ServisFirst Bancshares, Inc. Announces Results for Second Quarter of 2025
Second Quarter 2025 Highlights:
-
Diluted earnings per share of
$1.12 for the quarter. Adjusted diluted earnings per share of$1.21 , up 27% from the second quarter of 2024. - Net interest margin improved to 3.10% in the second quarter from 2.92% in the first quarter. Adjusted net interest margin was 3.06% in the second quarter.
-
Loans grew by
$346 million , or 11% annualized, during the quarter. -
Book value per share of
$31.52 , up 14% from the second quarter of 2024 and 16% annualized, from the first quarter of 2025. -
Liquidity remains strong with
$1.7 billion in cash and cash equivalent assets, 10% of our total assets, and no FHLB advances or brokered deposits. - Consolidated common equity tier 1 capital to risk-weighted assets increased from 10.93% to 11.38% year-over-year.
- Return on average common stockholder’s equity of 14.56%. Adjusted return on average common stockholders’ equity increased from 14.08% to 15.63% year-over-year.
* This press release includes certain non-GAAP financial measures: adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted net interest margin, adjusted return on average assets, adjusted return on average common stockholders’ equity, adjusted efficiency ratio, tangible common stockholders' equity, total tangible assets, tangible book value per share, and tangible common equity to total tangible assets. Please see “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures.”
FINANCIAL SUMMARY (UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
||||||||
(in Thousands except share and per share amounts) |
|
Period Ending June
|
|
Period Ending
|
|
% Change From
|
|
Period Ending June
|
|
% Change From
|
|
||||||||
QUARTERLY OPERATING RESULTS |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net Income |
|
$ |
61,424 |
|
|
$ |
63,224 |
|
|
(2.8 |
)% |
|
$ |
52,136 |
|
|
17.8 |
% |
|
Net Income Available to Common Stockholders |
|
$ |
61,393 |
|
|
$ |
63,224 |
|
|
(2.9 |
)% |
|
$ |
52,105 |
|
|
17.8 |
% |
|
Diluted Earnings Per Share |
|
$ |
1.12 |
|
|
$ |
1.16 |
|
|
(3.4 |
)% |
|
$ |
0.95 |
|
|
17.9 |
% |
|
Return on Average Assets |
|
|
1.40 |
% |
|
|
1.45 |
% |
|
|
|
|
1.34 |
% |
|
|
|
||
Return on Average Common Stockholders' Equity |
|
|
14.56 |
% |
|
|
15.63 |
% |
|
|
|
|
14.08 |
% |
|
|
|
||
Average Diluted Shares Outstanding |
|
|
54,664,480 |
|
|
|
54,656,630 |
|
|
|
|
|
54,608,679 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Net Income, net of tax* |
|
$ |
66,133 |
|
|
$ |
63,224 |
|
|
4.6 |
% |
|
$ |
52,136 |
|
|
26.8 |
% |
|
Adjusted Net Income Available to Common |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Stockholders, net of tax* |
|
$ |
66,102 |
|
|
$ |
63,224 |
|
|
4.6 |
% |
|
$ |
52,105 |
|
|
26.9 |
% |
|
Adjusted Diluted Earnings Per Share, net of tax* |
|
$ |
1.21 |
|
|
$ |
1.16 |
|
|
4.4 |
% |
|
$ |
0.95 |
|
|
27.5 |
% |
|
Adjusted Return on Average Assets, net of tax* |
|
|
1.50 |
% |
|
|
1.45 |
% |
|
|
|
|
1.34 |
% |
|
|
|
||
Adjusted Return on Average Common |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Stockholders' Equity, net of tax* |
|
|
15.68 |
% |
|
|
15.63 |
% |
|
|
|
|
14.08 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
YEAR-TO-DATE OPERATING RESULTS |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net Income |
|
$ |
124,648 |
|
|
|
|
|
|
$ |
102,162 |
|
|
22.0 |
% |
|
|||
Net Income Available to Common Stockholders |
|
$ |
124,617 |
|
|
|
|
|
|
$ |
102,131 |
|
|
22.0 |
% |
|
|||
Diluted Earnings Per Share |
|
$ |
2.28 |
|
|
|
|
|
|
$ |
1.87 |
|
|
21.9 |
% |
|
|||
Return on Average Assets |
|
|
1.42 |
% |
|
|
|
|
|
|
1.30 |
% |
|
|
|
||||
Return on Average Common Stockholders' Equity |
|
|
15.08 |
% |
|
|
|
|
|
|
13.96 |
% |
|
|
|
||||
Average Diluted Shares Outstanding |
|
|
54,660,577 |
|
|
|
|
|
|
|
54,602,032 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Net Income, net of tax* |
|
$ |
129,357 |
|
|
|
|
|
|
$ |
103,509 |
|
|
25.0 |
% |
|
|||
Adjusted Net Income Available to Common |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Stockholders, net of tax* |
|
$ |
129,326 |
|
|
|
|
|
|
$ |
103,478 |
|
|
25.0 |
% |
|
|||
Adjusted Diluted Earnings Per Share, net of tax* |
|
$ |
2.36 |
|
|
|
|
|
|
$ |
1.89 |
|
|
|
|
||||
Adjusted Return on Average Assets, net of tax* |
|
|
1.48 |
% |
|
|
|
|
|
|
1.31 |
% |
|
|
|
||||
Adjusted Return on Average Common |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Stockholders' Equity, net of tax* |
|
|
15.65 |
% |
|
|
|
|
|
|
14.15 |
% |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
BALANCE SHEET |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total Assets |
|
$ |
17,378,628 |
|
|
$ |
18,636,766 |
|
|
(6.8 |
)% |
|
$ |
16,049,812 |
|
|
8.3 |
% |
|
Loans |
|
|
13,232,560 |
|
|
|
12,886,831 |
|
|
2.7 |
% |
|
|
12,332,780 |
|
|
7.3 |
% |
|
Non-interest-bearing Demand Deposits |
|
|
2,632,058 |
|
|
|
2,647,577 |
|
|
(0.6 |
)% |
|
|
2,475,415 |
|
|
6.3 |
% |
|
Total Deposits |
|
|
13,862,319 |
|
|
|
14,429,061 |
|
|
(3.9 |
)% |
|
|
13,259,392 |
|
|
4.5 |
% |
|
Stockholders' Equity |
|
|
1,721,783 |
|
|
|
1,668,900 |
|
|
3.2 |
% |
|
|
1,510,576 |
|
|
14.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
DETAILED FINANCIALS
Annualized return on average assets was 1.40% and annualized return on average common stockholders’ equity was 14.56% for the second quarter of 2025, compared to 1.34% and 14.08%, respectively, for the second quarter of 2024.
Net interest income was
Average loans for the second quarter of 2025 were
Average total deposits for the second quarter of 2025 were
Non-performing assets to total assets were 0.42% for the second quarter of 2025, compared to 0.40% for the first quarter of 2025 and 0.23% for the second quarter of 2024. The majority of the year-over-year increase in non-performing assets was attributable to two relationships, both of which are secured by real estate. Annualized net charge-offs to average loans were 0.20% for the second quarter of 2025, compared to 0.19% for the first quarter of 2025 and 0.10% for the second quarter of 2024. During the second quarter of 2025, we charged off
Non-interest income decreased
Non-interest expense increased
Income tax expense increased
About
Statements in this press release that are not historical facts, including, but not limited to, statements concerning future operations, results or performance, are hereby identified as "forward-looking statements" for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934 and Section 27A of the Securities Act of 1933. The words “believe,” “expect,” “anticipate,” “project,” “plan,” “intend,” “will,” “could,” “would,” “might” and similar expressions often signify forward-looking statements. Such statements involve inherent risks and uncertainties.
More information about
SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED) |
|
|
|
|
|
|
|
|
||||||||||||
(In thousands except share and per share data) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2nd Quarter 2025 |
|
1st Quarter 2025 |
|
4th Quarter 2024 |
|
3rd Quarter 2024 |
|
2nd Quarter 2024 |
||||||||||
CONSOLIDATED STATEMENT OF INCOME |
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income |
|
$ |
246,635 |
|
|
$ |
241,096 |
|
|
$ |
243,892 |
|
|
$ |
247,979 |
|
|
$ |
227,540 |
|
Interest expense |
|
|
114,948 |
|
|
|
117,543 |
|
|
|
120,724 |
|
|
|
132,858 |
|
|
|
121,665 |
|
Net interest income |
|
|
131,687 |
|
|
|
123,553 |
|
|
|
123,168 |
|
|
|
115,121 |
|
|
|
105,875 |
|
Provision for credit losses |
|
|
11,296 |
|
|
|
6,630 |
|
|
|
5,704 |
|
|
|
5,659 |
|
|
|
5,353 |
|
Net interest income after provision for credit losses |
|
|
120,391 |
|
|
|
116,923 |
|
|
|
117,464 |
|
|
|
109,462 |
|
|
|
100,355 |
|
Non-interest income |
|
|
421 |
|
|
|
8,277 |
|
|
|
8,803 |
|
|
|
8,549 |
|
|
|
8,891 |
|
Non-interest expense |
|
|
44,204 |
|
|
|
46,107 |
|
|
|
46,896 |
|
|
|
45,632 |
|
|
|
42,818 |
|
Income before income tax |
|
|
76,608 |
|
|
|
79,093 |
|
|
|
79,371 |
|
|
|
72,379 |
|
|
|
66,595 |
|
Provision for income tax |
|
|
15,184 |
|
|
|
15,869 |
|
|
|
14,198 |
|
|
|
12,472 |
|
|
|
14,459 |
|
Net income |
|
|
61,424 |
|
|
|
63,224 |
|
|
|
65,173 |
|
|
|
59,907 |
|
|
|
52,136 |
|
Preferred stock dividends |
|
|
31 |
|
|
|
- |
|
|
|
31 |
|
|
|
- |
|
|
|
31 |
|
Net income available to common stockholders |
|
$ |
61,393 |
|
|
$ |
63,224 |
|
|
$ |
65,142 |
|
|
$ |
59,907 |
|
|
$ |
52,105 |
|
Earnings per share - basic |
|
$ |
1.12 |
|
|
$ |
1.16 |
|
|
$ |
1.19 |
|
|
$ |
1.10 |
|
|
$ |
0.96 |
|
Earnings per share - diluted |
|
$ |
1.12 |
|
|
$ |
1.16 |
|
|
$ |
1.19 |
|
|
$ |
1.10 |
|
|
$ |
0.95 |
|
Average diluted shares outstanding |
|
|
54,664,480 |
|
|
|
54,656,630 |
|
|
|
54,649,808 |
|
|
|
54,642,582 |
|
|
|
54,608,679 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CONSOLIDATED BALANCE SHEET DATA |
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets |
|
$ |
17,378,628 |
|
|
$ |
18,636,766 |
|
|
$ |
17,351,643 |
|
|
$ |
16,449,178 |
|
|
$ |
16,049,812 |
|
Loans |
|
|
13,232,560 |
|
|
|
12,886,831 |
|
|
|
12,605,836 |
|
|
|
12,338,226 |
|
|
|
12,332,780 |
|
Debt securities |
|
|
1,914,503 |
|
|
|
1,905,550 |
|
|
|
1,876,253 |
|
|
|
1,867,587 |
|
|
|
1,941,641 |
|
Non-interest-bearing demand deposits |
|
|
2,632,058 |
|
|
|
2,647,577 |
|
|
|
2,619,687 |
|
|
|
2,576,329 |
|
|
|
2,475,415 |
|
Total deposits |
|
|
13,862,319 |
|
|
|
14,429,061 |
|
|
|
13,543,459 |
|
|
|
13,146,529 |
|
|
|
13,259,392 |
|
Borrowings |
|
|
64,747 |
|
|
|
64,745 |
|
|
|
64,743 |
|
|
|
64,741 |
|
|
|
64,739 |
|
Stockholders' equity |
|
|
1,721,783 |
|
|
|
1,668,900 |
|
|
|
1,616,772 |
|
|
|
1,570,269 |
|
|
|
1,510,576 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Shares outstanding |
|
|
54,618,545 |
|
|
|
54,601,217 |
|
|
|
54,569,427 |
|
|
|
54,551,543 |
|
|
|
54,521,479 |
|
Book value per share |
|
$ |
31.52 |
|
|
$ |
30.57 |
|
|
$ |
29.63 |
|
|
$ |
28.79 |
|
|
$ |
27.71 |
|
Tangible book value per share (1) |
|
$ |
31.27 |
|
|
$ |
30.32 |
|
|
$ |
29.38 |
|
|
$ |
28.54 |
|
|
$ |
27.46 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
SELECTED FINANCIAL RATIOS (Annualized) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest margin |
|
|
3.10 |
% |
|
|
2.92 |
% |
|
|
2.96 |
% |
|
|
2.84 |
% |
|
|
2.79 |
% |
Return on average assets |
|
|
1.40 |
% |
|
|
1.45 |
% |
|
|
1.52 |
% |
|
|
1.43 |
% |
|
|
1.34 |
% |
Return on average common stockholders' equity |
|
|
14.56 |
% |
|
|
15.63 |
% |
|
|
16.29 |
% |
|
|
15.55 |
% |
|
|
14.08 |
% |
Efficiency ratio |
|
|
33.46 |
% |
|
|
34.97 |
% |
|
|
35.54 |
% |
|
|
36.90 |
% |
|
|
37.31 |
% |
Non-interest expense to average earning assets |
|
|
1.04 |
% |
|
|
1.09 |
% |
|
|
1.13 |
% |
|
|
1.13 |
% |
|
|
1.13 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CAPITAL RATIOS (2) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Common equity tier 1 capital to risk-weighted assets |
|
|
11.38 |
% |
|
|
11.48 |
% |
|
|
11.42 |
% |
|
|
11.25 |
% |
|
|
10.93 |
% |
Tier 1 capital to risk-weighted assets |
|
|
11.38 |
% |
|
|
11.48 |
% |
|
|
11.42 |
% |
|
|
11.25 |
% |
|
|
10.93 |
% |
Total capital to risk-weighted assets |
|
|
12.81 |
% |
|
|
12.93 |
% |
|
|
12.90 |
% |
|
|
12.77 |
% |
|
|
12.43 |
% |
Tier 1 capital to average assets |
|
|
9.78 |
% |
|
|
9.48 |
% |
|
|
9.59 |
% |
|
|
9.54 |
% |
|
|
9.81 |
% |
Tangible common equity to total tangible assets (1) |
|
|
9.84 |
% |
|
|
8.89 |
% |
|
|
9.25 |
% |
|
|
9.47 |
% |
|
|
9.33 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) This press release contains certain non-GAAP financial measures. Please see “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures.” |
||||||||||||||||||||
(2) Regulatory capital ratios for most recent period are preliminary. |
GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures, including adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average common stockholders’ equity, and adjusted efficiency ratio. We recorded a one-time expense of
We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that these non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies, including those in our industry, use. The following reconciliation table provides a more detailed analysis of the non-GAAP financial measures as of and for the comparative periods presented in this press release. Dollars are in thousands, except share and per share data.
|
|
|
|
|
|
|
|
|
|
||||||||||
|
At |
|
At |
|
At |
|
At |
|
At |
||||||||||
Book value per share - GAAP |
$ |
31.52 |
|
|
$ |
30.56 |
|
|
$ |
29.63 |
|
|
$ |
28.79 |
|
|
$ |
27.71 |
|
Total common stockholders' equity - GAAP |
|
1,721,783 |
|
|
|
1,668,900 |
|
|
|
1,616,772 |
|
|
|
1,570,269 |
|
|
|
1,570,994 |
|
Adjustment for |
|
(13,615 |
) |
|
|
(13,615 |
) |
|
|
(13,615 |
) |
|
|
(13,615 |
) |
|
|
(13,615 |
) |
Tangible common stockholders' equity - non-GAAP |
$ |
1,708,168 |
|
|
$ |
1,655,285 |
|
|
$ |
1,603,157 |
|
|
$ |
1,556,654 |
|
|
$ |
1,557,379 |
|
Tangible book value per share - non-GAAP |
$ |
31.27 |
|
|
$ |
30.31 |
|
|
$ |
29.38 |
|
|
$ |
28.54 |
|
|
$ |
27.46 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Stockholders' equity to total assets - GAAP |
|
9.91 |
% |
|
|
8.95 |
% |
|
|
9.32 |
% |
|
|
9.55 |
% |
|
|
9.55 |
% |
Total assets - GAAP |
$ |
17,378,628 |
|
|
$ |
18,636,766 |
|
|
$ |
17,351,643 |
|
|
$ |
16,449,178 |
|
|
$ |
16,448,582 |
|
Adjustment for |
|
(13,615 |
) |
|
|
(13,615 |
) |
|
|
(13,615 |
) |
|
|
(13,615 |
) |
|
|
(13,615 |
) |
Total tangible assets - non-GAAP |
$ |
17,365,013 |
|
|
$ |
18,623,151 |
|
|
$ |
17,338,028 |
|
|
$ |
16,435,563 |
|
|
$ |
16,434,967 |
|
Tangible common equity to total tangible assets - non-GAAP |
|
9.84 |
% |
|
|
8.89 |
% |
|
|
9.25 |
% |
|
|
9.47 |
% |
|
|
9.48 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
Three Months
|
|
Six Months
|
|
Six Months
|
||||||||||
Net income - GAAP |
|
$ |
61,424 |
|
|
$ |
63,224 |
|
|
$ |
52,136 |
|
|
$ |
124,648 |
|
|
$ |
102,162 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,799 |
|
Legal matter accrual reversal |
|
|
(2,276 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,276 |
) |
|
|
- |
|
Loss on marketable securities |
|
|
8,563 |
|
|
|
- |
|
|
|
- |
|
|
|
8,563 |
|
|
|
- |
|
Tax on adjustments |
|
|
(1,578 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,578 |
) |
|
|
(452 |
) |
Adjusted net income - non-GAAP |
|
$ |
66,133 |
|
|
$ |
63,224 |
|
|
$ |
52,136 |
|
|
$ |
129,357 |
|
|
$ |
103,509 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income available to common stockholders - GAAP |
|
$ |
61,393 |
|
|
$ |
63,224 |
|
|
$ |
52,105 |
|
|
$ |
124,617 |
|
|
$ |
102,131 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,799 |
|
Legal matter accrual reversal |
|
|
(2,276 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,276 |
) |
|
|
- |
|
Loss on marketable securities |
|
|
8,563 |
|
|
|
- |
|
|
|
- |
|
|
|
8,563 |
|
|
|
- |
|
Tax on adjustments |
|
|
(1,578 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,578 |
) |
|
|
(452 |
) |
Adjusted net income available to common stockholders - non-GAAP |
|
$ |
66,102 |
|
|
$ |
63,224 |
|
|
$ |
52,105 |
|
|
$ |
129,326 |
|
|
$ |
103,478 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share - GAAP |
|
$ |
1.12 |
|
|
$ |
1.16 |
|
|
$ |
0.95 |
|
|
$ |
2.28 |
|
|
$ |
1.87 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.03 |
|
Legal matter accrual reversal |
|
|
(0.04 |
) |
|
|
- |
|
|
|
- |
|
|
|
(0.05 |
) |
|
|
- |
|
Loss on marketable securities |
|
|
0.16 |
|
|
|
- |
|
|
|
- |
|
|
|
0.16 |
|
|
|
- |
|
Tax on adjustments |
|
|
(0.03 |
) |
|
|
- |
|
|
|
- |
|
|
|
(0.03 |
) |
|
|
(0.01 |
) |
Adjusted diluted earnings per share - non-GAAP |
|
$ |
1.21 |
|
|
$ |
1.16 |
|
|
$ |
0.95 |
|
|
$ |
2.36 |
|
|
$ |
1.89 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income, on a fully taxable-equivalent basis |
|
$ |
131,777 |
|
|
|
|
|
|
$ |
255,394 |
|
|
|
||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Legal matter accrual reversal |
|
|
(2,276 |
) |
|
|
|
|
|
|
(2,276 |
) |
|
|
||||||
Tax on adjustments |
|
|
571 |
|
|
|
|
|
|
|
571 |
|
|
|
||||||
Adjusted net interest income, on a fully taxable-equivalent basis |
|
$ |
130,072 |
|
|
|
|
|
|
$ |
253,689 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest margin-GAAP |
|
|
3.10 |
% |
|
|
|
|
|
|
3.01 |
% |
|
|
||||||
Average earning assets |
|
|
17,076,353 |
|
|
|
|
|
|
|
17,132,710 |
|
|
|
||||||
Adjusted net interest margin-non-GAAP |
|
|
3.06 |
% |
|
|
|
|
|
|
2.99 |
% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average assets - GAAP |
|
|
1.40 |
% |
|
|
1.45 |
% |
|
|
1.34 |
% |
|
|
1.42 |
% |
|
|
1.30 |
% |
Net income available to common stockholders - GAAP |
|
$ |
61,393 |
|
|
$ |
63,224 |
|
|
$ |
52,105 |
|
|
$ |
124,617 |
|
|
$ |
102,131 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,799 |
|
Legal matter accrual reversal |
|
|
(2,276 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,276 |
) |
|
|
- |
|
Loss on marketable securities |
|
|
8,563 |
|
|
|
- |
|
|
|
- |
|
|
|
8,563 |
|
|
|
- |
|
Tax on adjustments |
|
|
(1,578 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,578 |
) |
|
|
(452 |
) |
Adjusted net income available to common stockholders - non-GAAP |
|
$ |
66,102 |
|
|
$ |
63,224 |
|
|
$ |
52,105 |
|
|
$ |
129,326 |
|
|
$ |
103,478 |
|
Average assets - GAAP |
|
$ |
17,626,503 |
|
|
$ |
17,710,148 |
|
|
$ |
15,697,538 |
|
|
$ |
17,668,094 |
|
|
$ |
15,827,894 |
|
Adjusted return on average assets - non-GAAP |
|
|
1.50 |
% |
|
|
1.45 |
% |
|
|
1.34 |
% |
|
|
1.48 |
% |
|
|
1.31 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average common stockholders' equity - GAAP |
|
|
14.56 |
% |
|
|
15.63 |
% |
|
|
14.08 |
% |
|
|
15.08 |
% |
|
|
13.96 |
% |
Net income available to common stockholders - GAAP |
|
$ |
61,393 |
|
|
$ |
63,224 |
|
|
$ |
52,105 |
|
|
$ |
124,617 |
|
|
$ |
102,131 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,799 |
|
Legal matter accrual reversal |
|
|
(2,276 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,276 |
) |
|
|
- |
|
Loss on marketable securities |
|
|
8,563 |
|
|
|
- |
|
|
|
- |
|
|
|
8,563 |
|
|
|
- |
|
Tax on adjustments |
|
|
(1,578 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,578 |
) |
|
|
(452 |
) |
Adjusted net income available to common stockholders - non-GAAP |
|
$ |
66,102 |
|
|
$ |
63,224 |
|
|
$ |
52,105 |
|
|
$ |
129,326 |
|
|
$ |
103,478 |
|
Average common stockholders' equity - GAAP |
|
$ |
1,690,855 |
|
|
$ |
1,640,949 |
|
|
$ |
1,488,429 |
|
|
$ |
1,666,039 |
|
|
$ |
1,471,048 |
|
Adjusted return on average common stockholders' equity non-GAAP |
|
|
15.68 |
% |
|
|
15.63 |
% |
|
|
14.08 |
% |
|
|
15.65 |
% |
|
|
14.15 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Efficiency ratio |
|
|
33.46 |
% |
|
|
34.97 |
% |
|
|
37.31 |
% |
|
|
34.22 |
% |
|
|
39.42 |
% |
Net interest income - GAAP |
|
$ |
131,687 |
|
|
$ |
123,553 |
|
|
$ |
105,875 |
|
|
$ |
255,240 |
|
|
$ |
208,370 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Legal matter accrual reversal |
|
|
(2,276 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,276 |
) |
|
|
- |
|
Adjusted net interest income - non-GAAP |
|
$ |
129,411 |
|
|
$ |
123,553 |
|
|
$ |
105,875 |
|
|
$ |
252,964 |
|
|
$ |
208,370 |
|
Total non-interest income - GAAP |
|
|
421 |
|
|
|
8,277 |
|
|
|
8,891 |
|
|
|
8,698 |
|
|
|
17,704 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss on marketable securities |
|
|
8,563 |
|
|
|
- |
|
|
|
- |
|
|
|
8,563 |
|
|
|
- |
|
Adjusted non-interest income - non-GAAP |
|
$ |
8,984 |
|
|
$ |
8,277 |
|
|
$ |
8,891 |
|
|
$ |
17,261 |
|
|
$ |
17,704 |
|
Adjusted net interest income and non-interest income - non-GAAP |
|
|
138,395 |
|
|
|
131,830 |
|
|
|
114,766 |
|
|
|
270,225 |
|
|
|
226,074 |
|
Non-interest expense - GAAP |
|
$ |
44,204 |
|
|
$ |
46,107 |
|
|
$ |
42,818 |
|
|
$ |
90,311 |
|
|
$ |
89,121 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,799 |
|
Adjusted non-interest expense - non-GAAP |
|
$ |
44,204 |
|
|
$ |
46,107 |
|
|
$ |
42,818 |
|
|
$ |
90,311 |
|
|
$ |
87,322 |
|
Adjusted efficiency ratio - non-GAAP |
|
|
31.94 |
% |
|
34.97 |
% |
|
37.31 |
% |
33.42 |
% |
|
38.63 |
% |
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
|
|
|
|
|
|
|||||
(Dollars in thousands) |
|
|
|
|
|
|
|||||
|
|
|
|
|
|
% Change |
|||||
ASSETS |
|
|
|
|
|
|
|||||
Cash and due from banks |
|
$ |
140,659 |
|
|
$ |
135,711 |
|
|
4 |
% |
Interest-bearing balances due from depository institutions |
|
|
1,236,485 |
|
|
|
1,129,922 |
|
|
9 |
% |
Federal funds sold and securities purchased with agreement to resell |
|
|
333,760 |
|
|
|
11,132 |
|
|
2,898 |
% |
Cash and cash equivalents |
|
|
1,710,904 |
|
|
|
1,276,765 |
|
|
34 |
% |
Available for sale debt securities, at fair value |
|
|
1,227,851 |
|
|
|
1,174,386 |
|
|
5 |
% |
Held to maturity debt securities (fair value of |
|
|
686,652 |
|
|
|
767,255 |
|
|
(11 |
)% |
Restricted equity securities |
|
|
12,156 |
|
|
|
11,300 |
|
|
8 |
% |
Mortgage loans held for sale |
|
|
22,131 |
|
|
|
11,174 |
|
|
98 |
% |
Loans |
|
|
13,232,560 |
|
|
|
12,332,780 |
|
|
7 |
% |
Less allowance for credit losses |
|
|
(169,959 |
) |
|
|
(158,092 |
) |
|
8 |
% |
Loans, net |
|
|
13,062,601 |
|
|
|
12,174,688 |
|
|
7 |
% |
Premises and equipment, net |
|
|
59,993 |
|
|
|
59,200 |
|
|
1 |
% |
|
|
|
13,615 |
|
|
|
13,615 |
|
|
- |
% |
Other assets |
|
|
582,725 |
|
|
|
561,429 |
|
|
4 |
% |
Total assets |
|
$ |
17,378,628 |
|
|
$ |
16,049,812 |
|
|
8 |
% |
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|||||
Liabilities: |
|
|
|
|
|
|
|||||
Deposits: |
|
|
|
|
|
|
|||||
Non-interest-bearing demand |
|
$ |
2,632,058 |
|
|
$ |
2,475,415 |
|
|
6 |
% |
Interest-bearing |
|
|
11,230,261 |
|
|
|
10,783,977 |
|
|
4 |
% |
Total deposits |
|
|
13,862,319 |
|
|
|
13,259,392 |
|
|
5 |
% |
Federal funds purchased |
|
|
1,599,135 |
|
|
|
1,097,154 |
|
|
46 |
% |
Other borrowings |
|
|
64,747 |
|
|
|
64,739 |
|
|
- |
% |
Other liabilities |
|
|
130,644 |
|
|
|
117,951 |
|
|
11 |
% |
Total liabilities |
|
|
15,656,845 |
|
|
|
14,539,236 |
|
|
8 |
% |
Stockholders' equity: |
|
|
|
|
|
|
|||||
Preferred stock, par value |
|
|
|
|
|
|
|||||
|
|
|
- |
|
|
|
- |
|
|
- |
% |
Common stock, par value |
|
|
|
|
|
|
|||||
issued and outstanding at |
|
|
|
|
|
|
|||||
shares issued and outstanding at |
|
|
54 |
|
|
|
54 |
|
|
- |
% |
Additional paid-in capital |
|
|
236,716 |
|
|
|
234,495 |
|
|
1 |
% |
Retained earnings |
|
|
1,500,767 |
|
|
|
1,322,048 |
|
|
14 |
% |
Accumulated other comprehensive loss |
|
|
(16,254 |
) |
|
|
(46,521 |
) |
|
(65 |
)% |
Total stockholders' equity attributable to |
|
|
1,721,283 |
|
|
|
1,510,076 |
|
|
14 |
% |
Noncontrolling interest |
|
|
500 |
|
|
|
500 |
|
|
- |
% |
Total stockholders' equity |
|
|
1,721,783 |
|
|
|
1,510,576 |
|
|
14 |
% |
Total liabilities and stockholders' equity |
|
$ |
17,378,628 |
|
|
$ |
16,049,812 |
|
|
8 |
% |
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) |
|
|
|
|
|
|
||||||||
(In thousands except per share data) |
|
|
|
|
|
|
|
|
||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||
Interest income: |
|
|
|
|
|
|
|
|
||||||
Interest and fees on loans |
|
$ |
206,521 |
|
|
$ |
194,300 |
|
$ |
403,457 |
|
|
$ |
381,278 |
Taxable securities |
|
|
16,562 |
|
|
|
16,158 |
|
|
32,585 |
|
|
|
32,137 |
Nontaxable securities |
|
|
5 |
|
|
|
9 |
|
|
11 |
|
|
|
18 |
Federal funds sold and securities purchased with agreement to resell |
|
|
1,592 |
|
|
|
538 |
|
|
1,612 |
|
|
|
1,079 |
Other interest and dividends |
|
|
21,955 |
|
|
|
16,535 |
|
|
50,066 |
|
|
|
39,738 |
Total interest income |
|
|
246,635 |
|
|
|
227,540 |
|
|
487,731 |
|
|
|
454,250 |
Interest expense: |
|
|
|
|
|
|
|
|
||||||
Deposits |
|
|
93,488 |
|
|
|
104,671 |
|
|
188,233 |
|
|
|
208,737 |
Borrowed funds |
|
|
21,460 |
|
|
|
16,994 |
|
|
44,258 |
|
|
|
37,143 |
Total interest expense |
|
|
114,948 |
|
|
|
121,665 |
|
|
232,491 |
|
|
|
245,880 |
Net interest income |
|
|
131,687 |
|
|
|
105,875 |
|
|
255,240 |
|
|
|
208,370 |
Provision for credit losses |
|
|
11,296 |
|
|
|
5,353 |
|
|
17,926 |
|
|
|
9,721 |
Net interest income after provision for credit losses |
|
|
120,391 |
|
|
|
100,522 |
|
|
237,314 |
|
|
|
198,649 |
Non-interest income: |
|
|
|
|
|
|
|
|
||||||
Service charges on deposit accounts |
|
|
2,671 |
|
|
|
2,293 |
|
|
5,229 |
|
|
|
4,443 |
Mortgage banking |
|
|
1,323 |
|
|
|
1,379 |
|
|
1,936 |
|
|
|
2,057 |
Credit card income |
|
|
2,119 |
|
|
|
2,333 |
|
|
4,087 |
|
|
|
4,488 |
Securities losses |
|
|
(8,563 |
) |
|
|
- |
|
|
(8,563 |
) |
|
|
- |
Bank-owned life insurance income |
|
|
2,126 |
|
|
|
2,058 |
|
|
4,263 |
|
|
|
5,289 |
Other operating income |
|
|
745 |
|
|
|
828 |
|
|
1,746 |
|
|
|
1,427 |
Total non-interest income |
|
|
421 |
|
|
|
8,891 |
|
|
8,698 |
|
|
|
17,704 |
Non-interest expense: |
|
|
|
|
|
|
|
|
||||||
Salaries and employee benefits |
|
|
22,576 |
|
|
|
24,213 |
|
|
45,455 |
|
|
|
47,199 |
Equipment and occupancy expense |
|
|
3,523 |
|
|
|
3,567 |
|
|
7,245 |
|
|
|
7,124 |
Third party processing and other services |
|
|
8,005 |
|
|
|
7,465 |
|
|
15,743 |
|
|
|
14,631 |
Professional services |
|
|
1,904 |
|
|
|
1,741 |
|
|
3,837 |
|
|
|
3,205 |
|
|
|
2,753 |
|
|
|
2,202 |
|
|
5,607 |
|
|
|
6,107 |
Other real estate owned expense |
|
|
27 |
|
|
|
7 |
|
|
60 |
|
|
|
37 |
Other operating expense |
|
|
5,416 |
|
|
|
3,623 |
|
|
12,364 |
|
|
|
10,818 |
Total non-interest expense |
|
|
44,204 |
|
|
|
42,818 |
|
|
90,311 |
|
|
|
89,121 |
Income before income tax |
|
|
76,608 |
|
|
|
66,595 |
|
|
155,701 |
|
|
|
127,232 |
Provision for income tax |
|
|
15,184 |
|
|
|
14,459 |
|
|
31,053 |
|
|
|
25,070 |
Net income |
|
|
61,424 |
|
|
|
52,136 |
|
|
124,648 |
|
|
|
102,162 |
Dividends on preferred stock |
|
|
31 |
|
|
|
31 |
|
|
31 |
|
|
|
31 |
Net income available to common stockholders |
|
$ |
61,393 |
|
|
$ |
52,105 |
|
$ |
124,617 |
|
|
$ |
102,131 |
Basic earnings per common share |
|
$ |
1.12 |
|
|
$ |
0.96 |
|
$ |
2.28 |
|
|
$ |
1.87 |
Diluted earnings per common share |
|
$ |
1.12 |
|
|
$ |
0.95 |
|
$ |
2.28 |
|
|
$ |
1.87 |
LOANS BY TYPE (UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|||||
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
2nd quarter 2025 |
|
1st quarter 2025 |
|
4th quarter 2024 |
|
3rd quarter 2024 |
|
2nd quarter 2024 |
|||||
Commercial, financial and agricultural |
|
$ |
2,952,028 |
|
$ |
2,924,533 |
|
$ |
2,869,894 |
|
$ |
2,793,989 |
|
$ |
2,935,577 |
Real estate - construction |
|
|
1,735,405 |
|
|
1,599,410 |
|
|
1,489,306 |
|
|
1,439,648 |
|
|
1,510,677 |
Real estate - mortgage: |
|
|
|
|
|
|
|
|
|
|
|||||
Owner-occupied commercial |
|
|
2,557,711 |
|
|
2,543,819 |
|
|
2,547,143 |
|
|
2,441,687 |
|
|
2,399,644 |
1-4 family mortgage |
|
|
1,561,461 |
|
|
1,494,189 |
|
|
1,444,623 |
|
|
1,409,981 |
|
|
1,350,428 |
Non-owner occupied commercial |
|
|
4,338,697 |
|
|
4,259,566 |
|
|
4,181,243 |
|
|
4,190,935 |
|
|
4,072,007 |
Subtotal: Real estate - mortgage |
|
|
8,457,869 |
|
|
8,297,574 |
|
|
8,173,009 |
|
|
8,042,603 |
|
|
7,822,079 |
Consumer |
|
|
87,258 |
|
|
65,314 |
|
|
73,627 |
|
|
61,986 |
|
|
64,447 |
Total loans |
|
$ |
13,232,560 |
|
$ |
12,886,831 |
|
$ |
12,605,836 |
|
$ |
12,338,226 |
|
$ |
12,332,780 |
SUMMARY OF CREDIT LOSS EXPERIENCE (UNAUDITED) |
|
|
|
|
|
|
|
|
|||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|||||||||||
|
2nd quarter 2025 |
|
1st quarter 2025 |
|
4th quarter 2024 |
|
3rd quarter 2024 |
|
2nd quarter 2024 |
||||||||||
Allowance for credit losses: |
|
|
|
|
|
|
|
|
|
||||||||||
Beginning balance |
$ |
165,034 |
|
|
$ |
164,458 |
|
|
$ |
160,755 |
|
|
$ |
158,092 |
|
|
$ |
155,892 |
|
Loans charged off: |
|
|
|
|
|
|
|
|
|
||||||||||
Commercial, financial and agricultural |
|
6,849 |
|
|
|
2,415 |
|
|
|
3,899 |
|
|
|
3,020 |
|
|
|
3,355 |
|
Real estate - construction |
|
- |
|
|
|
46 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Real estate - mortgage |
|
581 |
|
|
|
3,571 |
|
|
|
560 |
|
|
|
252 |
|
|
|
119 |
|
Consumer |
|
72 |
|
|
|
60 |
|
|
|
211 |
|
|
|
155 |
|
|
|
108 |
|
Total charge offs |
|
7,502 |
|
|
|
6,092 |
|
|
|
4,670 |
|
|
|
3,427 |
|
|
|
3,582 |
|
Recoveries: |
|
|
|
|
|
|
|
|
|
||||||||||
Commercial, financial and agricultural |
|
959 |
|
|
|
171 |
|
|
|
1,801 |
|
|
|
616 |
|
|
|
406 |
|
Real estate - construction |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8 |
|
Real estate - mortgage |
|
1 |
|
|
|
- |
|
|
|
23 |
|
|
|
2 |
|
|
|
- |
|
Consumer |
|
58 |
|
|
|
27 |
|
|
|
151 |
|
|
|
37 |
|
|
|
15 |
|
Total recoveries |
|
1,018 |
|
|
|
198 |
|
|
|
1,975 |
|
|
|
655 |
|
|
|
429 |
|
Net charge-offs |
|
6,484 |
|
|
|
5,894 |
|
|
|
2,695 |
|
|
|
2,772 |
|
|
|
3,153 |
|
Provision for loan losses |
|
11,409 |
|
|
|
6,470 |
|
|
|
6,398 |
|
|
|
5,435 |
|
|
|
5,353 |
|
Ending balance |
$ |
169,959 |
|
|
$ |
165,034 |
|
|
$ |
164,458 |
|
|
$ |
160,755 |
|
|
$ |
158,092 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for credit losses to total loans |
|
1.28 |
% |
|
|
1.28 |
% |
|
|
1.30 |
% |
|
|
1.30 |
% |
|
|
1.28 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for credit losses to total average loans |
|
1.31 |
% |
|
|
1.30 |
% |
|
|
1.32 |
% |
|
|
1.30 |
% |
|
|
1.31 |
% |
Net charge-offs to total average loans |
|
0.20 |
% |
|
|
0.19 |
% |
|
|
0.09 |
% |
|
|
0.09 |
% |
|
|
0.10 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Provision for credit losses to total average loans |
|
0.35 |
% |
|
|
0.21 |
% |
|
|
0.21 |
% |
|
|
0.17 |
% |
|
|
0.18 |
% |
Nonperforming assets: |
|
|
|
|
|
|
|
|
|
||||||||||
Nonaccrual loans |
$ |
68,619 |
|
|
$ |
73,793 |
|
|
$ |
39,501 |
|
|
$ |
37,075 |
|
|
$ |
33,454 |
|
Loans 90+ days past due and accruing |
|
3,549 |
|
|
|
111 |
|
|
|
2,965 |
|
|
|
2,093 |
|
|
|
1,482 |
|
Other real estate owned and |
|
|
|
|
|
|
|
|
|
||||||||||
repossessed assets |
|
311 |
|
|
|
756 |
|
|
|
2,531 |
|
|
|
2,723 |
|
|
|
1,458 |
|
Total |
$ |
72,479 |
|
|
$ |
74,660 |
|
|
$ |
44,997 |
|
|
$ |
41,891 |
|
|
$ |
36,394 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonperforming loans to total loans |
|
0.55 |
% |
|
|
0.57 |
% |
|
|
0.34 |
% |
|
|
0.32 |
% |
|
|
0.28 |
% |
Nonperforming assets to total assets |
|
0.42 |
% |
|
|
0.40 |
% |
|
|
0.26 |
% |
|
|
0.25 |
% |
|
|
0.23 |
% |
Nonperforming assets to earning assets |
|
0.43 |
% |
|
|
0.41 |
% |
|
|
0.26 |
% |
|
|
0.26 |
% |
|
|
0.23 |
% |
Allowance for credit losses to nonaccrual loans |
|
247.69 |
% |
|
|
223.64 |
% |
|
|
416.34 |
% |
|
|
433.59 |
% |
|
|
472.57 |
% |
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) |
|
|
|
|
|
|
|||||||||||
(In thousands except per share data) |
|
|
|
|
|
|
|||||||||||
|
|
|
2nd Quarter
|
|
1st Quarter
|
|
4th Quarter
|
|
3rd Quarter
|
|
2nd Quarter
|
||||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|||||||
Interest and fees on loans |
|
$ |
206,521 |
|
|
$ |
196,936 |
|
$ |
200,875 |
|
$ |
205,952 |
|
$ |
194,300 |
|
Taxable securities |
|
|
16,562 |
|
|
|
16,023 |
|
|
16,905 |
|
|
17,493 |
|
|
16,158 |
|
Nontaxable securities |
|
|
5 |
|
|
|
6 |
|
|
6 |
|
|
7 |
|
|
9 |
|
Federal funds sold with agreement to |
|
|
1,592 |
|
|
|
20 |
|
|
18 |
|
|
31 |
|
|
538 |
|
Other interest and dividends |
|
|
21,955 |
|
|
|
28,111 |
|
|
26,088 |
|
|
24,496 |
|
|
16,535 |
|
Total interest income |
|
|
246,635 |
|
|
|
241,096 |
|
|
243,892 |
|
|
247,979 |
|
|
227,540 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|||||||
Deposits |
|
|
93,488 |
|
|
|
94,745 |
|
|
98,702 |
|
|
113,211 |
|
|
104,671 |
|
Borrowed funds |
|
|
21,460 |
|
|
|
22,798 |
|
|
22,022 |
|
|
19,647 |
|
|
16,994 |
|
Total interest expense |
|
|
114,948 |
|
|
|
117,543 |
|
|
120,724 |
|
|
132,858 |
|
|
121,665 |
|
Net interest income |
|
|
131,687 |
|
|
|
123,553 |
|
|
123,168 |
|
|
115,121 |
|
|
105,875 |
|
Provision for credit losses |
|
|
11,296 |
|
|
|
6,630 |
|
|
5,704 |
|
|
5,659 |
|
|
5,353 |
|
Net interest income after provision for credit losses |
|
|
120,391 |
|
|
|
116,923 |
|
|
117,464 |
|
|
109,462 |
|
|
100,522 |
|
Non-interest income: |
|
|
|
|
|
|
|
|
|
|
|||||||
Service charges on deposit accounts |
|
|
2,671 |
|
|
|
2,558 |
|
|
2,650 |
|
|
2,341 |
|
|
2,293 |
|
Mortgage banking |
|
|
1,323 |
|
|
|
613 |
|
|
1,513 |
|
|
1,352 |
|
|
1,379 |
|
Credit card income |
|
|
2,119 |
|
|
|
1,968 |
|
|
1,867 |
|
|
1,925 |
|
|
2,333 |
|
Securities losses |
|
|
(8,563 |
) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Bank-owned life insurance income |
|
|
2,126 |
|
|
|
2,137 |
|
|
2,131 |
|
|
2,113 |
|
|
2,058 |
|
Other operating income |
|
|
745 |
|
|
|
1,001 |
|
|
642 |
|
|
818 |
|
|
828 |
|
Total non-interest income |
|
|
421 |
|
|
|
8,277 |
|
|
8,803 |
|
|
8,549 |
|
|
8,891 |
|
Non-interest expense: |
|
|
|
|
|
|
|
|
|
|
|||||||
Salaries and employee benefits |
|
|
22,576 |
|
|
|
22,879 |
|
|
24,062 |
|
|
25,057 |
|
|
24,213 |
|
Equipment and occupancy expense |
|
|
3,523 |
|
|
|
3,722 |
|
|
3,600 |
|
|
3,795 |
|
|
3,567 |
|
Third party processing and other services |
|
|
8,005 |
|
|
|
7,738 |
|
|
8,515 |
|
|
8,035 |
|
|
7,465 |
|
Professional services |
|
|
1,904 |
|
|
|
1,933 |
|
|
1,981 |
|
|
1,715 |
|
|
1,741 |
|
|
|
|
2,753 |
|
|
|
2,854 |
|
|
2,225 |
|
|
2,355 |
|
|
2,202 |
|
Other real estate owned expense |
|
|
27 |
|
|
|
33 |
|
|
58 |
|
|
103 |
|
|
7 |
|
Other operating expense |
|
|
5,416 |
|
|
|
6,948 |
|
|
6,455 |
|
|
4,572 |
|
|
3,623 |
|
Total non-interest expense |
|
|
44,204 |
|
|
|
46,107 |
|
|
46,896 |
|
|
45,632 |
|
|
42,818 |
|
Income before income tax |
|
|
76,608 |
|
|
|
79,093 |
|
|
79,371 |
|
|
72,379 |
|
|
66,595 |
|
Provision for income tax |
|
|
15,184 |
|
|
|
15,869 |
|
|
14,198 |
|
|
12,472 |
|
|
14,459 |
|
Net income |
|
|
61,424 |
|
|
|
63,224 |
|
|
65,173 |
|
|
59,907 |
|
|
52,136 |
|
Dividends on preferred stock |
|
|
31 |
|
|
|
- |
|
|
31 |
|
|
- |
|
|
31 |
|
Net income available to common stockholders |
|
$ |
61,393 |
|
|
$ |
63,224 |
|
$ |
65,142 |
|
$ |
59,907 |
|
$ |
52,105 |
|
Basic earnings per common share |
|
$ |
1.12 |
|
|
$ |
1.16 |
|
$ |
1.19 |
|
$ |
1.10 |
|
$ |
0.96 |
|
Diluted earnings per common share |
|
$ |
1.12 |
|
|
$ |
1.16 |
|
$ |
1.19 |
|
$ |
1.10 |
|
$ |
0.95 |
|
AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS (UNAUDITED) |
|||||||||||||||||||||||||||||||||||
ON A FULLY TAXABLE-EQUIVALENT BASIS |
|||||||||||||||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
2nd Quarter 2025 |
|
1st Quarter 2025 |
|
4th Quarter 2024 |
|
3rd Quarter 2024 |
|
2nd Quarter 2024 |
|||||||||||||||||||||||||
|
|
Average Balance |
|
Yield / Rate |
|
Average Balance |
|
Yield / Rate |
|
Average Balance |
|
Yield / Rate |
|
Average Balance |
|
Yield / Rate |
|
Average Balance |
|
Yield / Rate |
|||||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loans, net of unearned income (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Taxable |
|
$ |
12,979,759 |
|
|
6.37 |
% |
|
$ |
12,683,077 |
|
|
6.29 |
% |
|
$ |
12,414,065 |
|
|
6.43 |
% |
|
$ |
12,351,073 |
|
|
6.63 |
% |
|
$ |
12,045,743 |
|
|
6.48 |
% |
Tax-exempt (2) |
|
|
30,346 |
|
|
5.51 |
|
|
|
25,044 |
|
|
4.94 |
|
|
|
13,198 |
|
|
1.57 |
|
|
|
15,584 |
|
|
1.86 |
|
|
|
17,230 |
|
|
2.08 |
|
Total loans, net of unearned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
income |
|
|
13,010,105 |
|
|
6.37 |
|
|
|
12,708,121 |
|
|
6.28 |
|
|
|
12,427,263 |
|
|
6.43 |
|
|
|
12,366,657 |
|
|
6.62 |
|
|
|
12,062,973 |
|
|
6.48 |
|
Mortgage loans held for sale |
|
|
11,739 |
|
|
5.23 |
|
|
|
6,731 |
|
|
4.76 |
|
|
|
9,642 |
|
|
5.36 |
|
|
|
10,674 |
|
|
3.80 |
|
|
|
6,761 |
|
|
6.13 |
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Taxable |
|
|
1,965,089 |
|
|
3.37 |
|
|
|
1,934,739 |
|
|
3.31 |
|
|
|
1,932,547 |
|
|
3.49 |
|
|
|
1,955,632 |
|
|
3.57 |
|
|
|
1,936,818 |
|
|
3.33 |
|
Tax-exempt (2) |
|
|
492 |
|
|
4.88 |
|
|
|
589 |
|
|
5.43 |
|
|
|
606 |
|
|
5.28 |
|
|
|
815 |
|
|
4.42 |
|
|
|
1,209 |
|
|
3.64 |
|
Total securities (3) |
|
|
1,965,581 |
|
|
3.37 |
|
|
|
1,935,328 |
|
|
3.31 |
|
|
|
1,933,153 |
|
|
3.49 |
|
|
|
1,956,447 |
|
|
3.57 |
|
|
|
1,938,027 |
|
|
3.33 |
|
Federal funds sold and securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
purchased with agreement to resell |
|
|
124,303 |
|
|
5.14 |
|
|
|
1,670 |
|
|
4.86 |
|
|
|
1,596 |
|
|
4.49 |
|
|
|
2,106 |
|
|
5.86 |
|
|
|
38,475 |
|
|
5.62 |
|
Restricted equity securities |
|
|
12,146 |
|
|
6.64 |
|
|
|
11,461 |
|
|
7.43 |
|
|
|
11,290 |
|
|
6.80 |
|
|
|
11,290 |
|
|
7.36 |
|
|
|
11,290 |
|
|
7.16 |
|
Interest-bearing balances with banks |
|
|
1,952,479 |
|
|
4.47 |
|
|
|
2,526,382 |
|
|
4.48 |
|
|
|
2,143,474 |
|
|
4.81 |
|
|
|
1,775,192 |
|
|
5.46 |
|
|
|
1,183,482 |
|
|
5.57 |
|
Total interest-earning assets |
|
$ |
17,076,353 |
|
|
5.80 |
% |
|
$ |
17,189,693 |
|
|
5.69 |
% |
|
$ |
16,526,418 |
|
|
5.87 |
% |
|
$ |
16,122,366 |
|
|
6.12 |
% |
|
$ |
15,241,008 |
|
|
6.01 |
% |
Non-interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash and due from banks |
|
|
109,506 |
|
|
|
|
|
108,540 |
|
|
|
|
|
103,494 |
|
|
|
|
|
103,539 |
|
|
|
|
|
96,646 |
|
|
|
|||||
Net premises and equipment |
|
|
59,944 |
|
|
|
|
|
59,633 |
|
|
|
|
|
60,708 |
|
|
|
|
|
60,607 |
|
|
|
|
|
59,653 |
|
|
|
|||||
Allowance for credit losses, accrued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
interest and other assets |
|
|
380,700 |
|
|
|
|
|
352,282 |
|
|
|
|
|
346,763 |
|
|
|
|
|
340,621 |
|
|
|
|
|
300,521 |
|
|
|
|||||
Total assets |
|
$ |
17,626,503 |
|
|
|
|
$ |
17,710,148 |
|
|
|
|
$ |
17,037,383 |
|
|
|
|
$ |
16,627,133 |
|
|
|
|
$ |
15,697,828 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Checking (4) |
|
$ |
2,222,000 |
|
|
1.78 |
% |
|
$ |
2,461,900 |
|
|
2.38 |
% |
|
$ |
2,353,439 |
|
|
2.61 |
% |
|
$ |
2,318,384 |
|
|
2.97 |
% |
|
$ |
2,227,527 |
|
|
2.85 |
% |
Savings |
|
|
101,506 |
|
|
1.63 |
|
|
|
101,996 |
|
|
1.61 |
|
|
|
102,858 |
|
|
1.52 |
|
|
|
102,627 |
|
|
1.76 |
|
|
|
105,955 |
|
|
1.71 |
|
Money market |
|
|
7,616,747 |
|
|
3.67 |
|
|
|
7,363,163 |
|
|
3.61 |
|
|
|
7,067,265 |
|
|
3.86 |
|
|
|
7,321,503 |
|
|
4.45 |
|
|
|
6,810,799 |
|
|
4.46 |
|
Time deposits |
|
|
1,321,404 |
|
|
4.09 |
|
|
|
1,361,558 |
|
|
4.24 |
|
|
|
1,286,754 |
|
|
4.45 |
|
|
|
1,197,650 |
|
|
4.52 |
|
|
|
1,157,528 |
|
|
4.47 |
|
Total interest-bearing deposits |
|
|
11,261,657 |
|
|
3.33 |
|
|
|
11,288,617 |
|
|
3.40 |
|
|
|
10,810,316 |
|
|
3.63 |
|
|
|
10,940,164 |
|
|
4.12 |
|
|
|
10,301,809 |
|
|
4.09 |
|
Federal funds purchased |
|
|
1,855,860 |
|
|
4.49 |
|
|
|
1,994,766 |
|
|
4.50 |
|
|
|
1,767,749 |
|
|
4.80 |
|
|
|
1,391,118 |
|
|
5.42 |
|
|
|
1,193,190 |
|
|
5.50 |
|
Other borrowings |
|
|
64,750 |
|
|
4.26 |
|
|
|
64,750 |
|
|
4.30 |
|
|
|
64,738 |
|
|
4.22 |
|
|
|
64,738 |
|
|
4.22 |
|
|
|
64,738 |
|
|
4.27 |
|
Total interest-bearing liabilities |
|
$ |
13,182,267 |
|
|
3.50 |
% |
|
$ |
13,348,133 |
|
|
3.57 |
% |
|
$ |
12,642,803 |
|
|
3.80 |
% |
|
$ |
12,396,020 |
|
|
4.26 |
% |
|
$ |
11,559,737 |
|
|
4.23 |
% |
Non-interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-interest-bearing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
checking |
|
|
2,633,552 |
|
|
|
|
|
2,600,775 |
|
|
|
|
|
2,672,875 |
|
|
|
|
|
2,575,575 |
|
|
|
|
|
2,560,245 |
|
|
|
|||||
Other liabilities |
|
|
119,829 |
|
|
|
|
|
120,291 |
|
|
|
|
|
130,457 |
|
|
|
|
|
122,455 |
|
|
|
|
|
89,418 |
|
|
|
|||||
Stockholders' equity |
|
|
1,716,232 |
|
|
|
|
|
1,670,402 |
|
|
|
|
|
1,624,084 |
|
|
|
|
|
1,574,902 |
|
|
|
|
|
1,536,013 |
|
|
|
|||||
Accumulated other comprehensive |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
loss |
|
|
(25,377 |
) |
|
|
|
|
(29,453 |
) |
|
|
|
|
(32,836 |
) |
|
|
|
|
(41,819 |
) |
|
|
|
|
(47,584 |
) |
|
|
|||||
Total liabilities and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
stockholders' equity |
|
$ |
17,626,503 |
|
|
|
|
$ |
17,710,148 |
|
|
|
|
$ |
17,037,383 |
|
|
|
|
$ |
16,627,133 |
|
|
|
|
$ |
15,697,828 |
|
|
|
|||||
Net interest spread |
|
|
|
2.30 |
% |
|
|
|
2.12 |
% |
|
|
|
2.07 |
% |
|
|
|
1.86 |
% |
|
|
|
1.78 |
% |
||||||||||
Net interest margin |
|
|
|
3.10 |
% |
|
|
|
2.92 |
% |
|
|
|
2.96 |
% |
|
|
|
2.84 |
% |
|
|
|
2.79 |
% |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(1) Average loans include nonaccrual loans in all periods. Loan fees of |
|||||||||||||||||||||||||||||||||||
(2) Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 21%. |
|||||||||||||||||||||||||||||||||||
(3) Unrealized losses on debt securities of |
|||||||||||||||||||||||||||||||||||
(4) Includes impact of reversal of a |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250721928679/en/
dmange@servisfirstbank.com
Source: