• Southside Bancshares, Inc. Announces Financial Results for the Fourth Quarter and Year Ended December 31, 2021

    来源: Nasdaq GlobeNewswire / 28 1月 2022 06:00:01   America/New_York

    • Fourth quarter net income of $28.7 million;
    • Record annual net income of $113.4 million, an increase of 38.0%, compared to the same period in 2020;
    • Annualized linked quarter loan growth, net of Paycheck Protection Program (“PPP”) loans, of 3.8%;
    • Annualized linked quarter deposit growth, net of brokered deposits, of 15.9%;
    • Linked quarter net interest margin increased to 3.23%;
    • Annualized return on fourth quarter average assets of 1.57%;
    • Annualized return on fourth quarter average tangible common equity of 16.80%(1); and
    • Nonperforming assets decreased to 0.16% of total assets.

    TYLER, Texas, Jan. 28, 2022 (GLOBE NEWSWIRE) -- Southside Bancshares, Inc. (“Southside” or the “Company”) (NASDAQ: SBSI) today reported its financial results for the quarter and year ended December 31, 2021. Southside reported net income of $28.7 million for the three months ended December 31, 2021, a decrease of $0.9 million, or 3.0%, compared to $29.6 million for the same period in 2020. Earnings per diluted common share were $0.88 for the three months ended December 31, 2021, compared to $0.89 for the same period in 2020. The annualized return on average shareholders’ equity for the three months ended December 31, 2021 was 12.67%, compared to 13.77% for the same period in 2020.  The annualized return on average assets was 1.57% for the three months ended December 31, 2021, compared to 1.64% for the same period in 2020.

    “We reported exceptional financial results for 2021, thanks to the outstanding performance of the Southside team. Highlights included record net income of $113.4 million, a 1.59% return on average assets, a 17.04% return on average tangible common equity, an increase in our net interest margin to 3.16% and continued strong asset quality,” stated Lee R. Gibson, President and Chief Executive Officer of Southside. “During 2021, we increased the cash dividend per share 5.4% and reduced the efficiency ratio(1) to 49.03%. In addition, deposits increased $790 million, or 16%, and loans, net of PPP loans, increased $171.2 million, or 5%.”

    “As we enter 2022, we do so with a strong balance sheet, capital levels and credit metrics that we believe position us well for continued success. Our loan pipeline is strong, and we anticipate first quarter payoffs will be significantly less than we experienced during the fourth quarter. We remain encouraged by the continued strong economic conditions in the market areas we serve.”

    Operating Results for the Three Months Ended December 31, 2021

    Net income was $28.7 million for the three months ended December 31, 2021, compared to $29.6 million for the same period in 2020, a decrease of $0.9 million, or 3.0%. Earnings per diluted common share were $0.88 and $0.89 for the three months ended December 31, 2021 and 2020, respectively. The decrease in net income was primarily a result of a decrease in the reversal of provision for credit losses and an increase in income tax expense, partially offset by increases in noninterest income and net interest income. Annualized returns on average assets and average shareholders’ equity for the three months ended December 31, 2021 were 1.57% and 12.67%, respectively, compared to 1.64% and 13.77%, respectively, for the three months ended December 31, 2020.  Our efficiency ratio and tax equivalent efficiency ratio(1) were 50.34% and 47.61%, respectively, for the three months ended December 31, 2021, compared to 49.86% and 47.36%, respectively, for the three months ended December 31, 2020, and 50.64% and 47.92%, respectively, for the three months ended September 30, 2021.

    Net interest income for the three months ended December 31, 2021 was $49.4 million, compared to $48.7 million for the same period in 2020, an increase of 1.4%. The increase in net interest income compared to the same period in 2020 was due to the decrease in interest expense on our interest bearing liabilities due to the decline in the average balance and overall rate paid on our interest bearing liabilities, partially offset by the decrease in interest income, a result of a decrease in the interest income from PPP loans during the three months ended December 31, 2021. Linked quarter, net interest income increased $1.2 million, or 2.5%, compared to $48.2 million during the three months ended September 30, 2021. The increase in net interest income was primarily due to a decrease in the average rate and balance on our interest bearing liabilities.

    Our net interest margin and tax equivalent net interest margin(1) increased to 3.01% and 3.23%, respectively, for the three months ended December 31, 2021, compared to 3.00% and 3.20%, respectively, for the same period in 2020. Linked quarter, net interest margin increased 5 basis points from 2.96% and tax equivalent net interest margin(1) increased 7 basis points from 3.16% for the three months ended September 30, 2021.

    Noninterest income was $12.0 million for the three months ended December 31, 2021, an increase of $1.1 million, or 10.2%, compared to $10.9 million for the same period in 2020. The increase was due to increases in net gain on sale of securities available for sale (“AFS”), deposit services income, brokerage services income and trust fees, partially offset by a decrease in gain on sale of loans. On a linked quarter basis, noninterest income decreased $0.8 million, or 5.9%, compared to the three months ended September 30, 2021. The decrease was due to a decrease in net gain on sale of securities AFS.

    Noninterest expense was $31.3 million for the three months ended December 31, 2021 and December 31, 2020. On a linked quarter basis, noninterest expense decreased $0.4 million, or 1.4%, compared to the three months ended September 30, 2021, due to the $1.1 million loss on the redemption of subordinated notes during the third quarter.

    Income tax expense increased $0.5 million for the three months ended December 31, 2021 compared to the same period in 2020. On a linked quarter basis, income tax expense decreased $0.2 million, or 3.3%. Our effective tax rate (“ETR”) increased to 14.4% for the three months ended December 31, 2021, compared to 12.6% for the three months ended December 31, 2020, primarily a result of the increase in the annual ETR. Linked quarter, our ETR decreased slightly from 14.5% for the three months ended September 30, 2021, primarily due to a discrete tax benefit recorded in connection with equity award transactions.

    Operating Results for the Year Ended December 31, 2021

    Net income was $113.4 million for the year ended December 31, 2021, compared to $82.2 million for the same period in 2020, an increase of $31.2 million, or 38.0%. Earnings per diluted common share were $3.47 for the year ended December 31, 2021, compared to $2.47 for the same period in 2020, an increase of 40.5%. The increase in net income was a direct result of a reversal of the provision for credit losses compared to a large increase in the allowance for credit losses for the same period in 2020. Returns on average assets and average shareholders’ equity for the year ended December 31, 2021 were 1.59% and 12.77%, respectively, compared to 1.14% and 9.91%, respectively, for the year ended December 31, 2020.  Our efficiency ratio and tax equivalent efficiency ratio(1) were 51.74% and 49.03%, respectively, for the year ended December 31, 2021, compared to 51.85% and 49.36%, respectively, for the year ended December 31, 2020.

    Net interest income was $189.6 million for the year ended December 31, 2021, compared to $187.3 million for the same period in 2020, due to the decrease in interest expense on our interest bearing liabilities, partially offset by the decrease in interest income, both primarily a result of an overall decline in interest rates.

    Our net interest margin and tax equivalent net interest margin(1) were 2.96% and 3.16%, respectively, for the year ended December 31, 2021, compared to 2.89% and 3.07%, respectively, for the same period in 2020. The increase in net interest margin was due to lower average rates and balances on our interest bearing liabilities, partially offset by a lower average yield on our interest earning assets during the year ended December 31, 2021.

    Noninterest income was $49.3 million for the year ended December 31, 2021, a decrease of 0.8%, compared to $49.7 million for the same period in 2020. The decrease was due to decreases in net gain on sale of securities AFS and gain on sale of loans, partially offset by increases in deposit services income, other noninterest income, brokerage services income and trust fees.

    Noninterest expense was $125.0 million for the year ended December 31, 2021, compared to $123.3 million for the same period in 2020, an increase of $1.7 million, or 1.4%. The increase was the result of increases in salaries and employee benefits, a loss on the redemption of subordinated notes, increases in software and data processing expense and FDIC insurance, partially offset by decreases in other noninterest expense and amortization of intangibles.

    Income tax expense increased $6.1 million, or 53.7%, for the year ended December 31, 2021, compared to the same period in 2020. Our ETR was approximately 13.3% and 12.1% for the year ended December 31, 2021 and 2020, respectively. The higher ETR for the year ended December 31, 2021, as compared to the same period in 2020, was primarily due to a decrease in tax-exempt income as a percentage of pre-tax income.

    Balance Sheet Data

    At December 31, 2021, we had $7.26 billion in total assets, compared to $7.01 billion at December 31, 2020 and $7.14 billion at September 30, 2021.

    Loans at December 31, 2021 were $3.65 billion, a decrease of $12.6 million, or 0.3%, compared to $3.66 billion at December 31, 2020. Our PPP loans, a component of the commercial loan category, decreased $183.8 million during the year due to forgiveness payments received for loans funded under the Coronavirus Aid, Relief, and Economic Security Act. Excluding PPP loans, total loans increased $171.2 million, or 5.0%, due to increases of $302.4 million in commercial real estate loans, $45.7 million in commercial loans (excluding PPP loans) and $34.1 million in municipal loans. The increases were partially offset by decreases of $134.1 million in construction loans, $68.8 million in 1-4 family residential loans and $8.1 million in loans to individuals. Excluding a $36.5 million decrease in PPP loans during the quarter, linked quarter loans increased $34.0 million, or 1.0%, due to increases of $25.8 million in construction loans, $15.8 million in municipal loans and $11.7 million in commercial loans (excluding PPP loans). This was partially offset by decreases of $9.5 million in 1-4 family loans, $7.0 million in commercial real estate loans and $2.8 million in loans to individuals.

    Securities at December 31, 2021 were $2.86 billion, an increase of $158.8 million, or 5.9%, compared to $2.70 billion at December 31, 2020. Linked quarter, securities increased $9.5 million, or 0.3%, from $2.85 billion at September 30, 2021.

    Deposits at December 31, 2021 were $5.72 billion, an increase of $790.0 million, or 16.0%, compared to $4.93 billion at December 31, 2020. Linked quarter, deposits increased $390.7 million, or 7.3%, from $5.33 billion at September 30, 2021. During the three months ended December 31, 2021, brokered deposits increased $181.3 million, or 159.8%, associated with funding our cash flow hedge swaps in place of the Federal Home Loan Bank advances to obtain lower cost funding.

    Asset Quality

    Nonperforming assets at December 31, 2021 were $11.6 million, or 0.16% of total assets, a decrease of $5.9 million, or 33.6%, compared to $17.5 million, or 0.25% of total assets, at December 31, 2020, and a decrease from $12.4 million, or 0.17% of total assets, at September 30, 2021. During the three months ended December 31, 2021, nonaccrual loans decreased $0.5 million, or 15.8%.

    The allowance for loan losses decreased to $35.3 million, or 0.97% of total loans, at December 31, 2021, compared to $49.0 million, or 1.34% of total loans, at December 31, 2020. The decrease was primarily due to an improved economic forecast and improved asset quality. The allowance for loan losses was $38.0 million, or 1.04% of total loans, at September 30, 2021. The decrease compared to the end of the third quarter was primarily due to an improved forecast for commercial real estate, as well as the impact of loan payoffs on the allowance.

    We recorded a reversal of provision for credit losses for loans of $2.7 million, $5.9 million and $4.4 million for the three month periods ended December 31, 2021, 2020, and September 30, 2021, respectively. Net charge-offs were $34,000 for the three months ended December 31, 2021, compared to net charge-offs of $0.2 million for the three months ended December 31, 2020 and $0.5 million of net charge-offs for the three months ended September 30, 2021. Net charge-offs were $0.8 million for the year ended December 31, 2021, compared to $1.2 million for the year ended December 31, 2020.

    We recorded a reversal of provision for credit losses for off-balance-sheet credit exposures of $0.7 million for the three months ended December 31, 2021, as compared to a provision of $0.4 million for the three months ended December 31, 2020 and a reversal of provision of $0.7 million for the three months ended September 30, 2021. For the year ended December 31, 2021, we recorded a reversal of provision of $4.0 million, compared to a provision for credit losses for off-balance-sheet credit exposures of $0.1 million for the year ended December 31, 2020. The balance of the allowance for off-balance-sheet credit exposures at December 31, 2021 was $2.4 million and is included in other liabilities.

    Dividend

    Southside Bancshares, Inc. declared a fourth quarter cash dividend of $0.33 and a special cash dividend of $0.06 per share on November 4, 2021, which was paid on December 9, 2021, to all shareholders of record as of November 24, 2021.

    _______________

    (1)Refer to “Non-GAAP Financial Measures” below and to “Non-GAAP Reconciliation” at the end of the financial statement tables in this Earnings Release for more information and for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.


    Conference Call

    Southside's management team will host a conference call to discuss its fourth quarter and year ended December 31, 2021 financial results on Friday, January 28, 2022 at 11:00 a.m. CST.  The call can be accessed by dialing 844-775-2540 and by identifying the conference ID number 5753376 or by identifying “Southside Bancshares, Inc., Fourth Quarter and Year End 2021 Earnings Call.”  To listen to the call via webcast, register at https://investors.southside.com.

    For those unable to listen to the conference call live, a recording will be available from approximately 2:00 p.m. CST January 28, 2022 through 2:00 p.m. CST February 9, 2022 by accessing the company website, https://investors.southside.com.

    Non-GAAP Financial Measures

    Our accounting and reporting policies conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP measures are used by management to supplement the evaluation of our performance. These include the following fully taxable-equivalent measures (“FTE”): (i) Net interest income (FTE), (ii) net interest margin (FTE), (iii) net interest spread (FTE), and (iv) efficiency ratio (FTE), which include the effects of taxable-equivalent adjustments using a federal income tax rate of 21% to increase tax-exempt interest income to a tax-equivalent basis. Interest income earned on certain assets is completely or partially exempt from federal income tax. As such, these tax-exempt instruments typically yield lower returns than taxable investments.

    Net interest income (FTE), net interest margin (FTE) and net interest spread (FTE). Net interest income (FTE) is a non-GAAP measure that adjusts for the tax-favored status of net interest income from certain loans and investments and is not permitted under GAAP in the consolidated statements of income. We believe this measure to be the preferred industry measurement of net interest income and that it enhances comparability of net interest income arising from taxable and tax-exempt sources. The most directly comparable financial measure calculated in accordance with GAAP is our net interest income. Net interest margin (FTE) is the ratio of net interest income (FTE) to average earning assets. The most directly comparable financial measure calculated in accordance with GAAP is our net interest margin. Net interest spread (FTE) is the difference in the average yield on average earning assets on a tax-equivalent basis and the average rate paid on average interest bearing liabilities. The most directly comparable financial measure calculated in accordance with GAAP is our net interest spread.

    Efficiency ratio (FTE).  The efficiency ratio (FTE) is a non-GAAP measure that provides a measure of productivity in the banking industry. This ratio is calculated to measure the cost of generating one dollar of revenue. The ratio is designed to reflect the percentage of one dollar which must be expended to generate that dollar of revenue. We calculate this ratio by dividing noninterest expense, excluding amortization expense on intangibles and certain nonrecurring expense by the sum of net interest income (FTE) and noninterest income, excluding net gain (loss) on sale of securities available for sale and certain nonrecurring impairments. The most directly comparable financial measure calculated in accordance with GAAP is our efficiency ratio.

    These non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently. Whenever we present a non-GAAP financial measure in an SEC filing, we are also required to present the most directly comparable financial measure calculated and presented in accordance with GAAP and reconcile the differences between the non-GAAP financial measure and such comparable GAAP measure.

    Management believes adjusting net interest income, net interest margin and net interest spread to a fully taxable-equivalent basis is a standard practice in the banking industry as these measures provide useful information to make peer comparisons. Tax-equivalent adjustments are reflected in the respective earning asset categories as listed in the “Average Balances with Average Yields and Rates” tables.

    A reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statement tables.

    About Southside Bancshares, Inc.

    Southside Bancshares, Inc. is a bank holding company with approximately $7.26 billion in assets as of December 31, 2021, that owns 100% of Southside Bank.  Southside Bank currently has 56 branches in Texas and operates a network of 73 ATMs/ITMs.

    To learn more about Southside Bancshares, Inc., please visit our investor relations website at https://investors.southside.com. Our investor relations site provides a detailed overview of our activities, financial information and historical stock price data.  To receive e-mail notification of company news, events and stock activity, please register on the E-mail Notification portion of the website.  Questions or comments may be directed to Lindsey Bailes at (903) 630-7965, or lindsey.bailes@southside.com.

    Forward-Looking Statements

    Certain statements of other than historical fact that are contained in this press release and in other written materials, documents and oral statements issued by or on behalf of the Company may be considered to be “forward-looking statements” within the meaning of and subject to the safe harbor protections of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements are not guarantees of future performance, nor should they be relied upon as representing management’s views as of any subsequent date.  These statements may include words such as “expect,” “estimate,” “project,” “anticipate,” “appear,” “believe,” “could,” “should,” “may,” “might,” “will,” “would,” “seek,” “intend,” “probability,” “risk,” “goal,” “target,” “objective,” “plans,” “potential,” and similar expressions.  Forward-looking statements are statements with respect to the Company’s beliefs, plans, expectations, objectives, goals, anticipations, assumptions, estimates, intentions and future performance and are subject to significant known and unknown risks and uncertainties, which could cause the Company's actual results to differ materially from the results discussed in the forward-looking statements.  For example, discussions of the effect of our expansion, benefits of the Share Repurchase Plan, trends in asset quality, capital, liquidity, the Company's ability to sell nonperforming assets, expense reductions, planned operational efficiencies and earnings from growth and certain market risk disclosures, including the impact of interest rates, tax reform, inflation and other economic factors are based upon information presently available to management and are dependent on choices about key model characteristics and assumptions and are subject to various limitations.  By their nature, certain of the market risk disclosures are only estimates and could be materially different from what actually occurs in the future.  Accordingly, our results could materially differ from those that have been estimated. The most recent factor that could cause future results to differ materially from those anticipated by our forward-looking statements include the negative impact of the COVID-19 pandemic and related variants on our business, financial position, operations and prospects, including our ability to continue our business activities in certain communities we serve, the duration of the pandemic and its continued effects on financial markets, a reduction in financial transactions and business activities resulting in decreased deposits and reduced loan originations, increases in unemployment rates impacting our borrowers’ ability to repay their loans, our ability to manage liquidity in a rapidly changing and unpredictable market, additional interest rate changes by the Federal Reserve and other government actions in response to the pandemic, including regulations or laws enacted to counter the effects of the COVID-19 pandemic on the economy.

    Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, under “Part I - Item 1. Forward Looking Information” and in the Company’s other filings with the Securities and Exchange Commission.  The Company disclaims any obligation to update any factors or to announce publicly the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.


    Southside Bancshares, Inc.
    Consolidated Financial Summary (Unaudited)
    (Dollars in thousands)

     As of
      2021   2020 
     Dec 31, Sep 30, Jun 30, Mar 31, Dec 31,
    ASSETS         
    Cash and due from banks$91,120  $83,346  $92,047  $78,304  $87,357 
    Interest earning deposits 110,633   3,787   36,441   29,319   21,051 
    Securities available for sale, at estimated fair value 2,764,325   2,753,104   2,766,035   2,546,924   2,587,305 
    Securities held to maturity, at net carrying value 90,780   92,479   94,850   98,159   108,998 
    Total securities 2,855,105   2,845,583   2,860,885   2,645,083   2,696,303 
    Federal Home Loan Bank stock, at cost 14,375   27,248   28,081   18,754   25,259 
    Loans held for sale 1,684   1,131   2,510   2,615   3,695 
    Loans 3,645,162   3,647,585   3,642,346   3,716,598   3,657,779 
    Less: Allowance for loan losses (35,273)  (38,022)  (42,913)  (41,454)  (49,006)
    Net loans 3,609,889   3,609,563   3,599,433   3,675,144   3,608,773 
    Premises & equipment, net 142,509   142,736   142,835   144,628   144,576 
    Goodwill 201,116   201,116   201,116   201,116   201,116 
    Other intangible assets, net 6,895   7,553   8,248   8,978   9,744 
    Bank owned life insurance 131,232   130,522   116,886   116,209   115,583 
    Other assets 95,044   83,106   93,926   78,736   94,770 
    Total assets$7,259,602  $7,135,691  $7,182,408  $6,998,886  $7,008,227 
              
    LIABILITIES AND SHAREHOLDERS' EQUITY         
    Noninterest bearing deposits$1,644,775  $1,596,781  $1,501,120  $1,383,371  $1,354,815 
    Interest bearing deposits 4,077,552   3,734,874   3,655,047   3,709,272   3,577,507 
    Total deposits 5,722,327   5,331,655   5,156,167   5,092,643   4,932,322 
    Other borrowings and Federal Home Loan Bank borrowings 367,257   679,928   745,151   687,845   855,699 
    Subordinated notes, net of unamortized debt
    issuance costs    		 98,534   98,500   197,312   197,268   197,251 
    Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,260   60,259   60,258   60,256   60,255 
    Other liabilities 99,052   87,483   129,120   102,277   87,403 
    Total liabilities 6,347,430   6,257,825   6,288,008   6,140,289   6,132,930 
    Shareholders' equity 912,172   877,866   894,400   858,597   875,297 
    Total liabilities and shareholders' equity$7,259,602  $7,135,691  $7,182,408  $6,998,886  $7,008,227 
                        


    Southside Bancshares, Inc.
    Consolidated Financial Highlights (Unaudited)
    (Dollars and shares in thousands, except per share data)

     Three Months Ended
      2021   2020 
     Dec 31, Sep 30, Jun 30, Mar 31, Dec 31,
    Income Statement:         
    Total interest income$54,760  $55,076  $52,586  $53,565  $56,904 
    Total interest expense 5,359   6,870   6,939   7,262   8,197 
    Net interest income 49,401   48,206   45,647   46,303   48,707 
    Provision for (reversal of) credit losses (3,421)  (5,071)  1,677   (10,149)  (5,545)
    Net interest income after provision for (reversal of) credit losses 52,822   53,277   43,970   56,452   54,252 
    Noninterest income         
    Deposit services 6,855   6,779   6,609   6,125   6,419 
    Net gain (loss) on sale of securities available for sale 463   1,381   15   2,003   (24)
    Gain on sale of loans 356   299   393   593   848 
    Trust fees 1,586   1,494   1,496   1,383   1,354 
    Bank owned life insurance 710   637   645   626   655 
    Brokerage services 907   846   850   780   628 
    Other 1,134   1,333   925   2,113   1,020 
    Total noninterest income 12,011   12,769   10,933   13,623   10,900 
    Noninterest expense         
    Salaries and employee benefits 20,067   19,777   20,004   20,044   19,609 
    Net occupancy 3,541   3,532   3,606   3,560   3,795 
    Advertising, travel & entertainment 876   579   475   437   504 
    ATM expense 345   311   272   238   290 
    Professional fees 849   1,135   1,040   991   986 
    Software and data processing 1,454   1,503   1,406   1,312   1,220 
    Communications 544   552   612   525   490 
    FDIC insurance 464   454   435   454   456 
    Amortization of intangibles 658   695   730   766   825 
    Loss on redemption of subordinated notes —   1,118   —   —   — 
    Other 2,536   2,107   2,119   2,907   3,140 
    Total noninterest expense 31,334   31,763   30,699   31,234   31,315 
    Income before income tax expense 33,499   34,283   24,204   38,841   33,837 
    Income tax expense 4,812   4,977   2,887   4,750   4,265 
    Net income$28,687  $29,306  $21,317  $34,091  $29,572 
              
    Common Share Data:   
    Weighted-average basic shares outstanding 32,311   32,465   32,632   32,829   33,055 
    Weighted-average diluted shares outstanding 32,487   32,556   32,799   32,937   33,125 
    Common shares outstanding end of period 32,352   32,273   32,675   32,659   32,951 
    Earnings per common share         
    Basic$0.89  $0.90  $0.65  $1.04  $0.89 
    Diluted 0.88   0.90   0.65   1.04   0.89 
    Book value per common share 28.20   27.20   27.37   26.29   26.56 
    Tangible book value per common share (1) 21.77   20.74   20.97   19.86   20.16 
    Cash dividends paid per common share 0.39   0.33   0.33   0.32   0.37 
              
    Selected Performance Ratios:         
    Return on average assets 1.57%  1.61%  1.20%  1.99%  1.64%
    Return on average shareholders’ equity 12.67   12.89   9.73   15.82   13.77 
    Return on average tangible common equity (1) 16.80   17.10   13.13   21.22   18.71 
    Average yield on earning assets (FTE) (1) 3.55   3.59   3.49   3.67   3.70 
    Average rate on interest bearing liabilities 0.46   0.59   0.60   0.64   0.68 
    Net interest margin (FTE) (1) 3.23   3.16   3.06   3.20   3.20 
    Net interest spread (FTE) (1) 3.09   3.00   2.89   3.03   3.02 
    Average earning assets to average interest bearing liabilities 141.21   138.86   137.85   135.56   133.56 
    Noninterest expense to average total assets 1.72   1.75   1.73   1.82   1.74 
    Efficiency ratio (FTE) (1) 47.61   47.92   50.31   50.44   47.36 


    (1)Refer to “Non-GAAP Reconciliation” at the end of the financial statement tables in this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.
      


    Southside Bancshares, Inc.
    Consolidated Financial Highlights (Unaudited)
    (Dollars in thousands)

     Three Months Ended
      2021   2020 
     Dec 31, Sep 30, Jun 30, Mar 31, Dec 31,
    Nonperforming Assets:$11,609  $12,424  $15,269  $15,367  $17,480 
    Nonaccrual loans 2,536   3,013   5,154   5,314   7,714 
    Accruing loans past due more than 90 days —   —   —   —   — 
    Troubled debt restructured loans 9,073   9,371   9,549   9,641   9,646 
    Other real estate owned —   25   566   412   106 
    Repossessed assets —   15   —   —   14 
              
    Asset Quality Ratios:         
    Ratio of nonaccruing loans to:         
    Total loans 0.07%  0.08%  0.14%  0.14%  0.21%
    Ratio of nonperforming assets to:         
    Total assets 0.16   0.17   0.21   0.22   0.25 
    Total loans 0.32   0.34   0.42   0.41   0.48 
    Total loans and OREO 0.32   0.34   0.42   0.41   0.48 
    Total loans, excluding PPP loans, and OREO 0.32   0.35   0.43   0.44   0.51 
    Ratio of allowance for loan losses to:         
    Nonaccruing loans 1,390.89   1,261.93   832.62   780.09   635.29 
    Nonperforming assets 303.84   306.04   281.05   269.76   280.35 
    Total loans 0.97   1.04   1.18   1.12   1.34 
    Total loans, excluding PPP loans 0.98   1.06   1.22   1.19   1.42 
    Net charge-offs (recoveries) to average loans outstanding —   0.05   0.01   0.02   0.02 
              
    Capital Ratios:         
    Shareholders’ equity to total assets 12.57   12.30   12.45   12.27   12.49 
    Common equity tier 1 capital 14.17   14.07   14.38   14.71   14.68 
    Tier 1 risk-based capital 15.43   15.35   15.71   16.09   16.08 
    Total risk-based capital 18.15   18.18   20.95   21.52   21.78 
    Tier 1 leverage capital 10.33   10.14   10.21   10.29   9.81 
    Period end tangible equity to period end tangible assets (1) 9.99   9.66   9.82   9.55   9.77 
    Average shareholders’ equity to average total assets 12.42   12.51   12.38   12.56   11.92 


    (1)Refer to the “Non-GAAP Reconciliation” at the end of the financial statement tables in this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.
      


    Southside Bancshares, Inc.
    Consolidated Financial Highlights (Unaudited)
    (Dollars in thousands)

     Three Months Ended
      2021   2020 
    Loan Portfolio CompositionDec 31, Sep 30, Jun 30, Mar 31, Dec 31,
    Real Estate Loans:         
    Construction$447,860  $422,095  $528,157  $605,677  $581,941 
    1-4 Family Residential 651,140   660,689   678,402   700,430   719,952 
    Commercial 1,598,172   1,605,132   1,430,900   1,348,551   1,295,746 
    Commercial Loans 418,998   443,708   497,513   564,745   557,122 
    Municipal Loans 443,078   427,259   417,398   406,377   409,028 
    Loans to Individuals 85,914   88,702   89,976   90,818   93,990 
    Total Loans$3,645,162  $3,647,585  $3,642,346  $3,716,598  $3,657,779 
              
    Summary of Changes in Allowances:         
    Allowance for Loan Losses         
    Balance at beginning of period$38,022  $42,913  $41,454  $49,006  $55,110 
    Loans charged-off (489)  (940)  (527)  (795)  (595)
    Recoveries of loans charged-off 455   437   466   622   402 
    Net loans (charged-off) recovered (34)  (503)  (61)  (173)  (193)
    Provision for (reversal of) loan losses (2,715)  (4,388)  1,520   (7,379)  (5,911)
    Balance at end of period$35,273  $38,022  $42,913  $41,454  $49,006 
              
    Allowance for Off-Balance-Sheet Credit Exposures         
    Balance at beginning of period$3,090  $3,773  $3,616  $6,386  $6,020 
    Provision for (reversal of) off-balance-sheet credit exposures (706)  (683)  157   (2,770)  366 
    Balance at end of period$2,384  $3,090  $3,773  $3,616  $6,386 
    Total Allowance for Credit Losses$37,657  $41,112  $46,686  $45,070  $55,392 
                        


    Southside Bancshares, Inc.
    Consolidated Financial Highlights (Unaudited)
    (Dollars in thousands)

     Year Ended
     December 31,
      2021   2020 
    Income Statement:   
    Total interest income$215,987  $231,828 
    Total interest expense 26,430   44,563 
    Net interest income 189,557   187,265 
    Provision for (reversal of) credit losses (16,964)  20,201 
    Net interest income after provision for (reversal of) credit losses 206,521   167,064 
    Noninterest income   
    Deposit services 26,368   24,359 
    Net gain on sale of securities available for sale 3,862   8,257 
    Gain on sale of loans 1,641   2,772 
    Trust fees 5,959   5,133 
    Bank owned life insurance 2,618   2,554 
    Brokerage services 3,383   2,271 
    Other 5,505   4,386 
    Total noninterest income 49,336   49,732 
    Noninterest expense   
    Salaries and employee benefits 79,892   77,225 
    Net occupancy 14,239   14,369 
    Advertising, travel & entertainment 2,367   2,147 
    ATM expense 1,166   1,018 
    Professional fees 4,015   4,224 
    Software and data processing 5,675   4,957 
    Communications 2,233   1,984 
    FDIC insurance 1,807   1,124 
    Amortization of intangibles 2,849   3,617 
    Loss on redemption of subordinated notes 1,118   — 
    Other 9,669   12,642 
    Total noninterest expense 125,030   123,307 
    Income before income tax expense 130,827   93,489 
    Income tax expense 17,426   11,336 
    Net income$113,401  $82,153 
        
    Common Share Data:   
    Weighted-average basic shares outstanding 32,558   33,201 
    Weighted-average diluted shares outstanding 32,692   33,281 
    Common shares outstanding end of period 32,352   32,951 
    Earnings per common share   
    Basic$3.48  $2.47 
    Diluted 3.47   2.47 
    Book value per common share 28.20   26.56 
    Tangible book value per common share (1) 21.77   20.16 
    Cash dividends paid per common share 1.37   1.30 
        
    Selected Performance Ratios:   
    Return on average assets 1.59%  1.14%
    Return on average shareholders’ equity 12.77   9.91 
    Return on average tangible common equity (1) 17.04   13.79 
    Average yield on earning assets (FTE) (1) 3.58   3.75 
    Average rate on interest bearing liabilities 0.57   0.89 
    Net interest margin (FTE) (1) 3.16   3.07 
    Net interest spread (FTE) (1) 3.01   2.86 
    Average earning assets to average interest bearing liabilities 138.39   130.16 
    Noninterest expense to average total assets 1.75   1.72 
    Efficiency ratio (FTE) (1) 49.03   49.36 


    (1)Refer to “Non-GAAP Reconciliation” at the end of the financial statement tables in this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.
      


    Southside Bancshares, Inc.
    Consolidated Financial Highlights (Unaudited)
    (Dollars in thousands)

     Year Ended
     December 31,
      2021   2020 
    Nonperforming Assets:$11,609  $17,480 
    Nonaccrual loans 2,536   7,714 
    Accruing loans past due more than 90 days —   — 
    Troubled debt restructured loans 9,073   9,646 
    Other real estate owned —   106 
    Repossessed assets —   14 
        
    Asset Quality Ratios:   
    Ratio of nonaccruing loans to:   
    Total loans 0.07%  0.21%
    Ratio of nonperforming assets to:   
    Total assets 0.16   0.25 
    Total loans 0.32   0.48 
    Total loans and OREO 0.32   0.48 
    Total loans, excluding PPP loans, and OREO 0.32   0.51 
    Ratio of allowance for loan losses to:   
    Nonaccruing loans 1,390.89   635.29 
    Nonperforming assets 303.84   280.35 
    Total loans 0.97   1.34 
    Total loans, excluding PPP loans 0.98   1.42 
    Net charge-offs (recoveries) to average loans outstanding 0.02   0.03 
        
    Capital Ratios:   
    Shareholders’ equity to total assets 12.57   12.49 
    Common equity tier 1 capital 14.17   14.68 
    Tier 1 risk-based capital 15.43   16.08 
    Total risk-based capital 18.15   21.78 
    Tier 1 leverage capital 10.33   9.81 
    Period end tangible equity to period end tangible assets (1) 9.99   9.77 
    Average shareholders’ equity to average total assets 12.47   11.55 


    (1)Refer to the “Non-GAAP Reconciliation” at the end of the financial statement tables in this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.
      


    Southside Bancshares, Inc.
    Consolidated Financial Highlights (Unaudited)
    (Dollars in thousands)

     Year Ended
     December 31,
    Loan Portfolio Composition 2021   2020 
    Real Estate Loans:   
    Construction$447,860  $581,941 
    1-4 Family Residential 651,140   719,952 
    Commercial 1,598,172   1,295,746 
    Commercial Loans 418,998   557,122 
    Municipal Loans 443,078   409,028 
    Loans to Individuals 85,914   93,990 
    Total Loans$3,645,162  $3,657,779 
        
    Summary of Changes in Allowances:   
    Allowance for Loan Losses   
    Balance at beginning of period$49,006  $24,797 
    Impact of CECL adoption (1) - cumulative effect adjustment —   5,072 
    Impact of CECL adoption - purchased loans with credit deterioration —   231 
    Loans charged-off (2,751)  (2,854)
    Recoveries of loans charged-off 1,980   1,650 
    Net loans (charged-off) recovered (771)  (1,204)
    Provision for (reversal of) loan losses (12,962)  20,110 
    Balance at end of period$35,273  $49,006 
        
    Allowance for Off-Balance-Sheet Credit Exposures   
    Balance at beginning of period$6,386  $1,455 
    Impact of CECL adoption (1) —   4,840 
    Provision for (reversal of) off-balance-sheet credit exposures (4,002)  91 
    Balance at end of period$2,384  $6,386 
    Total Allowance for Credit Losses$37,657  $55,392 


    (1)We adopted ASU 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” on January 1, 2020. ASU 2016-13 replaced the incurred loss model with an expected loss methodology that is referred to as current expected credit losses (“CECL”). Adoption of this guidance on January 1, 2020, resulted in a cumulative-effect adjustment to reduce retained earnings by $7.8 million, net of tax.
      


    Southside Bancshares, Inc.
    Average Balances and Average Yields and Rates (Annualized) (Unaudited)
    (Dollars in thousands)

    The tables that follow show average earning assets and interest bearing liabilities together with the average yield on the earning assets and the average rate of the interest bearing liabilities for the periods presented. The interest and related yields presented are on a fully taxable-equivalent basis and are therefore non-GAAP measures. See “Non-GAAP Financial Measures” and “Non-GAAP Reconciliation” for more information.

     Three Months Ended
     December 31, 2021 September 30, 2021
     Average
    Balance    		 Interest Average
    Yield/Rate    		 Average
    Balance    		 Interest Average
    Yield/Rate
    ASSETS           
    Loans (1)$3,668,767  $36,740 3.97% $3,662,496  $37,744 4.09%
    Loans held for sale 1,980   11 2.20%  1,640   12 2.90%
    Securities:           
    Taxable investment securities (2) 590,104   4,215 2.83%  532,679   3,853 2.87%
    Tax-exempt investment securities (2) 1,508,196   12,699 3.34%  1,453,275   12,315 3.36%
    Mortgage-backed and related securities (2) 650,685   4,394 2.68%  738,287   4,405 2.37%
    Total securities 2,748,985   21,308 3.08%  2,724,241   20,573 3.00%
    Federal Home Loan Bank stock, at cost, and equity investments 38,832   175 1.79%  39,786   111 1.11%
    Interest earning deposits 43,841   22 0.20%  39,382   24 0.24%
    Total earning assets 6,502,405   58,256 3.55%  6,467,545   58,464 3.59%
    Cash and due from banks 103,126       99,113     
    Accrued interest and other assets 662,654       684,917     
    Less:  Allowance for loan losses (38,317)      (43,052)    
    Total assets$7,229,868      $7,208,523     
    LIABILITIES AND SHAREHOLDERS’ EQUITY           
    Savings accounts$624,377   264 0.17% $598,118   249 0.17%
    Certificates of deposits 632,150   681 0.43%  629,718   789 0.50%
    Interest bearing demand accounts 2,558,289   1,289 0.20%  2,496,037   1,196 0.19%
    Total interest bearing deposits 3,814,816   2,234 0.23%  3,723,873   2,234 0.24%
    Federal Home Loan Bank borrowings 609,310   1,758 1.14%  656,474   1,865 1.13%
    Subordinated notes, net of unamortized debt issuance costs 98,517   1,011 4.07%  195,204   2,417 4.91%
    Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,259   345 2.27%  60,258   345 2.27%
    Repurchase agreements 21,874   11 0.20%  21,634   9 0.17%
    Total interest bearing liabilities 4,604,776   5,359 0.46%  4,657,443   6,870 0.59%
    Noninterest bearing deposits 1,637,914       1,551,298     
    Accrued expenses and other liabilities 88,982       97,954     
    Total liabilities 6,331,672       6,306,695     
    Shareholders’ equity 898,196       901,828     
    Total liabilities and shareholders’ equity$7,229,868      $7,208,523     
    Net interest income (FTE)  $52,897     $51,594  
    Net interest margin (FTE)    3.23%     3.16%
    Net interest spread (FTE)    3.09%     3.00%


    (1)Interest on loans includes net fees on loans that are not material in amount.
    (2)For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.
      
    Note: As of December 31, 2021 and September 30, 2021, loans totaling $2.5 million and $3.0 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.
      


    Southside Bancshares, Inc.
    Average Balances and Average Yields and Rates (Annualized) (Unaudited)
    (Dollars in thousands)

     Three Months Ended
     June 30, 2021 March 31, 2021
     Average
    Balance    		 Interest Average
    Yield/Rate    		 Average
    Balance    		 Interest Average
    Yield/Rate
    ASSETS           
    Loans (1)$3,706,959  $36,429 3.94% $3,634,053  $36,754 4.10%
    Loans held for sale 1,846   13 2.82%  2,803   20 2.89%
    Securities:           
    Taxable investment securities (2) 396,504   2,921 2.95%  295,968   2,323 3.18%
    Tax-exempt investment securities (2) 1,363,678   11,585 3.41%  1,300,991   11,176 3.48%
    Mortgage-backed and related securities (2) 847,206   4,647 2.20%  940,815   6,088 2.62%
    Total securities 2,607,388   19,153 2.95%  2,537,774   19,587 3.13%
    Federal Home Loan Bank stock, at cost, and equity investments 35,883   108 1.21%  35,635   136 1.55%
    Interest earning deposits 43,175   17 0.16%  31,169   15 0.20%
    Total earning assets 6,395,251   55,720 3.49%  6,241,434   56,512 3.67%
    Cash and due from banks 90,735       86,634     
    Accrued interest and other assets 656,245       677,230     
    Less:  Allowance for loan losses (41,768)      (49,240)    
    Total assets$7,100,463      $6,956,058     
    LIABILITIES AND SHAREHOLDERS’ EQUITY           
    Savings accounts$571,907   231 0.16% $517,182   209 0.16%
    Certificates of deposit 658,708   936 0.57%  736,099   1,229 0.68%
    Interest bearing demand accounts 2,459,335   1,172 0.19%  2,342,299   1,159 0.20%
    Total interest bearing deposits 3,689,950   2,339 0.25%  3,595,580   2,597 0.29%
    Federal Home Loan Bank borrowings 669,633   1,817 1.09%  727,513   1,908 1.06%
    Subordinated notes, net of unamortized debt issuance costs 197,284   2,423 4.93%  197,252   2,395 4.92%
    Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,257   349 2.32%  60,256   351 2.36%
    Repurchase agreements 22,024   11 0.20%  23,522   11 0.19%
    Total interest bearing liabilities 4,639,148   6,939 0.60%  4,604,123   7,262 0.64%
    Noninterest bearing deposits 1,485,383       1,389,020     
    Accrued expenses and other liabilities 97,137       89,222     
    Total liabilities 6,221,668       6,082,365     
    Shareholders’ equity 878,795       873,693     
    Total liabilities and shareholders’ equity$7,100,463      $6,956,058     
    Net interest income (FTE)  $48,781     $49,250  
    Net interest margin (FTE)    3.06%     3.20%
    Net interest spread (FTE)    2.89%     3.03%


    (1)Interest on loans includes net fees on loans that are not material in amount.
    (2)For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.
      
    Note: As of June 30, 2021 and March 31, 2021, loans totaling $5.2 million and $5.3 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.
      


    Southside Bancshares, Inc.
    Average Balances and Average Yields and Rates (Annualized) (Unaudited)
    (Dollars in thousands)

     Three Months Ended
     December 31, 2020
     Average
    Balance    		 Interest Average
    Yield/Rate
    ASSETS     
    Loans (1) $3,772,158  $39,936 4.21%
    Loans held for sale 5,012   36 2.86%
    Securities:     
    Taxable investment securities (2) 223,753   1,753 3.12%
    Tax-exempt investment securities (2) 1,298,584   11,413 3.50%
    Mortgage-backed and related securities (2) 1,082,302   6,693 2.46%
    Total securities 2,604,639   19,859 3.03%
    Federal Home Loan Bank stock, at cost, and equity investments 46,798   199 1.69%
    Interest earning deposits 22,938   18 0.31%
    Total earning assets 6,451,545   60,048 3.70%
    Cash and due from banks 83,228     
    Accrued interest and other assets 687,894     
    Less:  Allowance for loan losses (55,567)    
    Total assets$7,167,100     
    LIABILITIES AND SHAREHOLDERS’ EQUITY     
    Savings accounts$487,452   201 0.16%
    Certificates of deposit 1,011,482   2,320 0.91%
    Interest bearing demand accounts 2,186,406   1,117 0.20%
    Total interest bearing deposits 3,685,340   3,638 0.39%
    Federal Home Loan Bank borrowings 896,484   2,125 0.94%
    Subordinated notes, net of unamortized debt issuance costs 158,692   2,051 5.14%
    Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,255   360 2.38%
    Repurchase agreements 29,595   23 0.31%
    Other borrowings 66   — — 
    Total interest bearing liabilities 4,830,432   8,197 0.68%
    Noninterest bearing deposits 1,381,120     
    Accrued expenses and other liabilities 101,478     
    Total liabilities 6,313,030     
    Shareholders’ equity 854,070     
    Total liabilities and shareholders’ equity$7,167,100     
    Net interest income (FTE)  $51,851  
    Net interest margin (FTE)    3.20%
    Net interest spread (FTE)    3.02%


    (1)Interest on loans includes net fees on loans that are not material in amount.
    (2)For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.
      
    Note: As of December 31, 2020, loans totaling $7.7 million were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.
      


    Southside Bancshares, Inc.
    Average Balances and Average Yields and Rates (Annualized) (Unaudited)
    (Dollars in thousands)

     Year Ended
     December 31, 2021 December 31, 2020
     Average
    Balance    		 Interest Average
    Yield/Rate    		 Average
    Balance    		 Interest Average
    Yield/Rate
    ASSETS           
    Loans (1) $3,668,149  $147,667 4.03% $3,750,657  $161,098 4.30%
    Loans held for sale 2,063   56 2.71%  3,254   104 3.20%
    Securities:           
    Taxable investment securities (2) 454,836   13,312 2.93%  133,785   4,172 3.12%
    Tax-exempt investment securities (2) 1,407,231   47,775 3.39%  1,201,385   42,228 3.51%
    Mortgage-backed and related securities (2) 793,300   19,534 2.46%  1,311,722   34,319 2.62%
    Total securities 2,655,367   80,621 3.04%  2,646,892   80,719 3.05%
    Federal Home Loan Bank stock, at cost, and equity investments 37,549   530 1.41%  59,439   1,233 2.07%
    Interest earning deposits 39,426   78 0.20%  26,202   238 0.91%
    Total earning assets 6,402,554   228,952 3.58%  6,486,444   243,392 3.75%
    Cash and due from banks 94,959       79,677     
    Accrued interest and other assets 670,062       664,511     
    Less:  Allowance for loan losses (43,064)      (50,807)    
    Total assets$7,124,511      $7,179,825     
    LIABILITIES AND SHAREHOLDERS’ EQUITY           
    Savings accounts$578,245   953 0.16% $440,346   817 0.19%
    Certificates of deposit 663,789   3,635 0.55%  1,182,938   17,051 1.44%
    Interest bearing demand accounts 2,464,670   4,816 0.20%  2,061,805   6,780 0.33%
    Total interest bearing deposits 3,706,704   9,404 0.25%  3,685,089   24,648 0.67%
    Federal Home Loan Bank borrowings 665,384   7,348 1.10%  1,032,269   11,397 1.10%
    Subordinated notes, net of unamortized debt issuance costs 171,857   8,246 4.80%  113,736   6,301 5.54%
    Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,258   1,390 2.31%  60,252   1,829 3.04%
    Repurchase agreements 22,257   42 0.19%  32,890   226 0.69%
    Other borrowings —   — —   59,050   162 0.27%
    Total interest bearing liabilities 4,626,460   26,430 0.57%  4,983,286   44,563 0.89%
    Noninterest bearing deposits 1,516,682       1,277,011     
    Accrued expenses and other liabilities 93,136       90,548     
    Total liabilities 6,236,278       6,350,845     
    Shareholders’ equity 888,233       828,980     
    Total liabilities and shareholders’ equity$7,124,511      $7,179,825     
    Net interest income (FTE)  $202,522     $198,829  
    Net interest margin (FTE)    3.16%     3.07%
    Net interest spread (FTE)    3.01%     2.86%


    (1)Interest on loans includes net fees on loans that are not material in amount.
    (2)For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.
      
    Note: As of December 31, 2021 and 2020, loans totaling $2.5 million and $7.7 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.
      


    Southside Bancshares, Inc.
    Non-GAAP Reconciliation (Unaudited)
    (Dollars and shares in thousands, except per share data)

    The following tables set forth the reconciliation of return on average common equity to return on average tangible common equity, book value per share to tangible book value per share, net interest income to net interest income adjusted to a fully taxable-equivalent basis assuming a 21% marginal tax rate for interest earned on tax-exempt assets such as municipal loans and investment securities, along with the calculation of total revenue, adjusted noninterest expense, efficiency ratio (FTE), net interest margin (FTE) and net interest spread (FTE) for the applicable periods presented.

      Three Months Ended Year Ended
       2021   2020   2021   2020 
      Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Dec 31, Dec 31,
    Reconciliation of return on average common equity to return on average tangible common equity:              
    Net income $28,687  $29,306  $21,317  $34,091  $29,572  $113,401  $82,153 
    After-tax amortization expense  520   549   577   605   652   2,251   2,857 
    Adjusted net income available to common shareholders $29,207  $29,855  $21,894  $34,696  $30,224  $115,652  $85,010 
                   
    Average shareholders' equity $898,196  $901,828  $878,795  $873,693  $854,070  $888,233  $828,980 
    Less: Average intangibles for the period  (208,412)  (209,097)  (209,808)  (210,563)  (211,354)  (209,463)  (212,699)
    Average tangible shareholders' equity $689,784  $692,731  $668,987  $663,130  $642,716  $678,770  $616,281 
                   
    Return on average tangible common equity  16.80%  17.10%  13.13%  21.22%  18.71%  17.04%  13.79%
                   
    Reconciliation of book value per share to tangible book value per share:              
    Common equity at end of period $912,172  $877,866  $894,400  $858,597  $875,297  $912,172  $875,297 
    Less: Intangible assets at end of period  (208,011)  (208,669)  (209,364)  (210,094)  (210,860)  (208,011)  (210,860)
    Tangible common shareholders' equity at end of period $704,161  $669,197  $685,036  $648,503  $664,437  $704,161  $664,437 
                   
    Total assets at end of period $7,259,602  $7,135,691  $7,182,408  $6,998,886  $7,008,227  $7,259,602  $7,008,227 
    Less: Intangible assets at end of period  (208,011)  (208,669)  (209,364)  (210,094)  (210,860)  (208,011)  (210,860)
    Tangible assets at end of period $7,051,591  $6,927,022  $6,973,044  $6,788,792  $6,797,367  $7,051,591  $6,797,367 
                   
    Period end tangible equity to period end tangible assets  9.99%  9.66%  9.82%  9.55%  9.77%  9.99%  9.77%
                   
    Common shares outstanding end of period  32,352   32,273   32,675   32,659   32,951   32,352   32,951 
    Tangible book value per common share $21.77  $20.74  $20.97  $19.86  $20.16  $21.77  $20.16 
                   
    Reconciliation of efficiency ratio to efficiency ratio (FTE), net interest margin to net interest margin (FTE) and net interest spread to net interest spread (FTE):              
    Net interest income (GAAP) $49,401  $48,206  $45,647  $46,303  $48,707  $189,557  $187,265 
    Tax equivalent adjustments:              
    Loans  740   722   722   736   717   2,920   2,752 
    Tax-exempt investment securities  2,756   2,666   2,412   2,211   2,427   10,045   8,812 
    Net interest income (FTE) (1)  52,897   51,594   48,781   49,250   51,851   202,522   198,829 
    Noninterest income  12,011   12,769   10,933   13,623   10,900   49,336   49,732 
    Nonrecurring income (2)  (463)  (1,381)  (15)  (2,003)  24   (3,862)  (8,257)
    Total revenue $64,445  $62,982  $59,699  $60,870  $62,775  $247,996  $240,304 
                   
    Noninterest expense $31,334  $31,763  $30,699  $31,234  $31,315  $125,030  $123,307 
    Pre-tax amortization expense  (658)  (695)  (730)  (766)  (825)  (2,849)  (3,617)
    Nonrecurring expense (3)  8   (888)  64   236   (758)  (580)  (1,083)
    Adjusted noninterest expense $30,684  $30,180  $30,033  $30,704  $29,732  $121,601  $118,607 
                   
    Efficiency ratio  50.34%  50.64%  53.09%  53.01%  49.86%  51.74%  51.85%
    Efficiency ratio (FTE) (1)  47.61%  47.92%  50.31%  50.44%  47.36%  49.03%  49.36%
                   
    Average earning assets $6,502,405  $6,467,545  $6,395,251  $6,241,434  $6,451,545  $6,402,554  $6,486,444 
                   
    Net interest margin  3.01%  2.96%  2.86%  3.01%  3.00%  2.96%  2.89%
    Net interest margin (FTE) (1)  3.23%  3.16%  3.06%  3.20%  3.20%  3.16%  3.07%
                   
    Net interest spread  2.88%  2.79%  2.70%  2.84%  2.83%  2.80%  2.68%
    Net interest spread (FTE) (1)  3.09%  3.00%  2.89%  3.03%  3.02%  3.01%  2.86%


    (1)These amounts are presented on a fully taxable-equivalent basis and are non-GAAP measures.
    (2)These adjustments may include net gain or loss on sale of securities available for sale in the periods where applicable.
    (3)These adjustments may include loss on redemption of subordinated notes, foreclosure expenses and branch closure expenses, in the periods where applicable.

    Primary Logo

分享