Simmons First National CorporationNASDAQ: SFNC

Simmons First National Corporation Reports 2020 Earnings

· Issued by Simmons First National Corporation via GlobeNewswire

PINE BLUFF, Ark., Jan. 26, 2021 (GLOBE NEWSWIRE) -- Simmons First National Corporation (NASDAQ: SFNC) (the “Company” or “Simmons”), parent company of Simmons Bank, today announced net income of $254.9 million for the year ended December 31, 2020, compared to $237.8 million for 2019, an increase of $17.0 million, or 7.2%. Diluted earnings per share were $2.31 for 2020, a decrease of $0.10 or 4.2%, compared to the prior year. Included in the 2020 results were $9.4 million in net after-tax merger-related, early retirement program and net branch right-sizing costs and the gains on the sales of branches in Texas and Colorado. Excluding the impact of these items, core earnings were $264.3 million for the year ended December 31, 2020, compared to $269.6 million for 2019, a decrease of $5.3 million, or 2.0%. Core diluted earnings per share were $2.40, a decrease of $0.33 or 12.1%, from 2019.

Fourth quarter 2020 net income was $53.0 million compared to $52.7 million for the same period in 2019. Diluted earnings per share were $0.49 for the fourth quarters of both 2020 and 2019. Excluding $9.0 million in net after-tax merger-related, early retirement program and net branch right-sizing costs, fourth quarter 2020 core earnings were $62.0 million, a decrease of $9.1 million, or 12.8%, compared to the fourth quarter of 2019. Core diluted earnings per share were $0.57, a decrease of $0.09, or 13.6%, from the same period in 2019.

“As we look back on a very challenging year, we are very proud of the teamwork and results we achieved,” said George A. Makris, Jr., chairman and CEO of Simmons First National Corporation. “We mobilized over 1,500 associates to work from home at times during the year while maintaining our ability to serve our customers. We provided over 8,000 PPP loans totaling almost $1 billion to businesses that faced extraordinary uncertainty and helped support over 100,000 jobs. We integrated Landmark Bank into Simmons Bank, not without some obstacles due to COVID-19 restrictions, but our associates persevered to get the job done. We contributed $3 million to the Simmons First Foundation to support conservation projects throughout our service area. We enhanced our digital banking offerings, and our customers have benefitted from their ability to conduct their business when they want, where they want. We worked diligently to position ourselves with less risk and with the capacity to help the economy recover from the economic crisis caused by COVID-19. We increased our dividend to our shareholders, and our profitability was excellent, especially under the circumstances. Also during 2020, we successfully completed our regulatory exam cycle, including our first CFPB exam. I, personally, could not be prouder of our team.”

Selected Highlights:FY 2020FY 20194th Qtr 20204th Qtr 2019
Net income$254.9 million$237.8 million$53.0 million$52.7 million
Diluted earnings per share$2.31$2.41$0.49$0.49
Return on avg assets1.18%1.33%0.96%1.04%
Return on avg common equity8.72%9.93%7.13%8.01%
Return on tangible common equity (1)15.25%17.99%12.48%14.62%
Core earnings (2)264.3 million$269.6 million$62.0 million$71.1 million
Core diluted earnings per share (2)$2.40$2.73$0.57$0.66
Core return on avg assets (2)1.22%1.51%1.13%1.41%
Core return on avg common equity (2)9.05%11.25%8.34%10.80%
Core return on tangible common equity (1)(2)15.79%20.31%14.51%19.49%
Efficiency ratio (3)54.66%50.33%55.27%52.63%
Adjusted pre-tax, pre-provision earnings (2)$352.7 million$375.0 million$83.1 million$95.1 million
(1)Return on tangible common equity excludes goodwill and other intangible assets and is a non-GAAP measurement. Please see “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” below.
(2)Core figures exclude non-core items and are non-GAAP measurements. Adjusted pre-tax, pre-provision earnings excludes provision for income taxes, provisions for credit losses and unfunded commitments, gains on sales of securities, and other pre-tax, non-core items, and is also a non-GAAP measurement. Please see “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” below.
(3)Efficiency ratio is core non-interest expense before foreclosed property expense and amortization of intangibles, as a percent of net interest income (fully taxable equivalent) and non-interest revenues, excluding gains and losses from securities transactions and non-core items, and is a non-GAAP measurement. Please see “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” below.

Loans

($ in billions)4th Qtr 20203rd Qtr 20204th Qtr 2019
Total loans$12.90$14.02$14.43

Total loans were $12.9 billion at December 31, 2020, a decrease of $1.5 billion, or 10.6%, compared to December 31, 2019. On a linked-quarter basis (December 31, 2020 compared to September 30, 2020), total loans decreased $1.1 billion, or 8.0%. “The decline in the loan balance reflects the tepid loan demand during 2020. Approximately $375 million of the decrease was due to the sale of loans associated with branch sales in South Texas and Colorado during the year. Our total loan pipeline consisting of all loan opportunities, which was a robust $1.7 billion at December 31, 2019 fell to $374 million at September 30, 2020. The pipeline is starting to rebuild and ended 2020 at $674 million, including $177 million in loans approved and ready to close. On a positive note, our concentration levels in commercial real estate are now well below regulatory guidelines and we have substantial capacity to make additional loans, help borrowers in our markets and help the economy recover,” said Makris.

Through December 31, 2020, the Company originated approximately 8,200 loans under the Paycheck Protection Program (“PPP”) of the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act, with an average balance of $119,000 per loan. Approximately 93% of the PPP loans had a balance less than $350,000 as of December 31, 2020.

PPP LoansBalance as of December 31, 2020# ofLoansOriginalBalance($ in millions)BalanceDecember 31, 2020($ in millions)
Less than $50,0005,22063%$94.510%$90.810%
$50,000 to $350,0002,44530%$305.231%$285.231%
More than $350,000 to less than $2 million4816%$357.937%$315.435%
$2 million to $10 million621%$217.922%$213.324%
Total8,208100%$975.6100%$904.7100%

Deposits

($ in billions)4th Qtr 20203rd Qtr 20204th Qtr 2019
Total deposits$17.0$16.2$16.1
Non-interest bearing deposits$4.5$4.4$3.7
Interest bearing deposits$9.7$9.0$9.1
Time deposits$2.8$2.8$3.3

Total deposits were $17.0 billion at December 31, 2020, an increase of $878.1 million, or 5.5%, since December 31, 2019. On a linked-quarter basis, total deposits increased $740.4 million, or 4.6%, primarily due to increases in interest bearing accounts. Both consumer and commercial deposit balances have grown since the economic stimulus legislation, including legislation that established the PPP program, was implemented in mid-2020. Trends affected by the increasing cash balances are paydowns on loans, reduced credit card balances and fewer overdraft activities.

Net Interest Income

4th Qtr20203rd Qtr20202nd Qtr20201st Qtr20204th Qtr2019
Loan yield (1)4.74%4.54%4.84%5.19%5.43%
Core loan yield (1) (2)4.47%4.29%4.52%4.86%5.00%
Security yield (1)2.48%2.60%2.50%2.63%2.73%
Cost of interest bearing deposits0.47%0.54%0.59%1.03%1.22%
Cost of deposits (3)0.34%0.39%0.44%0.80%0.94%
Cost of borrowed funds1.88%1.85%1.84%2.06%2.30%
Net interest margin (1)3.22%3.21%3.42%3.68%3.78%
Core net interest margin (1) (2)3.04%3.02%3.18%3.42%3.44%
(1)Fully tax equivalent using an effective tax rate of 26.135%.
(2)Core loan yield and core net interest margin exclude accretion and are non-GAAP measurements. Please see “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” below.
(3)Includes non-interest bearing deposits.

The Company’s net interest income for the fourth quarter of 2020 was $155.0 million, a decrease of $12.1 million, or 7.3%, from the same period in 2019. The decrease in net interest income was primarily due to the decline in the loan yield of 69 basis points and the lower average loan balance during the period. Included in interest income was the yield accretion recognized on loans acquired of $9.0 million and $15.1 million for the fourth quarters of 2020 and 2019, respectively.

The loan yield was 4.74% for the quarter ended December 31, 2020, a 20 basis point increase from the third quarter of 2020. The core loan yield, which excludes the accretion, was 4.47% for the same period. The PPP loan yield was approximately 2.42% during the fourth quarter of 2020 (including accretion of net fees), which decreased the Company’s overall loan yield by approximately 13 basis points.

Net interest margin (FTE) was 3.22% for the quarter ended December 31, 2020, while the core net interest margin, which excludes the accretion, was 3.04% for the same period. The net interest margin during the fourth quarter of 2020 was affected by additional liquidity and the lower yielding PPP loans originated during the second and third quarters of 2020, which decreased the net interest margin by approximately 38 basis points.

Non-Interest Income

Non-interest income for 2020 was $248.5 million, an increase of $43.5 million compared to the previous year. The increase was primarily due to a $19.5 million increase in mortgage lending income and a $41.5 million increase in gains on sale of securities recognized on the rebalancing of the investment portfolio during 2020. These increases were partially offset by the one-time gain on sale of the Visa Inc. class B common stock of $42.9 million that was completed during the third quarter of 2019.

Non-interest income for the fourth quarter of 2020 was $44.1 million, a decrease of $1.6 million compared to the same period in the previous year.

Selected Non-Interest Income Items($ in millions)FY 2020FY 20194th Qtr 20204th Qtr 2019
Service charges on deposit accounts$43.1$44.8$10.8$13.3
Mortgage lending income$34.5$15.0$3.0$4.0
SBA lending income$1.3$2.7$0.5$0.3
Debit and credit card fees$33.5$29.3$8.7$8.9
Gain on sale of securities$54.8$13.3-$0.4
Other income$38.5$62.0$10.6$7.1
Core other income (1)(2)$29.8$62.0$10.3$7.1
(1)Core figures exclude non-core items and are non-GAAP measurements. Please see “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” below.
(2)Core other income includes the gain on sale of Visa Inc. class B common stock in 2019.

Non-Interest Expense

Non-interest expense for 2020 was $493.5 million, an increase of $32.4 million compared to the previous year. Included in 2020 were $21.5 million of pre-tax non-core items, which mostly consisted of branch right sizing costs. Excluding these expenses, core non-interest expense for 2020 was $472.0 million, an increase of $53.8 million compared to 2019 core non-interest expense. The increase was primarily due to the incremental costs associated with the 2019 mergers and the Next Generation Banking (“NGB”) technology initiative. The Company recognized an additional $14.8 million in software and technology expense related to its NGB initiative in 2020.

Non-interest expense for the fourth quarter of 2020 was $128.1 million, a decrease of $14.0 million compared to the fourth quarter of 2019. Included in this quarter were $12.5 million of pre-tax non-core items for merger-related, early retirement program and branch right-sizing costs. Excluding these expenses, core non-interest expense was $115.6 million for the fourth quarter of 2020, a decrease of $1.6 million compared to the same period in 2019.

Also included during the fourth quarter of 2020 was a $3 million contribution to the Simmons First Foundation for grants to support conservation projects throughout the Simmons Bank footprint.

The efficiency ratio for 2020 was 54.66% while the efficiency ratio for the fourth quarter of 2020 was 55.27%.

Selected Non-Interest Expense Items($ in millions)FY 2020FY 20194th Qtr 20204th Qtr 2019
Salaries and employee benefits$242.5$227.8$55.8$63.2
Merger related costs$4.5$36.4$0.7$24.8
Other operating expenses$174.0$138.9$54.3$38.0
Core salaries and employee benefits (1)$239.4$224.3$55.6$63.2
Core merger related costs (1)----
Core other operating expenses (1)$161.8$135.9$44.1$38.0
(1)Core figures exclude non-core items and are non-GAAP measurements. Please see “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” below.

Early in 2020, the Company offered qualifying associates an early retirement option resulting in $2.9 million of non-core expense during 2020. The Company expects ongoing net annualized savings of approximately $2.9 million.

Management continuously evaluates the Company’s branch network as part of its analysis of the profitability of the Company’s operations and the efficiency with which it delivers banking services to its markets. As a result of this ongoing evaluation, the Company closed 11 branch locations during the second quarter of 2020, with estimated net annual cost savings of approximately $2.4 million related to these locations. The Company closed 23 branch locations on October 9, 2020, with an expected net annual cost savings of approximately $6.7 million. Also during 2020, nine branches were sold in South Texas and Colorado.

Asset Quality

4th Qtr20203rd Qtr20202nd Qtr20201st Qtr20204th Qtr2019
Allowance for credit losses on loans to total loans1.85%1.77%1.59%1.69%0.47%
Allowance for credit losses on loans to non-performing loans193%147%175%154%74%
Non-performing loans to total loans0.96%1.20%0.91%1.10%0.64%
Net charge-off ratio (annualized)0.52%0.16%1.04%0.07%0.09%
Net charge-off ratio YTD (annualized)0.45%0.43%0.56%0.07%0.24%

At December 31, 2020, the allowance for credit losses on loans was $238.1 million. Included in total loans was $904.7 million of government guaranteed PPP loans. Non-performing loans decreased $45.2 million during the fourth quarter of 2020, which contributed to the decrease in provision for credit losses for the quarter when compared to the third quarter of 2020.

Provision for credit losses for 2020 was $75.0 million, an increase of $31.7 million from 2019. Provision for credit losses for the fourth quarter of 2020 was $6.9 million, an increase of $2.0 million when compared to the same period of 2019. Makris stated, “Due to the uncertainty in the economy during 2020, we were quick to offer loan modifications to our customers to help them through the uncertain times. The majority of modified loans are projected to return to regular payments prior to the end of the third quarter of 2021. We feel we have made adequate provision for potential risk in our credit portfolio and have reviewed and adjusted the risk rating of all modified loans.” Makris continued, “The hospitality industry, particularly hotels, continues to struggle with a return to normal.”

Foreclosed Assets and Other Real Estate Owned

At December 31, 2020, foreclosed assets and other real estate owned were $18.4 million, a decrease of $728,000, or 3.8%, compared to the same period in 2019. The composition of these assets is divided into three types:

($ in millions)4th Qtr20203rd Qtr20202nd Qtr20201st Qtr20204th Qtr2019
Closed bank branches and branch sites$0.6$0.6$2.7$8.8$5.7
Foreclosed assets – acquired$15.3$9.3$9.2$9.2$10.3
Foreclosed assets – legacy$2.5$2.7$2.2$2.8$3.1

Capital

4th Qtr20203rd Qtr20202nd Qtr20201st Qtr20204th Qtr2019
Stockholders’ equity to total assets13.3%13.7%13.3%13.7%14.1%
Tangible common equity to tangible assets (1)8.5%8.7%8.3%8.4%9.0%
Regulatory common equity tier 1 ratio13.4%12.6%11.9%11.1%10.9%
Regulatory tier 1 leverage ratio9.1%9.1%8.8%9.0%9.6%
Regulatory tier 1 risk-based capital ratio13.4%12.6%11.9%11.1%10.9%
Regulatory total risk-based capital ratio16.8%15.8%14.9%14.1%13.7%
(1)Tangible common equity to tangible assets is a non-GAAP measurement. Please see “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” below.

At December 31, 2020, common stockholders' equity was $3.0 billion. Book value per share was $27.53 and tangible book value per share was $16.56 at December 31, 2020. The ratio of stockholders’ equity to total assets was 13.3% at December 31, 2020, while the ratio of tangible common equity to tangible assets was 8.5%. As of December 31, 2020, PPP loans totaled $904.7 million, which are 100% federally guaranteed and have a zero percent risk-weight for regulatory capital ratios. Excluding PPP loans from total assets, equity to total assets was 13.9%, tangible common equity to tangible assets was 8.8% and the regulatory tier 1 leverage ratio was 9.5%.

Simmons First National Corporation

Simmons First National Corporation is a financial holding company headquartered in Pine Bluff, Arkansas, with total consolidated assets of approximately $22.4 billion as of December 31, 2020. The Company, through its subsidiaries, conducts financial operations in Arkansas, Illinois, Kansas, Missouri, Oklahoma, Tennessee and Texas and offers comprehensive financial solutions delivered with a client-centric approach. The Company’s common stock is listed on the NASDAQ Global Select Market under the symbol “SFNC.”

Conference Call

Management will conduct a live conference call to review this information beginning at 9:00 a.m. CST today, Tuesday, January 26, 2021. Interested persons can listen to this call by dialing toll-free 1-866-298-7926 (United States and Canada only) and asking for the Simmons First National Corporation conference call, conference ID 3994603. In addition, the call will be available live or in recorded version on the Company’s website at www.simmonsbank.com for at least 60 days.

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 income available to common shareholders, non-interest income, and non-interest expense certain income and expenses related to significant non-core activities, including merger-related expenses, gain on sale of branches, early retirement program expenses and net branch right-sizing expenses. 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 PPP loans. 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. 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 core businesses. 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

Some of the statements in this news 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 quotes, 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, revenue, assets, asset quality, profitability, net interest margin, non-interest revenue, share repurchase program, acquisition strategy, NGB and other digital banking initiatives, the Company’s ability to recruit and retain key employees, the benefits associated with the Company’s early retirement program, branch closures and branch sales, the adequacy of the allowance for credit losses, the ability of the Company to manage the impact of the COVID-19 pandemic, expectations and projections regarding the Company’s COVID-19 loan modification program, and the impacts of the Company’s and its customers participation in the PPP. Any forward-looking statement speaks only as of the date of this news release, and Simmons undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this news 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, credit quality, interest rates, loan demand, deposit flows, real estate values, the assumptions used in making the forward-looking statements, the securities markets generally or the price of Simmons common stock specifically, and information technology affecting the financial industry; the effect of steps the Company takes and has taken in response to COVID-19; the severity and duration of the pandemic, including the effectiveness of vaccination efforts; the pace of recovery when the pandemic subsides and the heightened impact it has on many of the risks described herein; the effects of the COVID-19 pandemic on, among other things, the Company’s operations, liquidity, and credit quality; general economic and market conditions; unemployment; claims, damages, and fines related to litigation or government actions, including litigation or actions arising from the Company’s participation in and administration of programs related to the COVID-19 pandemic (including, among other things, the PPP loan program authorized by the CARES Act); changes in accounting principles relating to loan loss recognition (current expected credit losses, or CECL); the Company’s ability to manage and successfully integrate its mergers and acquisitions; 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 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, 2019, and its Form 10-Q for the quarter ended June 30, 2020, which have been filed with, and are available from, the U.S. Securities and Exchange Commission.

FOR MORE INFORMATION CONTACT:Stephen C. MassanelliEVP, Chief Administrative Officer and Investor Relations OfficerSimmons First National Corporation[email protected]

Simmons First National CorporationSFNC
Consolidated End of Period Balance Sheets
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands)
ASSETS
Cash and non-interest bearing balances due from banks$217,499$382,691$234,998$244,123$277,208
Interest bearing balances due from banks and federal funds sold3,254,6532,139,4402,310,1621,493,076719,415
Cash and cash equivalents3,472,1522,522,1312,545,1601,737,199996,623
Interest bearing balances due from banks - time1,5794,0614,5614,3094,554
Investment securities - held-to-maturity333,03147,10251,72053,96840,927
Investment securities - available-for-sale3,473,5982,607,2882,496,8962,466,6403,288,343
Mortgage loans held for sale137,378192,729120,03449,98458,102
Other assets held for sale100389399115,315260,332
Loans:
Loans12,900,89714,017,44214,606,90014,374,27714,425,704
Allowance for credit losses on loans(238,050)(248,251)(231,643)(243,195)(68,244)
Net loans12,662,84713,769,19114,375,25714,131,08214,357,460
Premises and equipment441,692470,491478,896484,990492,384
Premises held for sale15,0084,4864,576--
Foreclosed assets and other real estate owned18,39312,59014,11120,80519,121
Interest receivable72,59777,35279,77257,03962,707
Bank owned life insurance255,630257,718256,643255,197254,152
Goodwill1,075,3051,075,3051,064,7651,064,9781,055,520
Other intangible assets111,110114,460117,823121,673127,340
Other assets289,332282,102293,071278,173241,578
Total assets$22,359,752$21,437,395$21,903,684$20,841,352$21,259,143
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
Non-interest bearing transaction accounts$4,482,091$4,451,385$4,608,098$3,572,244$3,741,093
Interest bearing transaction accounts and savings deposits9,672,6088,993,2558,978,0458,840,6789,090,878
Time deposits2,832,3272,802,0073,029,9753,146,8113,276,969
Total deposits16,987,02616,246,64716,616,11815,559,73316,108,940
Federal funds purchased and securities sold
under agreements to repurchase299,111313,694387,025377,859150,145
Other borrowings1,342,0671,342,7691,393,6891,396,8291,297,599
Subordinated notes and debentures382,874382,739382,604388,396388,260
Other liabilities held for sale154,620--58,405159,853
Accrued interest and other liabilities217,398209,305219,545214,730165,422
Total liabilities19,383,09618,495,15418,998,98117,995,95218,270,219
Stockholders' equity:
Preferred stock767767767767767
Common stock1,0811,0901,0901,0901,136
Surplus2,014,0762,032,3722,029,3832,026,4202,117,282
Undivided profits901,006866,503819,153778,893848,848
Accumulated other comprehensive income (loss):
Unrealized accretion (depreciation) on AFS securities59,72641,50954,31038,23020,891
Total stockholders' equity2,976,6562,942,2412,904,7032,845,4002,988,924
Total liabilities and stockholders' equity$22,359,752$21,437,395$21,903,684$20,841,352$21,259,143
Simmons First National CorporationSFNC
Consolidated Statements of Income - Quarter-to-Date
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands, except per share data)
INTEREST INCOME
Loans$160,115$163,180$176,910$187,566$193,402
Interest bearing balances due from banks and federal funds sold7166236032,4412,625
Investment securities17,20714,91013,47318,94316,962
Mortgage loans held for sale1,0701,012668281402
TOTAL INTEREST INCOME179,108179,725191,654209,231213,391
INTEREST EXPENSE
Time deposits7,8359,43710,80313,32316,198
Other deposits6,5366,7697,20317,95420,331
Federal funds purchased and securities
sold under agreements to repurchase284335337759368
Other borrowings4,8694,9434,9634,8774,615
Subordinated notes and debentures4,6244,6314,6674,8354,813
TOTAL INTEREST EXPENSE24,14826,11527,97341,74846,325
NET INTEREST INCOME154,960153,610163,681167,483167,066
Provision for credit losses6,94322,98121,91523,1344,903
NET INTEREST INCOME AFTER PROVISION
FOR CREDIT LOSSES148,017130,629141,766144,349162,163
NON-INTEREST INCOME
Trust income6,5576,7447,2537,1517,430
Service charges on deposit accounts10,79910,3858,57013,32813,332
Other service charges and fees1,7831,7641,4891,5881,915
Mortgage lending income2,99313,97112,4595,0464,029
SBA lending income484304245296321
Investment banking income676557571877822
Debit and credit card fees8,7108,8507,9967,9148,920
Bank owned life insurance income1,4811,5911,4451,2981,411
Gain on sale of securities, net1622,30539032,095377
Other income10,5575,3809,80912,8017,073
TOTAL NON-INTEREST INCOME44,05671,85150,22782,39445,630
NON-INTEREST EXPENSE
Salaries and employee benefits55,76261,14457,64467,92463,235
Occupancy expense, net9,1829,6479,2179,5109,272
Furniture and equipment expense5,9406,2316,1445,7235,758
Other real estate and foreclosure expense5516022743251,089
Deposit insurance1,6272,2442,8382,475(134)
Merger-related costs7319021,8301,06824,831
Other operating expenses54,34238,17939,65141,78838,044
TOTAL NON-INTEREST EXPENSE128,135118,949117,598128,813142,095
NET INCOME BEFORE INCOME TAXES63,93883,53174,39597,93065,698
Provision for income taxes10,97017,63315,59320,69412,976
NET INCOME52,96865,89858,80277,23652,722
Preferred stock dividends1313131313
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS$52,955$65,885$58,789$77,223$52,709
BASIC EARNINGS PER SHARE$0.49$0.60$0.54$0.68$0.49
DILUTED EARNINGS PER SHARE$0.49$0.60$0.54$0.68$0.49
Simmons First National CorporationSFNC
Consolidated Risk-Based Capital
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands)
Tier 1 capital
Stockholders' equity$2,976,656$2,942,241$2,904,703$2,845,400$2,988,924
CECL transition provision (1)131,430134,798130,480134,558-
Disallowed intangible assets, net of deferred tax(1,163,797)(1,167,357)(1,160,385)(1,164,038)(1,160,079)
Unrealized (gain) loss on AFS securities(59,726)(41,509)(54,310)(38,230)(20,891)
Total Tier 1 capital1,884,5631,868,1731,820,4881,777,6901,807,954
Tier 2 capital
Trust preferred securities and subordinated debt382,874382,739382,604388,396388,260
Qualifying allowance for loan losses and
reserve for unfunded commitments89,54696,73483,78096,01576,644
Total Tier 2 capital472,420479,473466,384484,411464,904
Total risk-based capital$2,356,983$2,347,646$2,286,872$2,262,101$2,272,858
Risk weighted assets$14,034,563$14,878,932$15,362,175$16,012,233$16,554,081
Adjusted average assets for leverage ratio$20,765,127$20,652,454$20,742,824$19,832,219$18,852,798
Ratios at end of quarter
Equity to assets13.31%13.72%13.26%13.65%14.06%
Tangible common equity to tangible assets (2)8.45%8.65%8.31%8.44%8.99%
Common equity Tier 1 ratio (CET1)13.42%12.55%11.85%11.10%10.92%
Tier 1 leverage ratio9.08%9.05%8.78%8.96%9.59%
Tier 1 risk-based capital ratio13.43%12.56%11.85%11.10%10.92%
Total risk-based capital ratio16.79%15.78%14.89%14.13%13.73%
(1) The Company has elected to use the CECL transition provision allowed for in the year of adopting ASC 326.
(2) Calculations of tangible common equity to tangible assets and the reconciliations to GAAP are included in the schedules accompanying this release.
Simmons First National CorporationSFNC
Consolidated Investment Securities
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands)
Investment Securities - End of Period
Held-to-Maturity
Mortgage-backed securities$22,354$24,297$25,980$27,121$10,796
State and political subdivisions310,10921,93024,77725,98527,082
Other securities5688759638623,049
Total held-to-maturity (net of credit losses)333,03147,10251,72053,96840,927
Available-for-Sale
U.S. Treasury$-$-$-$424,989$449,729
U.S. Government agencies477,237471,973210,921161,289194,249
Mortgage-backed securities1,394,936903,6871,154,0861,179,8371,742,945
State and political subdivisions1,470,7231,133,0061,054,068678,243880,524
Other securities130,70298,62277,82122,28220,896
Total available-for-sale (net of credit losses)3,473,5982,607,2882,496,8962,466,6403,288,343
Total investment securities (net of credit losses)$3,806,629$2,654,390$2,548,616$2,520,608$3,329,270
Fair value - HTM investment securities$341,925$49,064$53,751$55,714$41,855
Investment Securities - QTD Average
Taxable securities$1,757,234$1,534,742$1,642,083$2,324,188$1,940,755
Tax exempt securities1,528,1271,155,099866,944900,223825,000
Total investment securities - QTD average$3,285,361$2,689,841$2,509,027$3,224,411$2,765,755
Simmons First National CorporationSFNC
Consolidated Loans
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands)
Loan Portfolio - End of Period
Consumer
Credit cards$180,354$172,880$184,348$188,596$204,802
Other consumer210,870190,736214,024267,870249,694
Total consumer391,224363,616398,372456,466454,496
Real Estate
Construction1,596,2551,853,3602,010,2562,024,1182,236,861
Single-family residential1,880,6731,997,0702,207,0872,343,5432,442,064
Other commercial real estate5,746,8636,132,8236,316,4446,466,1046,205,599
Total real estate9,223,7919,983,25310,533,78710,833,76510,884,524
Commercial
Commercial2,574,3862,907,7983,038,2162,314,4722,495,516
Agricultural175,905241,687217,715191,535315,454
Total commercial2,750,2913,149,4853,255,9312,506,0072,810,970
Other535,591521,088418,810578,039275,714
Total Loans$12,900,897$14,017,442$14,606,900$14,374,277$14,425,704
Simmons First National CorporationSFNC
Consolidated Allowance and Asset Quality
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands)
Allowance for Credit Losses on Loans
Beginning balance, prior to adoption of ASC 326$68,244$66,590
Impact of adopting ASC 326 (1)$151,377
Beginning balance, after adoption of ASC 326$248,251$231,641$243,195$219,621
Loans charged off
Credit cards7878321,0531,4411,287
Other consumer9601,0915921,3791,425
Real estate10,4151,1531,824396892
Commercial8,1994,32735,687523459
Total loans charged off20,3617,40339,1563,7394,063
Recoveries of loans previously charged off
Credit cards241276272225287
Other consumer355366301443304
Real estate431120253101146
Commercial1,8359369834777
Total recoveries2,8621,6989241,116814
Net loans charged off17,4995,70538,2322,6233,249
Provision for credit losses on loans7,29822,31526,67826,1974,903
Balance, end of quarter$238,050$248,251$231,641$243,195$68,244
Non-performing assets
Non-performing loans
Nonaccrual loans$122,968$168,349$131,888$156,746$91,723
Loans past due 90 days or more3221565371,305855
Total non-performing loans123,290168,505132,425158,05192,578
Other non-performing assets
Foreclosed assets and other real estate owned18,39312,59014,11120,80519,121
Other non-performing assets2,0161,9832,0082,1691,964
Total other non-performing assets20,40914,57316,11922,97421,085
Total non-performing assets$143,699$183,078$148,544$181,025$113,663
Performing TDRs (troubled debt restructurings)$3,138$3,379$3,960$4,110$4,411
Ratios
Allowance for credit losses on loans to total loans1.85%1.77%1.59%1.69%0.47%
Allowance for credit losses to non-performing loans193%147%175%154%74%
Non-performing loans to total loans0.96%1.20%0.91%1.10%0.64%
Non-performing assets (including performing TDRs)
to total assets0.66%0.86%0.70%0.89%0.56%
Non-performing assets to total assets0.64%0.85%0.68%0.87%0.53%
Annualized net charge offs to total loans0.52%0.16%1.04%0.07%0.09%
Annualized net credit card charge offs to
total credit card loans1.20%1.26%1.67%2.29%1.99%
(1) The Company adopted ASC 326.effective January 1, 2020.
Simmons First National CorporationSFNC
Consolidated - Average Balance Sheet and Net Interest Income Analysis
For the Quarters Ended
(Unaudited)
Three Months EndedDec 2020Three Months EndedSep 2020Three Months EndedDec 2019
($ in thousands)AverageBalanceIncome/ExpenseYield/RateAverageBalanceIncome/ExpenseYield/RateAverageBalanceIncome/ExpenseYield/Rate
ASSETS
Earning assets:
Interest bearing balances due from banks
and federal funds sold$2,651,938$7160.11%$2,265,233$6230.11%$789,035$2,6251.32%
Investment securities - taxable1,757,2347,7201.75%1,534,7427,1931.86%1,940,75511,0802.27%
Investment securities - non-taxable (FTE)1,528,12712,7783.33%1,155,09910,3823.58%825,0007,9453.82%
Mortgage loans held for sale179,2751,0702.37%145,2261,0122.77%53,5114022.98%
Loans (FTE)13,457,077160,3064.74%14,315,014163,3794.54%14,144,703193,5115.43%
Total interest earning assets (FTE)19,573,651182,5903.71%19,415,314182,5893.74%17,753,004215,5634.82%
Non-earning assets2,278,4432,350,0072,288,886
Total assets$21,852,094$21,765,321$20,041,890
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
Interest bearing transaction and
savings accounts$9,389,570$6,5360.28%$8,977,886$6,7690.30%$8,440,090$20,3310.96%
Time deposits2,823,1667,8351.10%2,998,0919,4371.25%3,393,08916,1981.89%
Total interest bearing deposits12,212,73614,3710.47%11,975,97716,2060.54%11,833,17936,5291.22%
Federal funds purchased and securities
sold under agreement to repurchase340,3332840.33%386,6313350.34%147,3953680.99%
Other borrowings1,342,4034,8691.44%1,357,2784,9431.45%1,168,8974,6151.57%
Subordinated notes and debentures382,8084,6244.81%382,6724,6314.81%376,7664,8135.07%
Total interest bearing liabilities14,278,28024,1480.67%14,102,55826,1150.74%13,526,23746,3251.36%
Non-interest bearing liabilities:
Non-interest bearing deposits4,413,1684,529,7823,524,092
Other liabilities204,014190,169379,909
Total liabilities18,895,46218,822,50917,430,238
Stockholders' equity2,956,6322,942,8122,611,652
Total liabilities and stockholders' equity$21,852,094$21,765,321$20,041,890
Net interest income (FTE)$158,442$156,474$169,238
Net interest spread (FTE)3.04%3.00%3.46%
Net interest margin (FTE) - quarter-to-date3.22%3.21%3.78%
Net interest margin (FTE) - year-to-date3.38%3.43%3.85%
Core net interest margin (FTE) - quarter-to-date (1)3.04%3.02%3.44%
Core loan yield (FTE) - quarter-to-date (1)4.47%4.29%5.00%
Core net interest margin (FTE) - year-to-date (1)3.16%3.20%3.59%
Core loan yield (FTE) - year-to-date (1)4.54%4.56%5.18%
(1) Calculations of core net interest margin and core loan yield and the reconciliations to GAAP are included in the schedules accompanying this release.
Simmons First National CorporationSFNC
Consolidated - Selected Financial Data
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands, except share data)
QUARTER-TO-DATE
Financial Highlights - GAAP
Net Income$52,955$65,885$58,789$77,223$52,709
Diluted earnings per share0.490.600.540.680.49
Return on average assets0.96%1.20%1.08%1.48%1.04%
Return on average common equity7.13%8.91%8.21%10.83%8.01%
Return on tangible common equity12.48%15.45%14.55%19.00%14.62%
Net interest margin (FTE)3.22%3.21%3.42%3.68%3.78%
FTE adjustment3,4822,8642,3502,3052,172
Amortization of intangibles3,3513,3623,3693,4133,270
Amortization of intangibles, net of taxes2,4752,4832,4892,5212,416
Average diluted shares outstanding108,888,264109,207,294109,130,866113,137,223108,472,559
Shares repurchased under plan1,034,364--4,922,336390,000
Average price of shares repurchased19.36--18.9625.95
Cash dividends declared per common share0.170.170.170.170.16
Financial Highlights - Core (non-GAAP)
Core earnings (excludes non-core items) (1)$61,977$68,338$60,147$73,838$71,074
Core diluted earnings per share (1)0.570.630.550.650.66
Core net interest margin (FTE) (2)3.04%3.02%3.18%3.42%3.44%
Accretable yield on acquired loans8,9998,94811,72311,83715,100
Efficiency ratio (1)55.27%54.12%51.46%57.79%52.63%
Core return on average assets (1)1.13%1.25%1.11%1.42%1.41%
Core return on average common equity (1)8.34%9.24%8.40%10.35%10.80%
Core return on tangible common equity (1)14.51%16.00%14.87%18.19%19.49%
YEAR-TO-DATE
Financial Highlights - GAAP
Net Income$254,852$201,897$136,012$77,223$237,828
Diluted earnings per share2.311.831.220.682.41
Return on average assets1.18%1.25%1.28%1.48%1.33%
Return on average common equity8.72%9.27%9.45%10.83%9.93%
Return on tangible common equity15.25%16.19%16.57%19.00%17.99%
Net interest margin (FTE)3.38%3.43%3.55%3.68%3.85%
FTE adjustment11,0017,5194,6552,3057,322
Amortization of intangibles13,49510,1446,7823,41311,805
Amortization of intangibles, net of taxes9,9687,4935,0102,5218,720
Average diluted shares outstanding110,173,661110,480,508111,083,999113,137,22398,796,628
Cash dividends declared per common share0.680.510.340.170.64
Financial Highlights - Core (non-GAAP)
Core earnings (excludes non-core items) (1)$264,300$202,323$133,985$73,838$269,566
Core diluted earnings per share (1)2.401.831.210.652.73
Core net interest margin (FTE) (2)3.16%3.20%3.30%3.42%3.59%
Accretable yield on acquired loans41,50732,50823,56011,83741,244
Efficiency ratio (1)54.66%54.46%54.62%57.79%50.33%
Core return on average assets (1)1.22%1.26%1.26%1.42%1.51%
Core return on average common equity (1)9.05%9.29%9.31%10.35%11.25%
Core return on tangible common equity (1)15.79%16.22%16.33%18.19%20.31%
END OF PERIOD
Book value per share$27.53$26.98$26.64$26.11$26.30
Tangible book value per share16.5616.0715.7915.2215.89
Shares outstanding108,077,662109,023,781108,994,389108,966,331113,628,601
Full-time equivalent employees2,9232,9042,9393,0793,270
Total number of financial centers204226226240251
(1) Core earnings exclude non-core items, which is a non-GAAP measurement. Reconciliations to GAAP are included in the schedules accompanying this release.
(2) Excludes accretable yield adjustment on loans, which is a non-GAAP measurement. Reconciliations to GAAP are included in the schedules accompanying this release.
Simmons First National CorporationSFNC
Reconciliation Of Non-GAAP Financial Measures - Core Earnings - Quarter-to-Date
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands, except per share data)
QUARTER-TO-DATE
Net Income$52,955$65,885$58,789$77,223$52,709
Non-core items
Gain on sale of branches(275)-(2,204)(5,889)-
Merger-related costs7319021,8301,06824,831
Early retirement program622,346493--
Branch right-sizing (net)11,696721,72123837
Tax effect (1)(3,192)(867)(482)1,198(6,503)
Net non-core items9,0222,4531,358(3,385)18,365
Core earnings (non-GAAP)$61,977$68,338$60,147$73,838$71,074
Diluted earnings per share$0.49$0.60$0.54$0.68$0.49
Non-core items
Gain on sale of branches--(0.02)(0.05)-
Merger-related costs-0.010.020.010.23
Early retirement program-0.02---
Branch right-sizing (net)0.11-0.02--
Tax effect (1)(0.03)-(0.01)0.01(0.06)
Net non-core items0.080.030.01(0.03)0.17
Core diluted earnings per share (non-GAAP)$0.57$0.63$0.55$0.65$0.66
(1) Effective tax rate of 26.135%.
Reconciliation of Selected Non-Core Non-Interest Income and Expense Items (non-GAAP)
QUARTER-TO-DATE
Other income$10,557$5,380$9,809$12,801$7,073
Non-core items (1)(275)(370)(2,204)(5,889)-
Core other income (non-GAAP)$10,282$5,010$7,605$6,912$7,073
Non-interest expense$128,135$118,949$117,598$128,813$142,095
Non-core items (1)(12,489)(3,690)(4,044)(1,306)(24,868)
Core non-interest expense (non-GAAP)$115,646$115,259$113,554$127,507$117,227
Salaries and employee benefits$55,762$61,144$57,644$67,924$63,235
Non-core items (1)(144)(2,448)(493)--
Core salaries and employee benefits (non-GAAP)$55,618$58,696$57,151$67,924$63,235
Merger related costs$731$902$1,830$1,068$24,831
Non-core items (1)(731)(902)(1,830)(1,068)(24,831)
Core merger related costs (non-GAAP)$-$-$-$-$-
Other operating expenses$54,342$38,179$39,651$41,788$38,044
Non-core items (1)(10,270)(11)(1,662)(212)(4)
Core other operating expenses (non-GAAP)$44,072$38,168$37,989$41,576$38,040
(1) Non-core items include gain on sale of branches, merger related costs, early retirement program expenses and branch right-sizing costs.
Simmons First National CorporationSFNC
Reconciliation Of Non-GAAP Financial Measures - Core Earnings - Year-to-Date
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands, except per share data)
YEAR-TO-DATE
Net Income$254,852$201,897$136,012$77,223$237,828
Non-core items
Gain on sale of branches(8,368)(8,093)(8,093)(5,889)-
Merger-related costs4,5313,8002,8981,06836,379
Early retirement program2,9012,839493-3,464
Branch right-sizing (net)13,7272,0311,9592383,129
Tax effect (1)(3,343)(151)7161,198(11,234)
Net non-core items9,448426(2,027)(3,385)31,738
Core earnings (non-GAAP)$264,300$202,323$133,985$73,838$269,566
Diluted earnings per share$2.31$1.83$1.22$0.68$2.41
Non-core items
Gain on sale of branches(0.07)(0.07)(0.07)(0.05)-
Merger-related costs0.040.030.030.010.37
Early retirement program0.030.02--0.03
Branch right-sizing (net)0.120.020.02-0.03
Tax effect (1)(0.03)-0.010.01(0.11)
Net non-core items0.09-(0.01)(0.03)0.32
Core diluted earnings per share (non-GAAP)$2.40$1.83$1.21$0.65$2.73
(1) Effective tax rate of 26.135%.
Reconciliation of Selected Non-Core Non-Interest Income and Expense Items (non-GAAP)
YEAR-TO-DATE
Other income$38,547$27,990$22,610$12,801$62,015
Non-core items (1)(8,738)(8,463)(8,093)(5,889)-
Core other income (non-GAAP)$29,809$19,527$14,517$6,912$62,015
Non-interest expense$493,495$365,360$246,411$128,813$461,112
Non-core items (1)(21,529)(9,040)(5,350)(1,306)(42,972)
Core non-interest expense (non-GAAP)$471,966$356,320$241,061$127,507$418,140
Salaries and employee benefits$242,474$186,712$125,568$67,924$227,795
Non-core items (1)(3,085)(2,941)(493)-(3,464)
Core salaries and employee benefits (non-GAAP)$239,389$183,771$125,075$67,924$224,331
Merger related costs$4,531$3,800$2,898$1,068$36,379
Non-core items (1)(4,531)(3,800)(2,898)(1,068)(36,379)
Core merger related costs (non-GAAP)$-$-$-$-$-
Other operating expenses$173,960$119,618$81,439$41,788$138,852
Non-core items (1)(12,155)(1,885)(1,874)(212)(2,938)
Core other operating expenses (non-GAAP)$161,805$117,733$79,565$41,576$135,914
(1) Non-core items include gain on sale of branches, merger related costs, early retirement program expenses and branch right-sizing costs.
Simmons First National CorporationSFNC
Reconciliation Of Non-GAAP Financial Measures - End of Period
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ 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$2,975,889$2,941,474$2,903,936$2,844,633$2,988,157
Intangible assets:
Goodwill(1,075,305)(1,075,305)(1,064,765)(1,064,978)(1,055,520)
Other intangible assets(111,110)(114,460)(117,823)(121,673)(127,340)
Total intangibles(1,186,415)(1,189,765)(1,182,588)(1,186,651)(1,182,860)
Tangible common stockholders' equity$1,789,474$1,751,709$1,721,348$1,657,982$1,805,297
Total assets$22,359,752$21,437,395$21,903,684$20,841,352$21,259,143
Intangible assets:
Goodwill(1,075,305)(1,075,305)(1,064,765)(1,064,978)(1,055,520)
Other intangible assets(111,110)(114,460)(117,823)(121,673)(127,340)
Total intangibles(1,186,415)(1,189,765)(1,182,588)(1,186,651)(1,182,860)
Tangible assets$21,173,337$20,247,630$20,721,096$19,654,701$20,076,283
Paycheck protection program ("PPP") loans(904,673)(970,488)(963,712)
Total assets excluding PPP loans$21,455,079$20,466,907$20,939,972
Tangible assets excluding PPP loans$20,268,664$19,277,142$19,757,384
Ratio of equity to assets13.31%13.72%13.26%13.65%14.06%
Ratio of equity to assets excluding PPP loans13.87%14.38%13.87%
Ratio of tangible common equity to tangible assets8.45%8.65%8.31%8.44%8.99%
Ratio of tangible common equity to tangible assets excluding PPP loans8.83%9.09%8.71%
Calculation of Tangible Book Value per Share
Total common stockholders' equity$2,975,889$2,941,474$2,903,936$2,844,633$2,988,157
Intangible assets:
Goodwill(1,075,305)(1,075,305)(1,064,765)(1,064,978)(1,055,520)
Other intangible assets(111,110)(114,460)(117,823)(121,673)(127,340)
Total intangibles(1,186,415)(1,189,765)(1,182,588)(1,186,651)(1,182,860)
Tangible common stockholders' equity$1,789,474$1,751,709$1,721,348$1,657,982$1,805,297
Shares of common stock outstanding108,077,662109,023,781108,994,389108,966,331113,628,601
Book value per common share$27.53$26.98$26.64$26.11$26.30
Tangible book value per common share$16.56$16.07$15.79$15.22$15.89
Calculation of Regulatory Tier 1 Leverage Ratio Excluding Average PPP Loans
Total Tier 1 capital$1,884,563$1,868,173$1,820,488
Adjusted average assets for leverage ratio$20,765,127$20,652,454$20,742,824
Average PPP loans(937,544)(967,152)(645,172)
Adjusted average assets excluding average PPP loans$19,827,583$19,685,302$20,097,652
Tier 1 leverage ratio9.08%9.05%8.78%
Tier 1 leverage ratio excluding average PPP loans9.50%9.49%9.06%
Simmons First National CorporationSFNC
Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands)
Calculation of Core Return on Average Assets
Net income$52,955$65,885$58,789$77,223$52,709
Net non-core items, net of taxes, adjustment9,0222,4531,358(3,385)18,365
Core earnings$61,977$68,338$60,147$73,838$71,074
Average total assets$21,852,094$21,765,321$21,822,273$20,920,223$20,041,890
Return on average assets0.96%1.20%1.08%1.48%1.04%
Core return on average assets1.13%1.25%1.11%1.42%1.41%
Calculation of Return on Tangible Common Equity
Net income$52,955$65,885$58,789$77,223$52,709
Amortization of intangibles, net of taxes2,4752,4832,4892,5212,416
Total income available to common stockholders$55,430$68,368$61,278$79,744$55,125
Net non-core items, net of taxes9,0222,4531,358(3,385)18,365
Core earnings61,97768,33860,14773,83871,074
Amortization of intangibles, net of taxes2,4752,4832,4892,5212,416
Total core income available to common stockholders$64,452$70,821$62,636$76,359$73,490
Average common stockholders' equity$2,955,865$2,942,045$2,879,337$2,869,177$2,611,143
Average intangible assets:
Goodwill(1,075,305)(1,064,893)(1,064,955)(1,055,498)(997,004)
Other intangibles(113,098)(116,385)(120,111)(125,746)(118,311)
Total average intangibles(1,188,403)(1,181,278)(1,185,066)(1,181,244)(1,115,315)
Average tangible common stockholders' equity$1,767,462$1,760,767$1,694,271$1,687,933$1,495,828
Return on average common equity7.13%8.91%8.21%10.83%8.01%
Return on tangible common equity12.48%15.45%14.55%19.00%14.62%
Core return on average common equity8.34%9.24%8.40%10.35%10.80%
Core return on tangible common equity14.51%16.00%14.87%18.19%19.49%
Calculation of Efficiency Ratio (1)
Non-interest expense$128,135$118,949$117,598$128,813$142,095
Non-core non-interest expense adjustment(12,489)(3,690)(4,044)(1,306)(24,868)
Other real estate and foreclosure expense adjustment(545)(600)(242)(319)(1,063)
Amortization of intangibles adjustment(3,351)(3,362)(3,369)(3,413)(3,270)
Efficiency ratio numerator$111,750$111,297$109,943$123,775$112,894
Net-interest income$154,960$153,610$163,681$167,483$167,066
Non-interest income44,05671,85150,22782,39445,630
Non-core non-interest income adjustment(275)(370)(2,204)(5,889)-
Fully tax-equivalent adjustment (effective tax rate of 26.135%)3,4822,8642,3502,3052,172
Gain on sale of securities(16)(22,305)(390)(32,095)(377)
Efficiency ratio denominator$202,207$205,650$213,664$214,198$214,491
Efficiency ratio (1)55.27%54.12%51.46%57.79%52.63%
(1) Efficiency ratio is core non-interest expense before foreclosed property expense and amortization of intangibles as a percent of net interest income (fully taxable equivalent) and non-interest revenues, excluding gains and losses from securities transactions and non-core items.
Simmons First National CorporationSFNC
Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date (continued)
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands)
Calculation of Core Net Interest Margin
Net interest income$154,960$153,610$163,681$167,483$167,066
Fully tax-equivalent adjustment (effective tax rate of 26.135%)3,4822,8642,3502,3052,172
Fully tax-equivalent net interest income158,442156,474166,031169,788169,238
Total accretable yield(8,999)(8,948)(11,723)(11,837)(15,100)
Core net interest income$149,443$147,526$154,308$157,951$154,138
PPP loan and excess liquidity interest income(6,983)$(6,131)$(5,623)
Net interest income adjusted for PPP loans and liquidity$151,459$150,343$160,408
Average earning assets$19,573,651$19,415,314$19,517,475$18,581,491$17,753,004
Average PPP loan balance and excess liquidity(2,837,125)(2,359,928)$(2,071,411)
Average earning assets adjusted for PPL loans and liquidity$16,736,526$17,055,386$17,446,064
Net interest margin3.22%3.21%3.42%3.68%3.78%
Core net interest margin3.04%3.02%3.18%3.42%3.44%
Net interest margin adjusted for PPP loans and liquidity3.60%3.51%3.70%
Calculation of Core Loan Yield
Loan interest income (FTE)$160,306$163,379$177,168$187,566$193,402
Total accretable yield(8,999)(8,948)(11,723)(11,837)(15,100)
Core loan interest income$151,307$154,431$165,445$175,729$178,302
PPP loan interest income(6,457)(5,782)$(3,733)
Core loan interest income without PPP loans$144,850$148,649$161,712
Average loan balance$13,457,077$14,315,014$14,731,306$14,548,853$14,144,703
Average PPP loan balance(937,544)$(967,152)$(645,172)
Average loan balance without PPP loans$12,519,533$13,347,862$14,086,134
Core loan yield4.47%4.29%4.52%4.86%5.00%
Core loan yield without PPP loans4.60%4.43%4.62%
Calculation of Adjusted Pre-Tax, Pre-Provision (PTPP) Earnings
Net income available to common stockholders$52,955$65,885$58,789$77,223$52,709
Provision for income taxes10,97017,63315,59320,69412,976
Provision for credit losses (including provision for unfunded commitments)6,94322,98121,91523,1344,903
(Gain) loss on sale of securities(16)(22,305)(390)(32,095)(377)
Net pre-tax non-core items12,2143,3201,840(4,583)24,868
Adjusted Pre-tax, pre-provision (PTPP) earnings$83,066$87,514$97,747$84,373$95,079
Simmons First National CorporationSFNC
Reconciliation Of Non-GAAP Financial Measures - Year-to-Date
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands)
Calculation of Core Return on Average Assets
Net income$254,852$201,897$136,012$77,223$237,828
Net non-core items, net of taxes, adjustment9,448426(2,027)(3,385)31,738
Core earnings$264,300$202,323$133,985$73,838$269,566
Average total assets$21,590,745$21,503,564$21,371,248$20,920,223$17,871,748
Return on average assets1.18%1.25%1.28%1.48%1.33%
Core return on average assets1.22%1.26%1.26%1.42%1.51%
Calculation of Return on Tangible Common Equity
Net income$254,852$201,897$136,012$77,223$237,828
Amortization of intangibles, net of taxes9,9687,4935,0102,5218,720
Total income available to common stockholders$264,820$209,390$141,022$79,744$246,548
Net non-core items, net of taxes9,448426(2,027)(3,385)31,738
Core earnings264,300202,323133,98573,838269,566
Amortization of intangibles, net of taxes9,9687,4935,0102,5218,720
Total core income available to common stockholders$274,268$209,816$138,995$76,359$278,286
Average common stockholders' equity$2,921,039$2,910,366$2,894,351$2,869,177$2,396,024
Average intangible assets:
Goodwill(1,065,190)(1,061,793)(1,060,226)(1,055,498)(921,635)
Other intangibles(118,812)(120,731)(122,928)(125,746)(104,000)
Total average intangibles(1,184,002)(1,182,524)(1,183,154)(1,181,244)(1,025,635)
Average tangible common stockholders' equity$1,737,037$1,727,842$1,711,197$1,687,933$1,370,389
Return on average common equity8.72%9.27%9.45%10.83%9.93%
Return on tangible common equity15.25%16.19%16.57%19.00%17.99%
Core return on average common equity9.05%9.29%9.31%10.35%11.25%
Core return on tangible common equity15.79%16.22%16.33%18.19%20.31%
Calculation of Efficiency Ratio (1)
Non-interest expense$493,495$365,360$246,411$128,813$461,112
Non-core non-interest expense adjustment(21,529)(9,040)(5,350)(1,306)(42,972)
Other real estate and foreclosure expense adjustment(1,706)(1,161)(561)(319)(3,282)
Amortization of intangibles adjustment(13,495)(10,144)(6,782)(3,413)(11,805)
Efficiency ratio numerator$456,765$345,015$233,718$123,775$403,053
Net-interest income$639,734$484,774$331,164$167,483$601,753
Non-interest income248,528204,472132,62182,394205,031
Non-core non-interest income adjustment(8,738)(8,463)(8,093)(5,889)-
Fully tax-equivalent adjustment (effective tax rate of 26.135%)11,0017,5194,6552,3057,322
Gain on sale of securities(54,806)(54,790)(32,485)(32,095)(13,314)
Efficiency ratio denominator$835,719$633,512$427,862$214,198$800,792
Efficiency ratio (1)54.66%54.46%54.62%57.79%50.33%
(1) Efficiency ratio is core non-interest expense before foreclosed property expense and amortization of intangibles as a percent of net interest income (fully taxable equivalent) and non-interest revenues, excluding gains and losses from securities transactions and non-core items.
Simmons First National CorporationSFNC
Reconciliation Of Non-GAAP Financial Measures - Year-to-Date (continued)
For the Quarters EndedDec 31Sep 30Jun 30Mar 31Dec 31
(Unaudited)20202020202020202019
($ in thousands)
Calculation of Core Net Interest Margin
Net interest income$639,734$484,774$331,164$167,483$601,753
Fully tax-equivalent adjustment (effective tax rate of 26.135%)11,0017,5194,6552,3057,322
Fully tax-equivalent net interest income650,735492,293335,819169,788609,075
Total accretable yield(41,507)(32,508)(23,560)(11,837)(41,244)
Core net interest income$609,228$459,785$312,259$157,951$567,831
Average earning assets$19,272,886$19,172,318$19,049,487$18,581,491$15,824,571
Net interest margin3.38%3.43%3.55%3.68%3.85%
Core net interest margin3.16%3.20%3.30%3.42%3.59%
Calculation of Core Loan Yield
Loan interest income (FTE)$688,600$528,294$364,915$187,566$710,935
Total accretable yield(41,507)(32,508)(23,560)(11,837)(41,244)
Core loan interest income$647,093$495,786$341,355$175,729$669,691
Average loan balance$14,260,689$14,530,938$14,640,082$14,548,853$12,938,013
Core loan yield4.54%4.56%4.69%4.86%5.18%
Calculation of Adjusted Pre-Tax, Pre-Provision (PTPP) Earnings
Net income available to common stockholders$254,852$201,897$136,012$77,223$237,828
Provision for income taxes64,89053,92036,28720,69464,265
Provision for credit losses (including provision for unfunded commitments)74,97368,03045,04923,13443,240
(Gain) loss on sale of securities(54,806)(54,790)(32,485)(32,095)(13,314)
Net pre-tax non-core items12,791577(2,743)(4,583)42,972
Adjusted Pre-tax, pre-provision (PTPP) earnings$352,700$269,634$182,120$84,373$374,991

Primary Logo

Source: Simmons First National Corporation

Simmons First National Corporation on 6ix

In the deck

Story so far

Earlier from Simmons First National

Later from Simmons First National

All Simmons First National news releases