• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Simmons First National Corporation Reports Fourth Quarter 2024 Results

    1/21/25 4:30:00 PM ET
    $SFNC
    Major Banks
    Finance
    Get the next $SFNC alert in real time by email

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

    Simmons First National Corporation (PRNewsfoto/Simmons First National Corporation)

    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
    4/21/2025$20.00 → $21.00Underweight → Neutral
    Piper Sandler
    10/21/2024$27.00 → $28.00Equal-Weight → Overweight
    Stephens
    5/9/2022$26.00Neutral → Underweight
    Piper Sandler
    More analyst ratings

    $SFNC
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13G/A filed by Simmons First National Corporation (Amendment)

      SC 13G/A - SIMMONS FIRST NATIONAL CORP (0000090498) (Subject)

      2/13/24 5:13:59 PM ET
      $SFNC
      Major Banks
      Finance
    • SEC Form SC 13G/A filed by Simmons First National Corporation (Amendment)

      SC 13G/A - SIMMONS FIRST NATIONAL CORP (0000090498) (Subject)

      2/9/24 9:59:18 AM ET
      $SFNC
      Major Banks
      Finance
    • SEC Form SC 13G/A filed by Simmons First National Corporation (Amendment)

      SC 13G/A - SIMMONS FIRST NATIONAL CORP (0000090498) (Subject)

      2/13/23 4:06:09 PM ET
      $SFNC
      Major Banks
      Finance

    $SFNC
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Simmons First National Corporation Declares $0.2125 Per Share Dividend

      PINE BLUFF, Ark., May 8, 2025 /PRNewswire/ -- Simmons First National Corporation (NASDAQ:SFNC) (Simmons or Company) announced today that its board of directors has declared a quarterly cash dividend on Simmons' Class A common stock of $0.2125 per share, which is payable on July 1, 2025, to shareholders of record as of June 13, 2025. The cash dividend rate represents an increase of 1 percent from the dividend paid for the same time period last year. Simmons is one of only 26 U.S. publicly traded companies that have paid dividends for 100+ uninterrupted years.The indicated annua

      5/8/25 4:30:00 PM ET
      $SFNC
      Major Banks
      Finance
    • Simmons First National Corporation Reports First Quarter 2025 Results

      PINE BLUFF, Ark., April 16, 2025 /PRNewswire/ --  George Makris, Jr., Simmons' Chairman and Chief Executive Officer, commented on first quarter 2025 results: We are pleased with our first quarter's performance, which demonstrated the continued improvement in profitability fundamentals. Increases in loans and customer deposits combined with a decrease in wholesale funding have driven a healthy increase in our net interest margin and positive trends in total revenue. We increased the loss provision on two specific credit relationships that we have been watching for some time due

      4/16/25 5:15:00 PM ET
      $SFNC
      Major Banks
      Finance
    • 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

      3/27/25 4:30:00 PM ET
      $SFNC
      Major Banks
      Finance

    $SFNC
    SEC Filings

    See more
    • SEC Form 8-K filed by Simmons First National Corporation

      8-K - SIMMONS FIRST NATIONAL CORP (0000090498) (Filer)

      5/8/25 4:30:19 PM ET
      $SFNC
      Major Banks
      Finance
    • SEC Form 10-Q filed by Simmons First National Corporation

      10-Q - SIMMONS FIRST NATIONAL CORP (0000090498) (Filer)

      5/8/25 3:02:44 PM ET
      $SFNC
      Major Banks
      Finance
    • SEC Form 13F-NT filed by Simmons First National Corporation

      13F-NT - SIMMONS FIRST NATIONAL CORP (0000090498) (Filer)

      4/29/25 9:24:19 AM ET
      $SFNC
      Major Banks
      Finance

    $SFNC
    Insider Purchases

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

    See more
    • Shoptaw Robert L bought $143,400 worth of SFNC Common Stock (10,000 units at $14.34), increasing direct ownership by 15% to 77,724 units (SEC Form 4)

      4 - SIMMONS FIRST NATIONAL CORP (0000090498) (Issuer)

      10/31/23 4:26:31 PM ET
      $SFNC
      Major Banks
      Finance
    • Massanelli Stephen C bought $28,300 worth of SFNC Common Stock (2,000 units at $14.15), increasing direct ownership by 3% to 80,829 units (SEC Form 4)

      4 - SIMMONS FIRST NATIONAL CORP (0000090498) (Issuer)

      10/30/23 2:03:37 PM ET
      $SFNC
      Major Banks
      Finance

    $SFNC
    Leadership Updates

    Live Leadership Updates

    See more

    $SFNC
    Financials

    Live finance-specific insights

    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

      5/7/24 3:16:00 PM ET
      $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

      12/19/22 4:06:00 PM ET
      $SFNC
      Major Banks
      Finance
    • Simmons First National Corporation Declares $0.2125 Per Share Dividend

      PINE BLUFF, Ark., May 8, 2025 /PRNewswire/ -- Simmons First National Corporation (NASDAQ:SFNC) (Simmons or Company) announced today that its board of directors has declared a quarterly cash dividend on Simmons' Class A common stock of $0.2125 per share, which is payable on July 1, 2025, to shareholders of record as of June 13, 2025. The cash dividend rate represents an increase of 1 percent from the dividend paid for the same time period last year. Simmons is one of only 26 U.S. publicly traded companies that have paid dividends for 100+ uninterrupted years.The indicated annua

      5/8/25 4:30:00 PM ET
      $SFNC
      Major Banks
      Finance
    • Simmons First National Corporation Reports First Quarter 2025 Results

      PINE BLUFF, Ark., April 16, 2025 /PRNewswire/ --  George Makris, Jr., Simmons' Chairman and Chief Executive Officer, commented on first quarter 2025 results: We are pleased with our first quarter's performance, which demonstrated the continued improvement in profitability fundamentals. Increases in loans and customer deposits combined with a decrease in wholesale funding have driven a healthy increase in our net interest margin and positive trends in total revenue. We increased the loss provision on two specific credit relationships that we have been watching for some time due

      4/16/25 5:15:00 PM ET
      $SFNC
      Major Banks
      Finance
    • 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

      3/27/25 4:30:00 PM ET
      $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
    • Simmons First National upgraded by Piper Sandler with a new price target

      Piper Sandler upgraded Simmons First National from Underweight to Neutral and set a new price target of $21.00 from $20.00 previously

      4/21/25 10:43:34 AM ET
      $SFNC
      Major Banks
      Finance
    • Simmons First National upgraded by Stephens with a new price target

      Stephens upgraded Simmons First National from Equal-Weight to Overweight and set a new price target of $28.00 from $27.00 previously

      10/21/24 8:15:02 AM ET
      $SFNC
      Major Banks
      Finance
    • Simmons First National downgraded by Piper Sandler with a new price target

      Piper Sandler downgraded Simmons First National from Neutral to Underweight and set a new price target of $26.00

      5/9/22 7:23:19 AM ET
      $SFNC
      Major Banks
      Finance

    $SFNC
    Insider Trading

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

    See more
    • Director Lanigan Susan S converted options into 929 units of SFNC Common Stock, increasing direct ownership by 3% to 28,763 units (SEC Form 4)

      4 - SIMMONS FIRST NATIONAL CORP (0000090498) (Issuer)

      5/14/25 4:36:11 PM ET
      $SFNC
      Major Banks
      Finance
    • Director Hunter Jerry converted options into 929 units of SFNC Common Stock, increasing direct ownership by 5% to 21,389 units (SEC Form 4)

      4 - SIMMONS FIRST NATIONAL CORP (0000090498) (Issuer)

      5/14/25 4:35:38 PM ET
      $SFNC
      Major Banks
      Finance
    • Director Purvis Tom E. converted options into 929 units of SFNC Common Stock, increasing direct ownership by 3% to 36,669 units (SEC Form 4)

      4 - SIMMONS FIRST NATIONAL CORP (0000090498) (Issuer)

      5/14/25 4:35:08 PM ET
      $SFNC
      Major Banks
      Finance