Skip to main content

News & Updates

Simmons First National Corporation Reports Fourth Quarter 2024 Results

PINE BLUFF, Ark., Jan. 21, 2025 /PRNewswire/ --

George Makris, Jr., Simmons' Chairman and Chief Executive Officer, commented on the quarterly results:

Simmons' fourth quarter results were encouraging as we head into 2025.  Profitability trends improved and should be a good foundation from which to build. While we are cautiously optimistic as we enter the new year, we are also watching several factors that could impact us in 2025: a new administration and how its policies affect domestic growth; inflation and employment levels; the trajectory of short-term interest rates; regulatory changes and their effect on our operating costs and growth; insurance availability and costs for both commercial enterprises and consumers; and population migration's effects on housing trends geographically.

I also want to recognize and thank the following leaders who retired from Simmons at the end of 2024: Bob Fehlman, Steve Massanelli, Steve Wade, Johnny McCaleb, and Pat Neely. These leaders have played a significant role in the growth of Simmons, and they will be missed. At the same time, I am excited about the next generation of leadership and the opportunities we see ahead.

 

 Financial Highlights

   4Q24

   3Q24

   4Q23


4Q24 Highlights

Balance Sheet (in millions)





Comparisons reflect 4Q24 vs 3Q24,
      except as otherwise noted

 

 

•  Net income of $48.3 million
   and diluted EPS of $0.38

 

 

•  Adjusted earnings1 of $49.6
   million and adjusted diluted
   EPS1 of $0.39

 

•  Total revenue of $208.5 million
   and PPNR1 of $67.4 million

 

•  Adjusted total revenue1 of
   $208.5 million and adjusted
   PPNR1 of $69.2 million

 

•  Net interest margin of 2.87%,
   up 13 bps

 

•  Cost of deposits of 2.60%,
   down 19 bps

 

•  Provision for credit losses on
   loans exceeded net charge-offs
   in the quarter by $1.8 million

 

 

•  NCO ratio of 27 bps in 4Q24;
   6 bps of NCO ratio associated
   with run-off portfolio 

 

•  ACL ratio ended the quarter at
   1.38%, up 3 bps

 

•  EA ratio of 13.13%; TCE ratio1
   up 14 bps to 8.29%

 

•  Book value per share up 3% and
   tangible book value per share1
   up 6% year-over-year

Total loans

$17,006

$17,336

$16,846


Total investment securities

6,166

6,350

6,878


Total deposits

21,886

21,935

22,245


Total assets

26,876

27,269

27,346


Total shareholders' equity

3,529

3,529

3,426


Performance Measures (in millions)





Total revenue

$208.5

$174.8

$177.6


Adjusted total revenue1

208.5

203.2

197.8


Pre-provision net revenue1 (PPNR)

67.4

37.6

29.5


Adjusted pre-provision net revenue1

69.2

66.4

65.1


Provision for credit losses

13.3

12.1

10.0


Per share Data





Diluted earnings

$  0.38

$  0.20

$  0.19


Adjusted diluted earnings1

0.39

0.37

0.40


Book value

28.08

28.11

27.37


Tangible book value1

16.80

16.78

15.92


Asset Quality





Net charge-off ratio (NCO ratio)

0.27 %

0.22 %

0.11 %


Nonperforming loan ratio

0.65

0.59

0.50


Nonperforming assets to total assets

0.45

0.38

0.33


Allowance for credit losses to loans (ACL)

1.38

1.35

1.34


Nonperforming loan coverage ratio

212

229

267


Capital Ratios





Equity to assets (EA ratio)

13.13 %

12.94 %

12.53 %


Tangible common equity (TCE) ratio1

8.29

8.15

7.69


Common equity tier 1 (CET1) ratio

12.38

12.06

12.11


Total risk-based capital ratio

14.61

14.25

14.39


other data





Net interest margin (FTE)

2.87 %

2.74 %

2.68 %


Loan yield (FTE)

6.32

6.44

6.20


Cost of deposits

2.60

2.79

2.58


Loan to deposit ratio

77.70

79.03

75.73


Borrowed funds to total liabilities

4.92

6.16

5.88


Simmons First National Corporation (NASDAQ: SFNC) (Simmons or Company) today reported net income of $48.3 million for the fourth quarter of 2024, compared to $24.7 million in the third quarter of 2024 and $23.9 million in the fourth quarter of 2023. Diluted earnings per share were $0.38 for the fourth quarter of 2024, compared to $0.20 in the third quarter of 2024 and $0.19 in the fourth quarter of 2023. Adjusted earnings1 for the fourth quarter of 2024 were $49.6 million, compared to $46.0 million in the third quarter of 2024 and $50.2 million in the fourth quarter of 2023. Adjusted diluted earnings per share1 for the fourth quarter of 2024 were $0.39, compared to $0.37 in the third quarter of 2024 and $0.40 in the fourth quarter of 2023.

The table below summarizes the impact of certain items, consisting primarily of branch right sizing, early retirement, loss on sale of available-for-sale (AFS) investment securities and FDIC special assessments. 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


 4Q24

 3Q24

 4Q23

Net income


$ 48.3

$ 24.7

$ 23.9






Branch right sizing, net


1.6

0.4

3.9

Early retirement program


0.2

-

1.0

Loss on sale of AFS investment securities


-

28.4

20.2

FDIC special assessment


-

-

10.5

   Total pre-tax impact


1.8

28.8

35.6

Tax effect2


(0.5)

(7.5)

(9.3)

   Total impact on earnings


1.3

21.3

26.3

Adjusted earnings1


$ 49.6

$ 46.0

$ 50.2






Diluted EPS


$ 0.38

$ 0.20

$ 0.19






Branch right sizing, net


0.01

-

0.03

Early retirement program


-

-

0.01

Loss on sale of AFS investment securities


-

0.23

0.16

FDIC special assessment


-

-

0.08

   Total pre-tax impact


0.01

0.23

0.28

Tax effect2


-

(0.6)

(0.07)

   Total impact on earnings


0.01

0.17

0.21

Adjusted Diluted EPS1


$ 0.39

$ 0.37

$ 0.40

Net Interest Income
Net interest income for the fourth quarter of 2024 totaled $164.9 million, compared to $157.7 million in the third quarter of 2024 and $155.6 million in the fourth quarter of 2023. Interest income totaled $326.0 million for the fourth quarter of 2024, compared to $334.3 million in the third quarter of 2024 and $323.5 million in the fourth quarter of 2023. The decrease in interest income on a linked quarter basis was primarily driven by a decline in the level of interest rates resulting from interest rate cuts at the end of the third quarter and during the fourth quarter of 2024. Interest expense totaled $161.0 million for the fourth quarter of 2024, compared to $176.6 million in the third quarter of 2024 and $167.9 million in the fourth quarter of 2023. The decrease in interest expense was driven by lower interest rates, coupled with management's ability to proactively manage deposit costs and reduced use of wholesale funding sources. Included in net interest income is accretion recognized on loans, which totaled $1.9 million in the fourth quarter of 2024, $1.5 million in the third quarter of 2024 and $1.8 million in the fourth quarter of 2023. 

The yield on loans on a fully taxable equivalent (FTE) basis for the fourth quarter of 2024 was 6.32 percent, down 12 basis points from 6.44 percent for the third quarter of 2024 and up 12 basis points from 6.20 percent in the fourth quarter of 2023. Cost of deposits for the fourth quarter of 2024 was 2.60 percent, down 19 basis points from 2.79 percent for the third quarter of 2024 and up 2 basis points from 2.58 percent in the fourth quarter of 2023. The net interest margin on an FTE basis for the fourth quarter of 2024 was 2.87 percent, up 13 basis points from 2.74 percent for the third quarter of 2024 and up 19 basis points from 2.68 percent in the fourth quarter of 2023. The increase in net interest margin on a linked quarter basis was primarily due to lower deposits costs, as well as the reduced use of and rate paid on other borrowings.

Select Yield/Rates

 4Q24

 3Q24

 2Q24

 1Q24

 4Q23

Loan yield (FTE)2

6.32 %

6.44 %

6.39 %

6.24 %

6.20 %

Investment securities yield (FTE)2

3.54

3.63

3.68

3.76

3.67

Cost of interest bearing deposits

3.28

3.52

3.53

3.48

3.31

Cost of deposits

2.60

2.79

2.79

2.75

2.58

Cost of borrowed funds

5.32

5.79

5.84

5.85

5.79

Net interest spread (FTE)2

2.15

1.95

1.92

1.89

1.93

Net interest margin (FTE)2

2.87

2.74

2.69

2.66

2.68

Noninterest Income
Noninterest income for the fourth quarter of 2024 was $43.6 million, compared to $17.1 million in the third quarter of 2024 and $22.0 million in the fourth quarter of 2023. Included in the third quarter of 2024 and fourth quarter of 2023 was a $28.4 million and $20.2 million pre-tax loss on the sale of AFS investment securities, respectively. Excluding these items (which are described in the "Reconciliation of Non-GAAP Financial Measures" tables below), adjusted noninterest income1 was $45.5 million for the third quarter of 2024 and $42.2 million in the fourth quarter of 2023. The decrease in adjusted noninterest income on a linked quarter basis was primarily due to a higher level of other noninterest income resulting from the gain on sale of other real estate recorded in the third quarter of 2024, offset in part by increases in most of our major fee-based businesses.  

Noninterest Income

$ in millions

 4Q24

 3Q24

       2Q24

1Q24

       4Q23 

Service charges on deposit accounts

$ 13.0

$ 12.7

$ 12.3

$ 12.0

$ 12.8

Wealth management fees

8.8

8.2

8.3

7.5

7.7

Debit and credit card fees

8.3

8.1

8.2

8.2

7.8

Mortgage lending income

1.8

2.0

2.0

2.3

1.6

Other service charges and fees

2.3

2.4

2.4

2.2

2.3

Bank owned life insurance

3.8

3.8

3.9

3.8

3.1

Gain (loss) on sale of securities

-

(28.4)

-

-

(20.2)

Other income

5.6

8.3

6.4

7.2

6.9

   Total noninterest income

$ 43.6

$ 17.1

$ 43.3

$ 43.2

$ 22.0







Adjusted noninterest income1

$ 43.6

$ 45.5

$43.3

$43.2

$ 42.2

Noninterest Expense
Noninterest expense for the fourth quarter of 2024 was $141.1 million, compared to $137.2 million in the third quarter of 2024 and $148.1 million in the fourth quarter of 2023. Included in noninterest expense are certain items consisting of branch right sizing, early retirement and an FDIC special assessment. Collectively, these items totaled $1.8 million in the fourth quarter of 2024, $0.4 million in the third quarter of 2024 and $15.4 million in the fourth quarter of 2023. Excluding these items (which are described in the "Reconciliation of Non-GAAP Financial Measures" tables below), adjusted noninterest expense1 was $139.3 million for the fourth quarter of 2024, $136.8 million in the third quarter of 2024 and $132.7 million in the fourth quarter of 2023. The increase in adjusted noninterest expense on a linked quarter basis was primarily due to seasonality in salaries and employee benefits.

Noninterest Expense

$ in millions

  4Q24

 3Q24

 2Q24

 1Q24

      4Q23

Salaries and employee benefits

$  71.6

$  69.2

$  70.7

$  72.7

$  67.0

Occupancy expense, net

11.9

12.2

11.9

12.3

11.7

Furniture and equipment

5.7

5.6

5.6

5.1

5.4

Deposit insurance

5.6

5.6

5.4

5.5

4.7

Other real estate and foreclosure expense

0.3

0.1

0.1

0.2

0.2

FDIC special assessment

-

-

0.3

1.6

10.5

Other operating expenses

46.1

44.5

45.4

42.5

48.6

   Total noninterest expense

$141.1

$137.2

$139.4

$139.9

$148.1







Adjusted salaries and employee benefits1

$  71.4

$  69.2

$ 70.6

$  72.4

$  66.0

Adjusted other operating expenses1

44.7

44.4

44.3

42.4

44.9

Adjusted noninterest expense1

139.3

136.8

137.8

137.9

132.7

Efficiency ratio

65.66 %

75.70 %

68.38 %

69.41 %

80.46 %

Adjusted efficiency ratio1

62.89

63.38

65.68

66.42

62.91

Full-time equivalent employees

2,946

2,972

2,961

2,989

3,007

Number of financial centers

222

234

234

233

234

Loans and Unfunded Loan Commitments
Total loans at the end of the fourth quarter of 2024 were $17.0 billion, compared to $17.3 billion at the end of the third quarter of 2024 and $16.8 billion at the end of the fourth quarter of 2023. The decrease in total loans on a linked quarter basis was primarily due to normal seasonality in the company's agricultural and mortgage warehouse loan portfolios, as well as further declines in a run-off portfolio consisting of small ticket equipment finance and acquired asset based lending portfolios (run-off portfolio). Unfunded loan commitments at the end of the fourth quarter of 2024 were $3.7 billion, up slightly from third quarter 2024 levels. The commercial loan pipeline ended the fourth quarter of 2024 at $1.3 billion and ready to close loans totaled $552 million, marking the second consecutive quarterly increase in both metrics.

Loans and Unfunded Loan Commitments 

$ in millions

4Q24

      3Q24

      2Q24

      1Q24

      4Q23

Total loans

$17,006

$17,336

$17,192

$17,002

$16,846

Unfunded loan commitments

3,739

3,681

3,746

3,875

3,880

Deposits and Other Borrowings
Total deposits at the end of the fourth quarter of 2024 were $21.9 billion, down slightly from third quarter 2024 levels. The decrease in deposits on a linked quarter basis was primarily due to a decline in time deposits and brokered deposits, offset in part by increases in interest bearing transaction accounts (checking, money market and savings accounts) and public fund deposits. Other borrowings totaled $1.1 billion at the end of the fourth quarter of 2024, compared to $1.5 billion at the end of the third quarter of 2024 and $1.4 billion at the end of the fourth quarter of 2023. The decrease in other borrowing both on a linked quarter and year-over-year basis was primarily due to lower levels of FHLB advances.

Deposits

$ in millions

 4Q24

 3Q24

 2Q24

 1Q24

 4Q23

Noninterest bearing deposits

$  4,461

$  4,522

$  4,624

$  4,698

$  4,801

Interest bearing transaction accounts

10,331

10,038

10,092

10,316

10,277

Time deposits

3,796

4,014

4,185

4,314

4,266

Brokered deposits

3,298

3,361

2,940

3,025

2,901

   Total deposits

$21,886

$21,935

$21,841

$22,353

$22,245







Noninterest bearing deposits to total deposits

20 %

21 %

21 %

21 %

22 %

Total loans to total deposits

78

79

79

76

76

Asset Quality
Provision for credit losses totaled $13.3 million for the fourth quarter of 2024, compared to $12.1 million in the third quarter of 2024 and $10.0 million in the fourth quarter of 2023. Provision for credit losses on loans exceeded net charge-offs by $1.8 million during the fourth quarter of 2024. The allowance for credit losses on loans at the end of the fourth quarter of 2024 was $235.0 million, compared to $233.2 million at the end of the third quarter of 2024 and $225.2 million at the end of the fourth quarter of 2023. The increase in the allowance for credit losses on loans on a linked quarter basis and year-over-year basis reflected continued normalization of the credit environment, macroeconomic conditions and activity in the loan portfolio. The allowance for credit losses on loans was 1.38 percent at the end of the fourth quarter of 2024, compared to 1.35 percent at the end of the third quarter of 2024 and 1.34 percent at the end of the fourth quarter of 2023.

Net charge-offs as a percentage of average loans for the fourth quarter of 2024 were 27 basis points, compared to 22 basis points in the third quarter of 2024 and 11 basis points in the fourth quarter of 2023. Net charge-offs in the fourth quarter of 2024 included $2.5 million of charge-offs associated with the run-off portfolio. Net charge-offs from the run-off portfolio accounted for 6 basis points of total net charge-offs during the fourth quarter and 9 basis points of total net charge-offs during the third quarter of 2024.

Total nonperforming loans at the end of the fourth quarter of 2024 were $110.7 million, compared to $101.7 million at the end of the third quarter of 2024 and $84.5 million at the end of the fourth quarter of 2023. The increase in nonperforming loans on a linked quarter basis was primarily due to increases from the real estate construction and real estate 1-4 family loan portfolios. The nonperforming loan coverage ratio ended the fourth quarter of 2024 at 212 percent, compared to 229 percent at the end of the third quarter of 2024 and 267 percent at the end of the fourth quarter of 2023. Total nonperforming assets as a percentage of total assets were 45 basis points at the end of the fourth quarter of 2024, compared to 38 basis points at the end of the third quarter of 2024 and 33 basis points at the end of the fourth quarter of 2023. The increase in nonperforming assets as a percentage of total assets on a linked quarter basis was primarily due to an increase in nonperforming loans and an increase in other nonperforming assets resulting from the addition of two foreclosed properties.

Asset Quality

$ in millions

  4Q24

  3Q24

     2Q24

1Q24

4Q23

Allowance for credit losses on loans to total loans

 

1.38 %

 

1.35 %

 

1.34 %

 

1.34 %

 

1.34 %

Allowance for credit losses on loans to nonperforming loans

 

212

 

229

 

223

 

212

 

267

Nonperforming loans to total loans

0.65

0.59

0.60

0.63

0.50

Net charge-off ratio (annualized)

0.27

0.22

0.19

0.19

0.11

Net charge-off ratio YTD (annualized)

0.22

0.20

0.19

0.19

0.12







Total nonperforming loans

$110.7

$101.7

$103.4

$107.3

$84.5

Total other nonperforming assets

10.5

2.6

3.4

5.0

5.8

   Total nonperforming assets

$121.2

$104.3

$106.8

$112.3

$90.3







Reserve for unfunded commitments

$25.6

$25.6

$25.6

$25.6

$25.6

Capital
Total stockholders' equity at the end of the fourth quarter of 2024 was $3.5 billion, up slightly from the end of the third quarter 2024 and up $102.4 million from $3.4 billion at the end of the fourth quarter of 2023. The increase on a year-over-year basis was primarily due to an increase of $47.3 million in retained earnings, coupled with a $43.5 million recapture of accumulated other comprehensive income principally associated with the mark-to-market adjustment on AFS investment securities. Book value per share at the end of the fourth quarter of 2024 was $28.08, compared to $28.11 at the end of the third quarter of 2024 and $27.37 at the end of the fourth quarter of 2023. Tangible book value per share1 at the end of the fourth quarter of 2024 was $16.80, compared to $16.78 at the end of the third quarter of 2024 and $15.92 at the end of the fourth quarter of 2023.

Total stockholders' equity as a percentage of total assets at the end of the fourth quarter of 2024 was 13.1 percent, up from 12.9 percent at the end of the third quarter of 2024 and up from 12.5 percent at the end the fourth quarter of 2023. Tangible common equity as a percentage of tangible assets1 at the end of the fourth quarter of 2024 was 8.3 percent, compared to 8.2 percent at the end of the third quarter of 2024 and 7.7 percent at the end of the fourth quarter of 2023. Each of the regulatory capital ratios for Simmons and its lead subsidiary, Simmons Bank, continue to significantly exceed "well-capitalized" regulatory guidelines.

Select Capital Ratios

4Q24

3Q24

2Q24

1Q24

4Q23

Stockholders' equity to total assets

13.1 %

12.9 %

12.6 %

12.6 %

12.5 %

Tangible common equity to tangible assets1

8.3

8.2

7.8

7.8

7.7

Common equity tier 1 (CET1) ratio

12.4

12.1

12.0

12.0

12.1

Tier 1 leverage ratio

9.7

9.6

9.5

9.4

9.4

Tier 1 risk-based capital ratio

12.4

12.1

12.0

12.0

12.1

Total risk-based capital ratio

14.6

14.3

14.2

14.4

14.4

Share Repurchase Program
During the fourth 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 December 31, 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 7:30 a.m. Central Time on Wednesday, January 22, 2025. 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 10195421. 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 222 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 Newsweek as one of America's Best Regional Banks 2025, 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, noninterest income, and noninterest 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, early retirement program, 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 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. Makris'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 or other information technology 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. 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. 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.

 

Simmons First National Corporation









 SFNC

 Consolidated End of Period Balance Sheets










 For the Quarters Ended

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

($ in thousands)










 ASSETS










 Cash and noninterest bearing balances due from banks

$      429,705


$      398,321


$      320,021


$      380,324


$      345,258

 Interest bearing balances due from banks and federal funds sold

257,672


205,081


254,312


222,979


268,834

     Cash and cash equivalents

687,377


603,402


574,333


603,303


614,092

 Interest bearing balances due from banks - time

100


100


100


100


100

 Investment securities - held-to-maturity

3,636,636


3,658,700


3,685,450


3,707,258


3,726,288

 Investment securities - available-for-sale

2,529,426


2,691,094


2,885,904


3,027,558


3,152,153

 Mortgage loans held for sale

11,417


8,270


13,053


11,899


9,373

 Loans:










 Loans

17,005,937


17,336,040


17,192,437


17,001,760


16,845,670

 Allowance for credit losses on loans

(235,019)


(233,223)


(230,389)


(227,367)


(225,231)

 Net loans

16,770,918


17,102,817


16,962,048


16,774,393


16,620,439

 Premises and equipment

585,431


584,366


581,893


576,466


570,678

 Foreclosed assets and other real estate owned

9,270


1,299


2,209


3,511


4,073

 Interest receivable

123,243


125,700


126,625


122,781


122,430

 Bank owned life insurance

531,805


508,781


505,023


503,348


500,559

 Goodwill

1,320,799


1,320,799


1,320,799


1,320,799


1,320,799

 Other intangible assets

97,242


101,093


104,943


108,795


112,645

 Other assets

572,385


562,983


606,692


611,964


592,045

 Total assets

$ 26,876,049


$ 27,269,404


$ 27,369,072


$ 27,372,175


$ 27,345,674











 LIABILITIES AND STOCKHOLDERS' EQUITY










 Deposits:










 Noninterest bearing transaction accounts

$   4,460,517


$   4,521,715


$   4,624,186


$   4,697,539


$   4,800,880

 Interest bearing transaction accounts and savings deposits

10,982,022


10,863,945


10,925,179


11,071,762


10,997,425

 Time deposits

6,443,211


6,549,774


6,291,518


6,583,703


6,446,673

         Total deposits

21,885,750


21,935,434


21,840,883


22,353,004


22,244,978

 Federal funds purchased and securities sold










 under agreements to repurchase

37,109


51,071


52,705


58,760


67,969

 Other borrowings

745,372


1,045,878


1,346,378


871,874


972,366

 Subordinated notes and debentures

366,293


366,255


366,217


366,179


366,141

 Accrued interest and other liabilities

312,653


341,933


304,020


283,232


267,732

 Total liabilities

23,347,177


23,740,571


23,910,203


23,933,049


23,919,186











 Stockholders' equity:










 Common stock

1,257


1,256


1,255


1,254


1,252

 Surplus

2,511,590


2,508,438


2,506,469


2,503,673


2,499,930

 Undivided profits

1,376,935


1,355,000


1,356,626


1,342,215


1,329,681

 Accumulated other comprehensive (loss) income

(360,910)


(335,861)


(405,481)


(408,016)


(404,375)

 Total stockholders' equity

3,528,872


3,528,833


3,458,869


3,439,126


3,426,488

 Total liabilities and stockholders' equity

$ 26,876,049


$ 27,269,404


$ 27,369,072


$ 27,372,175


$ 27,345,674

 

Simmons First National Corporation









 SFNC

 Consolidated Statements of Income - Quarter-to-Date










 For the Quarters Ended

Dec 31


Sep 30


Jun 30


Mar 31


Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

($ in thousands, except per share data)










 INTEREST INCOME










    Loans (including fees)

$ 272,727


$ 277,939


$ 270,937


$ 261,490


$  261,505

    Interest bearing balances due from banks and federal funds sold

2,913


2,921


2,964


3,010


3,115

    Investment securities

50,162


53,220


55,050


58,001


58,755

    Mortgage loans held for sale

180


209


194


148


143

            TOTAL INTEREST INCOME

325,982


334,289


329,145


322,649


323,518

 INTEREST EXPENSE










    Time deposits

70,661


73,937


73,946


73,241


72,458

    Other deposits

72,369


78,307


79,087


78,692


71,412

    Federal funds purchased and securities










      sold under agreements to repurchase

119


138


156


189


232

    Other borrowings

11,386


17,067


15,025


11,649


16,607

    Subordinated notes and debentures

6,505


7,128


7,026


6,972


7,181

            TOTAL INTEREST EXPENSE

161,040


176,577


175,240


170,743


167,890

 NET INTEREST INCOME

164,942


157,712


153,905


151,906


155,628

 PROVISION FOR CREDIT LOSSES










    Provision for credit losses on loans

13,332


12,148


11,099


10,206


11,225

    Provision for credit losses on unfunded commitments

-


-


-


-


-

    Provision for credit losses on investment securities - AFS

-


-


-


-


(1,196)

    Provision for credit losses on investment securities - HTM

-


-


-


-


-

            TOTAL PROVISION FOR CREDIT LOSSES

13,332


12,148


11,099


10,206


10,029

 NET INTEREST INCOME AFTER PROVISION










    FOR CREDIT LOSSES

151,610


145,564


142,806


141,700


145,599

 NONINTEREST INCOME










    Service charges on deposit accounts

12,978


12,713


12,252


11,955


12,782

    Debit and credit card fees

8,323


8,144


8,162


8,246


7,822

    Wealth management fees

8,828


8,226


8,274


7,478


7,679

    Mortgage lending income

1,828


1,956


1,973


2,320


1,603

    Bank owned life insurance income

3,780


3,757


3,876


3,814


3,094

    Other service charges and fees (includes insurance income)

2,256


2,381


2,352


2,199


2,346

    Gain (loss) on sale of securities

-


(28,393)


-


-


(20,218)

    Other income

5,565


8,346


6,410


7,172


6,866

            TOTAL NONINTEREST INCOME

43,558


17,130


43,299


43,184


21,974

 NONINTEREST EXPENSE










    Salaries and employee benefits

71,588


69,167


70,716


72,653


66,982

    Occupancy expense, net

11,876


12,216


11,864


12,258


11,733

    Furniture and equipment expense

5,671


5,612


5,623


5,141


5,445

    Other real estate and foreclosure expense

317


87


117


179


189

    Deposit insurance

5,550


5,571


5,682


7,135


15,220

    Merger-related costs

-


-


-


-


-

    Other operating expenses

46,115


44,540


45,352


42,513


48,570

            TOTAL NONINTEREST EXPENSE

141,117


137,193


139,354


139,879


148,139

 NET INCOME BEFORE INCOME TAXES

54,051


25,501


46,751


45,005


19,434

    Provision for income taxes

5,732


761


5,988


6,134


(4,473)

 NET INCOME

$   48,319


$   24,740


$   40,763


$   38,871


$    23,907

 BASIC EARNINGS PER SHARE

$       0.38


$       0.20


$       0.32


$       0.31


$        0.19

 DILUTED EARNINGS PER SHARE

$       0.38


$       0.20


$       0.32


$       0.31


$        0.19

 

Simmons First National Corporation








 SFNC

 Consolidated Risk-Based Capital










 For the Quarters Ended

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

($ in thousands)










Tier 1 capital










   Stockholders' equity

$   3,528,872


$   3,528,833


$   3,458,869


$   3,439,126


$   3,426,488

   CECL transition provision (1)

30,873


30,873


30,873


30,873


61,746

   Disallowed intangible assets, net of deferred tax

(1,385,128)


(1,388,549)


(1,391,969)


(1,394,672)


(1,398,810)

   Unrealized loss (gain) on AFS securities

360,910


335,861


405,481


408,016


404,375

      Total Tier 1 capital

2,535,527


2,507,018


2,503,254


2,483,343


2,493,799











Tier 2 capital










   Subordinated notes and debentures

366,293


366,255


366,217


366,179


366,141

   Subordinated debt phase out

(132,000)


(132,000)


(132,000)


(66,000)


(66,000)

   Qualifying allowance for loan losses and










      reserve for unfunded commitments

222,313


220,517


217,684


214,660


170,977

      Total Tier 2 capital

456,606


454,772


451,901


514,839


471,118

      Total risk-based capital

$   2,992,133


$   2,961,790


$   2,955,155


$   2,998,182


$   2,964,917











Risk weighted assets

$ 20,473,960


$ 20,790,941


$ 20,856,194


$ 20,782,094


$ 20,599,238











Adjusted average assets for leverage ratio

$ 26,037,459


$ 26,198,178


$ 26,371,545


$ 26,312,873


$ 26,552,988











Ratios at end of quarter










   Equity to assets

13.13 %


12.94 %


12.64 %


12.56 %


12.53 %

   Tangible common equity to tangible assets (2)

8.29 %


8.15 %


7.84 %


7.75 %


7.69 %

   Common equity Tier 1 ratio (CET1)

12.38 %


12.06 %


12.00 %


11.95 %


12.11 %

   Tier 1 leverage ratio

9.74 %


9.57 %


9.49 %


9.44 %


9.39 %

   Tier 1 risk-based capital ratio

12.38 %


12.06 %


12.00 %


11.95 %


12.11 %

   Total risk-based capital ratio

14.61 %


14.25 %


14.17 %


14.43 %


14.39 %


(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

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

($ in thousands)










Investment Securities - End of Period










 Held-to-Maturity










    U.S. Government agencies

$    455,869


$    455,179


$    454,488


$    453,805


$    453,121

    Mortgage-backed securities

1,070,032


1,093,070


1,119,741


1,142,352


1,161,694

    State and political subdivisions

1,857,177


1,857,283


1,857,409


1,855,642


1,856,674

    Other securities

253,558


253,168


253,812


255,459


254,799

       Total held-to-maturity (net of credit losses)

3,636,636


3,658,700


3,685,450


3,707,258


3,726,288

 Available-for-Sale










    U.S. Treasury

$           996


$        1,290


$        1,275


$        1,964


$        2,254

    U.S. Government agencies

54,547


58,397


66,563


69,801


72,502

    Mortgage-backed securities

1,392,759


1,510,402


1,730,842


1,845,364


1,940,307

    State and political subdivisions

858,182


898,178


864,190


874,849


902,793

    Other securities

222,942


222,827


223,034


235,580


234,297

       Total available-for-sale (net of credit losses)

2,529,426


2,691,094


2,885,904


3,027,558


3,152,153

       Total investment securities (net of credit losses)

$ 6,166,062


$ 6,349,794


$ 6,571,354


$ 6,734,816


$ 6,878,441

       Fair value - HTM investment securities

$ 2,949,951


$ 3,109,610


$ 3,005,524


$ 3,049,281


$ 3,135,370

 

Simmons First National Corporation








 SFNC

 Consolidated Loans










 For the Quarters Ended

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

($ in thousands)










Loan Portfolio - End of Period










 Consumer:










    Credit cards

$      181,675


$      177,696


$      178,354


$      182,742


$      191,204

    Other consumer

127,319


113,896


130,278


124,531


127,462

 Total consumer

308,994


291,592


308,632


307,273


318,666

 Real Estate:










    Construction

2,789,249


2,796,378


3,056,703


3,331,739


3,144,220

    Single-family residential

2,689,946


2,724,648


2,666,201


2,624,738


2,641,556

    Other commercial real estate

7,912,336


7,992,437


7,760,266


7,508,049


7,552,410

 Total real estate

13,391,531


13,513,463


13,483,170


13,464,526


13,338,186

 Commercial:










    Commercial

2,434,175


2,467,384


2,484,474


2,499,311


2,490,176

    Agricultural

261,154


314,340


285,181


226,642


232,710

 Total commercial

2,695,329


2,781,724


2,769,655


2,725,953


2,722,886

 Other

610,083


749,261


630,980


504,008


465,932

       Total loans

$ 17,005,937


$ 17,336,040


$ 17,192,437


$ 17,001,760


$ 16,845,670

 

Simmons First National Corporation








 SFNC

 Consolidated Allowance and Asset Quality










 For the Quarters Ended

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

($ in thousands)










Allowance for Credit Losses on Loans










 Beginning balance

$  233,223


$  230,389


$ 227,367


$   225,231


$  218,547











 Loans charged off:










    Credit cards

1,629


1,744


1,418


1,646


1,500

    Other consumer

505


524


550


732


767

    Real estate

3,810


159


123


2,857


1,023

    Commercial

6,796


8,235


7,243


4,593


3,105

       Total loans charged off

12,740


10,662


9,334


9,828


6,395











 Recoveries of loans previously charged off:










    Credit cards

391


231


221


248


242

    Other consumer

279


275


509


333


518

    Real estate

275


403


72


735


785

    Commercial

259


439


455


442


309

       Total recoveries

1,204


1,348


1,257


1,758


1,854

    Net loans charged off

11,536


9,314


8,077


8,070


4,541

 Provision for credit losses on loans

13,332


12,148


11,099


10,206


11,225

 Balance, end of quarter

$  235,019


$  233,223


$ 230,389


$   227,367


$  225,231











Nonperforming assets










 Nonperforming loans:










    Nonaccrual loans

$  110,154


$  100,865


$ 102,891


$   105,788


$    83,325

    Loans past due 90 days or more

603


830


558


1,527


1,147

       Total nonperforming loans

110,757


101,695


103,449


107,315


84,472

 Other nonperforming assets:










   Foreclosed assets and other real estate owned

9,270


1,299


2,209


3,511


4,073

    Other nonperforming assets

1,202


1,311


1,167


1,491


1,726

       Total other nonperforming assets

10,472


2,610


3,376


5,002


5,799

          Total nonperforming assets

$  121,229


$  104,305


$ 106,825


$   112,317


$    90,271











Ratios










 Allowance for credit losses on loans to total loans

1.38 %


1.35 %


1.34 %


1.34 %


1.34 %

 Allowance for credit losses to nonperforming loans

212 %


229 %


223 %


212 %


267 %

 Nonperforming loans to total loans

0.65 %


0.59 %


0.60 %


0.63 %


0.50 %

 Nonperforming assets to total assets

0.45 %


0.38 %


0.39 %


0.41 %


0.33 %

 Annualized net charge offs to average loans (QTD)

0.27 %


0.22 %


0.19 %


0.19 %


0.11 %

 Annualized net charge offs to average loans (YTD)

0.22 %


0.20 %


0.19 %


0.19 %


0.12 %

 Annualized net credit card charge offs to










   average credit card loans (QTD)

2.63 %


3.23 %


2.50 %


2.88 %


2.49 %

 

Simmons First National Corporation
















 SFNC

 Consolidated - Average Balance Sheet and Net Interest Income Analysis











 For the Quarters Ended


















 (Unaudited)



















 Three Months Ended
Dec 2024


 Three Months Ended
Sep 2024


 Three Months Ended
Dec 2023

 ($ in thousands)

Average
Balance


Income/
Expense


Yield/
Rate


Average
Balance


Income/
Expense


Yield/
Rate


Average
Balance


Income/
Expense


Yield/
Rate

ASSETS


















Earning assets:


















   Interest bearing balances due from banks


















     and federal funds sold

$      238,731


$      2,913


4.85 %


$      204,505


$      2,921


5.68 %


$      230,464


$      3,115


5.36 %

   Investment securities - taxable

3,633,138


34,459


3.77 %


3,826,934


37,473


3.90 %


4,410,681


42,895


3.86 %

   Investment securities - non-taxable (FTE)

2,633,148


21,260


3.21 %


2,617,532


21,318


3.24 %


2,555,125


21,523


3.34 %

   Mortgage loans held for sale

10,713


180


6.68 %


12,425


209


6.69 %


7,644


143


7.42 %

   Loans - including fees (FTE)

17,212,034


273,594


6.32 %


17,208,162


278,766


6.44 %


16,793,211


262,353


6.20 %

      Total interest earning assets (FTE)

23,727,764


332,406


5.57 %


23,869,558


340,687


5.68 %


23,997,125


330,029


5.46 %

   Non-earning assets

3,351,179






3,346,882






3,373,686





     Total assets

$ 27,078,943






$ 27,216,440






$ 27,370,811























LIABILITIES AND STOCKHOLDERS' EQUITY

















Interest bearing liabilities:


















   Interest bearing transaction and


















     savings accounts

$ 10,967,450


$    72,369


2.63 %


$ 10,826,514


$    78,307


2.88 %


$ 10,730,701


$    71,412


2.64 %

   Time deposits

6,397,251


70,661


4.39 %


6,355,801


73,937


4.63 %


6,509,663


72,458


4.42 %

      Total interest bearing deposits

17,364,701


143,030


3.28 %


17,182,315


152,244


3.52 %


17,240,364


143,870


3.31 %

   Federal funds purchased and securities


















     sold under agreement to repurchase

47,314


119


1.00 %


51,830


138


1.06 %


65,871


232


1.40 %

   Other borrowings

932,366


11,386


4.86 %


1,252,435


17,067


5.42 %


1,212,501


16,607


5.43 %

   Subordinated notes and debentures

366,274


6,505


7.07 %


366,236


7,128


7.74 %


366,123


7,181


7.78 %

      Total interest bearing liabilities

18,710,655


161,040


3.42 %


18,852,816


176,577


3.73 %


18,884,859


167,890


3.53 %

Noninterest bearing liabilities:


















   Noninterest bearing deposits

4,491,361






4,535,105






4,864,274





   Other liabilities

333,781






323,378






285,431





      Total liabilities

23,535,797






23,711,299






24,034,564





Stockholders' equity

3,543,146






3,505,141






3,336,247





      Total liabilities and stockholders' equity

$ 27,078,943






$ 27,216,440






$ 27,370,811





Net interest income (FTE)



$  171,366






$  164,110






$  162,139



Net interest spread (FTE)





2.15 %






1.95 %






1.93 %

Net interest margin (FTE)





2.87 %






2.74 %






2.68 %

 

 Simmons First National Corporation 








 SFNC 

 Consolidated - Selected Financial Data 










 For the Quarters Ended 

 Dec 31 


 Sep 30 


 Jun 30 


 Mar 31 


 Dec 31 

 (Unaudited) 

2024


2024


2024


2024


2023

($ in thousands, except share data)










QUARTER-TO-DATE










Financial Highlights - As Reported










Net Income

$        48,319


$        24,740


$        40,763


$        38,871


$        23,907

Diluted earnings per share

0.38


0.20


0.32


0.31


0.19

Return on average assets

0.71 %


0.36 %


0.60 %


0.57 %


0.35 %

Return on average common equity

5.43 %


2.81 %


4.75 %


4.54 %


2.84 %

Return on tangible common equity (non-GAAP) (1)

9.59 %


5.27 %


8.67 %


8.33 %


5.61 %

Net interest margin (FTE)

2.87 %


2.74 %


2.69 %


2.66 %


2.68 %

Efficiency ratio (2)

65.66 %


75.70 %


68.38 %


69.41 %


80.46 %

FTE adjustment

6,424


6,398


6,576


6,422


6,511

Average diluted shares outstanding

126,232,084


125,999,269


125,758,166


125,661,950


125,609,265

Shares repurchased under plan

-


-


-


-


-

Average price of shares repurchased

-


-


-


-


-

Cash dividends declared per common share

0.210


0.210


0.210


0.210


0.200

Accretable yield on acquired loans

1,863


1,496


1,569


1,123


1,762

Financial Highlights - Adjusted (non-GAAP) (1)










Adjusted earnings

$        49,634


$        46,005


$        41,897


$        40,351


$        50,215

Adjusted diluted earnings per share

0.39


0.37


0.33


0.32


0.40

Adjusted return on average assets

0.73 %


0.67 %


0.62 %


0.60 %


0.73 %

Adjusted return on average common equity

5.57 %


5.22 %


4.88 %


4.71 %


5.97 %

Adjusted return on tangible common equity

9.83 %


9.34 %


8.89 %


8.62 %


11.10 %

Adjusted efficiency ratio (2)

62.89 %


63.38 %


65.68 %


66.42 %


62.91 %

YEAR-TO-DATE










Financial Highlights - GAAP










Net Income

$      152,693


$      104,374


$        79,634


$        38,871


$      175,057

Diluted earnings per share

1.21


0.83


0.63


0.31


1.38

Return on average assets

0.56 %


0.51 %


0.59 %


0.57 %


0.64 %

Return on average common equity

4.38 %


4.02 %


4.64 %


4.54 %


5.21 %

Return on tangible common equity (non-GAAP) (1)

7.96 %


7.39 %


8.50 %


8.33 %


9.76 %

Net interest margin (FTE)

2.74 %


2.70 %


2.68 %


2.66 %


2.78 %

Efficiency ratio (2)

69.57 %


71.00 %


68.90 %


69.41 %


67.75 %

FTE adjustment

25,820


19,396


12,998


6,422


25,443

Average diluted shares outstanding

126,115,606


125,910,260


125,693,536


125,661,950


126,775,704

Cash dividends declared per common share

0.840


0.630


0.420


0.210


0.800

Financial Highlights - Adjusted (non-GAAP) (1)










Adjusted earnings

$      177,887


$      128,253


$        82,248


$        40,351


$      207,716

Adjusted diluted earnings per share

1.41


1.02


0.65


0.32


1.64

Adjusted return on average assets

0.65 %


0.63 %


0.61 %


0.60 %


0.75 %

Adjusted return on average common equity

5.10 %


4.94 %


4.80 %


4.71 %


6.18 %

Adjusted return on tangible common equity

9.18 %


8.96 %


8.76 %


8.62 %


11.46 %

Adjusted efficiency ratio (2)

64.56 %


65.14 %


66.05 %


66.42 %


61.32 %

END OF PERIOD










Book value per share

$          28.08


$          28.11


$          27.56


$          27.42


$          27.37

Tangible book value per share

16.80


16.78


16.20


16.02


15.92

Shares outstanding

125,651,540


125,554,598


125,487,520


125,419,618


125,184,119

Full-time equivalent employees

2,946


2,972


2,961


2,989


3,007

Total number of financial centers

222


234


234


233


234


(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

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

 (in thousands, except per share data)










QUARTER-TO-DATE










 Net income

$    48,319


$    24,740


$   40,763


$     38,871


$    23,907

Certain items (non-GAAP)










FDIC Deposit Insurance special assessment

-


-


283


1,549


10,521

Early retirement program

200


(1)


118


219


1,032

Termination of vendor and software services

-


(13)


615


-


-

Loss (gain) on sale of securities

-


28,393


-


-


20,218

Branch right sizing (net)

1,581


410


519


236


3,846

Tax effect of certain items (1)

(466)


(7,524)


(401)


(524)


(9,309)

    Certain items, net of tax

1,315


21,265


1,134


1,480


26,308

 Adjusted earnings (non-GAAP)

$    49,634


$    46,005


$   41,897


$     40,351


$    50,215











 Diluted earnings per share

$        0.38


$        0.20


$       0.32


$         0.31


$        0.19

Certain items (non-GAAP)










FDIC Deposit Insurance special assessment

-


-


-


0.01


0.08

Early retirement program

-


-


-


-


0.01

Termination of vendor and software services

-


-


0.01


-


-

Loss (gain) on sale of securities

-


0.23


-


-


0.16

Branch right sizing (net)

0.01


-


-


-


0.03

Tax effect of certain items (1)

-


(0.06)


-


-


(0.07)

    Certain items, net of tax

0.01


0.17


0.01


0.01


0.21

 Adjusted diluted earnings per share (non-GAAP)

$        0.39


$        0.37


$       0.33


$         0.32


$        0.40











 (1) Effective tax rate of 26.135%.




















Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP)

















QUARTER-TO-DATE










    Noninterest income

$    43,558


$    17,130


$   43,299


$     43,184


$    21,974

Certain noninterest income items










Loss (gain) on sale of securities

-


28,393


-


-


20,218

    Adjusted noninterest income (non-GAAP)

$    43,558


$    45,523


$   43,299


$     43,184


$    42,192











    Noninterest expense

$  141,117


$  137,193


$ 139,354


$   139,879


$  148,139

Certain noninterest expense items










Early retirement program

(200)


1


(118)


(219)


(1,032)

FDIC Deposit Insurance special assessment

-


-


(283)


(1,549)


(10,521)

Termination of vendor and software services

-


13


(615)


-


-

Branch right sizing expense

(1,581)


(410)


(519)


(236)


(3,846)

    Adjusted noninterest expense (non-GAAP)

$  139,336


$  136,797


$ 137,819


$   137,875


$  132,740











    Salaries and employee benefits

$    71,588


$    69,167


$   70,716


$     72,653


$    66,982

Certain salaries and employee benefits items










Early retirement program

(200)


1


(118)


(219)


(1,032)

Other

-


(1)


1


-


2

    Adjusted salaries and employee benefits (non-GAAP)

$    71,388


$    69,167


$   70,599


$     72,434


$    65,952











    Other operating expenses

$    46,115


$    44,540


$   45,352


$     42,513


$    48,570

Certain other operating expenses items










Termination of vendor and software services

-


13


(615)


-


-

Branch right sizing expense

(1,457)


(184)


(392)


(83)


(3,708)

    Adjusted other operating expenses (non-GAAP)

$    44,658


$    44,369


$   44,345


$     42,430


$    44,862

 

Simmons First National Corporation








 SFNC

 Reconciliation Of Non-GAAP Financial Measures - Adjusted Earnings - Year-to-Date



 For the Quarters Ended

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

 (in thousands, except per share data)










YEAR-TO-DATE










 Net income

$  152,693


$  104,374


$   79,634


$     38,871


$  175,057

Certain items (non-GAAP)










FDIC Deposit Insurance special assessment

1,832


1,832


1,832


1,549


10,521

Merger related costs

-


-


-


-


1,420

Early retirement program

536


336


337


219


6,198

Termination of vendor and software services

602


602


615


-


-

Loss (gain) on sale of securities

28,393


28,393


-


-


20,609

Branch right sizing (net)

2,746


1,165


755


236


5,467

Tax effect of certain items (1)

(8,915)


(8,449)


(925)


(524)


(11,556)

    Certain items, net of tax

25,194


23,879


2,614


1,480


32,659

 Adjusted earnings (non-GAAP)

$  177,887


$  128,253


$   82,248


$     40,351


$  207,716











 Diluted earnings per share

$        1.21


$        0.83


$       0.63


$         0.31


$        1.38

Certain items (non-GAAP)










FDIC Deposit Insurance special assessment

0.02


0.02


0.02


0.01


0.08

Merger related costs

-


-


-


-


0.01

Early retirement program

-


-


-


-


0.05

Loss (gain) on sale of securities

0.23


0.23


-


-


0.17

Branch right sizing (net)

0.02


0.01


0.01


-


0.04

Tax effect of certain items (1)

(0.07)


(0.07)


(0.01)


-


(0.09)

    Certain items, net of tax

0.20


0.19


0.02


0.01


0.26

 Adjusted diluted earnings per share (non-GAAP)

$        1.41


$        1.02


$       0.65


$         0.32


$        1.64











 (1) Effective tax rate of 26.135%.




















Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP)

















YEAR-TO-DATE










    Noninterest income

$  147,171


$  103,613


$   86,483


$     43,184


$  155,566

Certain noninterest income items










Loss (gain) on sale of securities

28,393


28,393


-


-


20,609

    Adjusted noninterest income (non-GAAP)

$  175,564


$  132,006


$   86,483


$     43,184


$  176,175











    Noninterest expense

$  557,543


$  416,426


$ 279,233


$   139,879


$  563,061

Certain noninterest expense items










Merger related costs

-


-


-


-


(1,420)

Early retirement program

(536)


(336)


(337)


(219)


(6,198)

FDIC Deposit Insurance special assessment

(1,832)


(1,832)


(1,832)


(1,549)


(10,521)

Termination of vendor and software services

(602)


(602)


(615)


-


-

Branch right sizing expense

(2,746)


(1,165)


(755)


(236)


(5,467)

    Adjusted noninterest expense (non-GAAP)

$  551,827


$  412,491


$ 275,694


$   137,875


$  539,455











    Salaries and employee benefits

$  284,124


$  212,536


$ 143,369


$     72,653


$  286,117

Certain salaries and employee benefits items










Early retirement program

(536)


(336)


(337)


(219)


(6,198)

Other

-


-


1


-


2

    Adjusted salaries and employee benefits (non-GAAP)

$  283,588


$  212,200


$ 143,033


$     72,434


$  279,921











    Other operating expenses

$  178,520


$  132,405


$   87,865


$     42,513


$  177,164

Certain other operating expenses items










Termination of vendor and software services

(602)


(602)


(615)


-


-

Branch right sizing expense

(2,116)


(659)


(475)


(83)


(4,937)

    Adjusted other operating expenses (non-GAAP)

$  175,802


$  131,144


$   86,775


$     42,430


$  172,227

 

Simmons First National Corporation









 SFNC

 Reconciliation Of Non-GAAP Financial Measures - End of Period









 For the Quarters Ended

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


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

$   3,528,872


$   3,528,833


$   3,458,869


$   3,439,126


$   3,426,488

Intangible assets:










   Goodwill

(1,320,799)


(1,320,799)


(1,320,799)


(1,320,799)


(1,320,799)

   Other intangible assets

(97,242)


(101,093)


(104,943)


(108,795)


(112,645)

Total intangibles

(1,418,041)


(1,421,892)


(1,425,742)


(1,429,594)


(1,433,444)

Tangible common stockholders' equity

$   2,110,831


$   2,106,941


$   2,033,127


$   2,009,532


$   1,993,044











Total assets

$ 26,876,049


$ 27,269,404


$ 27,369,072


$ 27,372,175


$ 27,345,674

Intangible assets:










   Goodwill

(1,320,799)


(1,320,799)


(1,320,799)


(1,320,799)


(1,320,799)

   Other intangible assets

(97,242)


(101,093)


(104,943)


(108,795)


(112,645)

Total intangibles

(1,418,041)


(1,421,892)


(1,425,742)


(1,429,594)


(1,433,444)

Tangible assets

$ 25,458,008


$ 25,847,512


$ 25,943,330


$ 25,942,581


$ 25,912,230











Ratio of common equity to assets

13.13 %


12.94 %


12.64 %


12.56 %


12.53 %

Ratio of tangible common equity to tangible assets

8.29 %


8.15 %


7.84 %


7.75 %


7.69 %











Calculation of Tangible Book Value per Share




















Total common stockholders' equity

$   3,528,872


$   3,528,833


$   3,458,869


$   3,439,126


$   3,426,488

Intangible assets:










   Goodwill

(1,320,799)


(1,320,799)


(1,320,799)


(1,320,799)


(1,320,799)

   Other intangible assets

(97,242)


(101,093)


(104,943)


(108,795)


(112,645)

Total intangibles

(1,418,041)


(1,421,892)


(1,425,742)


(1,429,594)


(1,433,444)

Tangible common stockholders' equity

$   2,110,831


$   2,106,941


$   2,033,127


$   2,009,532


$   1,993,044

Shares of common stock outstanding

125,651,540


125,554,598


125,487,520


125,419,618


125,184,119

Book value per common share

$          28.08


$          28.11


$          27.56


$          27.42


$          27.37

Tangible book value per common share

$          16.80


$          16.78


$          16.20


$          16.02


$          15.92











Calculation of Coverage Ratio of Uninsured, Non-Collateralized Deposits



















Uninsured deposits at Simmons Bank

$   8,467,291


$   8,355,496


$   8,186,903


$   8,413,514


$   8,328,444

Less: Collateralized deposits (excluding portion that is FDIC insured)

2,790,339


2,710,167


2,835,424


2,995,241


2,846,716

Less: Intercompany eliminations

1,045,734


986,626


943,979


775,461


728,480

Total uninsured, non-collateralized deposits

$   4,631,218


$   4,658,703


$   4,407,500


$   4,642,812


$   4,753,248











FHLB borrowing availability

$   4,716,000


$   4,955,000


$   4,910,000


$   5,326,000


$   5,401,000

Unpledged securities

4,103,000


4,110,000


4,145,000


4,122,000


3,817,000

Fed funds lines, Fed discount window and










  Bank Term Funding Program (1)

2,081,000


2,109,000


2,065,000


2,009,000


1,998,000

Additional liquidity sources

$ 10,900,000


$ 11,174,000


$ 11,120,000


$ 11,457,000


$ 11,216,000











Uninsured, non-collateralized deposit coverage ratio

2.4


2.4


2.5


2.5


2.4











 (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

$        11,536


$          9,314


$          8,077


$          8,070



Less: Net charge offs from run-off portfolio (1)

2,500


3,500


6,700


4,500



Net charge offs excluding run-off portfolio

$          9,036


$          5,814


$          1,377


$          3,570













Average total loans

$ 17,212,034


$ 17,208,162


$ 17,101,799


$ 16,900,496













Annualized net charge offs to average loans (NCO ratio)

0.27 %


0.22 %


0.19 %


0.19 %



NCO ratio, excluding net charge offs associated with run-off










portfolio (annualized)

0.21 %


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

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

($ in thousands)










Calculation of Adjusted Return on Average Assets




















Net income

$        48,319


$        24,740


$        40,763


$        38,871


$        23,907

Certain items (non-GAAP)










FDIC Deposit Insurance special assessment

-


-


283


1,549


10,521

Early retirement program

200


(1)


118


219


1,032

Termination of vendor and software services

-


(13)


615


-


-

Loss (gain) on sale of securities

-


28,393


-


-


20,218

Branch right sizing (net)

1,581


410


519


236


3,846

Tax effect of certain items (2)

(466)


(7,524)


(401)


(524)


(9,309)

Adjusted earnings (non-GAAP)

$        49,634


$        46,005


$        41,897


$        40,351


$        50,215











Average total assets

$ 27,078,943


$ 27,216,440


$ 27,305,277


$ 27,259,399


$ 27,370,811











Return on average assets

0.71 %


0.36 %


0.60 %


0.57 %


0.35 %

Adjusted return on average assets (non-GAAP)

0.73 %


0.67 %


0.62 %


0.60 %


0.73 %











Calculation of Return on Tangible Common Equity




















Net income available to common stockholders

$        48,319


$        24,740


$        40,763


$        38,871


$        23,907

Amortization of intangibles, net of taxes

2,843


2,845


2,845


2,844


2,965

Total income available to common stockholders

$        51,162


$        27,585


$        43,608


$        41,715


$        26,872

Certain items (non-GAAP)










FDIC Deposit Insurance special assessment

$                -


$                -


$             283


$          1,549


$        10,521

Early retirement program

200


(1)


118


219


1,032

Termination of vendor and software services

-


(13)


615


-


-

Loss (gain) on sale of securities

-


28,393


-


-


20,218

Branch right sizing (net)

1,581


410


519


236


3,846

Tax effect of certain items (2)

(466)


(7,524)


(401)


(524)


(9,309)

Adjusted earnings (non-GAAP)

49,634


46,005


41,897


40,351


50,215

Amortization of intangibles, net of taxes

2,843


2,845


2,845


2,844


2,965

Total adjusted earnings available to common stockholders (non-GAAP)

$        52,477


$        48,850


$        44,742


$        43,195


$        53,180











Average common stockholders' equity

$   3,543,146


$   3,505,141


$   3,451,155


$   3,447,021


$   3,336,247

Average intangible assets:










   Goodwill

(1,320,799)


(1,320,799)


(1,320,799)


(1,320,799)


(1,320,799)

   Other intangibles

(99,405)


(103,438)


(107,173)


(111,023)


(114,861)

Total average intangibles

(1,420,204)


(1,424,237)


(1,427,972)


(1,431,822)


(1,435,660)

Average tangible common stockholders' equity (non-GAAP)

$   2,122,942


$   2,080,904


$   2,023,183


$   2,015,199


$   1,900,587











Return on average common equity

5.43 %


2.81 %


4.75 %


4.54 %


2.84 %

Return on tangible common equity

9.59 %


5.27 %


8.67 %


8.33 %


5.61 %

Adjusted return on average common equity (non-GAAP)

5.57 %


5.22 %


4.88 %


4.71 %


5.97 %

Adjusted return on tangible common equity (non-GAAP)

9.83 %


9.34 %


8.89 %


8.62 %


11.10 %











Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)




















Noninterest expense (efficiency ratio numerator)

$      141,117


$      137,193


$      139,354


$      139,879


$      148,139

Certain noninterest expense items (non-GAAP)










Early retirement program

(200)


1


(118)


(219)


(1,032)

FDIC Deposit Insurance special assessment

-


-


(283)


(1,549)


(10,521)

Termination of vendor and software services

-


13


(615)


-


-

Branch right sizing expense

(1,581)


(410)


(519)


(236)


(3,846)

Other real estate and foreclosure expense adjustment

(317)


(87)


(117)


(179)


(189)

Amortization of intangibles adjustment

(3,850)


(3,851)


(3,852)


(3,850)


(4,015)

Adjusted efficiency ratio numerator

$      135,169


$      132,859


$      133,850


$      133,846


$      128,536











Net interest income

$      164,942


$      157,712


$      153,905


$      151,906


$      155,628

Noninterest income

43,558


17,130


43,299


43,184


21,974

Fully tax-equivalent adjustment (effective tax rate of 26.135%)

6,424


6,398


6,576


6,422


6,511

Efficiency ratio denominator

214,924


181,240


203,780


201,512


184,113

Certain noninterest income items (non-GAAP)










(Gain) loss on sale of securities

-


28,393


-


-


20,218

Adjusted efficiency ratio denominator

$      214,924


$      209,633


$      203,780


$      201,512


$      204,331











Efficiency ratio (1)

65.66 %


75.70 %


68.38 %


69.41 %


80.46 %

Adjusted efficiency ratio (non-GAAP) (1)

62.89 %


63.38 %


65.68 %


66.42 %


62.91 %


(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

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

($ in thousands)










Calculation of Total Revenue and Adjusted Total Revenue




















Net interest income

$      164,942


$      157,712


$      153,905


$      151,906


$      155,628

Noninterest income

43,558


17,130


43,299


43,184


21,974

Total revenue

208,500


174,842


197,204


195,090


177,602

Certain items, pre-tax (non-GAAP)










Less: Gain (loss) on sale of securities

-


(28,393)


-


-


(20,218)

Adjusted total revenue

$      208,500


$      203,235


$      197,204


$      195,090


$      197,820











Calculation of Pre-Provision Net Revenue (PPNR)




















Net interest income

$      164,942


$      157,712


$      153,905


$      151,906


$      155,628

Noninterest income

43,558


17,130


43,299


43,184


21,974

Total revenue

208,500


174,842


197,204


195,090


177,602

Less: Noninterest expense

141,117


137,193


139,354


139,879


148,139

Pre-Provision Net Revenue (PPNR)

$        67,383


$        37,649


$        57,850


$        55,211


$        29,463











Calculation of Adjusted Pre-Provision Net Revenue




















Pre-Provision Net Revenue (PPNR)

$        67,383


$        37,649


$        57,850


$        55,211


$        29,463

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: Early retirement program costs

200


(1)


118


219


1,032

Plus: Termination of vendor and software services

-


(13)


615


-


-

Plus: Branch right sizing costs (net)

1,581


410


519


236


3,846

Adjusted Pre-Provision Net Revenue

$        69,164


$        66,438


$        59,385


$        57,215


$        65,080

 

Simmons First National Corporation









 SFNC

 Reconciliation Of Non-GAAP Financial Measures - Year-to-Date









 For the Quarters Ended

 Dec 31


 Sep 30


 Jun 30


 Mar 31


 Dec 31

 (Unaudited)

2024


2024


2024


2024


2023

($ in thousands)










Calculation of Adjusted Return on Average Assets




















Net income

$      152,693


$      104,374


$        79,634


$        38,871


$      175,057

Certain items (non-GAAP)










FDIC Deposit Insurance special assessment

1,832


1,832


1,832


1,549


10,521

Merger related costs

-


-


-


-


1,420

Early retirement program

536


336


337


219


6,198

Termination of vendor and software services

602


602


615


-


-

Loss (gain) on sale of securities

28,393


28,393


-


-


20,609

Branch right sizing (net)

2,746


1,165


755


236


5,467

Tax effect of certain items (2)

(8,915)


(8,449)


(925)


(524)


(11,556)

Adjusted earnings (non-GAAP)

$      177,887


$      128,253


$        82,248


$        40,351


$      207,716











Average total assets

$ 27,214,647


$ 27,260,212


$ 27,282,338


$ 27,259,399


$ 27,554,859











Return on average assets

0.56 %


0.51 %


0.59 %


0.57 %


0.64 %

Adjusted return on average assets (non-GAAP)

0.65 %


0.63 %


0.61 %


0.60 %


0.75 %











Calculation of Return on Tangible Common Equity




















Net income available to common stockholders

$      152,693


$      104,374


$        79,634


$        38,871


$      175,057

Amortization of intangibles, net of taxes

11,377


8,534


5,689


2,844


12,044

Total income available to common stockholders

$      164,070


$      112,908


$        85,323


$        41,715


$      187,101

Certain items (non-GAAP)










FDIC Deposit Insurance special assessment

$          1,832


$          1,832


$          1,832


$          1,549


$        10,521

Merger related costs

-


-


-


-


1,420

Early retirement program

536


336


337


219


6,198

Termination of vendor and software services

602


602


615


-


-

Loss (gain) on sale of securities

28,393


28,393


-


-


20,609

Branch right sizing (net)

2,746


1,165


755


236


5,467

Tax effect of certain items (2)

(8,915)


(8,449)


(925)


(524)


(11,556)

Adjusted earnings (non-GAAP)

177,887


128,253


82,248


40,351


207,716

Amortization of intangibles, net of taxes

11,377


8,534


5,689


2,844


12,044

Total adjusted earnings available to common stockholders (non-GAAP)

$      189,264


$      136,787


$        87,937


$        43,195


$      219,760











Average common stockholders' equity

$   3,486,822


$   3,467,908


$   3,449,089


$   3,447,021


$   3,359,312

Average intangible assets:










   Goodwill

(1,320,799)


(1,320,799)


(1,320,799)


(1,320,799)


(1,320,510)

   Other intangibles

(105,239)


(107,197)


(109,098)


(111,023)


(121,098)

Total average intangibles

(1,426,038)


(1,427,996)


(1,429,897)


(1,431,822)


(1,441,608)

Average tangible common stockholders' equity (non-GAAP)

$   2,060,784


$   2,039,912


$   2,019,192


$   2,015,199


$   1,917,704











Return on average common equity

4.38 %


4.02 %


4.64 %


4.54 %


5.21 %

Return on tangible common equity

7.96 %


7.39 %


8.50 %


8.33 %


9.76 %

Adjusted return on average common equity (non-GAAP)

5.10 %


4.94 %


4.80 %


4.71 %


6.18 %

Adjusted return on tangible common equity (non-GAAP)

9.18 %


8.96 %


8.76 %


8.62 %


11.46 %











Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)




















Noninterest expense (efficiency ratio numerator)

$      557,543


$      416,426


$      279,233


$      139,879


$      563,061

Certain noninterest expense items (non-GAAP)










Merger related costs

-


-


-


-


(1,420)

Early retirement program

(536)


(336)


(337)


(219)


(6,198)

FDIC Deposit Insurance special assessment

(1,832)


(1,832)


(1,832)


(1,549)


(10,521)

Termination of vendor and software services

(602)


(602)


(615)


-


-

Branch right sizing expense

(2,746)


(1,165)


(755)


(236)


(5,467)

Other real estate and foreclosure expense adjustment

(700)


(383)


(296)


(179)


(892)

Amortization of intangibles adjustment

(15,403)


(11,553)


(7,702)


(3,850)


(16,306)

Adjusted efficiency ratio numerator

$      535,724


$      400,555


$      267,696


$      133,846


$      522,257











Net interest income

$      628,465


$      463,523


$      305,811


$      151,906


$      650,126

Noninterest income

147,171


103,613


86,483


43,184


155,566

Fully tax-equivalent adjustment (effective tax rate of 26.135%)

25,820


19,396


12,998


6,422


25,443

Efficiency ratio denominator

801,456


586,532


405,292


201,512


831,135

Certain noninterest income items (non-GAAP)










(Gain) loss on sale of securities

28,393


28,393


-


-


20,609

Adjusted efficiency ratio denominator

$      829,849


$      614,925


$      405,292


$      201,512


$      851,744











Efficiency ratio (1)

69.57 %


71.00 %


68.90 %


69.41 %


67.75 %

Adjusted efficiency ratio (non-GAAP) (1)

64.56 %


65.14 %


66.05 %


66.42 %


61.32 %


(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

For further information: FOR MORE INFORMATION CONTACT: Ed Bilek, EVP, Director of Investor and Media Relations, ed.bilek@simmonsbank.com or 205.612.3378 (cell)