Simmons First National Corporation Reports Fourth Quarter 2024 Results

$SFNC
Major Banks
Finance
Get the next $SFNC alert in real time by email

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

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

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

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

 

 Financial Highlights

   4Q24

   3Q24

   4Q23



4Q24 Highlights

Balance Sheet (in millions)









Comparisons reflect 4Q24 vs 3Q24,

      except as otherwise noted

 

 

•  Net income of $48.3 million

   and diluted EPS of $0.38

 

 

•  Adjusted earnings1 of $49.6

   million and adjusted diluted

   EPS1 of $0.39

 

•  Total revenue of $208.5 million

   and PPNR1 of $67.4 million

 

•  Adjusted total revenue1 of

   $208.5 million and adjusted

   PPNR1 of $69.2 million

 

•  Net interest margin of 2.87%,

   up 13 bps

 

•  Cost of deposits of 2.60%,

   down 19 bps

 

•  Provision for credit losses on

   loans exceeded net charge-offs

   in the quarter by $1.8 million

 

 

•  NCO ratio of 27 bps in 4Q24;

   6 bps of NCO ratio associated

   with run-off portfolio 

 

•  ACL ratio ended the quarter at

   1.38%, up 3 bps

 

•  EA ratio of 13.13%; TCE ratio1

   up 14 bps to 8.29%

 

•  Book value per share up 3% and

   tangible book value per share1

   up 6% year-over-year

Total loans

$17,006

$17,336

$16,846



Total investment securities

6,166

6,350

6,878



Total deposits

21,886

21,935

22,245



Total assets

26,876

27,269

27,346



Total shareholders' equity

3,529

3,529

3,426



Performance Measures (in millions)









Total revenue

$208.5

$174.8

$177.6



Adjusted total revenue1

208.5

203.2

197.8



Pre-provision net revenue1 (PPNR)

67.4

37.6

29.5



Adjusted pre-provision net revenue1

69.2

66.4

65.1



Provision for credit losses

13.3

12.1

10.0



Per share Data









Diluted earnings

$  0.38

$  0.20

$  0.19



Adjusted diluted earnings1

0.39

0.37

0.40



Book value

28.08

28.11

27.37



Tangible book value1

16.80

16.78

15.92



Asset Quality









Net charge-off ratio (NCO ratio)

0.27 %

0.22 %

0.11 %



Nonperforming loan ratio

0.65

0.59

0.50



Nonperforming assets to total assets

0.45

0.38

0.33



Allowance for credit losses to loans (ACL)

1.38

1.35

1.34



Nonperforming loan coverage ratio

212

229

267



Capital Ratios









Equity to assets (EA ratio)

13.13 %

12.94 %

12.53 %



Tangible common equity (TCE) ratio1

8.29

8.15

7.69



Common equity tier 1 (CET1) ratio

12.38

12.06

12.11



Total risk-based capital ratio

14.61

14.25

14.39



other data









Net interest margin (FTE)

2.87 %

2.74 %

2.68 %



Loan yield (FTE)

6.32

6.44

6.20



Cost of deposits

2.60

2.79

2.58



Loan to deposit ratio

77.70

79.03

75.73



Borrowed funds to total liabilities

4.92

6.16

5.88



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

The table below summarizes the impact of certain items, consisting primarily of branch right sizing, early retirement, loss on sale of available-for-sale (AFS) investment securities and FDIC special assessments. They are also described in further detail in the "Reconciliation of Non-GAAP Financial Measures" tables contained in this press release.

Impact of Certain Items on Earnings and Diluted EPS

$ in millions, except per share data



 4Q24

 3Q24

 4Q23

Net income



$ 48.3

$ 24.7

$ 23.9











Branch right sizing, net



1.6

0.4

3.9

Early retirement program



0.2

-

1.0

Loss on sale of AFS investment securities



-

28.4

20.2

FDIC special assessment



-

-

10.5

   Total pre-tax impact



1.8

28.8

35.6

Tax effect2



(0.5)

(7.5)

(9.3)

   Total impact on earnings



1.3

21.3

26.3

Adjusted earnings1



$ 49.6

$ 46.0

$ 50.2











Diluted EPS



$ 0.38

$ 0.20

$ 0.19











Branch right sizing, net



0.01

-

0.03

Early retirement program



-

-

0.01

Loss on sale of AFS investment securities



-

0.23

0.16

FDIC special assessment



-

-

0.08

   Total pre-tax impact



0.01

0.23

0.28

Tax effect2



-

(0.6)

(0.07)

   Total impact on earnings



0.01

0.17

0.21

Adjusted Diluted EPS1



$ 0.39

$ 0.37

$ 0.40

Net Interest Income

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

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

Select Yield/Rates

 4Q24

 3Q24

 2Q24

 1Q24

 4Q23

Loan yield (FTE)2

6.32 %

6.44 %

6.39 %

6.24 %

6.20 %

Investment securities yield (FTE)2

3.54

3.63

3.68

3.76

3.67

Cost of interest bearing deposits

3.28

3.52

3.53

3.48

3.31

Cost of deposits

2.60

2.79

2.79

2.75

2.58

Cost of borrowed funds

5.32

5.79

5.84

5.85

5.79

Net interest spread (FTE)2

2.15

1.95

1.92

1.89

1.93

Net interest margin (FTE)2

2.87

2.74

2.69

2.66

2.68

Noninterest Income

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

Noninterest Income

$ in millions

 4Q24

 3Q24

       2Q24

1Q24

       4Q23 

Service charges on deposit accounts

$ 13.0

$ 12.7

$ 12.3

$ 12.0

$ 12.8

Wealth management fees

8.8

8.2

8.3

7.5

7.7

Debit and credit card fees

8.3

8.1

8.2

8.2

7.8

Mortgage lending income

1.8

2.0

2.0

2.3

1.6

Other service charges and fees

2.3

2.4

2.4

2.2

2.3

Bank owned life insurance

3.8

3.8

3.9

3.8

3.1

Gain (loss) on sale of securities

-

(28.4)

-

-

(20.2)

Other income

5.6

8.3

6.4

7.2

6.9

   Total noninterest income

$ 43.6

$ 17.1

$ 43.3

$ 43.2

$ 22.0













Adjusted noninterest income1

$ 43.6

$ 45.5

$43.3

$43.2

$ 42.2

Noninterest Expense

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

Noninterest Expense

$ in millions

  4Q24

 3Q24

 2Q24

 1Q24

      4Q23

Salaries and employee benefits

$  71.6

$  69.2

$  70.7

$  72.7

$  67.0

Occupancy expense, net

11.9

12.2

11.9

12.3

11.7

Furniture and equipment

5.7

5.6

5.6

5.1

5.4

Deposit insurance

5.6

5.6

5.4

5.5

4.7

Other real estate and foreclosure expense

0.3

0.1

0.1

0.2

0.2

FDIC special assessment

-

-

0.3

1.6

10.5

Other operating expenses

46.1

44.5

45.4

42.5

48.6

   Total noninterest expense

$141.1

$137.2

$139.4

$139.9

$148.1













Adjusted salaries and employee benefits1

$  71.4

$  69.2

$ 70.6

$  72.4

$  66.0

Adjusted other operating expenses1

44.7

44.4

44.3

42.4

44.9

Adjusted noninterest expense1

139.3

136.8

137.8

137.9

132.7

Efficiency ratio

65.66 %

75.70 %

68.38 %

69.41 %

80.46 %

Adjusted efficiency ratio1

62.89

63.38

65.68

66.42

62.91

Full-time equivalent employees

2,946

2,972

2,961

2,989

3,007

Number of financial centers

222

234

234

233

234

Loans and Unfunded Loan Commitments

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

Loans and Unfunded Loan Commitments 

$ in millions

4Q24

      3Q24

      2Q24

      1Q24

      4Q23

Total loans

$17,006

$17,336

$17,192

$17,002

$16,846

Unfunded loan commitments

3,739

3,681

3,746

3,875

3,880

Deposits and Other Borrowings

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

Deposits

$ in millions

 4Q24

 3Q24

 2Q24

 1Q24

 4Q23

Noninterest bearing deposits

$  4,461

$  4,522

$  4,624

$  4,698

$  4,801

Interest bearing transaction accounts

10,331

10,038

10,092

10,316

10,277

Time deposits

3,796

4,014

4,185

4,314

4,266

Brokered deposits

3,298

3,361

2,940

3,025

2,901

   Total deposits

$21,886

$21,935

$21,841

$22,353

$22,245













Noninterest bearing deposits to total deposits

20 %

21 %

21 %

21 %

22 %

Total loans to total deposits

78

79

79

76

76

Asset Quality

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

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

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

Asset Quality

$ in millions

  4Q24

  3Q24

     2Q24

1Q24

4Q23

Allowance for credit losses on loans to total loans

 

1.38 %

 

1.35 %

 

1.34 %

 

1.34 %

 

1.34 %

Allowance for credit losses on loans to nonperforming loans

 

212

 

229

 

223

 

212

 

267

Nonperforming loans to total loans

0.65

0.59

0.60

0.63

0.50

Net charge-off ratio (annualized)

0.27

0.22

0.19

0.19

0.11

Net charge-off ratio YTD (annualized)

0.22

0.20

0.19

0.19

0.12













Total nonperforming loans

$110.7

$101.7

$103.4

$107.3

$84.5

Total other nonperforming assets

10.5

2.6

3.4

5.0

5.8

   Total nonperforming assets

$121.2

$104.3

$106.8

$112.3

$90.3













Reserve for unfunded commitments

$25.6

$25.6

$25.6

$25.6

$25.6

Capital

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

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

Select Capital Ratios

4Q24

3Q24

2Q24

1Q24

4Q23

Stockholders' equity to total assets

13.1 %

12.9 %

12.6 %

12.6 %

12.5 %

Tangible common equity to tangible assets1

8.3

8.2

7.8

7.8

7.7

Common equity tier 1 (CET1) ratio

12.4

12.1

12.0

12.0

12.1

Tier 1 leverage ratio

9.7

9.6

9.5

9.4

9.4

Tier 1 risk-based capital ratio

12.4

12.1

12.0

12.0

12.1

Total risk-based capital ratio

14.6

14.3

14.2

14.4

14.4

Share Repurchase Program

During the fourth quarter of 2024, Simmons did not repurchase shares under its stock repurchase program that was authorized in January 2024 (2024 Program), which replaced its former repurchase program that was authorized in January 2022. Remaining authorization under the 2024 Program as of December 31, 2024, was approximately $175 million. The timing, pricing and amount of any repurchases under the 2024 Program will be determined by Simmons' management at its discretion based on a variety of factors including, but not limited to, market conditions, trading volume and market price of Simmons' common stock, Simmons' capital needs, Simmons' working capital and investment requirements, other corporate considerations, economic conditions, and legal requirements.  The 2024 Program does not obligate Simmons to repurchase any common stock and may be modified, discontinued or suspended at any time without prior notice.

















(1)

Non-GAAP measurement. See "Non-GAAP Financial Measures" and "Reconciliation of Non-GAAP Financial Measures" below

(2)

FTE – fully taxable equivalent basis using an effective tax rate of 26.135%

Conference Call

Management will conduct a live conference call to review this information beginning at 7:30 a.m. Central Time on Wednesday, January 22, 2025. Interested persons can listen to this call by dialing toll-free 1-844-481-2779 (North America only) and asking for the Simmons First National Corporation conference call, conference ID 10195421. In addition, the call will be available live or in recorded version on Simmons' website at simmonsbank.com for at least 60 days following the date of the call.

Simmons First National Corporation

Simmons First National Corporation (NASDAQ:SFNC) is a Mid-South based financial holding company that has paid cash dividends to its shareholders for 115 consecutive years. Its principal subsidiary, Simmons Bank, operates 222 branches in Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas. Founded in 1903, Simmons Bank offers comprehensive financial solutions delivered with a client-centric approach. In 2024, Simmons Bank was recognized by Newsweek as one of America's Best Regional Banks 2025, by U.S. News & World Report as one of the 2024-2025 Best Companies to Work For in the South and by Forbes as one of America's Best-In-State Banks 2024 in Tennessee and America's Best-In-State Banks 2024 in Missouri.  Additional information about Simmons Bank can be found on our website at simmonsbank.com, by following @Simmons_Bank on X (formerly Twitter) or by visiting our newsroom.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). The Company's management uses these non-GAAP financial measures in their analysis of the Company's performance. These measures adjust GAAP performance measures to, among other things, include the tax benefit associated with revenue items that are tax-exempt, as well as exclude from net income (including on a per share diluted basis), pre-tax, pre-provision earnings, net charge-offs, income available to common shareholders, noninterest income, and noninterest expense certain income and expense items attributable to, for example, merger activity (primarily including merger-related expenses), gains and/or losses on sale of branches, net branch right-sizing initiatives, early retirement program, FDIC special assessment charges and gain/loss on the sale of AFS investment securities. The Company has updated its calculation of certain non-GAAP financial measures to exclude the impact of gains or losses on the sale of AFS investment securities and has presented past periods on a comparable basis.

In addition, the Company also presents certain figures based on tangible common stockholders' equity, tangible assets and tangible book value, which exclude goodwill and other intangible assets. The Company further presents certain figures that are exclusive of the impact of deposits and/or loans acquired through acquisitions, mortgage warehouse loans, and/or energy loans, or gains and/or losses on the sale of securities. The Company's management believes that these non-GAAP financial measures are useful to investors because they, among other things, present the results of the Company's ongoing operations without the effect of mergers or other items not central to the Company's ongoing business, as well as normalize for tax effects and certain other effects. Management, therefore, believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company's ongoing businesses, and management uses these non-GAAP financial measures to assess the performance of the Company's ongoing businesses as related to prior financial periods. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.

Forward-Looking Statements

Certain statements in this press release may not be based on historical facts and should be considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, including, without limitation, statements made in Mr. Makris's quote, may be identified by reference to future periods or by the use of forward-looking terminology, such as "believe," "budget," "expect," "foresee," "anticipate," "intend," "indicate," "target," "estimate," "plan," "project," "continue," "contemplate," "positions," "prospects," "predict," or "potential," by future conditional verbs such as "will," "would," "should," "could," "might" or "may," or by variations of such words or by similar expressions. These forward-looking statements include, without limitation, statements relating to Simmons' future growth, business strategies, lending capacity and lending activity, loan demand, revenue, assets, asset quality, profitability, dividends, net interest margin, non-interest revenue, share repurchase program, acquisition strategy, digital banking initiatives, the Company's ability to recruit and retain key employees, the adequacy of the allowance for credit losses, and future economic conditions and interest rates. Any forward-looking statement speaks only as of the date of this press release, and Simmons undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this press release. By nature, forward-looking statements are based on various assumptions and involve inherent risk and uncertainties. Various factors, including, but not limited to, changes in economic conditions, changes in credit quality, changes in interest rates and related governmental policies, changes in loan demand, changes in deposit flows, changes in real estate values, changes in the assumptions used in making the forward-looking statements, changes in the securities markets generally or the price of Simmons' common stock specifically, changes in information technology affecting the financial industry, and changes in customer behaviors, including consumer spending, borrowing, and saving habits; general economic and market conditions; changes in governmental administrations; market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts (including the ongoing military conflicts between Russia and Ukraine and between Israel and Hamas) or other major events, or the prospect of these events; the soundness of other financial institutions and any indirect exposure related to the closings of other financial institutions and their impact on the broader market through other customers, suppliers and partners, or that the conditions which resulted in the liquidity concerns experienced by closed financial institutions may also adversely impact, directly or indirectly, other financial institutions and market participants with which the Company has commercial or deposit relationships; increased inflation; the loss of key employees; increased competition in the markets in which the Company operates and from non-bank financial institutions; increased unemployment; labor shortages; claims, damages, and fines related to litigation or government actions; changes in accounting principles relating to loan loss recognition (current expected credit losses); the Company's ability to manage and successfully integrate its mergers and acquisitions and to fully realize cost savings and other benefits associated with acquisitions; increased delinquency and foreclosure rates on commercial real estate loans; cyber or other information technology threats, attacks or events; reliance on third parties for key services; government legislation; and other factors, many of which are beyond the control of the Company, could cause actual results to differ materially from those projected in or contemplated by the forward-looking statements. In addition, there can be no guarantee that the board of directors (Board) of Simmons will approve a quarterly dividend in future quarters, and the timing, payment, and amount of future dividends (if any) is subject to, among other things, the discretion of the Board and may differ significantly from past dividends. Additional information on factors that might affect the Company's financial results is included in the Company's Form 10-K for the year ended December 31, 2023, and other reports that the Company has filed with or furnished to the U.S. Securities and Exchange Commission (the SEC), all of which are available from the SEC on its website, www.sec.gov.

 

Simmons First National Corporation

















 SFNC

 Consolidated End of Period Balance Sheets



















 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands)



















 ASSETS



















 Cash and noninterest bearing balances due from banks

$      429,705



$      398,321



$      320,021



$      380,324



$      345,258

 Interest bearing balances due from banks and federal funds sold

257,672



205,081



254,312



222,979



268,834

     Cash and cash equivalents

687,377



603,402



574,333



603,303



614,092

 Interest bearing balances due from banks - time

100



100



100



100



100

 Investment securities - held-to-maturity

3,636,636



3,658,700



3,685,450



3,707,258



3,726,288

 Investment securities - available-for-sale

2,529,426



2,691,094



2,885,904



3,027,558



3,152,153

 Mortgage loans held for sale

11,417



8,270



13,053



11,899



9,373

 Loans:



















 Loans

17,005,937



17,336,040



17,192,437



17,001,760



16,845,670

 Allowance for credit losses on loans

(235,019)



(233,223)



(230,389)



(227,367)



(225,231)

 Net loans

16,770,918



17,102,817



16,962,048



16,774,393



16,620,439

 Premises and equipment

585,431



584,366



581,893



576,466



570,678

 Foreclosed assets and other real estate owned

9,270



1,299



2,209



3,511



4,073

 Interest receivable

123,243



125,700



126,625



122,781



122,430

 Bank owned life insurance

531,805



508,781



505,023



503,348



500,559

 Goodwill

1,320,799



1,320,799



1,320,799



1,320,799



1,320,799

 Other intangible assets

97,242



101,093



104,943



108,795



112,645

 Other assets

572,385



562,983



606,692



611,964



592,045

 Total assets

$ 26,876,049



$ 27,269,404



$ 27,369,072



$ 27,372,175



$ 27,345,674





















 LIABILITIES AND STOCKHOLDERS' EQUITY



















 Deposits:



















 Noninterest bearing transaction accounts

$   4,460,517



$   4,521,715



$   4,624,186



$   4,697,539



$   4,800,880

 Interest bearing transaction accounts and savings deposits

10,982,022



10,863,945



10,925,179



11,071,762



10,997,425

 Time deposits

6,443,211



6,549,774



6,291,518



6,583,703



6,446,673

         Total deposits

21,885,750



21,935,434



21,840,883



22,353,004



22,244,978

 Federal funds purchased and securities sold



















 under agreements to repurchase

37,109



51,071



52,705



58,760



67,969

 Other borrowings

745,372



1,045,878



1,346,378



871,874



972,366

 Subordinated notes and debentures

366,293



366,255



366,217



366,179



366,141

 Accrued interest and other liabilities

312,653



341,933



304,020



283,232



267,732

 Total liabilities

23,347,177



23,740,571



23,910,203



23,933,049



23,919,186





















 Stockholders' equity:



















 Common stock

1,257



1,256



1,255



1,254



1,252

 Surplus

2,511,590



2,508,438



2,506,469



2,503,673



2,499,930

 Undivided profits

1,376,935



1,355,000



1,356,626



1,342,215



1,329,681

 Accumulated other comprehensive (loss) income

(360,910)



(335,861)



(405,481)



(408,016)



(404,375)

 Total stockholders' equity

3,528,872



3,528,833



3,458,869



3,439,126



3,426,488

 Total liabilities and stockholders' equity

$ 26,876,049



$ 27,269,404



$ 27,369,072



$ 27,372,175



$ 27,345,674

 

Simmons First National Corporation

















 SFNC

 Consolidated Statements of Income - Quarter-to-Date



















 For the Quarters Ended

Dec 31



Sep 30



Jun 30



Mar 31



Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands, except per share data)



















 INTEREST INCOME



















    Loans (including fees)

$ 272,727



$ 277,939



$ 270,937



$ 261,490



$  261,505

    Interest bearing balances due from banks and federal funds sold

2,913



2,921



2,964



3,010



3,115

    Investment securities

50,162



53,220



55,050



58,001



58,755

    Mortgage loans held for sale

180



209



194



148



143

            TOTAL INTEREST INCOME

325,982



334,289



329,145



322,649



323,518

 INTEREST EXPENSE



















    Time deposits

70,661



73,937



73,946



73,241



72,458

    Other deposits

72,369



78,307



79,087



78,692



71,412

    Federal funds purchased and securities



















      sold under agreements to repurchase

119



138



156



189



232

    Other borrowings

11,386



17,067



15,025



11,649



16,607

    Subordinated notes and debentures

6,505



7,128



7,026



6,972



7,181

            TOTAL INTEREST EXPENSE

161,040



176,577



175,240



170,743



167,890

 NET INTEREST INCOME

164,942



157,712



153,905



151,906



155,628

 PROVISION FOR CREDIT LOSSES



















    Provision for credit losses on loans

13,332



12,148



11,099



10,206



11,225

    Provision for credit losses on unfunded commitments

-



-



-



-



-

    Provision for credit losses on investment securities - AFS

-



-



-



-



(1,196)

    Provision for credit losses on investment securities - HTM

-



-



-



-



-

            TOTAL PROVISION FOR CREDIT LOSSES

13,332



12,148



11,099



10,206



10,029

 NET INTEREST INCOME AFTER PROVISION



















    FOR CREDIT LOSSES

151,610



145,564



142,806



141,700



145,599

 NONINTEREST INCOME



















    Service charges on deposit accounts

12,978



12,713



12,252



11,955



12,782

    Debit and credit card fees

8,323



8,144



8,162



8,246



7,822

    Wealth management fees

8,828



8,226



8,274



7,478



7,679

    Mortgage lending income

1,828



1,956



1,973



2,320



1,603

    Bank owned life insurance income

3,780



3,757



3,876



3,814



3,094

    Other service charges and fees (includes insurance income)

2,256



2,381



2,352



2,199



2,346

    Gain (loss) on sale of securities

-



(28,393)



-



-



(20,218)

    Other income

5,565



8,346



6,410



7,172



6,866

            TOTAL NONINTEREST INCOME

43,558



17,130



43,299



43,184



21,974

 NONINTEREST EXPENSE



















    Salaries and employee benefits

71,588



69,167



70,716



72,653



66,982

    Occupancy expense, net

11,876



12,216



11,864



12,258



11,733

    Furniture and equipment expense

5,671



5,612



5,623



5,141



5,445

    Other real estate and foreclosure expense

317



87



117



179



189

    Deposit insurance

5,550



5,571



5,682



7,135



15,220

    Merger-related costs

-



-



-



-



-

    Other operating expenses

46,115



44,540



45,352



42,513



48,570

            TOTAL NONINTEREST EXPENSE

141,117



137,193



139,354



139,879



148,139

 NET INCOME BEFORE INCOME TAXES

54,051



25,501



46,751



45,005



19,434

    Provision for income taxes

5,732



761



5,988



6,134



(4,473)

 NET INCOME

$   48,319



$   24,740



$   40,763



$   38,871



$    23,907

 BASIC EARNINGS PER SHARE

$       0.38



$       0.20



$       0.32



$       0.31



$        0.19

 DILUTED EARNINGS PER SHARE

$       0.38



$       0.20



$       0.32



$       0.31



$        0.19

 

Simmons First National Corporation















 SFNC

 Consolidated Risk-Based Capital



















 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands)



















Tier 1 capital



















   Stockholders' equity

$   3,528,872



$   3,528,833



$   3,458,869



$   3,439,126



$   3,426,488

   CECL transition provision (1)

30,873



30,873



30,873



30,873



61,746

   Disallowed intangible assets, net of deferred tax

(1,385,128)



(1,388,549)



(1,391,969)



(1,394,672)



(1,398,810)

   Unrealized loss (gain) on AFS securities

360,910



335,861



405,481



408,016



404,375

      Total Tier 1 capital

2,535,527



2,507,018



2,503,254



2,483,343



2,493,799





















Tier 2 capital



















   Subordinated notes and debentures

366,293



366,255



366,217



366,179



366,141

   Subordinated debt phase out

(132,000)



(132,000)



(132,000)



(66,000)



(66,000)

   Qualifying allowance for loan losses and



















      reserve for unfunded commitments

222,313



220,517



217,684



214,660



170,977

      Total Tier 2 capital

456,606



454,772



451,901



514,839



471,118

      Total risk-based capital

$   2,992,133



$   2,961,790



$   2,955,155



$   2,998,182



$   2,964,917





















Risk weighted assets

$ 20,473,960



$ 20,790,941



$ 20,856,194



$ 20,782,094



$ 20,599,238





















Adjusted average assets for leverage ratio

$ 26,037,459



$ 26,198,178



$ 26,371,545



$ 26,312,873



$ 26,552,988





















Ratios at end of quarter



















   Equity to assets

13.13 %



12.94 %



12.64 %



12.56 %



12.53 %

   Tangible common equity to tangible assets (2)

8.29 %



8.15 %



7.84 %



7.75 %



7.69 %

   Common equity Tier 1 ratio (CET1)

12.38 %



12.06 %



12.00 %



11.95 %



12.11 %

   Tier 1 leverage ratio

9.74 %



9.57 %



9.49 %



9.44 %



9.39 %

   Tier 1 risk-based capital ratio

12.38 %



12.06 %



12.00 %



11.95 %



12.11 %

   Total risk-based capital ratio

14.61 %



14.25 %



14.17 %



14.43 %



14.39 %



(1) The Company has elected to use the CECL transition provision allowed for in the year of adopting ASC 326.

(2) Calculations of tangible common equity to tangible assets and the reconciliations to GAAP are included in the schedules accompanying this release.

 

Simmons First National Corporation















 SFNC

 Consolidated Investment Securities



















 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands)



















Investment Securities - End of Period



















 Held-to-Maturity



















    U.S. Government agencies

$    455,869



$    455,179



$    454,488



$    453,805



$    453,121

    Mortgage-backed securities

1,070,032



1,093,070



1,119,741



1,142,352



1,161,694

    State and political subdivisions

1,857,177



1,857,283



1,857,409



1,855,642



1,856,674

    Other securities

253,558



253,168



253,812



255,459



254,799

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

3,636,636



3,658,700



3,685,450



3,707,258



3,726,288

 Available-for-Sale



















    U.S. Treasury

$           996



$        1,290



$        1,275



$        1,964



$        2,254

    U.S. Government agencies

54,547



58,397



66,563



69,801



72,502

    Mortgage-backed securities

1,392,759



1,510,402



1,730,842



1,845,364



1,940,307

    State and political subdivisions

858,182



898,178



864,190



874,849



902,793

    Other securities

222,942



222,827



223,034



235,580



234,297

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

2,529,426



2,691,094



2,885,904



3,027,558



3,152,153

       Total investment securities (net of credit losses)

$ 6,166,062



$ 6,349,794



$ 6,571,354



$ 6,734,816



$ 6,878,441

       Fair value - HTM investment securities

$ 2,949,951



$ 3,109,610



$ 3,005,524



$ 3,049,281



$ 3,135,370

 

Simmons First National Corporation















 SFNC

 Consolidated Loans



















 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands)



















Loan Portfolio - End of Period



















 Consumer:



















    Credit cards

$      181,675



$      177,696



$      178,354



$      182,742



$      191,204

    Other consumer

127,319



113,896



130,278



124,531



127,462

 Total consumer

308,994



291,592



308,632



307,273



318,666

 Real Estate:



















    Construction

2,789,249



2,796,378



3,056,703



3,331,739



3,144,220

    Single-family residential

2,689,946



2,724,648



2,666,201



2,624,738



2,641,556

    Other commercial real estate

7,912,336



7,992,437



7,760,266



7,508,049



7,552,410

 Total real estate

13,391,531



13,513,463



13,483,170



13,464,526



13,338,186

 Commercial:



















    Commercial

2,434,175



2,467,384



2,484,474



2,499,311



2,490,176

    Agricultural

261,154



314,340



285,181



226,642



232,710

 Total commercial

2,695,329



2,781,724



2,769,655



2,725,953



2,722,886

 Other

610,083



749,261



630,980



504,008



465,932

       Total loans

$ 17,005,937



$ 17,336,040



$ 17,192,437



$ 17,001,760



$ 16,845,670

 

Simmons First National Corporation















 SFNC

 Consolidated Allowance and Asset Quality



















 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands)



















Allowance for Credit Losses on Loans



















 Beginning balance

$  233,223



$  230,389



$ 227,367



$   225,231



$  218,547





















 Loans charged off:



















    Credit cards

1,629



1,744



1,418



1,646



1,500

    Other consumer

505



524



550



732



767

    Real estate

3,810



159



123



2,857



1,023

    Commercial

6,796



8,235



7,243



4,593



3,105

       Total loans charged off

12,740



10,662



9,334



9,828



6,395





















 Recoveries of loans previously charged off:



















    Credit cards

391



231



221



248



242

    Other consumer

279



275



509



333



518

    Real estate

275



403



72



735



785

    Commercial

259



439



455



442



309

       Total recoveries

1,204



1,348



1,257



1,758



1,854

    Net loans charged off

11,536



9,314



8,077



8,070



4,541

 Provision for credit losses on loans

13,332



12,148



11,099



10,206



11,225

 Balance, end of quarter

$  235,019



$  233,223



$ 230,389



$   227,367



$  225,231





















Nonperforming assets



















 Nonperforming loans:



















    Nonaccrual loans

$  110,154



$  100,865



$ 102,891



$   105,788



$    83,325

    Loans past due 90 days or more

603



830



558



1,527



1,147

       Total nonperforming loans

110,757



101,695



103,449



107,315



84,472

 Other nonperforming assets:



















   Foreclosed assets and other real estate owned

9,270



1,299



2,209



3,511



4,073

    Other nonperforming assets

1,202



1,311



1,167



1,491



1,726

       Total other nonperforming assets

10,472



2,610



3,376



5,002



5,799

          Total nonperforming assets

$  121,229



$  104,305



$ 106,825



$   112,317



$    90,271





















Ratios



















 Allowance for credit losses on loans to total loans

1.38 %



1.35 %



1.34 %



1.34 %



1.34 %

 Allowance for credit losses to nonperforming loans

212 %



229 %



223 %



212 %



267 %

 Nonperforming loans to total loans

0.65 %



0.59 %



0.60 %



0.63 %



0.50 %

 Nonperforming assets to total assets

0.45 %



0.38 %



0.39 %



0.41 %



0.33 %

 Annualized net charge offs to average loans (QTD)

0.27 %



0.22 %



0.19 %



0.19 %



0.11 %

 Annualized net charge offs to average loans (YTD)

0.22 %



0.20 %



0.19 %



0.19 %



0.12 %

 Annualized net credit card charge offs to



















   average credit card loans (QTD)

2.63 %



3.23 %



2.50 %



2.88 %



2.49 %

 

Simmons First National Corporation































 SFNC

 Consolidated - Average Balance Sheet and Net Interest Income Analysis





















 For the Quarters Ended



































 (Unaudited)





































 Three Months Ended

Dec 2024



 Three Months Ended

Sep 2024



 Three Months Ended

Dec 2023

 ($ in thousands)

Average

Balance



Income/

Expense



Yield/

Rate



Average

Balance



Income/

Expense



Yield/

Rate



Average

Balance



Income/

Expense



Yield/

Rate

ASSETS



































Earning assets:



































   Interest bearing balances due from banks



































     and federal funds sold

$      238,731



$      2,913



4.85 %



$      204,505



$      2,921



5.68 %



$      230,464



$      3,115



5.36 %

   Investment securities - taxable

3,633,138



34,459



3.77 %



3,826,934



37,473



3.90 %



4,410,681



42,895



3.86 %

   Investment securities - non-taxable (FTE)

2,633,148



21,260



3.21 %



2,617,532



21,318



3.24 %



2,555,125



21,523



3.34 %

   Mortgage loans held for sale

10,713



180



6.68 %



12,425



209



6.69 %



7,644



143



7.42 %

   Loans - including fees (FTE)

17,212,034



273,594



6.32 %



17,208,162



278,766



6.44 %



16,793,211



262,353



6.20 %

      Total interest earning assets (FTE)

23,727,764



332,406



5.57 %



23,869,558



340,687



5.68 %



23,997,125



330,029



5.46 %

   Non-earning assets

3,351,179











3,346,882











3,373,686









     Total assets

$ 27,078,943











$ 27,216,440











$ 27,370,811













































LIABILITIES AND STOCKHOLDERS' EQUITY

































Interest bearing liabilities:



































   Interest bearing transaction and



































     savings accounts

$ 10,967,450



$    72,369



2.63 %



$ 10,826,514



$    78,307



2.88 %



$ 10,730,701



$    71,412



2.64 %

   Time deposits

6,397,251



70,661



4.39 %



6,355,801



73,937



4.63 %



6,509,663



72,458



4.42 %

      Total interest bearing deposits

17,364,701



143,030



3.28 %



17,182,315



152,244



3.52 %



17,240,364



143,870



3.31 %

   Federal funds purchased and securities



































     sold under agreement to repurchase

47,314



119



1.00 %



51,830



138



1.06 %



65,871



232



1.40 %

   Other borrowings

932,366



11,386



4.86 %



1,252,435



17,067



5.42 %



1,212,501



16,607



5.43 %

   Subordinated notes and debentures

366,274



6,505



7.07 %



366,236



7,128



7.74 %



366,123



7,181



7.78 %

      Total interest bearing liabilities

18,710,655



161,040



3.42 %



18,852,816



176,577



3.73 %



18,884,859



167,890



3.53 %

Noninterest bearing liabilities:



































   Noninterest bearing deposits

4,491,361











4,535,105











4,864,274









   Other liabilities

333,781











323,378











285,431









      Total liabilities

23,535,797











23,711,299











24,034,564









Stockholders' equity

3,543,146











3,505,141











3,336,247









      Total liabilities and stockholders' equity

$ 27,078,943











$ 27,216,440











$ 27,370,811









Net interest income (FTE)





$  171,366











$  164,110











$  162,139





Net interest spread (FTE)









2.15 %











1.95 %











1.93 %

Net interest margin (FTE)









2.87 %











2.74 %











2.68 %

 

 Simmons First National Corporation 















 SFNC 

 Consolidated - Selected Financial Data 



















 For the Quarters Ended 

 Dec 31 



 Sep 30 



 Jun 30 



 Mar 31 



 Dec 31 

 (Unaudited) 

2024



2024



2024



2024



2023

($ in thousands, except share data)



















QUARTER-TO-DATE



















Financial Highlights - As Reported



















Net Income

$        48,319



$        24,740



$        40,763



$        38,871



$        23,907

Diluted earnings per share

0.38



0.20



0.32



0.31



0.19

Return on average assets

0.71 %



0.36 %



0.60 %



0.57 %



0.35 %

Return on average common equity

5.43 %



2.81 %



4.75 %



4.54 %



2.84 %

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

9.59 %



5.27 %



8.67 %



8.33 %



5.61 %

Net interest margin (FTE)

2.87 %



2.74 %



2.69 %



2.66 %



2.68 %

Efficiency ratio (2)

65.66 %



75.70 %



68.38 %



69.41 %



80.46 %

FTE adjustment

6,424



6,398



6,576



6,422



6,511

Average diluted shares outstanding

126,232,084



125,999,269



125,758,166



125,661,950



125,609,265

Shares repurchased under plan

-



-



-



-



-

Average price of shares repurchased

-



-



-



-



-

Cash dividends declared per common share

0.210



0.210



0.210



0.210



0.200

Accretable yield on acquired loans

1,863



1,496



1,569



1,123



1,762

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



















Adjusted earnings

$        49,634



$        46,005



$        41,897



$        40,351



$        50,215

Adjusted diluted earnings per share

0.39



0.37



0.33



0.32



0.40

Adjusted return on average assets

0.73 %



0.67 %



0.62 %



0.60 %



0.73 %

Adjusted return on average common equity

5.57 %



5.22 %



4.88 %



4.71 %



5.97 %

Adjusted return on tangible common equity

9.83 %



9.34 %



8.89 %



8.62 %



11.10 %

Adjusted efficiency ratio (2)

62.89 %



63.38 %



65.68 %



66.42 %



62.91 %

YEAR-TO-DATE



















Financial Highlights - GAAP



















Net Income

$      152,693



$      104,374



$        79,634



$        38,871



$      175,057

Diluted earnings per share

1.21



0.83



0.63



0.31



1.38

Return on average assets

0.56 %



0.51 %



0.59 %



0.57 %



0.64 %

Return on average common equity

4.38 %



4.02 %



4.64 %



4.54 %



5.21 %

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

7.96 %



7.39 %



8.50 %



8.33 %



9.76 %

Net interest margin (FTE)

2.74 %



2.70 %



2.68 %



2.66 %



2.78 %

Efficiency ratio (2)

69.57 %



71.00 %



68.90 %



69.41 %



67.75 %

FTE adjustment

25,820



19,396



12,998



6,422



25,443

Average diluted shares outstanding

126,115,606



125,910,260



125,693,536



125,661,950



126,775,704

Cash dividends declared per common share

0.840



0.630



0.420



0.210



0.800

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



















Adjusted earnings

$      177,887



$      128,253



$        82,248



$        40,351



$      207,716

Adjusted diluted earnings per share

1.41



1.02



0.65



0.32



1.64

Adjusted return on average assets

0.65 %



0.63 %



0.61 %



0.60 %



0.75 %

Adjusted return on average common equity

5.10 %



4.94 %



4.80 %



4.71 %



6.18 %

Adjusted return on tangible common equity

9.18 %



8.96 %



8.76 %



8.62 %



11.46 %

Adjusted efficiency ratio (2)

64.56 %



65.14 %



66.05 %



66.42 %



61.32 %

END OF PERIOD



















Book value per share

$          28.08



$          28.11



$          27.56



$          27.42



$          27.37

Tangible book value per share

16.80



16.78



16.20



16.02



15.92

Shares outstanding

125,651,540



125,554,598



125,487,520



125,419,618



125,184,119

Full-time equivalent employees

2,946



2,972



2,961



2,989



3,007

Total number of financial centers

222



234



234



233



234



(1) Non-GAAP measurement that management believes aids in the understanding and discussion of results. Reconciliations to GAAP are included in the schedules accompanying this release.

(2) Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues. Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is a non-GAAP measurement.

 

Simmons First National Corporation















 SFNC

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

 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

 (in thousands, except per share data)



















QUARTER-TO-DATE



















 Net income

$    48,319



$    24,740



$   40,763



$     38,871



$    23,907

Certain items (non-GAAP)



















FDIC Deposit Insurance special assessment

-



-



283



1,549



10,521

Early retirement program

200



(1)



118



219



1,032

Termination of vendor and software services

-



(13)



615



-



-

Loss (gain) on sale of securities

-



28,393



-



-



20,218

Branch right sizing (net)

1,581



410



519



236



3,846

Tax effect of certain items (1)

(466)



(7,524)



(401)



(524)



(9,309)

    Certain items, net of tax

1,315



21,265



1,134



1,480



26,308

 Adjusted earnings (non-GAAP)

$    49,634



$    46,005



$   41,897



$     40,351



$    50,215





















 Diluted earnings per share

$        0.38



$        0.20



$       0.32



$         0.31



$        0.19

Certain items (non-GAAP)



















FDIC Deposit Insurance special assessment

-



-



-



0.01



0.08

Early retirement program

-



-



-



-



0.01

Termination of vendor and software services

-



-



0.01



-



-

Loss (gain) on sale of securities

-



0.23



-



-



0.16

Branch right sizing (net)

0.01



-



-



-



0.03

Tax effect of certain items (1)

-



(0.06)



-



-



(0.07)

    Certain items, net of tax

0.01



0.17



0.01



0.01



0.21

 Adjusted diluted earnings per share (non-GAAP)

$        0.39



$        0.37



$       0.33



$         0.32



$        0.40





















 (1) Effective tax rate of 26.135%.







































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

































QUARTER-TO-DATE



















    Noninterest income

$    43,558



$    17,130



$   43,299



$     43,184



$    21,974

Certain noninterest income items



















Loss (gain) on sale of securities

-



28,393



-



-



20,218

    Adjusted noninterest income (non-GAAP)

$    43,558



$    45,523



$   43,299



$     43,184



$    42,192





















    Noninterest expense

$  141,117



$  137,193



$ 139,354



$   139,879



$  148,139

Certain noninterest expense items



















Early retirement program

(200)



1



(118)



(219)



(1,032)

FDIC Deposit Insurance special assessment

-



-



(283)



(1,549)



(10,521)

Termination of vendor and software services

-



13



(615)



-



-

Branch right sizing expense

(1,581)



(410)



(519)



(236)



(3,846)

    Adjusted noninterest expense (non-GAAP)

$  139,336



$  136,797



$ 137,819



$   137,875



$  132,740





















    Salaries and employee benefits

$    71,588



$    69,167



$   70,716



$     72,653



$    66,982

Certain salaries and employee benefits items



















Early retirement program

(200)



1



(118)



(219)



(1,032)

Other

-



(1)



1



-



2

    Adjusted salaries and employee benefits (non-GAAP)

$    71,388



$    69,167



$   70,599



$     72,434



$    65,952





















    Other operating expenses

$    46,115



$    44,540



$   45,352



$     42,513



$    48,570

Certain other operating expenses items



















Termination of vendor and software services

-



13



(615)



-



-

Branch right sizing expense

(1,457)



(184)



(392)



(83)



(3,708)

    Adjusted other operating expenses (non-GAAP)

$    44,658



$    44,369



$   44,345



$     42,430



$    44,862

 

Simmons First National Corporation















 SFNC

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





 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

 (in thousands, except per share data)



















YEAR-TO-DATE



















 Net income

$  152,693



$  104,374



$   79,634



$     38,871



$  175,057

Certain items (non-GAAP)



















FDIC Deposit Insurance special assessment

1,832



1,832



1,832



1,549



10,521

Merger related costs

-



-



-



-



1,420

Early retirement program

536



336



337



219



6,198

Termination of vendor and software services

602



602



615



-



-

Loss (gain) on sale of securities

28,393



28,393



-



-



20,609

Branch right sizing (net)

2,746



1,165



755



236



5,467

Tax effect of certain items (1)

(8,915)



(8,449)



(925)



(524)



(11,556)

    Certain items, net of tax

25,194



23,879



2,614



1,480



32,659

 Adjusted earnings (non-GAAP)

$  177,887



$  128,253



$   82,248



$     40,351



$  207,716





















 Diluted earnings per share

$        1.21



$        0.83



$       0.63



$         0.31



$        1.38

Certain items (non-GAAP)



















FDIC Deposit Insurance special assessment

0.02



0.02



0.02



0.01



0.08

Merger related costs

-



-



-



-



0.01

Early retirement program

-



-



-



-



0.05

Loss (gain) on sale of securities

0.23



0.23



-



-



0.17

Branch right sizing (net)

0.02



0.01



0.01



-



0.04

Tax effect of certain items (1)

(0.07)



(0.07)



(0.01)



-



(0.09)

    Certain items, net of tax

0.20



0.19



0.02



0.01



0.26

 Adjusted diluted earnings per share (non-GAAP)

$        1.41



$        1.02



$       0.65



$         0.32



$        1.64





















 (1) Effective tax rate of 26.135%.







































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

































YEAR-TO-DATE



















    Noninterest income

$  147,171



$  103,613



$   86,483



$     43,184



$  155,566

Certain noninterest income items



















Loss (gain) on sale of securities

28,393



28,393



-



-



20,609

    Adjusted noninterest income (non-GAAP)

$  175,564



$  132,006



$   86,483



$     43,184



$  176,175





















    Noninterest expense

$  557,543



$  416,426



$ 279,233



$   139,879



$  563,061

Certain noninterest expense items



















Merger related costs

-



-



-



-



(1,420)

Early retirement program

(536)



(336)



(337)



(219)



(6,198)

FDIC Deposit Insurance special assessment

(1,832)



(1,832)



(1,832)



(1,549)



(10,521)

Termination of vendor and software services

(602)



(602)



(615)



-



-

Branch right sizing expense

(2,746)



(1,165)



(755)



(236)



(5,467)

    Adjusted noninterest expense (non-GAAP)

$  551,827



$  412,491



$ 275,694



$   137,875



$  539,455





















    Salaries and employee benefits

$  284,124



$  212,536



$ 143,369



$     72,653



$  286,117

Certain salaries and employee benefits items



















Early retirement program

(536)



(336)



(337)



(219)



(6,198)

Other

-



-



1



-



2

    Adjusted salaries and employee benefits (non-GAAP)

$  283,588



$  212,200



$ 143,033



$     72,434



$  279,921





















    Other operating expenses

$  178,520



$  132,405



$   87,865



$     42,513



$  177,164

Certain other operating expenses items



















Termination of vendor and software services

(602)



(602)



(615)



-



-

Branch right sizing expense

(2,116)



(659)



(475)



(83)



(4,937)

    Adjusted other operating expenses (non-GAAP)

$  175,802



$  131,144



$   86,775



$     42,430



$  172,227

 

Simmons First National Corporation

















 SFNC

 Reconciliation Of Non-GAAP Financial Measures - End of Period

















 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands, except per share data)







































Calculation of Tangible Common Equity and the Ratio of Tangible Common Equity to Tangible Assets





























Total common stockholders' equity

$   3,528,872



$   3,528,833



$   3,458,869



$   3,439,126



$   3,426,488

Intangible assets:



















   Goodwill

(1,320,799)



(1,320,799)



(1,320,799)



(1,320,799)



(1,320,799)

   Other intangible assets

(97,242)



(101,093)



(104,943)



(108,795)



(112,645)

Total intangibles

(1,418,041)



(1,421,892)



(1,425,742)



(1,429,594)



(1,433,444)

Tangible common stockholders' equity

$   2,110,831



$   2,106,941



$   2,033,127



$   2,009,532



$   1,993,044





















Total assets

$ 26,876,049



$ 27,269,404



$ 27,369,072



$ 27,372,175



$ 27,345,674

Intangible assets:



















   Goodwill

(1,320,799)



(1,320,799)



(1,320,799)



(1,320,799)



(1,320,799)

   Other intangible assets

(97,242)



(101,093)



(104,943)



(108,795)



(112,645)

Total intangibles

(1,418,041)



(1,421,892)



(1,425,742)



(1,429,594)



(1,433,444)

Tangible assets

$ 25,458,008



$ 25,847,512



$ 25,943,330



$ 25,942,581



$ 25,912,230





















Ratio of common equity to assets

13.13 %



12.94 %



12.64 %



12.56 %



12.53 %

Ratio of tangible common equity to tangible assets

8.29 %



8.15 %



7.84 %



7.75 %



7.69 %





















Calculation of Tangible Book Value per Share







































Total common stockholders' equity

$   3,528,872



$   3,528,833



$   3,458,869



$   3,439,126



$   3,426,488

Intangible assets:



















   Goodwill

(1,320,799)



(1,320,799)



(1,320,799)



(1,320,799)



(1,320,799)

   Other intangible assets

(97,242)



(101,093)



(104,943)



(108,795)



(112,645)

Total intangibles

(1,418,041)



(1,421,892)



(1,425,742)



(1,429,594)



(1,433,444)

Tangible common stockholders' equity

$   2,110,831



$   2,106,941



$   2,033,127



$   2,009,532



$   1,993,044

Shares of common stock outstanding

125,651,540



125,554,598



125,487,520



125,419,618



125,184,119

Book value per common share

$          28.08



$          28.11



$          27.56



$          27.42



$          27.37

Tangible book value per common share

$          16.80



$          16.78



$          16.20



$          16.02



$          15.92





















Calculation of Coverage Ratio of Uninsured, Non-Collateralized Deposits





































Uninsured deposits at Simmons Bank

$   8,467,291



$   8,355,496



$   8,186,903



$   8,413,514



$   8,328,444

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

2,790,339



2,710,167



2,835,424



2,995,241



2,846,716

Less: Intercompany eliminations

1,045,734



986,626



943,979



775,461



728,480

Total uninsured, non-collateralized deposits

$   4,631,218



$   4,658,703



$   4,407,500



$   4,642,812



$   4,753,248





















FHLB borrowing availability

$   4,716,000



$   4,955,000



$   4,910,000



$   5,326,000



$   5,401,000

Unpledged securities

4,103,000



4,110,000



4,145,000



4,122,000



3,817,000

Fed funds lines, Fed discount window and



















  Bank Term Funding Program (1)

2,081,000



2,109,000



2,065,000



2,009,000



1,998,000

Additional liquidity sources

$ 10,900,000



$ 11,174,000



$ 11,120,000



$ 11,457,000



$ 11,216,000





















Uninsured, non-collateralized deposit coverage ratio

2.4



2.4



2.5



2.5



2.4





















 (1) The Bank Term Funding Program closed for new loans on March 11, 2024. At no time did Simmons borrow funds under this program.





















Calculation of Net Charge Off Ratio







































Net charge offs

$        11,536



$          9,314



$          8,077



$          8,070





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

2,500



3,500



6,700



4,500





Net charge offs excluding run-off portfolio

$          9,036



$          5,814



$          1,377



$          3,570

























Average total loans

$ 17,212,034



$ 17,208,162



$ 17,101,799



$ 16,900,496

























Annualized net charge offs to average loans (NCO ratio)

0.27 %



0.22 %



0.19 %



0.19 %





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



















portfolio (annualized)

0.21 %



0.13 %



0.03 %



0.08 %

























 (1) Run-off portfolio consists of asset based lending and small equipment finance portfolios obtained in acquisitions.





 

Simmons First National Corporation

















 SFNC

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

















 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands)



















Calculation of Adjusted Return on Average Assets







































Net income

$        48,319



$        24,740



$        40,763



$        38,871



$        23,907

Certain items (non-GAAP)



















FDIC Deposit Insurance special assessment

-



-



283



1,549



10,521

Early retirement program

200



(1)



118



219



1,032

Termination of vendor and software services

-



(13)



615



-



-

Loss (gain) on sale of securities

-



28,393



-



-



20,218

Branch right sizing (net)

1,581



410



519



236



3,846

Tax effect of certain items (2)

(466)



(7,524)



(401)



(524)



(9,309)

Adjusted earnings (non-GAAP)

$        49,634



$        46,005



$        41,897



$        40,351



$        50,215





















Average total assets

$ 27,078,943



$ 27,216,440



$ 27,305,277



$ 27,259,399



$ 27,370,811





















Return on average assets

0.71 %



0.36 %



0.60 %



0.57 %



0.35 %

Adjusted return on average assets (non-GAAP)

0.73 %



0.67 %



0.62 %



0.60 %



0.73 %





















Calculation of Return on Tangible Common Equity







































Net income available to common stockholders

$        48,319



$        24,740



$        40,763



$        38,871



$        23,907

Amortization of intangibles, net of taxes

2,843



2,845



2,845



2,844



2,965

Total income available to common stockholders

$        51,162



$        27,585



$        43,608



$        41,715



$        26,872

Certain items (non-GAAP)



















FDIC Deposit Insurance special assessment

$                -



$                -



$             283



$          1,549



$        10,521

Early retirement program

200



(1)



118



219



1,032

Termination of vendor and software services

-



(13)



615



-



-

Loss (gain) on sale of securities

-



28,393



-



-



20,218

Branch right sizing (net)

1,581



410



519



236



3,846

Tax effect of certain items (2)

(466)



(7,524)



(401)



(524)



(9,309)

Adjusted earnings (non-GAAP)

49,634



46,005



41,897



40,351



50,215

Amortization of intangibles, net of taxes

2,843



2,845



2,845



2,844



2,965

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

$        52,477



$        48,850



$        44,742



$        43,195



$        53,180





















Average common stockholders' equity

$   3,543,146



$   3,505,141



$   3,451,155



$   3,447,021



$   3,336,247

Average intangible assets:



















   Goodwill

(1,320,799)



(1,320,799)



(1,320,799)



(1,320,799)



(1,320,799)

   Other intangibles

(99,405)



(103,438)



(107,173)



(111,023)



(114,861)

Total average intangibles

(1,420,204)



(1,424,237)



(1,427,972)



(1,431,822)



(1,435,660)

Average tangible common stockholders' equity (non-GAAP)

$   2,122,942



$   2,080,904



$   2,023,183



$   2,015,199



$   1,900,587





















Return on average common equity

5.43 %



2.81 %



4.75 %



4.54 %



2.84 %

Return on tangible common equity

9.59 %



5.27 %



8.67 %



8.33 %



5.61 %

Adjusted return on average common equity (non-GAAP)

5.57 %



5.22 %



4.88 %



4.71 %



5.97 %

Adjusted return on tangible common equity (non-GAAP)

9.83 %



9.34 %



8.89 %



8.62 %



11.10 %





















Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)







































Noninterest expense (efficiency ratio numerator)

$      141,117



$      137,193



$      139,354



$      139,879



$      148,139

Certain noninterest expense items (non-GAAP)



















Early retirement program

(200)



1



(118)



(219)



(1,032)

FDIC Deposit Insurance special assessment

-



-



(283)



(1,549)



(10,521)

Termination of vendor and software services

-



13



(615)



-



-

Branch right sizing expense

(1,581)



(410)



(519)



(236)



(3,846)

Other real estate and foreclosure expense adjustment

(317)



(87)



(117)



(179)



(189)

Amortization of intangibles adjustment

(3,850)



(3,851)



(3,852)



(3,850)



(4,015)

Adjusted efficiency ratio numerator

$      135,169



$      132,859



$      133,850



$      133,846



$      128,536





















Net interest income

$      164,942



$      157,712



$      153,905



$      151,906



$      155,628

Noninterest income

43,558



17,130



43,299



43,184



21,974

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

6,424



6,398



6,576



6,422



6,511

Efficiency ratio denominator

214,924



181,240



203,780



201,512



184,113

Certain noninterest income items (non-GAAP)



















(Gain) loss on sale of securities

-



28,393



-



-



20,218

Adjusted efficiency ratio denominator

$      214,924



$      209,633



$      203,780



$      201,512



$      204,331





















Efficiency ratio (1)

65.66 %



75.70 %



68.38 %



69.41 %



80.46 %

Adjusted efficiency ratio (non-GAAP) (1)

62.89 %



63.38 %



65.68 %



66.42 %



62.91 %



(1) Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues.  Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is a non-GAAP measurement.

(2) Effective tax rate of 26.135%. 

 

Simmons First National Corporation

















 SFNC

 Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date (continued)









 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands)



















Calculation of Total Revenue and Adjusted Total Revenue







































Net interest income

$      164,942



$      157,712



$      153,905



$      151,906



$      155,628

Noninterest income

43,558



17,130



43,299



43,184



21,974

Total revenue

208,500



174,842



197,204



195,090



177,602

Certain items, pre-tax (non-GAAP)



















Less: Gain (loss) on sale of securities

-



(28,393)



-



-



(20,218)

Adjusted total revenue

$      208,500



$      203,235



$      197,204



$      195,090



$      197,820





















Calculation of Pre-Provision Net Revenue (PPNR)







































Net interest income

$      164,942



$      157,712



$      153,905



$      151,906



$      155,628

Noninterest income

43,558



17,130



43,299



43,184



21,974

Total revenue

208,500



174,842



197,204



195,090



177,602

Less: Noninterest expense

141,117



137,193



139,354



139,879



148,139

Pre-Provision Net Revenue (PPNR)

$        67,383



$        37,649



$        57,850



$        55,211



$        29,463





















Calculation of Adjusted Pre-Provision Net Revenue







































Pre-Provision Net Revenue (PPNR)

$        67,383



$        37,649



$        57,850



$        55,211



$        29,463

Certain items, pre-tax (non-GAAP)



















Plus: Loss (gain) on sale of securities

-



28,393



-



-



20,218

Plus: FDIC Deposit Insurance special assessment

-



-



283



1,549



10,521

Plus: Early retirement program costs

200



(1)



118



219



1,032

Plus: Termination of vendor and software services

-



(13)



615



-



-

Plus: Branch right sizing costs (net)

1,581



410



519



236



3,846

Adjusted Pre-Provision Net Revenue

$        69,164



$        66,438



$        59,385



$        57,215



$        65,080

 

Simmons First National Corporation

















 SFNC

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

















 For the Quarters Ended

 Dec 31



 Sep 30



 Jun 30



 Mar 31



 Dec 31

 (Unaudited)

2024



2024



2024



2024



2023

($ in thousands)



















Calculation of Adjusted Return on Average Assets







































Net income

$      152,693



$      104,374



$        79,634



$        38,871



$      175,057

Certain items (non-GAAP)



















FDIC Deposit Insurance special assessment

1,832



1,832



1,832



1,549



10,521

Merger related costs

-



-



-



-



1,420

Early retirement program

536



336



337



219



6,198

Termination of vendor and software services

602



602



615



-



-

Loss (gain) on sale of securities

28,393



28,393



-



-



20,609

Branch right sizing (net)

2,746



1,165



755



236



5,467

Tax effect of certain items (2)

(8,915)



(8,449)



(925)



(524)



(11,556)

Adjusted earnings (non-GAAP)

$      177,887



$      128,253



$        82,248



$        40,351



$      207,716





















Average total assets

$ 27,214,647



$ 27,260,212



$ 27,282,338



$ 27,259,399



$ 27,554,859





















Return on average assets

0.56 %



0.51 %



0.59 %



0.57 %



0.64 %

Adjusted return on average assets (non-GAAP)

0.65 %



0.63 %



0.61 %



0.60 %



0.75 %





















Calculation of Return on Tangible Common Equity







































Net income available to common stockholders

$      152,693



$      104,374



$        79,634



$        38,871



$      175,057

Amortization of intangibles, net of taxes

11,377



8,534



5,689



2,844



12,044

Total income available to common stockholders

$      164,070



$      112,908



$        85,323



$        41,715



$      187,101

Certain items (non-GAAP)



















FDIC Deposit Insurance special assessment

$          1,832



$          1,832



$          1,832



$          1,549



$        10,521

Merger related costs

-



-



-



-



1,420

Early retirement program

536



336



337



219



6,198

Termination of vendor and software services

602



602



615



-



-

Loss (gain) on sale of securities

28,393



28,393



-



-



20,609

Branch right sizing (net)

2,746



1,165



755



236



5,467

Tax effect of certain items (2)

(8,915)



(8,449)



(925)



(524)



(11,556)

Adjusted earnings (non-GAAP)

177,887



128,253



82,248



40,351



207,716

Amortization of intangibles, net of taxes

11,377



8,534



5,689



2,844



12,044

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

$      189,264



$      136,787



$        87,937



$        43,195



$      219,760





















Average common stockholders' equity

$   3,486,822



$   3,467,908



$   3,449,089



$   3,447,021



$   3,359,312

Average intangible assets:



















   Goodwill

(1,320,799)



(1,320,799)



(1,320,799)



(1,320,799)



(1,320,510)

   Other intangibles

(105,239)



(107,197)



(109,098)



(111,023)



(121,098)

Total average intangibles

(1,426,038)



(1,427,996)



(1,429,897)



(1,431,822)



(1,441,608)

Average tangible common stockholders' equity (non-GAAP)

$   2,060,784



$   2,039,912



$   2,019,192



$   2,015,199



$   1,917,704





















Return on average common equity

4.38 %



4.02 %



4.64 %



4.54 %



5.21 %

Return on tangible common equity

7.96 %



7.39 %



8.50 %



8.33 %



9.76 %

Adjusted return on average common equity (non-GAAP)

5.10 %



4.94 %



4.80 %



4.71 %



6.18 %

Adjusted return on tangible common equity (non-GAAP)

9.18 %



8.96 %



8.76 %



8.62 %



11.46 %





















Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)







































Noninterest expense (efficiency ratio numerator)

$      557,543



$      416,426



$      279,233



$      139,879



$      563,061

Certain noninterest expense items (non-GAAP)



















Merger related costs

-



-



-



-



(1,420)

Early retirement program

(536)



(336)



(337)



(219)



(6,198)

FDIC Deposit Insurance special assessment

(1,832)



(1,832)



(1,832)



(1,549)



(10,521)

Termination of vendor and software services

(602)



(602)



(615)



-



-

Branch right sizing expense

(2,746)



(1,165)



(755)



(236)



(5,467)

Other real estate and foreclosure expense adjustment

(700)



(383)



(296)



(179)



(892)

Amortization of intangibles adjustment

(15,403)



(11,553)



(7,702)



(3,850)



(16,306)

Adjusted efficiency ratio numerator

$      535,724



$      400,555



$      267,696



$      133,846



$      522,257





















Net interest income

$      628,465



$      463,523



$      305,811



$      151,906



$      650,126

Noninterest income

147,171



103,613



86,483



43,184



155,566

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

25,820



19,396



12,998



6,422



25,443

Efficiency ratio denominator

801,456



586,532



405,292



201,512



831,135

Certain noninterest income items (non-GAAP)



















(Gain) loss on sale of securities

28,393



28,393



-



-



20,609

Adjusted efficiency ratio denominator

$      829,849



$      614,925



$      405,292



$      201,512



$      851,744





















Efficiency ratio (1)

69.57 %



71.00 %



68.90 %



69.41 %



67.75 %

Adjusted efficiency ratio (non-GAAP) (1)

64.56 %



65.14 %



66.05 %



66.42 %



61.32 %



(1) Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues.  Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is a non-GAAP measurement.

(2) Effective tax rate of 26.135%.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/simmons-first-national-corporation-reports-fourth-quarter-2024-results-302356489.html

SOURCE Simmons First National Corporation

Get the next $SFNC alert in real time by email

Chat with this insight

Save time and jump to the most important pieces.

Recent Analyst Ratings for
$SFNC

DatePrice TargetRatingAnalyst
10/21/2024$27.00 → $28.00Equal-Weight → Overweight
Stephens
5/9/2022$26.00Neutral → Underweight
Piper Sandler
More analyst ratings

$SFNC
Press Releases

Fastest customizable press release news feed in the world

See more
  • Simmons First National Corporation Announces First Quarter 2025 Earnings Release Date and Conference Call

    PINE BLUFF, Ark., March 27, 2025 /PRNewswire/ -- Simmons First National Corporation (NASDAQ:SFNC) today announced it is scheduled to release first quarter 2025 earnings after the market closing on Wednesday, April 16, 2025.  Management will conduct a live conference call to review this information beginning at 7:30 a.m. Central Time on Thursday, April 17. Interested parties can listen to the call by dialing toll-free 1-844-481-2779 (North America only) and asking for the Simmons First National Corporation conference call, conference ID 10198144. In addition, the call will be available live or in recorded version on our website at simmonsbank.com under the "Investor Relations" tab. The record

    $SFNC
    Major Banks
    Finance
  • Simmons Bank Opens Regional Office in Jonesboro

    Features a full-service branch with four drive-thru lanes JONESBORO, Ark., March 12, 2025 /PRNewswire/ -- Today, Simmons Bank marked the grand opening of a new regional office in Jonesboro located at 1720 S Caraway. Simmons Bank operates approximately 64 full-service branches throughout Arkansas. "With this new regional office, Simmons Bank is expanding its presence to better serve the community and local businesses in Northeast Arkansas," said Kent Bridger, regional community president for Simmons Bank. "Our commitment to providing personalized financial services to Jonesboro

    $SFNC
    Major Banks
    Finance
  • Leasa Melton joins Simmons Bank as Director of Payment Product and Sales Strategy

    Veteran banker with over 20 years of retail banking experience LITTLE ROCK, Ark., March 6, 2025 /PRNewswire/ -- Simmons Bank announced the addition of Leasa Melton as community division director of payment product and sales strategy. In this position, she will oversee the development and implementation of payment products, including merchant services, debit card in partnership with Debit Operations, and credit card needs for Consumer and Business Banking. "We're thrilled to welcome Leasa to our community banking team at Simmons Bank," said Chris White, EVP Chief Community Bank

    $SFNC
    Major Banks
    Finance

$SFNC
Analyst Ratings

Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

See more

$SFNC
Insider Purchases

Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

See more

$SFNC
Insider Trading

Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

See more

$SFNC
SEC Filings

See more

$SFNC
Leadership Updates

Live Leadership Updates

See more
  • Simmons Bank Championship Announces Stephens Inc. as Presenting Sponsor

    LITTLE ROCK, Ark., May 7, 2024 /PRNewswire/ -- Officials from the Simmons Bank Championship –  a PGA TOUR Champions  tournament – announced today that Stephens Inc., an independent financial services firm headquartered in Arkansas, will be the presenting sponsor of the event, which will be held at Pleasant Valley Country Club in Little Rock, Arkansas, later this year. "We are delighted to be able to partner with Stephens in establishing the Simmons Bank Championship," said George Makris, Jr., Simmons Bank's executive chairman.  "Stephens is an internationally renowned organization with a commitment to excellence, and its generous support will help ensure that this tournament provides a first

    $SFNC
    Major Banks
    Finance
  • SIMMONS FIRST NATIONAL CORPORATION AND SIMMONS BANK ANNOUNCE CERTAIN EXECUTIVE MANAGEMENT UPDATES

    PINE BLUFF, Ark., Dec. 19, 2022 /PRNewswire/ -- Simmons First National Corporation (NASDAQ:SFNC) ("Company") and Simmons Bank ("Bank," and together with the Company, "Simmons") today announced changes to certain executive management roles.  George Makris, Jr., Simmons' current chairman and chief executive officer, will assume the role of full-time executive chairman of Simmons.  Mr. Makris has been a director of the Company since 1997 and has served as its chief executive officer since 2014.  In his new role, Mr. Makris will continue to lead Simmons' boards of directors as the

    $SFNC
    Major Banks
    Finance

$SFNC
Financials

Live finance-specific insights

See more
  • Simmons First National Corporation Announces First Quarter 2025 Earnings Release Date and Conference Call

    PINE BLUFF, Ark., March 27, 2025 /PRNewswire/ -- Simmons First National Corporation (NASDAQ:SFNC) today announced it is scheduled to release first quarter 2025 earnings after the market closing on Wednesday, April 16, 2025.  Management will conduct a live conference call to review this information beginning at 7:30 a.m. Central Time on Thursday, April 17. Interested parties can listen to the call by dialing toll-free 1-844-481-2779 (North America only) and asking for the Simmons First National Corporation conference call, conference ID 10198144. In addition, the call will be available live or in recorded version on our website at simmonsbank.com under the "Investor Relations" tab. The record

    $SFNC
    Major Banks
    Finance
  • Simmons Bank Opens Regional Office in Jonesboro

    Features a full-service branch with four drive-thru lanes JONESBORO, Ark., March 12, 2025 /PRNewswire/ -- Today, Simmons Bank marked the grand opening of a new regional office in Jonesboro located at 1720 S Caraway. Simmons Bank operates approximately 64 full-service branches throughout Arkansas. "With this new regional office, Simmons Bank is expanding its presence to better serve the community and local businesses in Northeast Arkansas," said Kent Bridger, regional community president for Simmons Bank. "Our commitment to providing personalized financial services to Jonesboro

    $SFNC
    Major Banks
    Finance
  • Leasa Melton joins Simmons Bank as Director of Payment Product and Sales Strategy

    Veteran banker with over 20 years of retail banking experience LITTLE ROCK, Ark., March 6, 2025 /PRNewswire/ -- Simmons Bank announced the addition of Leasa Melton as community division director of payment product and sales strategy. In this position, she will oversee the development and implementation of payment products, including merchant services, debit card in partnership with Debit Operations, and credit card needs for Consumer and Business Banking. "We're thrilled to welcome Leasa to our community banking team at Simmons Bank," said Chris White, EVP Chief Community Bank

    $SFNC
    Major Banks
    Finance

$SFNC
Large Ownership Changes

This live feed shows all institutional transactions in real time.

See more