | 3.53 | 3.48 | 3.31 | 3.06 |
Cost of deposits | 2.79 | 2.79 | 2.75 | 2.58 | 2.37 |
Cost of borrowed funds | 5.79 | 5.84 | 5.85 | 5.79 | 5.60 |
Net interest spread (FTE)2 | 1.95 | 1.92 | 1.89 | 1.93 | 1.87 |
Net interest margin (FTE)2 | 2.74 | 2.69 | 2.66 | 2.68 | 2.61 |
Noninterest Income
Noninterest income for the third quarter of 2024 was $17.1 million, compared to $43.3 million in the second quarter of 2024 and $42.8 million in the third quarter of 2023. Included in the third quarter of 2024 was a $28.4 million pre-tax loss on the strategic sale of AFS investment securities. Excluding this item, adjusted noninterest income1 was $45.5 million in the third quarter of 2024, compared to $43.3 million in the second quarter of 2024 and $42.8 million in the third quarter of 2023. The increase in adjusted noninterest income on a linked quarter basis was primarily due to an increase in other noninterest income reflecting gains on the sale of other real estate owned.
Noninterest Income $ in millions | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 |
Service charges on deposit accounts | $ 12.7 | $ 12.3 | $ 12.0 | $ 12.8 | $ 12.4 |
Wealth management fees | 8.2 | 8.3 | 7.5 | 7.7 | 7.7 |
Debit and credit card fees | 8.1 | 8.2 | 8.2 | 7.8 | 7.7 |
Mortgage lending income | 2.0 | 2.0 | 2.3 | 1.6 | 2.2 |
Other service charges and fees | 2.4 | 2.4 | 2.2 | 2.3 | 2.2 |
Bank owned life insurance | 3.8 | 3.9 | 3.8 | 3.1 | 3.1 |
Gain (loss) on sale of securities | (28.4) | - | - | (20.2) | - |
Other income | 8.3 | 6.4 | 7.2 | 6.9 | 7.4 |
Total noninterest income | $ 17.1 | $ 43.3 | $ 43.2 | $ 22.0 | $ 42.8 |
Adjusted noninterest income1 | $ 45.5 | $ 43.3 | $ 43.2 | $ 42.2 | $ 42.8 |
Noninterest Expense
Noninterest expense for the third quarter of 2024 was $137.2 million, compared to $139.4 million in the second quarter of 2024 and $132.0 million in the third quarter of 2023. Included in noninterest expense are certain items consisting of branch right sizing, early retirement, and termination of vendor and software services, amongst others. Collectively, these items totaled $0.4 million in the third quarter of 2024, $1.5 million in the second quarter of 2024 and $2.1 million in the third quarter of 2023. Excluding these items (which are described in the "Reconciliation of Non-GAAP Financial Measures" tables below), adjusted noninterest expense1 was $136.8 million in the third quarter of 2024, $137.8 million in the second quarter of 2024 and $129.9 million in the third quarter of 2023. The decrease in noninterest expense and adjusted noninterest expense on a linked quarter basis was primarily attributable to a decline in salaries and employee benefits reflecting incentive compensation accrual adjustments.
Noninterest Expense $ in millions | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 |
Salaries and employee benefits | $ 69.2 | $ 70.7 | $ 72.7 | $ 67.0 | $ 67.4 |
Occupancy expense, net | 12.2 | 11.9 | 12.3 | 11.7 | 12.0 |
Furniture and equipment | 5.6 | 5.6 | 5.1 | 5.4 | 5.1 |
Deposit insurance | 5.6 | 5.4 | 5.5 | 4.7 | 4.7 |
Other real estate and foreclosure expense | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
FDIC special assessment | - | 0.3 | 1.6 | 10.5 | - |
Other operating expenses | 44.5 | 45.4 | 42.5 | 48.6 | 42.6 |
Total noninterest expense | $137.2 | $139.4 | $139.9 | $148.1 | $132.0 |
Adjusted salaries and employee benefits1 | $ 69.2 | $ 70.6 | $ 72.4 | $ 66.0 | $ 65.8 |
Adjusted other operating expenses1 | 44.4 | 44.3 | 42.4 | 44.9 | 42.1 |
Adjusted noninterest expense1 | 136.8 | 137.8 | 137.9 | 132.7 | 129.9 |
Efficiency ratio | 75.70 % | 68.38 % | 69.41 % | 80.46 % | 65.11 % |
Adjusted efficiency ratio1 | 63.38 | 65.68 | 66.42 | 62.91 | 61.94 |
Full-time equivalent employees | 2,972 | 2,961 | 2,989 | 3,007 | 3,005 |
Loans and Unfunded Loan Commitments
Total loans at the end of the third quarter of 2024 were $17.3 billion, up $564.2 million, or 3 percent, compared to $16.8 billion at the end of the third quarter of 2023. Total loans on a linked quarter basis increased $143.6 million, or 3 percent on an annualized basis. Unfunded loan commitments at the end of the third quarter of 2024 were $3.7 billion, down slightly from second quarter 2024 levels. The commercial loan pipeline ended the third quarter of 2024 at $1.2 billion, compared to $1.0 billion at the end of the second quarter of 2024 and $877 million at the end of the third quarter of 2023. The rate on ready to close commercial loans at the end of the third quarter of 2024 was 8.31 percent.
Loans and Unfunded Loan Commitments $ in millions | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 |
Total loans | $17,336 | $17,192 | $17,002 | $16,846 | $16,772 |
Unfunded loan commitments | 3,681 | 3,746 | 3,875 | 3,880 | 4,049 |
Deposits
Total deposits at the end of the third quarter of 2024 were $21.9 billion, compared to $21.8 billion at the end of the second quarter of 2024 and $22.2 billion at the end of the third quarter of 2023. The increase in total deposits on a linked quarter basis was primarily attributable to an increase in public funds and brokered deposits. During the third quarter of 2024, the brokered deposit market reflected more favorable pricing opportunities compared to other wholesale funding options. As a result, while the utilization of brokered deposits increased during the third quarter of 2024, other borrowings totaled $1.0 billion, down $300.5 million on a linked quarter basis. The loan to deposit ratio at the end of the third quarter of 2024 was 79 percent, unchanged from second quarter 2024 levels.
Deposits $ in millions | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 |
Noninterest bearing deposits | $ 4,522 | $ 4,624 | $ 4,698 | $ 4,801 | $ 4,991 |
Interest bearing transaction accounts | 10,038 | 10,092 | 10,316 | 10,277 | 9,875 |
Time deposits | 4,014 | 4,185 | 4,314 | 4,266 | 4,103 |
Brokered deposits | 3,361 | 2,940 | 3,025 | 2,901 | 3,262 |
Total deposits | $21,935 | $21,841 | $22,353 | $22,245 | $22,231 |
Noninterest bearing deposits to total deposits | 21 % | 21 % | 21 % | 22 % | 22 % |
Total loans to total deposits | 79 | 79 | 76 | 76 | 75 |
Asset Quality
Provision for credit losses totaled $12.1 million for the third quarter of 2024, compared to $11.1 for the second quarter of 2024 and $7.7 million for the third quarter of 2023. Provision for credit losses on loans exceeded net charge-offs by $2.8 million during the third quarter of 2024. The allowance for credit losses on loans at the end of the third quarter of 2024 was $233.2 million, compared to $230.4 million at the end of the second quarter of 2024 and $218.5 million at the end of the third quarter of 2023. The increase in allowance for credit losses on loans on a linked quarter and year-over-year basis reflected normalization of the credit environment from historical lows, as well as changes in the macroeconomic conditions and increased activity in the loan portfolio. The allowance for credit losses on loans as a percentage of total loans was 1.35 percent at the end of the third quarter of 2024, compared to 1.34 percent at the end of the second quarter of 2024 and 1.30 percent at the end of the third quarter of 2023.
Net charge-offs as a percentage of average loans for the third quarter of 2024 were 22 basis points, compared to 19 basis points in the second quarter of 2024 and 28 basis points in the third quarter of 2023. Net charge-offs in the third quarter of 2024 included $3.5 million of charge-offs associated with the run-off portfolio, which consists of an acquired asset-based lending portfolio and a small ticket equipment finance portfolio. Net charge-offs from the run-off portfolio accounted for 9 basis points of total net charge-offs during the third quarter of 2024 and 16 basis points of total net charge-offs during the second quarter of 2024.
Total nonperforming loans at the end of the third quarter of 2024 were $101.7 million, compared to $103.4 million at the end of the second quarter of 2024 and $81.9 million at the end of the third quarter of 2023. The decrease in nonperforming loans on a linked quarter basis reflected $5 million of payoffs from the run-off portfolio and the previously noted charge-offs associated with this portfolio. The nonperforming loan coverage ratio ended the third quarter of 2024 at 229 percent, compared to 223 percent at the end of the second quarter of 2024 and 267 percent at the end of the third quarter of 2023. Total nonperforming assets as a percentage of total assets were 38 basis points at the end of the third quarter of 2024, compared to 39 basis points at the end of the second quarter of 2024 and 32 basis points at the end of the third quarter of 2023.
Asset Quality $ in millions | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 |
Allowance for credit losses on loans to total loans | 1.35 % | 1.34 % | 1.34 % | 1.34 % | 1.30 % |
Allowance for credit losses on loans to nonperforming loans | 229 | 223 | 212 | 267 | 267 |
Nonperforming loans to total loans | 0.59 | 0.60 | 0.63 | 0.50 | 0.49 |
Net charge-off ratio (annualized) | 0.22 | 0.19 | 0.19 | 0.11 | 0.28 |
Net charge-off ratio YTD (annualized) | 0.20 | 0.19 | 0.19 | 0.12 | 0.12 |
Total nonperforming loans | $101.7 | $103.4 | $107.3 | $84.5 | $81.9 |
Total other nonperforming assets | 2.6 | 3.4 | 5.0 | 5.8 | 5.2 |
Total nonperforming assets | $104.3 | $106.8 | $112.3 | $90.3 | $87.1 |
Reserve for unfunded commitments | $25.6 | $25.6 | $25.6 | $25.6 | $25.6 |
Capital
Total stockholders' equity at the end of the third quarter of 2024 was $3.5 billion, compared to $3.3 billion at the end of the third quarter of 2023. On a linked quarter basis, total stockholders' equity increased $70.0 million, primarily as a result of a $69.6 million recapture of accumulated other comprehensive income principally associated with mark-to-market adjustment on AFS investment securities. Book value per share at the end of the third quarter of 2024 was $28.11, up 2 percent on a linked quarter basis and up 7 percent compared to the end of the third quarter of 2023. Tangible book value per share1 at the end of the third quarter of 2024 was $16.78, up 4 percent on a linked quarter basis and up 14 percent compared to the end of the third quarter of 2023.
Total stockholders' equity as a percentage of total assets at September 30, 2024 was 12.9 percent, up from 12.6 percent reported at the end of the second quarter of 2024 and up from 11.9 percent reported at the end of the third quarter of 2023. Tangible common equity as a percentage of tangible assets1 was 8.2 percent, up from 7.8 percent reported at the end of the second quarter of 2024 and up from 7.1 percent reported at the end of the third quarter of 2023. Each of the regulatory capital ratios for Simmons and its lead subsidiary, Simmons Bank, continue to significantly exceed "well-capitalized" guidelines.
Select Capital Ratios | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 |
Stockholders' equity to total assets | 12.9 % | 12.6 % | 12.6 % | 12.5 % | 11.9 % |
Tangible common equity to tangible assets1 | 8.2 | 7.8 | 7.8 | 7.7 | 7.1 |
Common equity tier 1 (CET1) ratio | 12.1 | 12.0 | 12.0 | 12.1 | 12.0 |
Tier 1 leverage ratio | 9.6 | 9.5 | 9.4 | 9.4 | 9.3 |
Tier 1 risk-based capital ratio | 12.1 | 12.0 | 12.0 | 12.1 | 12.0 |
Total risk-based capital ratio | 14.3 | 14.2 | 14.4 | 14.4 | 14.3 |
Share Repurchase Program
During the third quarter of 2024, Simmons did not repurchase shares under its stock repurchase program that was authorized in January 2024 (2024 Program), which replaced its former repurchase program that was authorized in January 2022. Remaining authorization under the 2024 Program as of September 30, 2024, was approximately $175 million. The timing, pricing and amount of any repurchases under the 2024 Program will be determined by Simmons' management at its discretion based on a variety of factors including, but not limited to, market conditions, trading volume and market price of Simmons' common stock, Simmons' capital needs, Simmons' working capital and investment requirements, other corporate considerations, economic conditions, and legal requirements. The 2024 Program does not obligate Simmons to repurchase any common stock and may be modified, discontinued or suspended at any time without prior notice.
____________________ | |
(1) | Non-GAAP measurement. See "Non-GAAP Financial Measures" and "Reconciliation of Non-GAAP Financial Measures" below |
(2) | FTE - fully taxable equivalent basis using an effective tax rate of 26.135% |
Conference Call
Management will conduct a live conference call to review this information beginning at 9:00 a.m. Central Time today, Friday, October 18, 2024. Interested persons can listen to this call by dialing toll-free 1-844-481-2779 (North America only) and asking for the Simmons First National Corporation conference call, conference ID 10193072. In addition, the call will be available live or in recorded version on Simmons' website at simmonsbank.com for at least 60 days following the date of the call.
Simmons First National Corporation
Simmons First National Corporation (NASDAQ: SFNC) is a Mid-South based financial holding company that has paid cash dividends to its shareholders for 115 consecutive years. Its principal subsidiary, Simmons Bank, operates 234 branches in Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas. Founded in 1903, Simmons Bank offers comprehensive financial solutions delivered with a client-centric approach. In 2024, Simmons Bank was recognized by U.S. News & World Report as one of the 2024-2025 Best Companies to Work For in the South and by Forbes as one of America's Best-In-State Banks 2024 in Tennessee and America's Best-In-State Banks 2024 in Missouri. Additional information about Simmons Bank can be found on our website at simmonsbank.com, by following @Simmons_Bank on X (formerly Twitter) or by visiting our newsroom.
Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). The Company's management uses these non-GAAP financial measures in their analysis of the Company's performance. These measures adjust GAAP performance measures to, among other things, include the tax benefit associated with revenue items that are tax-exempt, as well as exclude from net income (including on a per share diluted basis), pre-tax, pre-provision earnings, net charge-offs, income available to common shareholders, non-interest income, and non-interest expense certain income and expense items attributable to, for example, merger activity (primarily including merger-related expenses), gains and/or losses on sale of branches, net branch right-sizing initiatives, FDIC special assessment charges and gain/loss on the sale of AFS investment securities. The Company has updated its calculation of certain non-GAAP financial measures to exclude the impact of gains or losses on the sale of AFS investment securities in light of the impact of the Company's strategic AFS investment securities transactions during the fourth quarter of 2023 and has presented past periods on a comparable basis.
In addition, the Company also presents certain figures based on tangible common stockholders' equity, tangible assets and tangible book value, which exclude goodwill and other intangible assets. The Company further presents certain figures that are exclusive of the impact of deposits and/or loans acquired through acquisitions, mortgage warehouse loans, and/or energy loans, or gains and/or losses on the sale of securities. The Company's management believes that these non-GAAP financial measures are useful to investors because they, among other things, present the results of the Company's ongoing operations without the effect of mergers or other items not central to the Company's ongoing business, as well as normalize for tax effects and certain other effects. Management, therefore, believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company's ongoing businesses, and management uses these non-GAAP financial measures to assess the performance of the Company's ongoing businesses as related to prior financial periods. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.
Forward-Looking Statements
Certain statements in this press release may not be based on historical facts and should be considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, including, without limitation, statements made in Mr. Fehlman's quote, may be identified by reference to future periods or by the use of forward-looking terminology, such as "believe," "budget," "expect," "foresee," "anticipate," "intend," "indicate," "target," "estimate," "plan," "project," "continue," "contemplate," "positions," "prospects," "predict," or "potential," by future conditional verbs such as "will," "would," "should," "could," "might" or "may," or by variations of such words or by similar expressions. These forward-looking statements include, without limitation, statements relating to Simmons' future growth, business strategies, lending capacity and lending activity, loan demand, revenue, assets, asset quality, profitability, dividends, net interest margin, non-interest revenue, share repurchase program, acquisition strategy, digital banking initiatives, the Company's ability to recruit and retain key employees, the adequacy of the allowance for credit losses, and future economic conditions and interest rates. Any forward-looking statement speaks only as of the date of this press release, and Simmons undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this press release. By nature, forward-looking statements are based on various assumptions and involve inherent risk and uncertainties. Various factors, including, but not limited to, changes in economic conditions, changes in credit quality, changes in interest rates and related governmental policies, changes in loan demand, changes in deposit flows, changes in real estate values, changes in the assumptions used in making the forward-looking statements, changes in the securities markets generally or the price of Simmons' common stock specifically, changes in information technology affecting the financial industry, and changes in customer behaviors, including consumer spending, borrowing, and saving habits; general economic and market conditions; changes in governmental administrations; market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts (including the ongoing military conflicts between Russia and Ukraine and between Israel and Hamas) or other major events, or the prospect of these events; the soundness of other financial institutions and any indirect exposure related to the closings of other financial institutions and their impact on the broader market through other customers, suppliers and partners, or that the conditions which resulted in the liquidity concerns experienced by closed financial institutions may also adversely impact, directly or indirectly, other financial institutions and market participants with which the Company has commercial or deposit relationships; increased inflation; the loss of key employees; increased competition in the markets in which the Company operates and from non-bank financial institutions; increased unemployment; labor shortages; claims, damages, and fines related to litigation or government actions; changes in accounting principles relating to loan loss recognition (current expected credit losses); the Company's ability to manage and successfully integrate its mergers and acquisitions and to fully realize cost savings and other benefits associated with acquisitions; increased delinquency and foreclosure rates on commercial real estate loans; cyber threats, attacks or events; reliance on third parties for key services; government legislation; and other factors, many of which are beyond the control of the Company, could cause actual results to differ materially from those projected in or contemplated by the forward-looking statements. Additional information on factors that might affect the Company's financial results is included in the Company's Form 10-K for the year ended December 31, 2023, and other reports that the Company has filed with or furnished to the U.S. Securities and Exchange Commission (the SEC), all of which are available from the SEC on its website, www.sec.gov. In addition, there can be no guarantee that the board of directors (Board) of Simmons will approve a quarterly dividend in future quarters, and the timing, payment, and amount of future dividends (if any) is subject to, among other things, the discretion of the Board and may differ significantly from past dividends.
Simmons First National Corporation | SFNC | |||||||||
Consolidated End of Period Balance Sheets | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands) | ||||||||||
ASSETS | ||||||||||
Cash and noninterest bearing balances due from banks | $ 398,321 | $ 320,021 | $ 380,324 | $ 345,258 | $ 181,822 | |||||
Interest bearing balances due from banks and federal funds sold | 205,081 | 254,312 | 222,979 | 268,834 | 423,826 | |||||
Cash and cash equivalents | 603,402 | 574,333 | 603,303 | 614,092 | 605,648 | |||||
Interest bearing balances due from banks - time | 100 | 100 | 100 | 100 | 100 | |||||
Investment securities - held-to-maturity | 3,658,700 | 3,685,450 | 3,707,258 | 3,726,288 | 3,742,292 | |||||
Investment securities - available-for-sale | 2,691,094 | 2,885,904 | 3,027,558 | 3,152,153 | 3,358,421 | |||||
Mortgage loans held for sale | 8,270 | 13,053 | 11,899 | 9,373 | 11,690 | |||||
Loans: | ||||||||||
Loans | 17,336,040 | 17,192,437 | 17,001,760 | 16,845,670 | 16,771,888 | |||||
Allowance for credit losses on loans | (233,223) | (230,389) | (227,367) | (225,231) | (218,547) | |||||
Net loans | 17,102,817 | 16,962,048 | 16,774,393 | 16,620,439 | 16,553,341 | |||||
Premises and equipment | 584,366 | 581,893 | 576,466 | 570,678 | 567,167 | |||||
Foreclosed assets and other real estate owned | 1,299 | 2,209 | 3,511 | 4,073 | 3,809 | |||||
Interest receivable | 125,700 | 126,625 | 122,781 | 122,430 | 110,361 | |||||
Bank owned life insurance | 508,781 | 505,023 | 503,348 | 500,559 | 497,465 | |||||
Goodwill | 1,320,799 | 1,320,799 | 1,320,799 | 1,320,799 | 1,320,799 | |||||
Other intangible assets | 101,093 | 104,943 | 108,795 | 112,645 | 116,660 | |||||
Other assets | 562,983 | 606,692 | 611,964 | 592,045 | 676,572 | |||||
Total assets | $ 27,269,404 | $ 27,369,072 | $ 27,372,175 | $ 27,345,674 | $ 27,564,325 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||
Deposits: | ||||||||||
Noninterest bearing transaction accounts | $ 4,521,715 | $ 4,624,186 | $ 4,697,539 | $ 4,800,880 | $ 4,991,034 | |||||
Interest bearing transaction accounts and savings deposits | 10,863,945 | 10,925,179 | 11,071,762 | 10,997,425 | 10,571,807 | |||||
Time deposits | 6,549,774 | 6,291,518 | 6,583,703 | 6,446,673 | 6,668,370 | |||||
Total deposits | 21,935,434 | 21,840,883 | 22,353,004 | 22,244,978 | 22,231,211 | |||||
Federal funds purchased and securities sold | ||||||||||
under agreements to repurchase | 51,071 | 52,705 | 58,760 | 67,969 | 74,482 | |||||
Other borrowings | 1,045,878 | 1,346,378 | 871,874 | 972,366 | 1,347,855 | |||||
Subordinated notes and debentures | 366,255 | 366,217 | 366,179 | 366,141 | 366,103 | |||||
Accrued interest and other liabilities | 341,933 | 304,020 | 283,232 | 267,732 | 259,119 | |||||
Total liabilities | 23,740,571 | 23,910,203 | 23,933,049 | 23,919,186 | 24,278,770 | |||||
Stockholders' equity: | ||||||||||
Common stock | 1,256 | 1,255 | 1,254 | 1,252 | 1,251 | |||||
Surplus | 2,508,438 | 2,506,469 | 2,503,673 | 2,499,930 | 2,497,874 | |||||
Undivided profits | 1,355,000 | 1,356,626 | 1,342,215 | 1,329,681 | 1,330,810 | |||||
Accumulated other comprehensive (loss) income | (335,861) | (405,481) | (408,016) | (404,375) | (544,380) | |||||
Total stockholders' equity | 3,528,833 | 3,458,869 | 3,439,126 | 3,426,488 | 3,285,555 | |||||
Total liabilities and stockholders' equity | $ 27,269,404 | $ 27,369,072 | $ 27,372,175 | $ 27,345,674 | $ 27,564,325 |
Simmons First National Corporation | SFNC | |||||||||
Consolidated Statements of Income - Quarter-to-Date | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands, except per share data) | ||||||||||
INTEREST INCOME | ||||||||||
Loans (including fees) | $ 277,939 | $ 270,937 | $ 261,490 | $ 261,505 | $ 255,901 | |||||
Interest bearing balances due from banks and federal funds sold | 2,921 | 2,964 | 3,010 | 3,115 | 3,569 | |||||
Investment securities | 53,220 | 55,050 | 58,001 | 58,755 | 50,638 | |||||
Mortgage loans held for sale | 209 | 194 | 148 | 143 | 178 | |||||
TOTAL INTEREST INCOME | 334,289 | 329,145 | 322,649 | 323,518 | 310,286 | |||||
INTEREST EXPENSE | ||||||||||
Time deposits | 73,937 | 73,946 | 73,241 | 72,458 | 68,062 | |||||
Other deposits | 78,307 | 79,087 | 78,692 | 71,412 | 65,095 | |||||
Federal funds purchased and securities | ||||||||||
sold under agreements to repurchase | 138 | 156 | 189 | 232 | 277 | |||||
Other borrowings | 17,067 | 15,025 | 11,649 | 16,607 | 16,450 | |||||
Subordinated notes and debentures | 7,128 | 7,026 | 6,972 | 7,181 | 6,969 | |||||
TOTAL INTEREST EXPENSE | 176,577 | 175,240 | 170,743 | 167,890 | 156,853 | |||||
NET INTEREST INCOME | 157,712 | 153,905 | 151,906 | 155,628 | 153,433 | |||||
PROVISION FOR CREDIT LOSSES | ||||||||||
Provision for credit losses on loans | 12,148 | 11,099 | 10,206 | 11,225 | 20,222 | |||||
Provision for credit losses on unfunded commitments | - | - | - | - | (11,300) | |||||
Provision for credit losses on investment securities - AFS | - | - | - | (1,196) | (1,200) | |||||
Provision for credit losses on investment securities - HTM | - | - | - | - | - | |||||
TOTAL PROVISION FOR CREDIT LOSSES | 12,148 | 11,099 | 10,206 | 10,029 | 7,722 | |||||
NET INTEREST INCOME AFTER PROVISION | ||||||||||
FOR CREDIT LOSSES | 145,564 | 142,806 | 141,700 | 145,599 | 145,711 | |||||
NONINTEREST INCOME | ||||||||||
Service charges on deposit accounts | 12,713 | 12,252 | 11,955 | 12,782 | 12,429 | |||||
Debit and credit card fees | 8,144 | 8,162 | 8,246 | 7,822 | 7,712 | |||||
Wealth management fees | 8,226 | 8,274 | 7,478 | 7,679 | 7,719 | |||||
Mortgage lending income | 1,956 | 1,973 | 2,320 | 1,603 | 2,157 | |||||
Bank owned life insurance income | 3,757 | 3,876 | 3,814 | 3,094 | 3,095 | |||||
Other service charges and fees (includes insurance income) | 2,381 | 2,352 | 2,199 | 2,346 | 2,232 | |||||
Gain (loss) on sale of securities | (28,393) | - | - | (20,218) | - | |||||
Other income | 8,346 | 6,410 | 7,172 | 6,866 | 7,433 | |||||
TOTAL NONINTEREST INCOME | 17,130 | 43,299 | 43,184 | 21,974 | 42,777 | |||||
NONINTEREST EXPENSE | ||||||||||
Salaries and employee benefits | 69,167 | 70,716 | 72,653 | 66,982 | 67,374 | |||||
Occupancy expense, net | 12,216 | 11,864 | 12,258 | 11,733 | 12,020 | |||||
Furniture and equipment expense | 5,612 | 5,623 | 5,141 | 5,445 | 5,117 | |||||
Other real estate and foreclosure expense | 87 | 117 | 179 | 189 | 228 | |||||
Deposit insurance | 5,571 | 5,682 | 7,135 | 15,220 | 4,672 | |||||
Merger-related costs | - | - | - | - | 5 | |||||
Other operating expenses | 44,540 | 45,352 | 42,513 | 48,570 | 42,582 | |||||
TOTAL NONINTEREST EXPENSE | 137,193 | 139,354 | 139,879 | 148,139 | 131,998 | |||||
NET INCOME BEFORE INCOME TAXES | 25,501 | 46,751 | 45,005 | 19,434 | 56,490 | |||||
Provision for income taxes | 761 | 5,988 | 6,134 | (4,473) | 9,243 | |||||
NET INCOME | $ 24,740 | $ 40,763 | $ 38,871 | $ 23,907 | $ 47,247 | |||||
BASIC EARNINGS PER SHARE | $ 0.20 | $ 0.32 | $ 0.31 | $ 0.19 | $ 0.38 | |||||
DILUTED EARNINGS PER SHARE | $ 0.20 | $ 0.32 | $ 0.31 | $ 0.19 | $ 0.37 |
Simmons First National Corporation | SFNC | |||||||||
Consolidated Risk-Based Capital | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands) | ||||||||||
Tier 1 capital | ||||||||||
Stockholders' equity | $ 3,528,833 | $ 3,458,869 | $ 3,439,126 | $ 3,426,488 | $ 3,285,555 | |||||
CECL transition provision (1) | 30,873 | 30,873 | 30,873 | 61,746 | 61,746 | |||||
Disallowed intangible assets, net of deferred tax | (1,388,549) | (1,391,969) | (1,394,672) | (1,398,810) | (1,402,682) | |||||
Unrealized loss (gain) on AFS securities | 335,861 | 405,481 | 408,016 | 404,375 | 544,380 | |||||
Total Tier 1 capital | 2,507,018 | 2,503,254 | 2,483,343 | 2,493,799 | 2,488,999 | |||||
Tier 2 capital | ||||||||||
Subordinated notes and debentures | 366,255 | 366,217 | 366,179 | 366,141 | 366,103 | |||||
Subordinated debt phase out | (132,000) | (132,000) | (66,000) | (66,000) | (66,000) | |||||
Qualifying allowance for loan losses and | ||||||||||
reserve for unfunded commitments | 220,517 | 217,684 | 214,660 | 170,977 | 165,490 | |||||
Total Tier 2 capital | 454,772 | 451,901 | 514,839 | 471,118 | 465,593 | |||||
Total risk-based capital | $ 2,961,790 | $ 2,955,155 | $ 2,998,182 | $ 2,964,917 | $ 2,954,592 | |||||
Risk weighted assets | $ 20,790,941 | $ 20,856,194 | $ 20,782,094 | $ 20,599,238 | $ 20,703,669 | |||||
Adjusted average assets for leverage ratio | $ 26,198,178 | $ 26,371,545 | $ 26,312,873 | $ 26,552,988 | $ 26,733,658 | |||||
Ratios at end of quarter | ||||||||||
Equity to assets | 12.94 % | 12.64 % | 12.56 % | 12.53 % | 11.92 % | |||||
Tangible common equity to tangible assets (2) | 8.15 % | 7.84 % | 7.75 % | 7.69 % | 7.07 % | |||||
Common equity Tier 1 ratio (CET1) | 12.06 % | 12.00 % | 11.95 % | 12.11 % | 12.02 % | |||||
Tier 1 leverage ratio | 9.57 % | 9.49 % | 9.44 % | 9.39 % | 9.31 % | |||||
Tier 1 risk-based capital ratio | 12.06 % | 12.00 % | 11.95 % | 12.11 % | 12.02 % | |||||
Total risk-based capital ratio | 14.25 % | 14.17 % | 14.43 % | 14.39 % | 14.27 % | |||||
(1) The Company has elected to use the CECL transition provision allowed for in the year of adopting ASC 326. | |||||
(2) Calculations of tangible common equity to tangible assets and the reconciliations to GAAP are included in the schedules | |||||
accompanying this release. | |||||
Simmons First National Corporation | SFNC | |||||||||
Consolidated Investment Securities | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands) | ||||||||||
Investment Securities - End of Period | ||||||||||
Held-to-Maturity | ||||||||||
U.S. Government agencies | $ 455,179 | $ 454,488 | $ 453,805 | $ 453,121 | $ 452,428 | |||||
Mortgage-backed securities | 1,093,070 | 1,119,741 | 1,142,352 | 1,161,694 | 1,178,324 | |||||
State and political subdivisions | 1,857,283 | 1,857,409 | 1,855,642 | 1,856,674 | 1,857,652 | |||||
Other securities | 253,168 | 253,812 | 255,459 | 254,799 | 253,888 | |||||
Total held-to-maturity (net of credit losses) | 3,658,700 | 3,685,450 | 3,707,258 | 3,726,288 | 3,742,292 | |||||
Available-for-Sale | ||||||||||
U.S. Treasury | $ 1,290 | $ 1,275 | $ 1,964 | $ 2,254 | $ 2,224 | |||||
U.S. Government agencies | 58,397 | 66,563 | 69,801 | 72,502 | 172,759 | |||||
Mortgage-backed securities | 1,510,402 | 1,730,842 | 1,845,364 | 1,940,307 | 2,157,092 | |||||
State and political subdivisions | 898,178 | 864,190 | 874,849 | 902,793 | 790,344 | |||||
Other securities | 222,827 | 223,034 | 235,580 | 234,297 | 236,002 | |||||
Total available-for-sale (net of credit losses) | 2,691,094 | 2,885,904 | 3,027,558 | 3,152,153 | 3,358,421 | |||||
Total investment securities (net of credit losses) | $ 6,349,794 | $ 6,571,354 | $ 6,734,816 | $ 6,878,441 | $ 7,100,713 | |||||
Fair value - HTM investment securities | $ 3,109,610 | $ 3,005,524 | $ 3,049,281 | $ 3,135,370 | $ 2,848,211 | |||||
Simmons First National Corporation | SFNC | |||||||||
Consolidated Loans | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands) | ||||||||||
Loan Portfolio - End of Period | ||||||||||
Consumer: | ||||||||||
Credit cards | $ 177,696 | $ 178,354 | $ 182,742 | $ 191,204 | $ 191,550 | |||||
Other consumer | 113,896 | 130,278 | 124,531 | 127,462 | 112,832 | |||||
Total consumer | 291,592 | 308,632 | 307,273 | 318,666 | 304,382 | |||||
Real Estate: | ||||||||||
Construction | 2,796,378 | 3,056,703 | 3,331,739 | 3,144,220 | 3,022,321 | |||||
Single-family residential | 2,724,648 | 2,666,201 | 2,624,738 | 2,641,556 | 2,657,879 | |||||
Other commercial real estate | 7,992,437 | 7,760,266 | 7,508,049 | 7,552,410 | 7,565,008 | |||||
Total real estate | 13,513,463 | 13,483,170 | 13,464,526 | 13,338,186 | 13,245,208 | |||||
Commercial: | ||||||||||
Commercial | 2,467,384 | 2,484,474 | 2,499,311 | 2,490,176 | 2,477,077 | |||||
Agricultural | 314,340 | 285,181 | 226,642 | 232,710 | 296,912 | |||||
Total commercial | 2,781,724 | 2,769,655 | 2,725,953 | 2,722,886 | 2,773,989 | |||||
Other | 749,261 | 630,980 | 504,008 | 465,932 | 448,309 | |||||
Total loans | $ 17,336,040 | $ 17,192,437 | $ 17,001,760 | $ 16,845,670 | $ 16,771,888 | |||||
Simmons First National Corporation | SFNC | |||||||||
Consolidated Allowance and Asset Quality | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands) | ||||||||||
Allowance for Credit Losses on Loans | ||||||||||
Beginning balance | $ 230,389 | $ 227,367 | $ 225,231 | $ 218,547 | $ 209,966 | |||||
Loans charged off: | ||||||||||
Credit cards | 1,744 | 1,418 | 1,646 | 1,500 | 1,318 | |||||
Other consumer | 524 | 550 | 732 | 767 | 633 | |||||
Real estate | 159 | 123 | 2,857 | 1,023 | 9,723 | |||||
Commercial | 8,235 | 7,243 | 4,593 | 3,105 | 1,219 | |||||
Total loans charged off | 10,662 | 9,334 | 9,828 | 6,395 | 12,893 | |||||
Recoveries of loans previously charged off: | ||||||||||
Credit cards | 231 | 221 | 248 | 242 | 234 | |||||
Other consumer | 275 | 509 | 333 | 518 | 344 | |||||
Real estate | 403 | 72 | 735 | 785 | 429 | |||||
Commercial | 439 | 455 | 442 | 309 | 245 | |||||
Total recoveries | 1,348 | 1,257 | 1,758 | 1,854 | 1,252 | |||||
Net loans charged off | 9,314 | 8,077 | 8,070 | 4,541 | 11,641 | |||||
Provision for credit losses on loans | 12,148 | 11,099 | 10,206 | 11,225 | 20,222 | |||||
Balance, end of quarter | $ 233,223 | $ 230,389 | $ 227,367 | $ 225,231 | $ 218,547 | |||||
Nonperforming assets | ||||||||||
Nonperforming loans: | ||||||||||
Nonaccrual loans | $ 100,865 | $ 102,891 | $ 105,788 | $ 83,325 | $ 81,135 | |||||
Loans past due 90 days or more | 830 | 558 | 1,527 | 1,147 | 806 | |||||
Total nonperforming loans | 101,695 | 103,449 | 107,315 | 84,472 | 81,941 | |||||
Other nonperforming assets: | ||||||||||
Foreclosed assets and other real estate owned | 1,299 | 2,209 | 3,511 | 4,073 | 3,809 | |||||
Other nonperforming assets | 1,311 | 1,167 | 1,491 | 1,726 | 1,417 | |||||
Total other nonperforming assets | 2,610 | 3,376 | 5,002 | 5,799 | 5,226 | |||||
Total nonperforming assets | $ 104,305 | $ 106,825 | $ 112,317 | $ 90,271 | $ 87,167 | |||||
Ratios | ||||||||||
Allowance for credit losses on loans to total loans | 1.35 % | 1.34 % | 1.34 % | 1.34 % | 1.30 % | |||||
Allowance for credit losses to nonperforming loans | 229 % | 223 % | 212 % | 267 % | 267 % | |||||
Nonperforming loans to total loans | 0.59 % | 0.60 % | 0.63 % | 0.50 % | 0.49 % | |||||
Nonperforming assets to total assets | 0.38 % | 0.39 % | 0.41 % | 0.33 % | 0.32 % | |||||
Annualized net charge offs to average loans (QTD) | 0.22 % | 0.19 % | 0.19 % | 0.11 % | 0.28 % | |||||
Annualized net charge offs to average loans (YTD) | 0.20 % | 0.19 % | 0.19 % | 0.12 % | 0.12 % | |||||
Annualized net credit card charge offs to | ||||||||||
average credit card loans (QTD) | 3.23 % | 2.50 % | 2.88 % | 2.49 % | 2.19 % | |||||
Simmons First National Corporation | SFNC | |||||||||||||||||
Consolidated - Average Balance Sheet and Net Interest Income Analysis | ||||||||||||||||||
For the Quarters Ended | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||
($ in thousands) | Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||
ASSETS | ||||||||||||||||||
Earning assets: | ||||||||||||||||||
Interest bearing balances due from banks | ||||||||||||||||||
and federal funds sold | $ 204,505 | $ 2,921 | 5.68 % | $ 214,777 | $ 2,964 | 5.55 % | $ 331,444 | $ 3,569 | 4.27 % | |||||||||
Investment securities - taxable | 3,826,934 | 37,473 | 3.90 % | 4,035,508 | 39,283 | 3.92 % | 4,638,486 | 34,734 | 2.97 % | |||||||||
Investment securities - non-taxable (FTE) | 2,617,532 | 21,318 | 3.24 % | 2,597,005 | 21,429 | 3.32 % | 2,617,152 | 21,563 | 3.27 % | |||||||||
Mortgage loans held for sale | 12,425 | 209 | 6.69 % | 10,328 | 194 | 7.55 % | 9,542 | 178 | 7.40 % | |||||||||
Loans - including fees (FTE) | 17,208,162 | 278,766 | 6.44 % | 17,101,799 | 271,851 | 6.39 % | 16,758,597 | 256,757 | 6.08 % | |||||||||
Total interest earning assets (FTE) | 23,869,558 | 340,687 | 5.68 % | 23,959,417 | 335,721 | 5.64 % | 24,355,221 | 316,801 | 5.16 % | |||||||||
Non-earning assets | 3,346,882 | 3,345,860 | 3,239,390 | |||||||||||||||
Total assets | $ 27,216,440 | $ 27,305,277 | $ 27,594,611 | |||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||||
Interest bearing liabilities: | ||||||||||||||||||
Interest bearing transaction and | ||||||||||||||||||
savings accounts | $ 10,826,514 | $ 78,307 | 2.88 % | $ 10,973,462 | $ 79,087 | 2.90 % | $ 10,682,767 | $ 65,095 | 2.42 % | |||||||||
Time deposits | 6,355,801 | 73,937 | 4.63 % | 6,447,259 | 73,946 | 4.61 % | 6,558,110 | 68,062 | 4.12 % | |||||||||
Total interest bearing deposits | 17,182,315 | 152,244 | 3.52 % | 17,420,721 | 153,033 | 3.53 % | 17,240,877 | 133,157 | 3.06 % | |||||||||
Federal funds purchased and securities | ||||||||||||||||||
sold under agreement to repurchase | 51,830 | 138 | 1.06 % | 50,558 | 156 | 1.24 % | 89,769 | 277 | 1.22 % | |||||||||
Other borrowings | 1,252,435 | 17,067 | 5.42 % | 1,111,734 | 15,025 | 5.44 % | 1,222,557 | 16,450 | 5.34 % | |||||||||
Subordinated notes and debentures | 366,236 | 7,128 | 7.74 % | 366,198 | 7,026 | 7.72 % | 366,085 | 6,969 | 7.55 % | |||||||||
Total interest bearing liabilities | 18,852,816 | 176,577 | 3.73 % | 18,949,211 | 175,240 | 3.72 % | 18,919,288 | 156,853 | 3.29 % | |||||||||
Noninterest bearing liabilities: | ||||||||||||||||||
Noninterest bearing deposits | 4,535,105 | 4,624,819 | 5,032,631 | |||||||||||||||
Other liabilities | 323,378 | 280,092 | 271,014 | |||||||||||||||
Total liabilities | 23,711,299 | 23,854,122 | 24,222,933 | |||||||||||||||
Stockholders' equity | 3,505,141 | 3,451,155 | 3,371,678 | |||||||||||||||
Total liabilities and stockholders' equity | $ 27,216,440 | $ 27,305,277 | $ 27,594,611 | |||||||||||||||
Net interest income (FTE) | $ 164,110 | $ 160,481 | $ 159,948 | |||||||||||||||
Net interest spread (FTE) | 1.95 % | 1.92 % | 1.87 % | |||||||||||||||
Net interest margin (FTE) | 2.74 % | 2.69 % | 2.61 % | |||||||||||||||
Simmons First National Corporation | SFNC | |||||||||
Consolidated - Selected Financial Data | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands, except share data) | ||||||||||
QUARTER-TO-DATE | ||||||||||
Financial Highlights - As Reported | ||||||||||
Net Income | $ 24,740 | $ 40,763 | $ 38,871 | $ 23,907 | $ 47,247 | |||||
Diluted earnings per share | 0.20 | 0.32 | 0.31 | 0.19 | 0.37 | |||||
Return on average assets | 0.36 % | 0.60 % | 0.57 % | 0.35 % | 0.68 % | |||||
Return on average common equity | 2.81 % | 4.75 % | 4.54 % | 2.84 % | 5.56 % | |||||
Return on tangible common equity (non-GAAP) (1) | 5.27 % | 8.67 % | 8.33 % | 5.61 % | 10.33 % | |||||
Net interest margin (FTE) | 2.74 % | 2.69 % | 2.66 % | 2.68 % | 2.61 % | |||||
Efficiency ratio (2) | 75.70 % | 68.38 % | 69.41 % | 80.46 % | 65.11 % | |||||
FTE adjustment | 6,398 | 6,576 | 6,422 | 6,511 | 6,515 | |||||
Average diluted shares outstanding | 125,999,269 | 125,758,166 | 125,661,950 | 125,609,265 | 126,283,609 | |||||
Shares repurchased under plan | - | - | - | - | 1,128,962 | |||||
Average price of shares repurchased | - | - | - | - | 17.69 | |||||
Cash dividends declared per common share | 0.210 | 0.210 | 0.210 | 0.200 | 0.200 | |||||
Accretable yield on acquired loans | 1,496 | 1,569 | 1,123 | 1,762 | 2,146 | |||||
Financial Highlights - Adjusted (non-GAAP) (1) | ||||||||||
Adjusted earnings | $ 46,005 | $ 41,897 | $ 40,351 | $ 50,215 | $ 48,804 | |||||
Adjusted diluted earnings per share | 0.37 | 0.33 | 0.32 | 0.40 | 0.39 | |||||
Adjusted return on average assets | 0.67 % | 0.62 % | 0.60 % | 0.73 % | 0.70 % | |||||
Adjusted return on average common equity | 5.22 % | 4.88 % | 4.71 % | 5.97 % | 5.74 % | |||||
Adjusted return on tangible common equity | 9.34 % | 8.89 % | 8.62 % | 11.10 % | 10.64 % | |||||
Adjusted efficiency ratio (2) | 63.38 % | 65.68 % | 66.42 % | 62.91 % | 61.94 % | |||||
YEAR-TO-DATE | ||||||||||
Financial Highlights - GAAP | ||||||||||
Net Income | $ 104,374 | $ 79,634 | $ 38,871 | $ 175,057 | $ 151,150 | |||||
Diluted earnings per share | 0.83 | 0.63 | 0.31 | 1.38 | 1.19 | |||||
Return on average assets | 0.51 % | 0.59 % | 0.57 % | 0.64 % | 0.73 % | |||||
Return on average common equity | 4.02 % | 4.64 % | 4.54 % | 5.21 % | 6.00 % | |||||
Return on tangible common equity (non-GAAP) (1) | 7.39 % | 8.50 % | 8.33 % | 9.76 % | 11.14 % | |||||
Net interest margin (FTE) | 2.70 % | 2.68 % | 2.66 % | 2.78 % | 2.82 % | |||||
Efficiency ratio (2) | 71.00 % | 68.90 % | 69.41 % | 67.75 % | 64.13 % | |||||
FTE adjustment | 19,396 | 12,998 | 6,422 | 25,443 | 18,932 | |||||
Average diluted shares outstanding | 125,910,260 | 125,693,536 | 125,661,950 | 126,775,704 | 127,099,727 | |||||
Cash dividends declared per common share | 0.630 | 0.420 | 0.210 | 0.800 | 0.600 | |||||
Financial Highlights - Adjusted (non-GAAP) (1) | ||||||||||
Adjusted earnings | $ 128,253 | $ 82,248 | $ 40,351 | $ 207,716 | $ 157,501 | |||||
Adjusted diluted earnings per share | 1.02 | 0.65 | 0.32 | 1.64 | 1.24 | |||||
Adjusted return on average assets | 0.63 % | 0.61 % | 0.60 % | 0.75 % | 0.76 % | |||||
Adjusted return on average common equity | 4.94 % | 4.80 % | 4.71 % | 6.18 % | 6.25 % | |||||
Adjusted return on tangible common equity | 8.96 % | 8.76 % | 8.62 % | 11.46 % | 11.58 % | |||||
Adjusted efficiency ratio (2) | 65.14 % | 66.05 % | 66.42 % | 61.32 % | 60.81 % | |||||
END OF PERIOD | ||||||||||
Book value per share | $ 28.11 | $ 27.56 | $ 27.42 | $ 27.37 | $ 26.26 | |||||
Tangible book value per share | 16.78 | 16.20 | 16.02 | 15.92 | 14.77 | |||||
Shares outstanding | 125,554,598 | 125,487,520 | 125,419,618 | 125,184,119 | 125,133,281 | |||||
Full-time equivalent employees | 2,972 | 2,961 | 2,989 | 3,007 | 3,005 | |||||
Total number of financial centers | 234 | 234 | 233 | 234 | 232 | |||||
(1) Non-GAAP measurement that management believes aids in the understanding and discussion of results. Reconciliations to GAAP are | |||||
included in the schedules accompanying this release. | |||||
(2) Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues. | |||||
Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting | |||||
items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from | |||||
securities transactions and certain adjusting items, and is a non-GAAP measurement. | |||||
Simmons First National Corporation | SFNC | |||||||||
Reconciliation Of Non-GAAP Financial Measures - Adjusted Earnings - Quarter-to-Date | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
(in thousands, except per share data) | ||||||||||
QUARTER-TO-DATE | ||||||||||
Net income | $ 24,740 | $ 40,763 | $ 38,871 | $ 23,907 | $ 47,247 | |||||
Certain items (non-GAAP) | ||||||||||
FDIC Deposit Insurance special assessment | - | 283 | 1,549 | 10,521 | - | |||||
Merger related costs | - | - | - | - | 5 | |||||
Early retirement program | (1) | 118 | 219 | 1,032 | 1,557 | |||||
Termination of vendor and software services | (13) | 615 | - | - | - | |||||
Loss (gain) on sale of securities | 28,393 | - | - | 20,218 | - | |||||
Branch right sizing (net) | 410 | 519 | 236 | 3,846 | 547 | |||||
Tax effect of certain items (1) | (7,524) | (401) | (524) | (9,309) | (552) | |||||
Certain items, net of tax | 21,265 | 1,134 | 1,480 | 26,308 | 1,557 | |||||
Adjusted earnings (non-GAAP) | $ 46,005 | $ 41,897 | $ 40,351 | $ 50,215 | $ 48,804 | |||||
Diluted earnings per share | $ 0.20 | $ 0.32 | $ 0.31 | $ 0.19 | $ 0.37 | |||||
Certain items (non-GAAP) | ||||||||||
FDIC Deposit Insurance special assessment | - | - | 0.01 | 0.08 | - | |||||
Early retirement program | - | - | - | 0.01 | 0.01 | |||||
Termination of vendor and software services | - | 0.01 | - | - | - | |||||
Loss (gain) on sale of securities | 0.23 | - | - | 0.16 | - | |||||
Branch right sizing (net) | - | - | - | 0.03 | 0.01 | |||||
Tax effect of certain items (1) | (0.06) | - | - | (0.07) | - | |||||
Certain items, net of tax | 0.17 | 0.01 | 0.01 | 0.21 | 0.02 | |||||
Adjusted diluted earnings per share (non-GAAP) | $ 0.37 | $ 0.33 | $ 0.32 | $ 0.40 | $ 0.39 | |||||
(1) Effective tax rate of 26.135%. | ||||||||||
Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP) | ||||||||||
QUARTER-TO-DATE | ||||||||||
Noninterest income | $ 17,130 | $ 43,299 | $ 43,184 | $ 21,974 | $ 42,777 | |||||
Certain noninterest income items | ||||||||||
Loss (gain) on sale of securities | 28,393 | - | - | 20,218 | - | |||||
Adjusted noninterest income (non-GAAP) | $ 45,523 | $ 43,299 | $ 43,184 | $ 42,192 | $ 42,777 | |||||
Noninterest expense | $ 137,193 | $ 139,354 | $ 139,879 | $ 148,139 | $ 131,998 | |||||
Certain noninterest expense items | ||||||||||
Merger related costs | - | - | - | - | (5) | |||||
Early retirement program | 1 | (118) | (219) | (1,032) | (1,557) | |||||
FDIC Deposit Insurance special assessment | - | (283) | (1,549) | (10,521) | - | |||||
Termination of vendor and software services | 13 | (615) | - | - | - | |||||
Branch right sizing expense | (410) | (519) | (236) | (3,846) | (547) | |||||
Adjusted noninterest expense (non-GAAP) | $ 136,797 | $ 137,819 | $ 137,875 | $ 132,740 | $ 129,889 | |||||
Salaries and employee benefits | $ 69,167 | $ 70,716 | $ 72,653 | $ 66,982 | $ 67,374 | |||||
Certain salaries and employee benefits items | ||||||||||
Early retirement program | 1 | (118) | (219) | (1,032) | (1,557) | |||||
Other | (1) | 1 | - | 2 | - | |||||
Adjusted salaries and employee benefits (non-GAAP) | $ 69,167 | $ 70,599 | $ 72,434 | $ 65,952 | $ 65,817 | |||||
Other operating expenses | $ 44,540 | $ 45,352 | $ 42,513 | $ 48,570 | $ 42,582 | |||||
Certain other operating expenses items | ||||||||||
Termination of vendor and software services | 13 | (615) | - | - | - | |||||
Branch right sizing expense | (184) | (392) | (83) | (3,708) | (466) | |||||
Adjusted other operating expenses (non-GAAP) | $ 44,369 | $ 44,345 | $ 42,430 | $ 44,862 | $ 42,116 | |||||
Simmons First National Corporation | SFNC | |||||||||
Reconciliation Of Non-GAAP Financial Measures - Adjusted Earnings - Year-to-Date | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
(in thousands, except per share data) | ||||||||||
YEAR-TO-DATE | ||||||||||
Net income | $ 104,374 | $ 79,634 | $ 38,871 | $ 175,057 | $ 151,150 | |||||
Certain items (non-GAAP) | ||||||||||
FDIC Deposit Insurance special assessment | 1,832 | 1,832 | 1,549 | 10,521 | - | |||||
Merger related costs | - | - | - | 1,420 | 1,420 | |||||
Early retirement program | 336 | 337 | 219 | 6,198 | 5,166 | |||||
Termination of vendor and software services | 602 | 615 | - | - | - | |||||
Loss (gain) on sale of securities | 28,393 | - | - | 20,609 | 391 | |||||
Branch right sizing (net) | 1,165 | 755 | 236 | 5,467 | 1,621 | |||||
Tax effect of certain items (1) | (8,449) | (925) | (524) | (11,556) | (2,247) | |||||
Certain items, net of tax | 23,879 | 2,614 | 1,480 | 32,659 | 6,351 | |||||
Adjusted earnings (non-GAAP) | $ 128,253 | $ 82,248 | $ 40,351 | $ 207,716 | $ 157,501 | |||||
Diluted earnings per share | $ 0.83 | $ 0.63 | $ 0.31 | $ 1.38 | $ 1.19 | |||||
Certain items (non-GAAP) | ||||||||||
FDIC Deposit Insurance special assessment | 0.02 | 0.02 | 0.01 | 0.08 | - | |||||
Merger related costs | - | - | - | 0.01 | 0.01 | |||||
Early retirement program | - | - | - | 0.05 | 0.04 | |||||
Loss (gain) on sale of securities | 0.23 | - | - | 0.17 | - | |||||
Branch right sizing (net) | 0.01 | 0.01 | - | 0.04 | 0.02 | |||||
Tax effect of certain items (1) | (0.07) | (0.01) | - | (0.09) | (0.02) | |||||
Certain items, net of tax | 0.19 | 0.02 | 0.01 | 0.26 | 0.05 | |||||
Adjusted diluted earnings per share (non-GAAP) | $ 1.02 | $ 0.65 | $ 0.32 | $ 1.64 | $ 1.24 | |||||
(1) Effective tax rate of 26.135%. | ||||||||||
Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP) | ||||||||||
YEAR-TO-DATE | ||||||||||
Noninterest income | $ 103,613 | $ 86,483 | $ 43,184 | $ 155,566 | $ 133,592 | |||||
Certain noninterest income items | ||||||||||
Loss (gain) on sale of securities | 28,393 | - | - | 20,609 | 391 | |||||
Adjusted noninterest income (non-GAAP) | $ 132,006 | $ 86,483 | $ 43,184 | $ 176,175 | $ 133,983 | |||||
Noninterest expense | $ 416,426 | $ 279,233 | $ 139,879 | $ 563,061 | $ 414,922 | |||||
Certain noninterest expense items | ||||||||||
Merger related costs | - | - | - | (1,420) | (1,420) | |||||
Early retirement program | (336) | (337) | (219) | (6,198) | (5,166) | |||||
FDIC Deposit Insurance special assessment | (1,832) | (1,832) | (1,549) | (10,521) | - | |||||
Termination of vendor and software services | (602) | (615) | - | - | - | |||||
Branch right sizing expense | (1,165) | (755) | (236) | (5,467) | (1,621) | |||||
Adjusted noninterest expense (non-GAAP) | $ 412,491 | $ 275,694 | $ 137,875 | $ 539,455 | $ 406,715 | |||||
Salaries and employee benefits | $ 212,536 | $ 143,369 | $ 72,653 | $ 286,117 | $ 219,135 | |||||
Certain salaries and employee benefits items | ||||||||||
Early retirement program | (336) | (337) | (219) | (6,198) | (5,166) | |||||
Other | - | 1 | - | 2 | - | |||||
Adjusted salaries and employee benefits (non-GAAP) | $ 212,200 | $ 143,033 | $ 72,434 | $ 279,921 | $ 213,969 | |||||
Other operating expenses | $ 132,405 | $ 87,865 | $ 42,513 | $ 177,164 | $ 128,594 | |||||
Certain other operating expenses items | ||||||||||
Termination of vendor and software services | (602) | (615) | - | - | - | |||||
Branch right sizing expense | (659) | (475) | (83) | (4,937) | (1,229) | |||||
Adjusted other operating expenses (non-GAAP) | $ 131,144 | $ 86,775 | $ 42,430 | $ 172,227 | $ 127,365 | |||||
Simmons First National Corporation | SFNC | |||||||||
Reconciliation Of Non-GAAP Financial Measures - End of Period | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands, except per share data) | ||||||||||
Calculation of Tangible Common Equity and the Ratio of Tangible Common Equity to Tangible Assets | ||||||||||
Total common stockholders' equity | $ 3,528,833 | $ 3,458,869 | $ 3,439,126 | $ 3,426,488 | $ 3,285,555 | |||||
Intangible assets: | ||||||||||
Goodwill | (1,320,799) | (1,320,799) | (1,320,799) | (1,320,799) | (1,320,799) | |||||
Other intangible assets | (101,093) | (104,943) | (108,795) | (112,645) | (116,660) | |||||
Total intangibles | (1,421,892) | (1,425,742) | (1,429,594) | (1,433,444) | (1,437,459) | |||||
Tangible common stockholders' equity | $ 2,106,941 | $ 2,033,127 | $ 2,009,532 | $ 1,993,044 | $ 1,848,096 | |||||
Total assets | $ 27,269,404 | $ 27,369,072 | $ 27,372,175 | $ 27,345,674 | $ 27,564,325 | |||||
Intangible assets: | ||||||||||
Goodwill | (1,320,799) | (1,320,799) | (1,320,799) | (1,320,799) | (1,320,799) | |||||
Other intangible assets | (101,093) | (104,943) | (108,795) | (112,645) | (116,660) | |||||
Total intangibles | (1,421,892) | (1,425,742) | (1,429,594) | (1,433,444) | (1,437,459) | |||||
Tangible assets | $ 25,847,512 | $ 25,943,330 | $ 25,942,581 | $ 25,912,230 | $ 26,126,866 | |||||
Ratio of common equity to assets | 12.94 % | 12.64 % | 12.56 % | 12.53 % | 11.92 % | |||||
Ratio of tangible common equity to tangible assets | 8.15 % | 7.84 % | 7.75 % | 7.69 % | 7.07 % | |||||
Calculation of Tangible Book Value per Share | ||||||||||
Total common stockholders' equity | $ 3,528,833 | $ 3,458,869 | $ 3,439,126 | $ 3,426,488 | $ 3,285,555 | |||||
Intangible assets: | ||||||||||
Goodwill | (1,320,799) | (1,320,799) | (1,320,799) | (1,320,799) | (1,320,799) | |||||
Other intangible assets | (101,093) | (104,943) | (108,795) | (112,645) | (116,660) | |||||
Total intangibles | (1,421,892) | (1,425,742) | (1,429,594) | (1,433,444) | (1,437,459) | |||||
Tangible common stockholders' equity | $ 2,106,941 | $ 2,033,127 | $ 2,009,532 | $ 1,993,044 | $ 1,848,096 | |||||
Shares of common stock outstanding | 125,554,598 | 125,487,520 | 125,419,618 | 125,184,119 | 125,133,281 | |||||
Book value per common share | $ 28.11 | $ 27.56 | $ 27.42 | $ 27.37 | $ 26.26 | |||||
Tangible book value per common share | $ 16.78 | $ 16.20 | $ 16.02 | $ 15.92 | $ 14.77 | |||||
Calculation of Coverage Ratio of Uninsured, Non-Collateralized Deposits | ||||||||||
Uninsured deposits at Simmons Bank | $ 8,355,496 | $ 8,186,903 | $ 8,413,514 | $ 8,328,444 | $ 8,143,200 | |||||
Less: Collateralized deposits (excluding portion that is FDIC insured) | 2,710,167 | 2,835,424 | 2,995,241 | 2,846,716 | 2,835,405 | |||||
Less: Intercompany eliminations | 986,626 | 943,979 | 775,461 | 728,480 | 676,840 | |||||
Total uninsured, non-collateralized deposits | $ 4,658,703 | $ 4,407,500 | $ 4,642,812 | $ 4,753,248 | $ 4,630,955 | |||||
FHLB borrowing availability | $ 4,955,000 | $ 4,910,000 | $ 5,326,000 | $ 5,401,000 | $ 5,372,000 | |||||
Unpledged securities | 4,110,000 | 4,145,000 | 4,122,000 | 3,817,000 | 4,124,000 | |||||
Fed funds lines, Fed discount window and | ||||||||||
Bank Term Funding Program (1) | 2,109,000 | 2,065,000 | 2,009,000 | 1,998,000 | 1,951,000 | |||||
Additional liquidity sources | $ 11,174,000 | $ 11,120,000 | $ 11,457,000 | $ 11,216,000 | $ 11,447,000 | |||||
Uninsured, non-collateralized deposit coverage ratio | 2.4 | 2.5 | 2.5 | 2.4 | 2.5 | |||||
(1) The Bank Term Funding Program closed for new loans on March 11, 2024. At no time did Simmons borrow funds under this program. | ||||||||||
Calculation of Net Charge Off Ratio | ||||||||||
Net charge offs | $ 9,314 | $ 8,077 | $ 8,070 | |||||||
Less: Net charge offs from run-off portfolio (1) | 3,500 | 6,700 | 4,500 | |||||||
Net charge offs excluding run-off portfolio | $ 5,814 | $ 1,377 | $ 3,570 | |||||||
Average total loans | $ 17,208,162 | $ 17,101,799 | $ 16,900,496 | |||||||
Annualized net charge offs to average loans (NCO ratio) | 0.22 % | 0.19 % | 0.19 % | |||||||
NCO ratio, excluding net charge offs associated with run-off | ||||||||||
portfolio (annualized) | 0.13 % | 0.03 % | 0.08 % | |||||||
(1) Run-off portfolio consists of asset based lending and small equipment finance portfolios obtained in acquisitions. | ||||||||||
Simmons First National Corporation | SFNC | |||||||||
Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands) | ||||||||||
Calculation of Adjusted Return on Average Assets | ||||||||||
Net income | $ 24,740 | $ 40,763 | $ 38,871 | $ 23,907 | $ 47,247 | |||||
Certain items (non-GAAP) | ||||||||||
FDIC Deposit Insurance special assessment | - | 283 | 1,549 | 10,521 | - | |||||
Merger related costs | - | - | - | - | 5 | |||||
Early retirement program | (1) | 118 | 219 | 1,032 | 1,557 | |||||
Termination of vendor and software services | (13) | 615 | - | - | - | |||||
Loss (gain) on sale of securities | 28,393 | - | - | 20,218 | - | |||||
Branch right sizing (net) | 410 | 519 | 236 | 3,846 | 547 | |||||
Tax effect of certain items (2) | (7,524) | (401) | (524) | (9,309) | (552) | |||||
Adjusted earnings (non-GAAP) | $ 46,005 | $ 41,897 | $ 40,351 | $ 50,215 | $ 48,804 | |||||
Average total assets | $ 27,216,440 | $ 27,305,277 | $ 27,259,399 | $ 27,370,811 | $ 27,594,611 | |||||
Return on average assets | 0.36 % | 0.60 % | 0.57 % | 0.35 % | 0.68 % | |||||
Adjusted return on average assets (non-GAAP) | 0.67 % | 0.62 % | 0.60 % | 0.73 % | 0.70 % | |||||
Calculation of Return on Tangible Common Equity | ||||||||||
Net income available to common stockholders | $ 24,740 | $ 40,763 | $ 38,871 | $ 23,907 | $ 47,247 | |||||
Amortization of intangibles, net of taxes | 2,845 | 2,845 | 2,844 | 2,965 | 3,027 | |||||
Total income available to common stockholders | $ 27,585 | $ 43,608 | $ 41,715 | $ 26,872 | $ 50,274 | |||||
Certain items (non-GAAP) | ||||||||||
FDIC Deposit Insurance special assessment | $ - | $ 283 | $ 1,549 | $ 10,521 | $ - | |||||
Merger related costs | - | - | - | - | 5 | |||||
Early retirement program | (1) | 118 | 219 | 1,032 | 1,557 | |||||
Termination of vendor and software services | (13) | 615 | - | - | - | |||||
Loss (gain) on sale of securities | 28,393 | - | - | 20,218 | - | |||||
Branch right sizing (net) | 410 | 519 | 236 | 3,846 | 547 | |||||
Tax effect of certain items (2) | (7,524) | (401) | (524) | (9,309) | (552) | |||||
Adjusted earnings (non-GAAP) | 46,005 | 41,897 | 40,351 | 50,215 | 48,804 | |||||
Amortization of intangibles, net of taxes | 2,845 | 2,845 | 2,844 | 2,965 | 3,027 | |||||
Total adjusted earnings available to common stockholders (non-GAAP) | $ 48,850 | $ 44,742 | $ 43,195 | $ 53,180 | $ 51,831 | |||||
Average common stockholders' equity | $ 3,505,141 | $ 3,451,155 | $ 3,447,021 | $ 3,336,247 | $ 3,371,678 | |||||
Average intangible assets: | ||||||||||
Goodwill | (1,320,799) | (1,320,799) | (1,320,799) | (1,320,799) | (1,320,799) | |||||
Other intangibles | (103,438) | (107,173) | (111,023) | (114,861) | (119,125) | |||||
Total average intangibles | (1,424,237) | (1,427,972) | (1,431,822) | (1,435,660) | (1,439,924) | |||||
Average tangible common stockholders' equity (non-GAAP) | $ 2,080,904 | $ 2,023,183 | $ 2,015,199 | $ 1,900,587 | $ 1,931,754 | |||||
Return on average common equity | 2.81 % | 4.75 % | 4.54 % | 2.84 % | 5.56 % | |||||
Return on tangible common equity | 5.27 % | 8.67 % | 8.33 % | 5.61 % | 10.33 % | |||||
Adjusted return on average common equity (non-GAAP) | 5.22 % | 4.88 % | 4.71 % | 5.97 % | 5.74 % | |||||
Adjusted return on tangible common equity (non-GAAP) | 9.34 % | 8.89 % | 8.62 % | 11.10 % | 10.64 % | |||||
Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1) | ||||||||||
Noninterest expense (efficiency ratio numerator) | $ 137,193 | $ 139,354 | $ 139,879 | $ 148,139 | $ 131,998 | |||||
Certain noninterest expense items (non-GAAP) | ||||||||||
Merger related costs | - | - | - | - | (5) | |||||
Early retirement program | 1 | (118) | (219) | (1,032) | (1,557) | |||||
FDIC Deposit Insurance special assessment | - | (283) | (1,549) | (10,521) | - | |||||
Termination of vendor and software services | 13 | (615) | - | - | - | |||||
Branch right sizing expense | (410) | (519) | (236) | (3,846) | (547) | |||||
Other real estate and foreclosure expense adjustment | (87) | (117) | (179) | (189) | (228) | |||||
Amortization of intangibles adjustment | (3,851) | (3,852) | (3,850) | (4,015) | (4,097) | |||||
Adjusted efficiency ratio numerator | $ 132,859 | $ 133,850 | $ 133,846 | $ 128,536 | $ 125,564 | |||||
Net interest income | $ 157,712 | $ 153,905 | $ 151,906 | $ 155,628 | $ 153,433 | |||||
Noninterest income | 17,130 | 43,299 | 43,184 | 21,974 | 42,777 | |||||
Fully tax-equivalent adjustment (effective tax rate of 26.135%) | 6,398 | 6,576 | 6,422 | 6,511 | 6,515 | |||||
Efficiency ratio denominator | 181,240 | 203,780 | 201,512 | 184,113 | 202,725 | |||||
Certain noninterest income items (non-GAAP) | ||||||||||
(Gain) loss on sale of securities | 28,393 | - | - | 20,218 | - | |||||
Adjusted efficiency ratio denominator | $ 209,633 | $ 203,780 | $ 201,512 | $ 204,331 | $ 202,725 | |||||
Efficiency ratio (1) | 75.70 % | 68.38 % | 69.41 % | 80.46 % | 65.11 % | |||||
Adjusted efficiency ratio (non-GAAP) (1) | 63.38 % | 65.68 % | 66.42 % | 62.91 % | 61.94 % | |||||
(1) Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues. Adjusted efficiency | |||||
ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest | |||||
income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is | |||||
a non-GAAP measurement. | |||||
(2) Effective tax rate of 26.135%. | |||||
Simmons First National Corporation | SFNC | |||||||||
Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date (continued) | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands) | ||||||||||
Calculation of Total Revenue and Adjusted Total Revenue | ||||||||||
Net interest income | $ 157,712 | $ 153,905 | $ 151,906 | $ 155,628 | $ 153,433 | |||||
Noninterest income | 17,130 | 43,299 | 43,184 | 21,974 | 42,777 | |||||
Total revenue | 174,842 | 197,204 | 195,090 | 177,602 | 196,210 | |||||
Certain items, pre-tax (non-GAAP) | ||||||||||
Less: Gain (loss) on sale of securities | (28,393) | - | - | (20,218) | - | |||||
Adjusted total revenue | $ 203,235 | $ 197,204 | $ 195,090 | $ 197,820 | $ 196,210 | |||||
Calculation of Pre-Provision Net Revenue (PPNR) | ||||||||||
Net interest income | $ 157,712 | $ 153,905 | $ 151,906 | $ 155,628 | $ 153,433 | |||||
Noninterest income | 17,130 | 43,299 | 43,184 | 21,974 | 42,777 | |||||
Total revenue | 174,842 | 197,204 | 195,090 | 177,602 | 196,210 | |||||
Less: Noninterest expense | 137,193 | 139,354 | 139,879 | 148,139 | 131,998 | |||||
Pre-Provision Net Revenue (PPNR) | $ 37,649 | $ 57,850 | $ 55,211 | $ 29,463 | $ 64,212 | |||||
Calculation of Adjusted Pre-Provision Net Revenue | ||||||||||
Pre-Provision Net Revenue (PPNR) | $ 37,649 | $ 57,850 | $ 55,211 | $ 29,463 | $ 64,212 | |||||
Certain items, pre-tax (non-GAAP) | ||||||||||
Plus: Loss (gain) on sale of securities | 28,393 | - | - | 20,218 | - | |||||
Plus: FDIC Deposit Insurance special assessment | - | 283 | 1,549 | 10,521 | - | |||||
Plus: Merger related costs | - | - | - | - | 5 | |||||
Plus: Early retirement program costs | (1) | 118 | 219 | 1,032 | 1,557 | |||||
Plus: Termination of vendor and software services | (13) | 615 | - | - | - | |||||
Plus: Branch right sizing costs (net) | 410 | 519 | 236 | 3,846 | 547 | |||||
Adjusted Pre-Provision Net Revenue | $ 66,438 | $ 59,385 | $ 57,215 | $ 65,080 | $ 66,321 | |||||
Simmons First National Corporation | SFNC | |||||||||
Reconciliation Of Non-GAAP Financial Measures - Year-to-Date | ||||||||||
For the Quarters Ended | Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | |||||
(Unaudited) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||
($ in thousands) | ||||||||||
Calculation of Adjusted Return on Average Assets | ||||||||||
Net income | $ 104,374 | $ 79,634 | $ 38,871 | $ 175,057 | $ 151,150 | |||||
Certain items (non-GAAP) | ||||||||||
FDIC Deposit Insurance special assessment | 1,832 | 1,832 | 1,549 | 10,521 | - | |||||
Merger related costs | - | - | - | 1,420 | 1,420 | |||||
Early retirement program | 336 | 337 | 219 | 6,198 | 5,166 | |||||
Termination of vendor and software services | 602 | 615 | - | - | - | |||||
Loss (gain) on sale of securities | 28,393 | - | - | 20,609 | 391 | |||||
Branch right sizing (net) | 1,165 | 755 | 236 | 5,467 | 1,621 | |||||
Tax effect of certain items (2) | (8,449) | (925) | (524) | (11,556) | (2,247) | |||||
Adjusted earnings (non-GAAP) | $ 128,253 | $ 82,248 | $ 40,351 | $ 207,716 | $ 157,501 | |||||
Average total assets | $ 27,260,212 | $ 27,282,338 | $ 27,259,399 | $ 27,554,859 | $ 27,616,882 | |||||
Return on average assets | 0.51 % | 0.59 % | 0.57 % | 0.64 % | 0.73 % | |||||
Adjusted return on average assets (non-GAAP) | 0.63 % | 0.61 % | 0.60 % | 0.75 % | 0.76 % | |||||
Calculation of Return on Tangible Common Equity | ||||||||||
Net income available to common stockholders | $ 104,374 | $ 79,634 | $ 38,871 | $ 175,057 | $ 151,150 | |||||
Amortization of intangibles, net of taxes | 8,534 | 5,689 | 2,844 | 12,044 | 9,079 | |||||
Total income available to common stockholders | $ 112,908 | $ 85,323 | $ 41,715 | $ 187,101 | $ 160,229 | |||||
Certain items (non-GAAP) | ||||||||||
FDIC Deposit Insurance special assessment | $ 1,832 | $ 1,832 | $ 1,549 | $ 10,521 | $ - | |||||
Merger related costs | - | - | - | 1,420 | 1,420 | |||||
Early retirement program | 336 | 337 | 219 | 6,198 | 5,166 | |||||
Termination of vendor and software services | 602 | 615 | - | - | - | |||||
Loss (gain) on sale of securities | 28,393 | - | - | 20,609 | 391 | |||||
Branch right sizing (net) | 1,165 | 755 | 236 | 5,467 | 1,621 | |||||
Tax effect of certain items (2) | (8,449) | (925) | (524) | (11,556) | (2,247) | |||||
Adjusted earnings (non-GAAP) | 128,253 | 82,248 | 40,351 | 207,716 | 157,501 | |||||
Amortization of intangibles, net of taxes | 8,534 | 5,689 | 2,844 | 12,044 | 9,079 | |||||
Total adjusted earnings available to common stockholders (non-GAAP) | $ 136,787 | $ 87,937 | $ 43,195 | $ 219,760 | $ 166,580 | |||||
Average common stockholders' equity | $ 3,467,908 | $ 3,449,089 | $ 3,447,021 | $ 3,359,312 | $ 3,367,088 | |||||
Average intangible assets: | ||||||||||
Goodwill | (1,320,799) | (1,320,799) | (1,320,799) | (1,320,510) | (1,320,412) | |||||
Other intangibles | (107,197) | (109,098) | (111,023) | (121,098) | (123,200) | |||||
Total average intangibles | (1,427,996) | (1,429,897) | (1,431,822) | (1,441,608) | (1,443,612) | |||||
Average tangible common stockholders' equity (non-GAAP) | $ 2,039,912 | $ 2,019,192 | $ 2,015,199 | $ 1,917,704 | $ 1,923,476 | |||||
Return on average common equity | 4.02 % | 4.64 % | 4.54 % | 5.21 % | 6.00 % | |||||
Return on tangible common equity | 7.39 % | 8.50 % | 8.33 % | 9.76 % | 11.14 % | |||||
Adjusted return on average common equity (non-GAAP) | 4.94 % | 4.80 % | 4.71 % | 6.18 % | 6.25 % | |||||
Adjusted return on tangible common equity (non-GAAP) | 8.96 % | 8.76 % | 8.62 % | 11.46 % | 11.58 % | |||||
Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1) | ||||||||||
Noninterest expense (efficiency ratio numerator) | $ 416,426 | $ 279,233 | $ 139,879 | $ 563,061 | $ 414,922 | |||||
Certain noninterest expense items (non-GAAP) | ||||||||||
Merger related costs | - | - | - | (1,420) | (1,420) | |||||
Early retirement program | (336) | (337) | (219) | (6,198) | (5,166) | |||||
FDIC Deposit Insurance special assessment | (1,832) | (1,832) | (1,549) | (10,521) | - | |||||
Termination of vendor and software services | (602) | (615) | - | - | - | |||||
Branch right sizing expense | (1,165) | (755) | (236) | (5,467) | (1,621) | |||||
Other real estate and foreclosure expense adjustment | (383) | (296) | (179) | (892) | (703) | |||||
Amortization of intangibles adjustment | (11,553) | (7,702) | (3,850) | (16,306) | (12,291) | |||||
Adjusted efficiency ratio numerator | $ 400,555 | $ 267,696 | $ 133,846 | $ 522,257 | $ 393,721 | |||||
Net interest income | $ 463,523 | $ 305,811 | $ 151,906 | $ 650,126 | $ 494,498 | |||||
Noninterest income | 103,613 | 86,483 | 43,184 | 155,566 | 133,592 | |||||
Fully tax-equivalent adjustment (effective tax rate of 26.135%) | 19,396 | 12,998 | 6,422 | 25,443 | 18,932 | |||||
Efficiency ratio denominator | 586,532 | 405,292 | 201,512 | 831,135 | 647,022 | |||||
Certain noninterest income items (non-GAAP) | ||||||||||
(Gain) loss on sale of securities | 28,393 | - | - | 20,609 | 391 | |||||
Adjusted efficiency ratio denominator | $ 614,925 | $ 405,292 | $ 201,512 | $ 851,744 | $ 647,413 | |||||
Efficiency ratio (1) | 71.00 % | 68.90 % | 69.41 % | 67.75 % | 64.13 % | |||||
Adjusted efficiency ratio (non-GAAP) (1) | 65.14 % | 66.05 % | 66.42 % | 61.32 % | 60.81 % | |||||
(1) Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues. Adjusted efficiency | |||||
ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest | |||||
income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is | |||||
a non-GAAP measurement. | |||||
(2) Effective tax rate of 26.135%. | |||||
SOURCE Simmons First National Corporation
