Southside Bancshares, Inc. Announces Financial Results for the Third Quarter Ended September 30, 2021

October 26, 2021
  • Third quarter net income of $29.3 million;
  • Third quarter earnings per diluted common share of $0.90;
  • Annualized linked quarter loan growth, net of Paycheck Protection Program (“PPP”) loans, 7.9%;
  • Annualized linked quarter deposit growth of 13.5%;
  • Linked quarter net interest margin increased to 3.16%;
  • Annualized return on third quarter average assets of 1.61%;
  • Annualized return on third quarter average tangible common equity of 17.10% (1) ; and
  • Nonperforming assets decreased to 0.17% of total assets.

TYLER, Texas, Oct. 26, 2021 (GLOBE NEWSWIRE) -- Southside Bancshares, Inc. (“Southside” or the “Company”) (NASDAQ: SBSI) today reported its financial results for the quarter ended September 30, 2021. Southside reported net income of $29.3 million for the three months ended September 30, 2021, an increase of $2.2 million, or 8.2%, compared to $27.1 million for the same period in 2020. Earnings per diluted common share were $0.90 and $0.82 for the three months ended September 30, 2021 and 2020, respectively. The annualized return on average shareholders’ equity for the three months ended September 30, 2021 and 2020 was 12.89%. The annualized return on average assets was 1.61% for the three months ended September 30, 2021, compared to 1.48% for the same period in 2020.

“We reported outstanding third quarter financial results, highlighted by annualized linked quarter deposit and loan growth, net of PPP loans, of 13.5% and 7.9%, respectively, an increase in our net interest margin to 3.16%, net income of $29.3 million and continued strong asset quality,” stated Lee R. Gibson, President and Chief Executive Officer of Southside. “These results could not have been achieved without the tremendous efforts and contributions of the entire Southside team and for this, I am extremely proud and grateful.”

“On September 30, 2021, we redeemed our 5.5% coupon $100 million subordinated notes due 2026, which will have a positive impact on our net interest margin in the fourth quarter. We expensed $1.1 million during the third quarter in connection with the redemption of the subordinated notes.”

“Our loan pipeline is strong, however, anticipated payoffs in the fourth quarter will generate some continued headwinds. We remain encouraged by the continued strong economic conditions in the market areas we serve.”

Operating Results for the Three Months Ended September 30, 2021

Net income was $29.3 million for the three months ended September 30, 2021, compared to $27.1 million for the same period in 2020, an increase of $2.2 million, or 8.2%. Earnings per diluted common share were $0.90 and $0.82 for the three months ended September 30, 2021 and 2020, respectively. The increase in net income was primarily a result of an increase in noninterest income and net interest income, partially offset by an increase in income tax expense. Annualized returns on average assets and average shareholders’ equity for the three months ended September 30, 2021 were 1.61% and 12.89%, respectively, compared to 1.48% and 12.89, respectively, for the three months ended September 30, 2020. Our efficiency ratio and tax equivalent efficiency ratio(1) were 50.64% and 47.92%, respectively, for the three months ended September 30, 2021, compared to 52.77% and 50.07%, respectively, for the three months ended September 30, 2020, and 53.09% and 50.31%, respectively, for the three months ended June 30, 2021.

Net interest income for the three months ended September 30, 2021 was $48.2 million, compared to $46.6 million for the same period in 2020, an increase of 3.5%. The increase in net interest income compared to the same period in 2020 was due to the decrease in interest expense on our interest bearing liabilities due to the overall decline in interest rates and a decline in the average balance of our interest bearing liabilities, partially offset by the decrease in interest income, a result of a decrease in the average balance of our interest earning assets during the three months ended September 30, 2021. Linked quarter, net interest income increased $2.6 million, or 5.6%, compared to $45.6 million during the three months ended June 30, 2021. The increase in net interest income is primarily due to an increase in the average yield and balance on our interest earning assets.

Our net interest margin and tax equivalent net interest margin(1) increased to 2.96% and 3.16%, respectively, for the three months ended September 30, 2021, compared to 2.83% and 3.02%, respectively, for the same period in 2020. Linked quarter, net interest margin and tax equivalent net interest margin(1) increased 10 basis points from 2.86% and 3.06%, respectively, for the three months ended June 30, 2021.

Noninterest income was $12.8 million for the three months ended September 30, 2021, an increase of $1.6 million, or 14.6%, compared to $11.1 million for the same period in 2020. The increase was due to increases in net gain on sale of securities AFS, deposit services income, brokerage services income and trust fees, partially offset by a decrease in gain on sale of loans. On a linked quarter basis, noninterest income increased $1.8 million, or 16.8%, compared to the three months ended June 30, 2021. The increase was due to an increase in net gain on sale of securities available for sale, other noninterest income and deposit services income.

Noninterest expense was $31.8 million for the three months ended September 30, 2021, an increase of $0.1 million, or 0.5%, compared to $31.6 million for the same period in 2020, a result of a $1.1 million loss on the redemption of subordinated notes, as well as a $0.4 million increase in salaries and employee benefits and a $0.3 million increase in software and data processing expense, partially offset by a $1.8 million decrease in other noninterest expense. On a linked quarter basis, noninterest expense increased $1.1 million, or 3.5%, compared to the three months ended June 30, 2021, due to the $1.1 million loss on the redemption of subordinated notes during the three months ended September 30, 2021.

Income tax expense increased $1.2 million for the three months ended September 30, 2021 compared to the same period in 2020. On a linked quarter basis, income tax expense increased $2.1 million, or 72.4%. Our effective tax rate (“ETR”) increased to 14.5% for the three months ended September 30, 2021, compared to 12.3% for the three months ended September 30, 2020. Linked quarter, our ETR increased from 11.9% for the three months ended June 30, 2021. The increase for both periods was primarily due to a decrease in tax-exempt income as a percentage of pre-tax income.

Operating Results for the Nine Months Ended September 30, 2021

Net income was $84.7 million for the nine months ended September 30, 2021, compared to $52.6 million for the same period in 2020, an increase of $32.1 million, or 61.1%. Earnings per diluted common share were $2.59 for the nine months ended September 30, 2021, compared to $1.58 for the same period in 2020, an increase of 63.9%. The increase in net income was a direct result of a reversal of the provision for credit losses compared to a large build-up in the allowance for credit losses in the same period in 2020. Annualized returns on average assets and average shareholders’ equity for the nine months ended September 30, 2021 were 1.60% and 12.80%, respectively, compared to 0.98% and 8.56%, respectively, for the nine months ended September 30, 2020. Our efficiency ratio and tax equivalent efficiency ratio(1) were 52.23% and 49.53%, respectively, for the nine months ended September 30, 2021, compared to 52.55% and 50.06%, respectively, for the nine months ended September 30, 2020.

Net interest income was $140.2 million for the nine months ended September 30, 2021, compared to $138.6 million for the same period in 2020, due to the decrease in interest expense on our interest bearing liabilities, partially offset by the decrease in interest income, both primarily a result of an overall decline in interest rates.

Our net interest margin and tax equivalent net interest margin(1) were 2.94% and 3.14%, respectively, for the nine months ended September 30, 2021, compared to 2.85% and 3.02%, respectively, for the same period in 2020. The increase in net interest margin was due to lower average rates and balances on our interest bearing liabilities, partially offset by a lower average yield on our interest earning assets during the nine months ended September 30, 2021.

Noninterest income was $37.3 million for the nine months ended September 30, 2021, a decrease of 3.9%, compared to $38.8 million for the same period in 2020. The decrease was due to decreases in net gain on sale of securities AFS and gain on sale of loans, partially offset by increases in deposit services income, other noninterest income, brokerage services income and trust fees.

Noninterest expense was $93.7 million for the nine months ended September 30, 2021, compared to $92.0 million for the same period in 2020, an increase of $1.7 million, or 1.9%. The increase was the result of increases in salaries and employee benefits, a loss on the redemption of subordinated notes, increases in FDIC insurance and software and data processing expense, partially offset by decreases in other noninterest expense and amortization of intangibles.

Income tax expense increased $5.5 million, or 78.4%, for the nine months ended September 30, 2021, compared to the same period in 2020. Our ETR was approximately 13.0% and 11.9% for the nine months ended September 30, 2021 and 2020, respectively. The higher ETR for the nine months ended September 30, 2021, as compared to the same period in 2020, was primarily due to a decrease in tax-exempt income as a percentage of pre-tax income.

Balance Sheet Data

At September 30, 2021, we had $7.14 billion in total assets, compared to $7.01 billion at December 31, 2020 and $7.19 billion at September 30, 2020.

Loans at September 30, 2021 were $3.65 billion, a decrease of $142.4 million, or 3.8%, compared to $3.79 billion at September 30, 2020. This decrease was due to a $235.3 million decrease in our PPP loans, a component of the commercial loan category, with a remaining balance of $67.5 million at September 30, 2021, as well as decreases of $188.3 million in construction loans and $77.7 million in 1-4 family residential loans. These decreases were partially offset by increases of $277.9 million in commercial real estate loans, $49.8 million of commercial loans, excluding PPP loans, and $40.0 million in municipal loans. Linked quarter loans increased $5.2 million, or 0.1%, from $3.64 billion at June 30, 2021. The linked quarter net increase in loans consisted of an increase of $174.2 million in commercial real estate loans and $9.9 million of municipal loans. The linked quarter increases were partially offset by decreases of $106.1 million of construction loans, $53.8 million of commercial loans and $17.7 million in 1-4 family loans. The decrease in construction loans was primarily the result of payoffs and completed projects converting to permanent financing. On a linked quarter basis, our PPP loans decreased $64.6 million, or 48.9%, from $132.1 million at June 30, 2021, due to forgiveness payments received from loans funded under the Coronavirus Aid, Relief, and Economic Security Act.

Securities at September 30, 2021 were $2.85 billion, an increase of $97.0 million, or 3.5%, compared to $2.75 billion at September 30, 2020. Linked quarter, securities decreased $15.3 million, or 0.5%, from $2.86 billion at June 30, 2021.

Deposits at September 30, 2021 were $5.33 billion, an increase of $228.6 million, or 4.5%, compared to $5.10 billion at September 30, 2020. Linked quarter, deposits increased $175.5 million, or 3.4%, from $5.16 billion at June 30, 2021.

On March 12, 2020, the Board of the Company increased its authorization under the Stock Repurchase Plan, previously authorized in September 2019, by an additional 1.0 million shares, for a total authorization to repurchase up to 2.0 million shares. During the third quarter ended September 30, 2021, we purchased the remaining 420,204 shares authorized at an average price of $36.74. As of September 30, 2021, there were no authorized shares remaining to be purchased under the Stock Repurchase Plan.

Asset Quality

Nonperforming assets at September 30, 2021 were $12.4 million, or 0.17% of total assets, a decrease of $4.4 million, or 26.1%, compared to $16.8 million, or 0.23% of total assets, at September 30, 2020, and a decrease from $15.3 million, or 0.21% of total assets, at June 30, 2021. During the three months ended September 30, 2021, nonaccrual loans decreased $2.1 million, or 41.5%.

The allowance for loan losses decreased to $38.0 million, or 1.04% of total loans, at September 30, 2021, compared to $55.1 million, or 1.45% of total loans, at September 30, 2020. The decrease was primarily due to an improved economic forecast. The allowance for loan losses was $42.9 million, or 1.18% of total loans, at June 30, 2021.

We recorded a reversal of provision for credit losses for loans of $4.4 million for both of the three month periods ended September 30, 2021 and 2020, as compared to a provision for credit losses of $1.5 million for the three months ended June 30, 2021. The decrease was primarily due to an improved economic forecast as compared to the end of the second quarter. Net charge-offs were $0.5 million for the three months ended September 30, 2021, compared to net charge-offs of $0.4 million for the three months ended September 30, 2020 and $0.1 million of net charge-offs for the three months ended June 30, 2021. Net charge-offs were $0.7 million for the nine months ended September 30, 2021, compared to $1.0 million for the nine months ended September 30, 2020.

We recorded a reversal of provision for credit losses for off-balance-sheet credit exposures of $0.7 million for the three months ended September 30, 2021, as compared to a reversal of provision of $0.3 million for the three months ended September 30, 2020 and a provision of $0.2 million for the three months ended June 30, 2021. For the nine months ended September 30, 2021, we recorded a reversal of provision of $3.3 million, compared to a reversal of provision for credit losses for off-balance-sheet credit exposures of $0.3 million for the nine months ended September 30, 2020. The balance of the allowance for off-balance-sheet credit exposures at September 30, 2021 was $3.1 million and is included in other liabilities.

Dividend

Southside Bancshares, Inc. declared a third quarter cash dividend of $0.33 per share on August 5, 2021, which was paid on September 2, 2021, to all shareholders of record as of August 19, 2021.

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

Conference Call

Southside's management team will host a conference call to discuss its third quarter ended September 30, 2021 financial results on Tuesday, October 26, 2021 at 11:00 a.m. CDT. The call can be accessed by dialing 844-775-2540 and by identifying the conference ID number 5179572 or by identifying “Southside Bancshares, Inc., Third Quarter 2021 Earnings Call.” To listen to the call via webcast, register at https://investors.southside.com.

For those unable to listen to the conference call live, a recording will be available from approximately 2:00 p.m. CDT October 26, 2021 through 1:00 p.m. CST November 7, 2021 by accessing the company website, https://investors.southside.com.

Non-GAAP Financial Measures

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

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

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

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

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

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

About Southside Bancshares, Inc.

Southside Bancshares, Inc. is a bank holding company with approximately $7.14 billion in assets as of September 30, 2021, that owns 100% of Southside Bank. Southside Bank currently has 55 branches in Texas and operates a network of 73 ATMs/ITMs.

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

Forward-Looking Statements

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

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

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

  As of
  2021   2020
  Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
ASSETS                  
Cash and due from banks $ 83,346     $ 92,047     $ 78,304     $ 87,357     $ 81,643  
Interest earning deposits 3,787     36,441     29,319     21,051     14,561  
Securities available for sale, at estimated fair value 2,753,104     2,766,035     2,546,924     2,587,305     2,633,519  
Securities held to maturity, at net carrying value 92,479     94,850     98,159     108,998     115,089  
Total securities 2,845,583     2,860,885     2,645,083     2,696,303     2,748,608  
Federal Home Loan Bank stock, at cost 27,248     28,081     18,754     25,259     35,860  
Loans held for sale 1,131     2,510     2,615     3,695     8,686  
Loans 3,647,585     3,642,346     3,716,598     3,657,779     3,789,975  
Less: Allowance for loan losses (38,022 )   (42,913 )   (41,454 )   (49,006 )   (55,110 )
Net loans 3,609,563     3,599,433     3,675,144     3,608,773     3,734,865  
Premises & equipment, net 142,736     142,835     144,628     144,576     147,169  
Goodwill 201,116     201,116     201,116     201,116     201,116  
Other intangible assets, net 7,553     8,248     8,978     9,744     10,569  
Bank owned life insurance 130,522     116,886     116,209     115,583     114,928  
Other assets 83,106     93,926     78,736     94,770     92,955  
Total assets $ 7,135,691     $ 7,182,408     $ 6,998,886     $ 7,008,227     $ 7,190,960  
                   
LIABILITIES AND SHAREHOLDERS' EQUITY                  
Noninterest bearing deposits $ 1,596,781     $ 1,501,120     $ 1,383,371     $ 1,354,815     $ 1,363,228  
Interest bearing deposits 3,734,874     3,655,047     3,709,272     3,577,507     3,739,798  
Total deposits 5,331,655     5,156,167     5,092,643     4,932,322     5,103,026  
Other borrowings and Federal Home Loan Bank borrowings 679,928     745,151     687,845     855,699     994,512  
Subordinated notes, net of unamortized debt
issuance costs
98,500     197,312     197,268     197,251     98,708  
Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,259     60,258     60,256     60,255     60,254  
Other liabilities 87,483     129,120     102,277     87,403     95,312  
Total liabilities 6,257,825     6,288,008     6,140,289     6,132,930     6,351,812  
Shareholders' equity 877,866     894,400     858,597     875,297     839,148  
Total liabilities and shareholders' equity $ 7,135,691     $ 7,182,408     $ 6,998,886     $ 7,008,227     $ 7,190,960  

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

  Three Months Ended
  2021   2020
  Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
Income Statement:                  
Total interest income $ 55,076     $ 52,586     $ 53,565     $ 56,904     $ 55,677  
Total interest expense 6,870     6,939     7,262     8,197     9,091  
Net interest income 48,206     45,647     46,303     48,707     46,586  
Provision for credit losses (5,071 )   1,677     (10,149 )   (5,545 )   (4,746 )
Net interest income after provision for credit losses 53,277     43,970     56,452     54,252     51,332  
Noninterest income                  
Deposit services 6,779     6,609     6,125     6,419     6,129  
Net gain (loss) on sale of securities available for sale 1,381     15     2,003     (24 )   78  
Gain on sale of loans 299     393     593     848     1,071  
Trust fees 1,494     1,496     1,383     1,354     1,253  
Bank owned life insurance 637     645     626     655     680  
Brokerage services 846     850     780     628     564  
Other 1,333     925     2,113     1,020     1,366  
Total noninterest income 12,769     10,933     13,623     10,900     11,141  
Noninterest expense                  
Salaries and employee benefits 19,777     20,004     20,044     19,609     19,344  
Net occupancy 3,532     3,606     3,560     3,795     3,595  
Advertising, travel & entertainment 579     475     437     504     519  
ATM expense 311     272     238     290     271  
Professional fees 1,135     1,040     991     986     961  
Software and data processing 1,503     1,406     1,312     1,220     1,215  
Communications 552     612     525     490     495  
FDIC insurance 454     435     454     456     469  
Amortization of intangibles 695     730     766     825     881  
Loss on redemption of subordinated notes 1,118                  
Other 2,107     2,119     2,907     3,140     3,866  
Total noninterest expense 31,763     30,699     31,234     31,315     31,616  
Income before income tax expense 34,283     24,204     38,841     33,837     30,857  
Income tax expense 4,977     2,887     4,750     4,265     3,783  
Net income $ 29,306     $ 21,317     $ 34,091     $ 29,572     $ 27,074  
                   
Common Share Data:      
Weighted-average basic shares outstanding 32,465     32,632     32,829     33,055     33,047  
Weighted-average diluted shares outstanding 32,556     32,799     32,937     33,125     33,098  
Common shares outstanding end of period 32,273     32,675     32,659     32,951     33,072  
Earnings per common share                  
Basic $ 0.90     $ 0.65     $ 1.04     $ 0.89     $ 0.82  
Diluted 0.90     0.65     1.04     0.89     0.82  
Book value per common share 27.20     27.37     26.29     26.56     25.37  
Tangible book value per common share (1) 20.74     20.97     19.86     20.16     18.97  
Cash dividends paid per common share 0.33     0.33     0.32     0.37     0.31  
                   
Selected Performance Ratios:                  
Return on average assets 1.61 %   1.20 %   1.99 %   1.64 %   1.48 %
Return on average shareholders’ equity 12.89     9.73     15.82     13.77     12.89  
Return on average tangible common equity (1) 17.10     13.13     21.22     18.71     17.73  
Average yield on earning assets (FTE) (1) 3.59     3.49     3.67     3.70     3.57  
Average rate on interest bearing liabilities 0.59     0.60     0.64     0.68     0.73  
Net interest margin (FTE) (1) 3.16     3.06     3.20     3.20     3.02  
Net interest spread (FTE) (1) 3.00     2.89     3.03     3.02     2.84  
Average earning assets to average interest bearing liabilities 138.86     137.85     135.56     133.56     131.92  
Noninterest expense to average total assets 1.75     1.73     1.82     1.74     1.73  
Efficiency ratio (FTE) (1) 47.92     50.31     50.44     47.36     50.07  

 

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

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

  Three Months Ended
  2021   2020
  Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
Nonperforming Assets: $ 12,424     $ 15,269     $ 15,367     $ 17,480     $ 16,822  
Nonaccrual loans 3,013     5,154     5,314     7,714     5,971  
Accruing loans past due more than 90 days                  
Troubled debt restructured loans 9,371     9,549     9,641     9,646     10,307  
Other real estate owned 25     566     412     106     536  
Repossessed assets 15             14     8  
                   
Asset Quality Ratios:                  
Ratio of nonaccruing loans to:                  
Total loans 0.08 %   0.14 %   0.14 %   0.21 %   0.16 %
Ratio of nonperforming assets to:                  
Total assets 0.17     0.21     0.22     0.25     0.23  
Total loans 0.34     0.42     0.41     0.48     0.44  
Total loans and OREO 0.34     0.42     0.41     0.48     0.44  
Total loans, excluding PPP loans, and OREO 0.35     0.43     0.44     0.51     0.48  
Ratio of allowance for loan losses to:                  
Nonaccruing loans 1,261.93     832.62     780.09     635.29     922.96  
Nonperforming assets 306.04     281.05     269.76     280.35     327.61  
Total loans 1.04     1.18     1.12     1.34     1.45  
Total loans, excluding PPP loans 1.06     1.22     1.19     1.42     1.58  
Net charge-offs (recoveries) to average loans outstanding 0.05     0.01     0.02     0.02     0.04  
                   
Capital Ratios:                  
Shareholders’ equity to total assets 12.30     12.45     12.27     12.49     11.67  
Common equity tier 1 capital 14.07     14.38     14.71     14.68     14.24  
Tier 1 risk-based capital 15.35     15.71     16.09     16.08     15.63  
Total risk-based capital 18.18     20.95     21.52     21.78     19.03  
Tier 1 leverage capital 10.14     10.21     10.29     9.81     9.50  
Period end tangible equity to period end tangible assets (1) 9.66     9.82     9.55     9.77     8.99  
Average shareholders’ equity to average total assets 12.51     12.38     12.56     11.92     11.49  

 

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

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

  Three Months Ended
  2021   2020
Loan Portfolio Composition Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
Real Estate Loans:                  
Construction $ 422,095     $ 528,157     $ 605,677     $ 581,941     $ 610,394  
1-4 Family Residential 660,689     678,402     700,430     719,952     738,343  
Commercial 1,605,132     1,430,900     1,348,551     1,295,746     1,327,233  
Commercial Loans 443,708     497,513     564,745     557,122     629,170  
Municipal Loans 427,259     417,398     406,377     409,028     387,286  
Loans to Individuals 88,702     89,976     90,818     93,990     97,549  
Total Loans $ 3,647,585     $ 3,642,346     $ 3,716,598     $ 3,657,779     $ 3,789,975  
                   
Summary of Changes in Allowances:                  
Allowance for Loan Losses                  
Balance at beginning of period $ 42,913     $ 41,454     $ 49,006     $ 55,110     $ 59,868  
Loans charged-off (940 )   (527 )   (795 )   (595 )   (718 )
Recoveries of loans charged-off 437     466     622     402     361  
Net loans (charged-off) recovered (503 )   (61 )   (173 )   (193 )   (357 )
Provision for (reversal of) loan losses (4,388 )   1,520     (7,379 )   (5,911 )   (4,401 )
Balance at end of period $ 38,022     $ 42,913     $ 41,454     $ 49,006     $ 55,110  
                   
Allowance for Off-Balance-Sheet Credit Exposures                  
Balance at beginning of period $ 3,773     $ 3,616     $ 6,386     $ 6,020     $ 6,365  
Provision for (reversal of) off-balance-sheet credit exposures (683 )   157     (2,770 )   366     (345 )
Balance at end of period $ 3,090     $ 3,773     $ 3,616     $ 6,386     $ 6,020  
Total Allowance for Credit Losses $ 41,112     $ 46,686     $ 45,070     $ 55,392     $ 61,130  

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

  Nine Months Ended
  September 30,
  2021   2020
Income Statement:      
Total interest income $ 161,227     $ 174,924  
Total interest expense 21,071     36,366  
Net interest income 140,156     138,558  
Provision for credit losses (13,543 )   25,746  
Net interest income after provision for credit losses 153,699     112,812  
Noninterest income      
Deposit services 19,513     17,940  
Net gain on sale of securities available for sale 3,399     8,281  
Gain on sale of loans 1,285     1,924  
Trust fees 4,373     3,779  
Bank owned life insurance 1,908     1,899  
Brokerage services 2,476     1,643  
Other 4,371     3,366  
Total noninterest income 37,325     38,832  
Noninterest expense      
Salaries and employee benefits 59,825     57,616  
Net occupancy 10,698     10,574  
Advertising, travel & entertainment 1,491     1,643  
ATM expense 821     728  
Professional fees 3,166     3,238  
Software and data processing 4,221     3,737  
Communications 1,689     1,494  
FDIC insurance 1,343     668  
Amortization of intangibles 2,191     2,792  
Loss on redemption of subordinated notes 1,118      
Other 7,133     9,502  
Total noninterest expense 93,696     91,992  
Income before income tax expense 97,328     59,652  
Income tax expense 12,614     7,071  
Net income $ 84,714     $ 52,581  
       
Common Share Data:      
Weighted-average basic shares outstanding 32,641     33,250  
Weighted-average diluted shares outstanding 32,759     33,331  
Common shares outstanding end of period 32,273     33,072  
Earnings per common share      
Basic $ 2.60     $ 1.58  
Diluted 2.59     1.58  
Book value per common share 27.20     25.37  
Tangible book value per common share (1) 20.74     18.97  
Cash dividends paid per common share 0.98     0.93  
       
Selected Performance Ratios:      
Return on average assets 1.60 %   0.98 %
Return on average shareholders’ equity 12.80     8.56  
Return on average tangible common equity (1) 17.12     12.05  
Average yield on earning assets (FTE) (1) 3.58     3.77  
Average rate on interest bearing liabilities 0.61     0.96  
Net interest margin (FTE) (1) 3.14     3.02  
Net interest spread (FTE) (1) 2.97     2.81  
Average earning assets to average interest bearing liabilities 137.45     129.07  
Noninterest expense to average total assets 1.77     1.71  
Efficiency ratio (FTE) (1) 49.53     50.06  

 

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

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

  Nine Months Ended
  September 30,
  2021   2020
Nonperforming Assets: $ 12,424     $ 16,822  
Nonaccrual loans 3,013     5,971  
Accruing loans past due more than 90 days      
Troubled debt restructured loans 9,371     10,307  
Other real estate owned 25     536  
Repossessed assets 15     8  
       
Asset Quality Ratios:      
Ratio of nonaccruing loans to:      
Total loans 0.08 %   0.16 %
Ratio of nonperforming assets to:      
Total assets 0.17     0.23  
Total loans 0.34     0.44  
Total loans and OREO 0.34     0.44  
Total loans, excluding PPP loans, and OREO 0.35     0.48  
Ratio of allowance for loan losses to:      
Nonaccruing loans 1,261.93     922.96  
Nonperforming assets 306.04     327.61  
Total loans 1.04     1.45  
Total loans, excluding PPP loans 1.06     1.58  
Net charge-offs (recoveries) to average loans outstanding 0.03     0.04  
       
Capital Ratios:      
Shareholders’ equity to total assets 12.30     11.67  
Common equity tier 1 capital 14.07     14.24  
Tier 1 risk-based capital 15.35     15.63  
Total risk-based capital 18.18     19.03  
Tier 1 leverage capital 10.14     9.50  
Period end tangible equity to period end tangible assets (1) 9.66     8.99  
Average shareholders’ equity to average total assets 12.48     11.42  

 

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

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

  Nine Months Ended
  September 30,
Loan Portfolio Composition 2021   2020
Real Estate Loans:      
Construction $ 422,095     $ 610,394  
1-4 Family Residential 660,689     738,343  
Commercial 1,605,132     1,327,233  
Commercial Loans 443,708     629,170  
Municipal Loans 427,259     387,286  
Loans to Individuals 88,702     97,549  
Total Loans $ 3,647,585     $ 3,789,975  
       
Summary of Changes in Allowances:      
Allowance for Loan Losses      
Balance at beginning of period $ 49,006     $ 24,797  
Impact of CECL adoption (1) - cumulative effect adjustment     5,072  
Impact of CECL adoption - purchased loans with credit deterioration     231  
Loans charged-off (2,262 )   (2,259 )
Recoveries of loans charged-off 1,525     1,248  
Net loans (charged-off) recovered (737 )   (1,011 )
Provision for (reversal of) loan losses (10,247 )   26,021  
Balance at end of period $ 38,022     $ 55,110  
       
Allowance for Off-Balance-Sheet Credit Exposures      
Balance at beginning of period $ 6,386     $ 1,455  
Impact of CECL adoption (1)     4,840  
Provision for (reversal of) off-balance-sheet credit exposures (3,296 )   (275 )
Balance at end of period $ 3,090     $ 6,020  
Total Allowance for Credit Losses $ 41,112     $ 61,130  

 

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

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

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

  Three Months Ended
  September 30, 2021   June 30, 2021
  Average
Balance
  Interest   Average
Yield/Rate
  Average
Balance
  Interest   Average
Yield/Rate
ASSETS                      
Loans (1) $ 3,662,496     $ 37,744     4.09 %   $ 3,706,959     $ 36,429     3.94 %
Loans held for sale 1,640     12     2.90 %   1,846     13     2.82 %
Securities:                      
Taxable investment securities (2) 532,679     3,853     2.87 %   396,504     2,921     2.95 %
Tax-exempt investment securities (2) 1,453,275     12,315     3.36 %   1,363,678     11,585     3.41 %
Mortgage-backed and related securities (2) 738,287     4,405     2.37 %   847,206     4,647     2.20 %
Total securities 2,724,241     20,573     3.00 %   2,607,388     19,153     2.95 %
Federal Home Loan Bank stock, at cost, and equity investments 39,786     111     1.11 %   35,883     108     1.21 %
Interest earning deposits 39,382     24     0.24 %   43,175     17     0.16 %
Total earning assets 6,467,545     58,464     3.59 %   6,395,251     55,720     3.49 %
Cash and due from banks 99,113             90,735          
Accrued interest and other assets 684,917             656,245          
Less: Allowance for loan losses (43,052 )           (41,768 )        
Total assets $ 7,208,523             $ 7,100,463          
LIABILITIES AND SHAREHOLDERS’ EQUITY                      
Savings accounts $ 598,118     249     0.17 %   $ 571,907     231     0.16 %
Certificates of deposits 629,718     789     0.50 %   658,708     936     0.57 %
Interest bearing demand accounts 2,496,037     1,196     0.19 %   2,459,335     1,172     0.19 %
Total interest bearing deposits 3,723,873     2,234     0.24 %   3,689,950     2,339     0.25 %
Federal Home Loan Bank borrowings 656,474     1,865     1.13 %   669,633     1,817     1.09 %
Subordinated notes, net of unamortized debt issuance costs 195,204     2,417     4.91 %   197,284     2,423     4.93 %
Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,258     345     2.27 %   60,257     349     2.32 %
Other borrowings 21,634     9     0.17 %   22,024     11     0.20 %
Total interest bearing liabilities 4,657,443     6,870     0.59 %   4,639,148     6,939     0.60 %
Noninterest bearing deposits 1,551,298             1,485,383          
Accrued expenses and other liabilities 97,954             97,137          
Total liabilities 6,306,695             6,221,668          
Shareholders’ equity 901,828             878,795          
Total liabilities and shareholders’ equity $ 7,208,523             $ 7,100,463          
Net interest income (FTE)     $ 51,594             $ 48,781      
Net interest margin (FTE)         3.16 %           3.06 %
Net interest spread (FTE)         3.00 %           2.89 %

 

(1) Interest on loans includes net fees on loans that are not material in amount.
(2) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.

Note: As of September 30, 2021 and June 30, 2021, loans totaling $3.0 million and $5.2 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.

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

  Three Months Ended
  March 31, 2021   December 31, 2020
  Average
Balance
  Interest   Average
Yield/Rate
  Average
Balance
  Interest   Average
Yield/Rate
ASSETS                      
Loans (1) $ 3,634,053     $ 36,754     4.10 %   $ 3,772,158     $ 39,936     4.21 %
Loans held for sale 2,803     20     2.89 %   5,012     36     2.86 %
Securities:                      
Taxable investment securities (2) 295,968     2,323     3.18 %   223,753     1,753     3.12 %
Tax-exempt investment securities (2) 1,300,991     11,176     3.48 %   1,298,584     11,413     3.50 %
Mortgage-backed and related securities (2) 940,815     6,088     2.62 %   1,082,302     6,693     2.46 %
Total securities 2,537,774     19,587     3.13 %   2,604,639     19,859     3.03 %
Federal Home Loan Bank stock, at cost, and equity investments 35,635     136     1.55 %   46,798     199     1.69 %
Interest earning deposits 31,169     15     0.20 %   22,938     18     0.31 %
Total earning assets 6,241,434     56,512     3.67 %   6,451,545     60,048     3.70 %
Cash and due from banks 86,634             83,228          
Accrued interest and other assets 677,230             687,894          
Less: Allowance for loan losses (49,240 )           (55,567 )        
Total assets $ 6,956,058             $ 7,167,100          
LIABILITIES AND SHAREHOLDERS’ EQUITY                      
Savings accounts $ 517,182     209     0.16 %   $ 487,452     201     0.16 %
Certificates of deposit 736,099     1,229     0.68 %   1,011,482     2,320     0.91 %
Interest bearing demand accounts 2,342,299     1,159     0.20 %   2,186,406     1,117     0.20 %
Total interest bearing deposits 3,595,580     2,597     0.29 %   3,685,340     3,638     0.39 %
Federal Home Loan Bank borrowings 727,513     1,908     1.06 %   896,484     2,125     0.94 %
Subordinated notes, net of unamortized debt issuance costs 197,252     2,395     4.92 %   158,692     2,051     5.14 %
Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,256     351     2.36 %   60,255     360     2.38 %
Other borrowings 23,522     11     0.19 %   29,661     23     0.31 %
Total interest bearing liabilities 4,604,123     7,262     0.64 %   4,830,432     8,197     0.68 %
Noninterest bearing deposits 1,389,020             1,381,120          
Accrued expenses and other liabilities 89,222             101,478          
Total liabilities 6,082,365             6,313,030          
Shareholders’ equity 873,693             854,070          
Total liabilities and shareholders’ equity $ 6,956,058             $ 7,167,100          
Net interest income (FTE)     $ 49,250             $ 51,851      
Net interest margin (FTE)         3.20 %           3.20 %
Net interest spread (FTE)         3.03 %           3.02 %

 

(1) Interest on loans includes net fees on loans that are not material in amount.
(2) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.

Note: As of March 31, 2021 and December 31, 2020, loans totaling $5.3 million and $7.7 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.

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

  Three Months Ended
  September 30, 2020
  Average
Balance
  Interest   Average
Yield/Rate
ASSETS          
Loans (1) $ 3,815,989     $ 38,842     4.05 %
Loans held for sale 3,934     31     3.13 %
Securities:          
Taxable investment securities (2) 145,724     1,175     3.21 %
Tax-exempt investment securities (2) 1,295,179     11,418     3.51 %
Mortgage-backed and related securities (2) 1,209,913     7,048     2.32 %
Total securities 2,650,816     19,641     2.95 %
Federal Home Loan Bank stock, at cost, and equity investments 60,528     249     1.64 %
Interest earning deposits 17,668     17     0.38 %
Total earning assets 6,548,935     58,780     3.57 %
Cash and due from banks 80,368          
Accrued interest and other assets 699,351          
Less: Allowance for loan losses (61,212 )        
Total assets $ 7,267,442          
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Savings accounts $ 461,895     192     0.17 %
Certificates of deposit 1,172,179     3,568     1.21 %
Interest bearing demand accounts 2,069,751     1,102     0.21 %
Total interest bearing deposits 3,703,825     4,862     0.52 %
Federal Home Loan Bank borrowings 1,037,855     2,369     0.91 %
Subordinated notes, net of unamortized debt issuance costs 98,686     1,427     5.75 %
Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,253     378     2.50 %
Other borrowings 63,526     55     0.34 %
Total interest bearing liabilities 4,964,145     9,091     0.73 %
Noninterest bearing deposits 1,371,748          
Accrued expenses and other liabilities 96,219          
Total liabilities 6,432,112          
Shareholders’ equity 835,330          
Total liabilities and shareholders’ equity $ 7,267,442          
Net interest income (FTE)     $ 49,689      
Net interest margin (FTE)         3.02 %
Net interest spread (FTE)         2.84 %

 

(1) Interest on loans includes net fees on loans that are not material in amount.
(2) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.

Note: As of September 30, 2020, loans totaling $6.0 million were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.

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

  Nine Months Ended
  September 30, 2021   September 30, 2020
  Average
Balance
  Interest   Average
Yield/Rate
  Average
Balance
  Interest   Average
Yield/Rate
ASSETS                      
Loans (1) $ 3,667,941     $ 110,927     4.04 %   $ 3,743,437     $ 121,162     4.32 %
Loans held for sale 2,092     45     2.88 %   2,664     68     3.41 %
Securities:                      
Taxable investment securities (2) 409,251     9,097     2.97 %   103,576     2,419     3.12 %
Tax-exempt investment securities (2) 1,373,206     35,076     3.42 %   1,168,749     30,815     3.52 %
Mortgage-backed and related securities (2) 841,361     15,140     2.41 %   1,388,754     27,626     2.66 %
Total securities 2,623,818     59,313     3.02 %   2,661,079     60,860     3.05 %
Federal Home Loan Bank stock, at cost, and equity investments 37,116     355     1.28 %   63,683     1,034     2.17 %
Interest earning deposits 37,939     56     0.20 %   27,299     220     1.08 %
Total earning assets 6,368,906     170,696     3.58 %   6,498,162     183,344     3.77 %
Cash and due from banks 92,206             78,484          
Accrued interest and other assets 672,558             656,952          
Less: Allowance for loan losses (44,664 )           (49,208 )        
Total assets $ 7,089,006             $ 7,184,390          
LIABILITIES AND SHAREHOLDERS’ EQUITY                      
Savings accounts $ 562,699     689     0.16 %   $ 424,530     616     0.19 %
Certificates of deposit 674,452     2,954     0.59 %   1,240,506     14,731     1.59 %
Interest bearing demand accounts 2,433,120     3,527     0.19 %   2,019,968     5,663     0.37 %
Total interest bearing deposits 3,670,271     7,170     0.26 %   3,685,004     21,010     0.76 %
Federal Home Loan Bank borrowings 684,280     5,590     1.09 %   1,077,861     9,272     1.15 %
Subordinated notes, net of unamortized debt issuance costs 196,572     7,235     4.92 %   98,642     4,250     5.76 %
Trust preferred subordinated debentures, net of unamortized debt issuance costs 60,257     1,045     2.32 %   60,252     1,469     3.26 %
Other borrowings 22,387     31     0.19 %   112,851     365     0.43 %
Total interest bearing liabilities 4,633,767     21,071     0.61 %   5,034,610     36,366     0.96 %
Noninterest bearing deposits 1,475,828             1,242,055          
Accrued expenses and other liabilities 94,536             87,170          
Total liabilities 6,204,131             6,363,835          
Shareholders’ equity 884,875             820,555          
Total liabilities and shareholders’ equity $ 7,089,006             $ 7,184,390          
Net interest income (FTE)     $ 149,625             $ 146,978      
Net interest margin (FTE)         3.14 %           3.02 %
Net interest spread (FTE)         2.97 %           2.81 %

 

(1) Interest on loans includes net fees on loans that are not material in amount.
(2) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.

Note: As of September 30, 2021 and 2020, loans totaling $3.0 million and $6.0 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.

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

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

    Three Months Ended   Nine Months Ended
    2021   2020   2021   2020
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,   Sep 30,   Sep 30,
Reconciliation of return on average common equity to return on average tangible common equity:                            
Net income   $ 29,306     $ 21,317     $ 34,091     $ 29,572     $ 27,074     $ 84,714     $ 52,581  
After-tax amortization expense   549     577     605     652     696     1,731     2,206  
Adjusted net income available to common shareholders   $ 29,855     $ 21,894     $ 34,696     $ 30,224     $ 27,770     $ 86,445     $ 54,787  
                             
Average shareholders' equity   $ 901,828     $ 878,795     $ 873,693     $ 854,070     $ 835,330     $ 884,875     $ 820,555  
Less: Average intangibles for the period   (209,097 )   (209,808 )   (210,563 )   (211,354 )   (212,221 )   (209,817 )   (213,150 )
Average tangible shareholders' equity   $ 692,731     $ 668,987     $ 663,130     $ 642,716     $ 623,109     $ 675,058     $ 607,405  
                             
Return on average tangible common equity   17.10 %   13.13 %   21.22 %   18.71 %   17.73 %   17.12 %   12.05 %
                             
Reconciliation of book value per share to tangible book value per share:                            
Common equity at end of period   $ 877,866     $ 894,400     $ 858,597     $ 875,297     $ 839,148     $ 877,866     $ 839,148  
Less: Intangible assets at end of period   (208,669 )   (209,364 )   (210,094 )   (210,860 )   (211,685 )   (208,669 )   (211,685 )
Tangible common shareholders' equity at end of period   $ 669,197     $ 685,036     $ 648,503     $ 664,437     $ 627,463     $ 669,197     $ 627,463  
                             
Total assets at end of period   $ 7,135,691     $ 7,182,408     $ 6,998,886     $ 7,008,227     $ 7,190,960     $ 7,135,691     $ 7,190,960  
Less: Intangible assets at end of period   (208,669 )   (209,364 )   (210,094 )   (210,860 )   (211,685 )   (208,669 )   (211,685 )
Tangible assets at end of period   $ 6,927,022     $ 6,973,044     $ 6,788,792     $ 6,797,367     $ 6,979,275     $ 6,927,022     $ 6,979,275  
                             
Period end tangible equity to period end tangible assets   9.66 %   9.82 %   9.55 %   9.77 %   8.99 %   9.66 %   8.99 %
                             
Common shares outstanding end of period   32,273     32,675     32,659     32,951     33,072     32,273     33,072  
Tangible book value per common share   $ 20.74     $ 20.97     $ 19.86     $ 20.16     $ 18.97     $ 20.74     $ 18.97  
                             
Reconciliation of efficiency ratio to efficiency ratio (FTE), net interest margin to net interest margin (FTE) and net interest spread to net interest spread (FTE):                            
Net interest income (GAAP)   $ 48,206     $ 45,647     $ 46,303     $ 48,707     $ 46,586     $ 140,156     $ 138,558  
Tax equivalent adjustments:                            
Loans   722     722     736     717     688     2,180     2,035  
Tax-exempt investment securities   2,666     2,412     2,211     2,427     2,415     7,289     6,385  
Net interest income (FTE) (1)   51,594     48,781     49,250     51,851     49,689     149,625     146,978  
Noninterest income   12,769     10,933     13,623     10,900     11,141     37,325     38,832  
Nonrecurring income (2)   (1,381 )   (15 )   (2,003 )   24     (78 )   (3,399 )   (8,281 )
Total revenue   $ 62,982     $ 59,699     $ 60,870     $ 62,775     $ 60,752     $ 183,551     $ 177,529  
                             
Noninterest expense   $ 31,763     $ 30,699     $ 31,234     $ 31,315     $ 31,616     $ 93,696     $ 91,992  
Pre-tax amortization expense   (695 )   (730 )   (766 )   (825 )   (881     (2,191 )   (2,792 )
Nonrecurring expense (3)   (888 )   64     236     (758 )   (315 )   (588 )   (325 )
Adjusted noninterest expense   $ 30,180     $ 30,033     $ 30,704     $ 29,732     $ 30,420     $ 90,917     $ 88,875  
                             
Efficiency ratio   50.64 %   53.09 %   53.01 %   49.86 %   52.77 %   52.23 %   52.55 %
Efficiency ratio (FTE) (1)   47.92 %   50.31 %   50.44 %   47.36 %   50.07 %   49.53 %   50.06 %
                             
Average earning assets   $ 6,467,545     $ 6,395,251     $ 6,241,434     $ 6,451,545     $ 6,548,935     $ 6,368,906     $ 6,498,162  
                             
Net interest margin   2.96 %   2.86 %   3.01 %   3.00 %   2.83 %   2.94 %   2.85 %
Net interest margin (FTE) (1)   3.16 %   3.06 %   3.20 %   3.20 %   3.02 %   3.14 %   3.02 %
                             
Net interest spread   2.79 %   2.70 %   2.84 %   2.83 %   2.65 %   2.77 %   2.64 %
Net interest spread (FTE) (1)   3.00 %   2.89 %   3.03 %   3.02 %   2.84 %   2.97 %   2.81 %

 

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

Primary Logo

Source: Southside Bancshares, Inc.