Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / SBSI - Southside Bancshares Inc. Announces Financial Results for the Third Quarter Ended September 30 2019


SBSI - Southside Bancshares Inc. Announces Financial Results for the Third Quarter Ended September 30 2019

  • Third quarter net income was $19.8 million and earnings per diluted common share were $0.58
  • Linked quarter loans increased $39.8 million, or 1.1%, to $3.50 billion from $3.46 billion
  • Third quarter annualized return on average shareholders’ equity of 9.78% and return on average tangible common equity of 13.96% (1)
  • Third quarter annualized return on average assets of 1.23%
  • Linked quarter nonperforming assets as a percent of total assets decreased from 0.46% to 0.45%

TYLER, Texas, Oct. 25, 2019 (GLOBE NEWSWIRE) -- Southside Bancshares, Inc. (“Southside” or the “Company”) (NASDAQ:SBSI) today reported its financial results for the quarter ended September 30, 2019. Southside reported net income of $19.8 million for the three months ended September 30, 2019, a decrease of $0.5 million, or 2.5%, compared to $20.3 million for the same period in 2018. Earnings per diluted common share of $0.58 for the three months ended September 30, 2019 remained unchanged when compared to the same period in 2018. The annualized return on average shareholders’ equity for the three months ended September 30, 2019 was 9.78%, compared to 10.61% for the same period in 2018. The annualized return on average assets was 1.23% for the three months ended September 30, 2019, compared to 1.30% for the same period in 2018.

“I am extremely pleased to report that Southside had an excellent third quarter highlighted by a linked quarter increase in loans of $39.8 million, a 6.4% increase in linked quarter net income and a 5.5% increase in linked quarter diluted earnings per share of $0.03 per share,” stated Lee R. Gibson, President and Chief Executive Officer of Southside. “The loan growth in the third quarter was partially offset by several large prepayments.”

“The increase in our linked quarter net income during the third quarter was largely due to a decrease in provision for loan losses of $1.5 million from the prior quarter. Our net interest margin decreased on a linked quarter basis from 3.17% for the second quarter to 3.03% for the third quarter. Most of the growth in average loans and securities was funded by higher cost FHLB advances. In addition, prepayments on mortgage backed securities increased, resulting in an increase in amortization expense.”

“Economic conditions in our East Texas markets remain solid while economic conditions in our DFW and Austin markets continue to be strong. During the third quarter, we received regulatory approval to open our retail in-store branch in Kingwood, Texas. We look forward to opening this branch during the fourth quarter in this high growth market.”

“On September 5, 2019, the Company’s Board of Directors approved a Stock Repurchase Plan, authorizing the repurchase, from time to time, of up to 1 million shares of the Company’s outstanding common stock. During the third quarter we did not purchase any shares of our common stock. During the fourth quarter through October 23rd, we have purchased 25,615 shares at an average price of $33.47.”

Operating Results for the Three Months Ended September 30, 2019

Net income was $19.8 million for the three months ended September 30, 2019 compared with $20.3 million for the same period in 2018, a decrease of $0.5 million, or 2.5%. Earnings per diluted common share of $0.58 for the three months ended September 30, 2019 remained unchanged when compared to the same period in 2018. The decrease in net income was largely driven by the increase in income tax expense, partially offset by an increase in noninterest income. Annualized returns on average assets and average shareholders’ equity for the three months ended September 30, 2019 were 1.23% and 9.78%, respectively. Our efficiency ratio (FTE) was 50.53% (1) for the three months ended September 30, 2019, an improvement from 51.44% for the three months ended June 30, 2019.

Net interest income for each of the three months ended September 30, 2019 and 2018 was $42.4 million. Linked quarter, net interest income decreased $0.8 million, or 1.8%, compared with $43.1 million during the three months ended June 30, 2019. The decrease in net interest income for the linked quarter was due to the increase in interest expense on our interest bearing liabilities, a result of an increase in average interest bearing liabilities during the three months ended September 30, 2019.

Our tax equivalent net interest margin was 3.03% for the three months ended September 30, 2019 compared with 3.14% for the same period in 2018. The decrease was due to a 24 basis point increase in the average cost on interest bearing liabilities which more than offset the 10 basis point increase in the yield on interest earning assets. Our tax equivalent net interest margin decreased 14 basis points compared to 3.17% for the three months ended June 30, 2019. This decrease was due to a decrease in average yield on interest earning assets of 14 basis points and the increase in average interest bearing liabilities.

Noninterest income was $11.1 million for the three months ended September 30, 2019, an increase of 10.9%, compared with $10.0 million for the same period in 2018. The increase was primarily due to an increase in net gain on sale of securities and deposit services income. On a linked quarter basis, noninterest income decreased $0.1 million, or 1.3%, primarily due to the decrease in net gain on sale of securities.

Noninterest expense was $29.0 million for each of the three months ended September 30, 2019 and 2018. On a linked quarter basis, noninterest expense decreased $0.7 million, or 2.3%, compared to the three months ended June 30, 2019, primarily due to decreases in other noninterest expense and FDIC insurance, partially offset by an increase in salaries and employee benefits.

Income tax expense increased $1.5 million for the three months ended September 30, 2019 compared to the same period in 2018. On a linked quarter basis, income tax expense increased $0.1 million. Our effective tax rate (“ETR”) increased to 15.6% for the three months ended September 30, 2019 compared to 9.7% for the three months ended September 30, 2018 and decreased compared to 16.1% for the three months ended June 30, 2019. The higher ETR for the three months ended September 30, 2019, as compared to the same period in 2018, was primarily due to a discrete tax benefit of approximately $800,000 recorded in 2018 associated with the remeasurement of our net deferred tax asset and a decrease in tax-exempt income as a percentage of pre-tax income for the three months ended September 30, 2019.

Operating Results for the Nine Months Ended September 30, 2019

Net income was $57.2 million for the nine months ended September 30, 2019 compared with $56.8 million for the same period in 2018, an increase of $0.5 million, or 0.8%. Net income per diluted common share was $1.69 for the nine months ended September 30, 2019 compared with $1.61 for the same period in 2018, an increase of 5.0%. The increase in net income was largely driven by increases in interest income and noninterest income, as well as the decrease in provision for loan losses and noninterest expense, partially offset by an increase in interest expense and income tax expense. Annualized returns on average assets and average shareholders’ equity for the nine months ended September 30, 2019 were 1.21% and 9.93%, respectively. Our efficiency ratio (FTE) was 51.85% (1) for the nine months ended September 30, 2019.

Net interest income for the nine months ended September 30, 2019 was $126.6 million compared to $129.7 million during the same period in 2018, a decrease of $3.0 million, or 2.3%. The decrease in net interest income was due to an increase in interest expense, a result of the higher funding costs of our interest bearing liabilities. The increase in interest expense was partially offset by the increase in interest income on our interest earning assets, a result of higher rates and a shift in the mix of earning assets.

Our tax equivalent net interest margin was 3.09% for the nine months ended September 30, 2019 compared with 3.17% for the same period in 2018. The decrease was primarily due to the higher rates paid on interest bearing liabilities.

Noninterest income was $31.9 million for the nine months ended September 30, 2019, an increase of 4.1%, compared with $30.6 million for the same period in 2018. The increase was primarily due to an increase in net gain on sale of securities and deposit services income, partially offset by decreases in trust fees, bank owned life insurance, other noninterest income and gain on sale of loans.

Noninterest expense was $88.4 million for the nine months ended September 30, 2019 compared with $89.9 million for the same period in 2018, a decrease of $1.6 million, or 1.7%. The decrease was primarily due to a decrease in acquisition expense, amortization of intangibles and FDIC insurance, partially offset by increases in salaries and employee benefits, professional fees and software and data processing expense.

Income tax expense increased $2.7 million for the nine months ended September 30, 2019 compared to the same period in 2018. Our ETR was approximately 15.3% and 11.9% for the nine months ended September 30, 2019 and 2018, respectively. The higher ETR for the nine months ended September 30, 2019, as compared to the same period in 2018, was primarily due to a discrete tax benefit of approximately $800,000 recorded in 2018 associated with the remeasurement of our net deferred tax asset and a decrease in tax-exempt income as a percentage of pre-tax income for the nine months ended September 30, 2019.

Balance Sheet Data

At September 30, 2019, we had $6.54 billion in total assets compared with $6.12 billion at December 31, 2018 and $6.37 billion at June 30, 2019.

Loans at September 30, 2019 were $3.50 billion, an increase of $187.1 million, or 5.6%, compared with $3.31 billion at December 31, 2018. Linked quarter loans increased $39.8 million, or 1.1%, from $3.46 billion at June 30, 2019. The linked quarter net increase in our loans consisted of increases of $41.5 million of construction loans, $10.6 million of 1-4 family residential loans, $9.9 million of municipal loans and $0.2 million of loans to individuals, partially offset by decreases of $14.9 million of commercial real estate loans and $7.4 million of commercial loans.

Securities at September 30, 2019 were $2.38 billion, an increase of $229.0 million, or 10.6%, compared with $2.15 billion at December 31, 2018. Linked quarter securities increased $145.5 million, or 6.5%, from $2.24 billion at June 30, 2019.

Deposits at September 30, 2019 were $4.49 billion, an increase of $65.7 million, or 1.5%, compared with $4.43 billion at December 31, 2018. Linked quarter deposits increased $11.5 million, or 0.3%, from $4.48 billion at June 30, 2019 primarily due to an increase in brokered deposits, partially offset by decreases in public fund deposits.

Asset Quality

Nonperforming assets at September 30, 2019 were $29.7 million, or 0.45% of total assets, a decrease of $13.2 million, or 30.7%, compared to $42.9 million, or 0.70% of total assets, at December 31, 2018, and an increase of $0.4 million, or 1.3%, from $29.4 million, or 0.46% of total assets, at June 30, 2019. During the three months ended September 30, 2019, our nonaccrual loans increased $0.8 million, or 4.7%.

The allowance for loan losses decreased to $25.1 million, or 0.72% of total loans at September 30, 2019 compared to $27.0 million, or 0.82% of total loans at December 31, 2018 due to a partial reversal of provision after $1.2 million in charge-offs associated with three large nonaccrual commercial real estate loans sold during the first quarter of 2019. The allowance for loan losses at June 30, 2019 was $24.7 million, or 0.71% of total loans.

For each of the three months ended September 30, 2019 and 2018, we recorded provision for loan losses of $1.0 million compared with $2.5 million for the three months ended June 30, 2019. The provision for loan losses for the nine months ended September 30, 2019 was $2.6 million compared with $6.0 million for the nine months ended September 30, 2018.

Net charge-offs were $0.6 million for the three months ended September 30, 2019 compared with a net recovery of $45,000 for the three months ended September 30, 2018 and $2.0 million net charge-offs for the three months ended June 30, 2019. Net charge-offs were $4.5 million for the nine months ended September 30, 2019 compared with $0.7 million for the nine months ended September 30, 2018.

Dividend

Southside Bancshares, Inc. declared a third quarter cash dividend of $0.31 per share on August 8, 2019, which was paid on September 5, 2019, to all shareholders of record as of August 22, 2019.

_______________
(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.


Conference Call

Southside's management team will host a conference call to discuss its third quarter ended September 30, 2019 financial results on Friday, October 25, 2019 at 9:00 a.m. CDT. The call can be accessed by dialing 844-775-2540 and by identifying the conference ID number 6568586 or by identifying “Southside Bancshares, Inc., Third Quarter 2019 Earnings Call.” To listen to the call via webcast, register at http://investors.southside.com.

For those unable to listen to the conference call live, a recording will be available from approximately 12:00 p.m. CDT October 25, 2019 through November 6, 2019 by accessing the company website, http://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% for the nine months ended September 30, 2019 and 2018 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. We believe this measure to be the preferred industry measurement of net interest income and 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 $6.54 billion in assets as of September 30, 2019, that owns 100% of Southside Bank. Southside Bank currently has 59 branches in Texas and operates a network of 81 ATMs/ITMs.

To learn more about Southside Bancshares, Inc., please visit our investor relations website at www.southside.com/about/investor-relations. 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 Bibby at (903) 630-7965, or lindsey.bibby@southside.com.

Forward-Looking Statements

Certain statements of other than historical fact that are contained in this press release and in other written material, 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,” “likely,” “intend,” “probability,” “risk,” “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 and estimates about the Company's 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 about trends in asset quality, capital, liquidity, the pace of loan and revenue growth, the Company's ability to sell nonperforming assets, expense reductions, planned operational efficiencies, earnings, successful integration of completed acquisitions and certain market risk disclosures, including the impact of interest rates, tax reform 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.

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, 2018, under “Part I - Item 1. Forward Looking Information” and "Part I - Item 1A. Risk Factors" 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
 
2019
 
2018
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
ASSETS
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
92,300
 
 
$
77,319
 
 
$
81,981
 
 
$
87,375
 
 
$
85,103
 
Interest earning deposits
22,524
 
 
54,642
 
 
184,612
 
 
23,884
 
 
70,685
 
Federal funds sold
 
 
560
 
 
3,350
 
 
9,460
 
 
18,284
 
Securities available for sale, at estimated fair value
2,240,381
 
 
2,088,787
 
 
1,876,255
 
 
1,989,436
 
 
1,939,277
 
Securities held to maturity, at carrying value
140,955
 
 
147,091
 
 
147,431
 
 
162,931
 
 
163,365
 
Total securities
2,381,336
 
 
2,235,878
 
 
2,023,686
 
 
2,152,367
 
 
2,102,642
 
Federal Home Loan Bank stock, at cost
45,039
 
 
44,718
 
 
35,269
 
 
32,583
 
 
32,291
 
Loans held for sale
1,000
 
 
1,812
 
 
384
 
 
601
 
 
954
 
Loans
3,499,917
 
 
3,460,143
 
 
3,305,110
 
 
3,312,799
 
 
3,274,524
 
Less: Allowance for loan losses
(25,129
)
 
(24,705
)
 
(24,155
)
 
(27,019
)
 
(26,092
)
Net loans
3,474,788
 
 
3,435,438
 
 
3,280,955
 
 
3,285,780
 
 
3,248,432
 
Premises & equipment, net
141,683
 
 
140,105
 
 
138,290
 
 
135,972
 
 
133,939
 
Goodwill
201,116
 
 
201,116
 
 
201,116
 
 
201,116
 
 
201,116
 
Other intangible assets, net
14,391
 
 
15,471
 
 
16,600
 
 
17,779
 
 
19,009
 
Bank owned life insurance
99,916
 
 
99,294
 
 
98,704
 
 
98,160
 
 
97,611
 
Other assets
67,982
 
 
66,517
 
 
152,249
 
 
78,417
 
 
95,288
 
Total assets
$
6,542,075
 
 
$
6,372,870
 
 
$
6,217,196
 
 
$
6,123,494
 
 
$
6,105,354
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Noninterest bearing deposits
$
1,038,695
 
 
$
1,028,861
 
 
$
1,038,116
 
 
$
994,680
 
 
$
1,033,572
 
Interest bearing deposits
3,452,072
 
 
3,450,395
 
 
3,529,777
 
 
3,430,350
 
 
3,519,940
 
Total deposits
4,490,767
 
 
4,479,256
 
 
4,567,893
 
 
4,425,030
 
 
4,553,512
 
Other borrowings and Federal Home Loan Bank borrowings
988,577
 
 
849,821
 
 
628,498
 
 
755,875
 
 
570,242
 
Subordinated notes, net of unamortized debt issuance costs
98,532
 
 
98,490
 
 
98,448
 
 
98,407
 
 
98,366
 
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,249
 
 
60,248
 
 
60,247
 
 
60,246
 
 
60,244
 
Other liabilities
93,497
 
 
97,290
 
 
104,077
 
 
52,645
 
 
70,484
 
Total liabilities
5,731,622
 
 
5,585,105
 
 
5,459,163
 
 
5,392,203
 
 
5,352,848
 
Shareholders' equity
810,453
 
 
787,765
 
 
758,033
 
 
731,291
 
 
752,506
 
Total liabilities and shareholders' equity
$
6,542,075
 
 
$
6,372,870
 
 
$
6,217,196
 
 
$
6,123,494
 
 
$
6,105,354
 



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

 
Three Months Ended
 
2019
 
2018
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
Income Statement:
 
 
 
 
 
 
 
 
 
Total interest income
$
60,555
 
 
$
60,672
 
 
$
59,027
 
 
$
58,022
 
 
$
57,152
 
Total interest expense
18,182
 
 
17,541
 
 
17,902
 
 
15,612
 
 
14,742
 
Net interest income
42,373
 
 
43,131
 
 
41,125
 
 
42,410
 
 
42,410
 
Provision for loan losses
1,005
 
 
2,506
 
 
(918
)
 
2,446
 
 
975
 
Net interest income after provision for loan losses
41,368
 
 
40,625
 
 
42,043
 
 
39,964
 
 
41,435
 
Noninterest income
 
 
 
 
 
 
 
 
 
Deposit services
6,753
 
 
6,652
 
 
5,986
 
 
6,325
 
 
6,317
 
Net gain (loss) on sale of securities available for sale
42
 
 
416
 
 
256
 
 
61
 
 
(741
)
Gain on sale of loans
131
 
 
181
 
 
93
 
 
101
 
 
303
 
Trust fees
1,523
 
 
1,520
 
 
1,541
 
 
1,573
 
 
1,568
 
Bank owned life insurance
622
 
 
559
 
 
544
 
 
554
 
 
552
 
Brokerage services
555
 
 
477
 
 
517
 
 
499
 
 
532
 
Other
1,485
 
 
1,449
 
 
601
 
 
1,021
 
 
1,491
 
Total noninterest income
11,111
 
 
11,254
 
 
9,538
 
 
10,134
 
 
10,022
 
Noninterest expense
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
18,388
 
 
17,891
 
 
18,046
 
 
17,823
 
 
17,628
 
Net occupancy
3,430
 
 
3,289
 
 
3,175
 
 
3,475
 
 
3,396
 
Acquisition expense
 
 
 
 
 
 
118
 
 
437
 
Advertising, travel & entertainment
593
 
 
733
 
 
847
 
 
786
 
 
648
 
ATM expense
232
 
 
246
 
 
180
 
 
250
 
 
251
 
Professional fees
1,192
 
 
1,069
 
 
1,314
 
 
1,189
 
 
824
 
Software and data processing
1,116
 
 
1,086
 
 
1,076
 
 
1,057
 
 
977
 
Communications
480
 
 
489
 
 
487
 
 
477
 
 
354
 
FDIC insurance
 
 
437
 
 
422
 
 
455
 
 
435
 
Amortization of intangibles
1,080
 
 
1,129
 
 
1,179
 
 
1,228
 
 
1,279
 
Other
2,515
 
 
3,331
 
 
2,901
 
 
3,338
 
 
2,733
 
Total noninterest expense
29,026
 
 
29,700
 
 
29,627
 
 
30,196
 
 
28,962
 
Income before income tax expense
23,453
 
 
22,179
 
 
21,954
 
 
19,902
 
 
22,495
 
Income tax expense
3,661
 
 
3,569
 
 
3,137
 
 
2,521
 
 
2,192
 
Net income
$
19,792
 
 
$
18,610
 
 
$
18,817
 
 
$
17,381
 
 
$
20,303
 
 
 
 
 
 
 
 
 
 
 
Common Share Data:
 
 
 
Weighted-average basic shares outstanding
33,773
 
 
33,726
 
 
33,697
 
 
34,611
 
 
35,114
 
Weighted-average diluted shares outstanding
33,901
 
 
33,876
 
 
33,846
 
 
34,748
 
 
35,288
 
Common shares outstanding end of period
33,795
 
 
33,749
 
 
33,718
 
 
33,725
 
 
35,160
 
Net income per common share
 
 
 
 
 
 
 
 
 
Basic
$
0.59
 
 
$
0.55
 
 
$
0.56
 
 
$
0.50
 
 
$
0.58
 
Diluted
0.58
 
 
0.55
 
 
0.56
 
 
0.50
 
 
0.58
 
Book value per common share
23.98
 
 
23.34
 
 
22.48
 
 
21.68
 
 
21.40
 
Tangible book value per common share (1)
17.60
 
 
16.92
 
 
16.02
 
 
15.19
 
 
15.14
 
Cash dividends paid per common share
0.31
 
 
0.31
 
 
0.30
 
 
0.32
 
 
0.30
 
 
 
 
 
 
 
 
 
 
 
Selected Performance Ratios:
 
 
 
 
 
 
 
 
 
Return on average assets
1.23
%
 
1.20
%
 
1.21
%
 
1.14
%
 
1.30
%
Return on average shareholders’ equity
9.78
 
 
9.68
 
 
10.35
 
 
9.30
 
 
10.61
 
Return on average tangible common equity (1)
13.96
 
 
14.12
 
 
15.44
 
 
13.95
 
 
15.70
 
Average yield on earning assets (FTE) (1)
4.28
 
 
4.42
 
 
4.33
 
 
4.32
 
 
4.18
 
Average rate on interest bearing liabilities
1.60
 
 
1.61
 
 
1.62
 
 
1.46
 
 
1.36
 
Net interest spread (FTE) (1)
2.68
 
 
2.81
 
 
2.71
 
 
2.86
 
 
2.82
 
Net interest margin (FTE) (1)
3.03
 
 
3.17
 
 
3.07
 
 
3.21
 
 
3.14
 
Average earning assets to average interest bearing liabilities
128.33
 
 
128.99
 
 
127.70
 
 
131.07
 
 
131.12
 
Noninterest expense to average total assets
1.80
 
 
1.91
 
 
1.91
 
 
1.98
 
 
1.86
 
Efficiency ratio (FTE) (1)
50.53
 
 
51.44
 
 
53.66
 
 
52.18
 
 
48.91
 
  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
 
2019
 
2018
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
Nonperforming Assets:
$
29,747
 
 
$
29,363
 
 
$
38,111
 
 
$
42,906
 
 
$
39,638
 
Nonaccrual loans (1)
17,148
 
 
16,376
 
 
17,691
 
 
35,770
 
 
32,526
 
Accruing loans past due more than 90 days (1)
 
 
 
 
7,927
 
 
 
 
 
Restructured loans (2)
11,683
 
 
11,918
 
 
11,490
 
 
5,930
 
 
5,699
 
Other real estate owned
912
 
 
1,069
 
 
978
 
 
1,206
 
 
1,413
 
Repossessed assets
4
 
 
 
 
25
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset Quality Ratios:
 
 
 
 
 
 
 
 
 
Nonaccruing loans to total loans
0.49
%
 
0.47
%
 
0.54
%
 
1.08
%
 
0.99
%
Allowance for loan losses to nonaccruing loans
146.54
 
 
150.86
 
 
136.54
 
 
75.54
 
 
80.22
 
Allowance for loan losses to nonperforming assets
84.48
 
 
84.14
 
 
63.38
 
 
62.97
 
 
65.83
 
Allowance for loan losses to total loans
0.72
 
 
0.71
 
 
0.73
 
 
0.82
 
 
0.80
 
Nonperforming assets to total assets
0.45
 
 
0.46
 
 
0.61
 
 
0.70
 
 
0.65
 
Net charge-offs (recoveries) to average loans
0.07
 
 
0.23
 
 
0.24
 
 
0.18
 
 
(0.01
)
 
 
 
 
 
 
 
 
 
 
Capital Ratios:
 
 
 
 
 
 
 
 
 
Shareholders’ equity to total assets
12.39
 
 
12.36
 
 
12.19
 
 
11.94
 
 
12.33
 
Common equity tier 1 capital
14.19
 
 
14.02
 
 
14.38
 
 
14.77
 
 
15.90
 
Tier 1 risk-based capital
15.61
 
 
15.46
 
 
15.88
 
 
16.29
 
 
17.43
 
Total risk-based capital
18.65
 
 
18.52
 
 
19.06
 
 
19.59
 
 
20.75
 
Tier 1 leverage capital
10.46
 
 
10.48
 
 
10.18
 
 
10.64
 
 
11.06
 
Period end tangible equity to period end tangible assets (3)
9.40
 
 
9.28
 
 
9.01
 
 
8.68
 
 
9.05
 
Average shareholders’ equity to average total assets
12.54
 
 
12.36
 
 
11.70
 
 
12.23
 
 
12.28
 
  1. Excludes purchased credit impaired ("PCI") loans measured at fair value at acquisition if the timing and amount of cash flows expected to be collected from those sales can be reasonably estimated.
  2. Includes $0.8 million, $0.8 million, $0.7 million, $3.1 million and $3.2 million in PCI loans restructured as of September 30, 2019, June 30, 2019, March 31, 2019, December 31, 2018 and September 30, 2018, respectively.
  3. 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.



Loan Portfolio Composition

The following table sets forth loan totals by category for the periods presented (in thousands):

 
Three Months Ended
 
2019
 
2018
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
Real Estate Loans:
 
 
 
 
 
 
 
 
 
Construction
$
621,040
 
 
$
579,565
 
 
$
603,411
 
 
$
507,732
 
 
$
484,254
 
1-4 Family Residential
792,638
 
 
782,073
 
 
786,198
 
 
794,499
 
 
791,274
 
Commercial
1,236,307
 
 
1,251,248
 
 
1,104,378
 
 
1,194,118
 
 
1,218,714
 
Commercial Loans
382,077
 
 
389,521
 
 
367,995
 
 
356,649
 
 
322,873
 
Municipal Loans
366,906
 
 
357,028
 
 
343,026
 
 
353,370
 
 
344,792
 
Loans to Individuals
100,949
 
 
100,708
 
 
100,102
 
 
106,431
 
 
112,617
 
Total Loans
$
3,499,917
 
 
$
3,460,143
 
 
$
3,305,110
 
 
$
3,312,799
 
 
$
3,274,524
 



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

 
Nine Months Ended
 
September 30,
 
2019
 
2018
Income Statement:
 
 
 
Total interest income
$
180,254
 
 
$
171,143
 
Total interest expense
53,625
 
 
41,489
 
Net interest income
126,629
 
 
129,654
 
Provision for loan losses
2,593
 
 
5,991
 
Net interest income after provision for loan losses
124,036
 
 
123,663
 
Noninterest income
 
 
 
Deposit services
19,391
 
 
18,757
 
Net gain (loss) on sale of securities available for sale
714
 
 
(1,900
)
Gain on sale of loans
405
 
 
591
 
Trust fees
4,584
 
 
5,259
 
Bank owned life insurance
1,725
 
 
2,369
 
Brokerage services
1,549
 
 
1,488
 
Other
3,535
 
 
4,075
 
Total noninterest income
31,903
 
 
30,639
 
Noninterest expense
 
 
 
Salaries and employee benefits
54,325
 
 
52,820
 
Net occupancy
9,894
 
 
10,339
 
Acquisition expense
 
 
2,295
 
Advertising, travel & entertainment
2,173
 
 
2,108
 
ATM expense
658
 
 
840
 
Professional fees
3,575
 
 
2,846
 
Software and data processing
3,278
 
 
2,939
 
Communications
1,456
 
 
1,370
 
FDIC insurance
859
 
 
1,416
 
Amortization of intangibles
3,388
 
 
3,985
 
Other
8,747
 
 
8,945
 
Total noninterest expense
88,353
 
 
89,903
 
Income before income tax expense
67,586
 
 
64,399
 
Income tax expense
10,367
 
 
7,642
 
Net income
$
57,219
 
 
$
56,757
 
 
 
 
 
Common Share Data:
 
 
 
Weighted-average basic shares outstanding
33,732
 
 
35,066
 
Weighted-average diluted shares outstanding
33,878
 
 
35,241
 
Common shares outstanding end of period
33,795
 
 
35,160
 
Net income per common share
 
 
 
Basic
$
1.70
 
 
$
1.62
 
Diluted
1.69
 
 
1.61
 
Book value per common share
23.98
 
 
21.40
 
Tangible book value per common share (1)
17.60
 
 
15.14
 
Cash dividends paid per common share
0.92
 
 
0.88
 
 
 
 
 
Selected Performance Ratios:
 
 
 
Return on average assets
1.21
%
 
1.21
%
Return on average shareholders’ equity
9.93
 
 
10.06
 
Return on average tangible common equity (1)
14.47
 
 
15.05
 
Average yield on earning assets (FTE) (1)
4.34
 
 
4.14
 
Average rate on interest bearing liabilities
1.61
 
 
1.25
 
Net interest spread (FTE) (1)
2.73
 
 
2.89
 
Net interest margin (FTE) (1)
3.09
 
 
3.17
 
Average earning assets to average interest bearing liabilities
128.34
 
 
129.51
 
Noninterest expense to average total assets
1.87
 
 
1.91
 
Efficiency ratio (FTE) (1)
51.85
 
 
49.26
 
  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,
 
2019
 
2018
Nonperforming Assets:
$
29,747
 
 
$
39,638
 
Nonaccrual loans (1)
17,148
 
 
32,526
 
Accruing loans past due more than 90 days (1)
 
 
 
Restructured loans (2)
11,683
 
 
5,699
 
Other real estate owned
912
 
 
1,413
 
Repossessed assets
4
 
 
 
 
 
 
 
Asset Quality Ratios:
 
 
 
Nonaccruing loans to total loans
0.49
%
 
0.99
%
Allowance for loan losses to nonaccruing loans
146.54
 
 
80.22
 
Allowance for loan losses to nonperforming assets
84.48
 
 
65.83
 
Allowance for loan losses to total loans
0.72
 
 
0.80
 
Nonperforming assets to total assets
0.45
 
 
0.65
 
Net charge-offs (recoveries) to average loans
0.18
 
 
0.03
 
 
 
 
 
Capital Ratios:
 
 
 
Shareholders’ equity to total assets
12.39
 
 
12.33
 
Common equity tier 1 capital
14.19
 
 
15.90
 
Tier 1 risk-based capital
15.61
 
 
17.43
 
Total risk-based capital
18.65
 
 
20.75
 
Tier 1 leverage capital
10.46
 
 
11.06
 
Period end tangible equity to period end tangible assets (3)
9.40
 
 
9.05
 
Average shareholders’ equity to average total assets
12.21
 
 
12.01
 
  1. Excludes PCI loans measured at fair value at acquisition if the timing and amount of cash flows expected to be collected from those sales can be reasonably estimated.
  2. Includes $0.8 million and $3.2 million in PCI loans restructured as of September 30, 2019 and September 30, 2018, respectively.
  3. 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.



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.

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

 
Three Months Ended
 
September 30, 2019
 
June 30, 2019
 
Average Balance
 
Interest
 
Average Yield/Rate
 
Average Balance
 
Interest
 
Average Yield/Rate
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
$
3,477,187
 
 
$
43,780
 
 
5.00
%
 
$
3,387,323
 
 
$
43,559
 
 
5.16
%
Loans held for sale
2,497
 
 
26
 
 
4.13
%
 
1,965
 
 
21
 
 
4.29
%
Securities:
 
 
 
 
 
 
 
 
 
 
 
Taxable investment securities (2)
3,000
 
 
26
 
 
3.44
%
 
3,000
 
 
27
 
 
3.61
%
Tax-exempt investment securities (2)
555,835
 
 
5,328
 
 
3.80
%
 
459,996
 
 
4,513
 
 
3.94
%
Mortgage-backed and related securities (2)
1,660,331
 
 
12,569
 
 
3.00
%
 
1,680,109
 
 
13,246
 
 
3.16
%
Total securities
2,219,166
 
 
17,923
 
 
3.20
%
 
2,143,105
 
 
17,786
 
 
3.33
%
Federal Home Loan Bank stock, at cost, and equity investments
57,108
 
 
422
 
 
2.93
%
 
52,311
 
 
440
 
 
3.37
%
Interest earning deposits
26,746
 
 
206
 
 
3.06
%
 
66,017
 
 
411
 
 
2.50
%
Federal funds sold
 
 
 
 
 
 
3,365
 
 
39
 
 
4.65
%
Total earning assets
5,782,704
 
 
62,357
 
 
4.28
%
 
5,654,086
 
 
62,256
 
 
4.42
%
Cash and due from banks
73,815
 
 
 
 
 
 
78,757
 
 
 
 
 
Accrued interest and other assets
570,657
 
 
 
 
 
 
534,835
 
 
 
 
 
Less: Allowance for loan losses
(24,938
)
 
 
 
 
 
(24,838
)
 
 
 
 
Total assets
$
6,402,238
 
 
 
 
 
 
$
6,242,840
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Savings accounts
$
367,615
 
 
270
 
 
0.29
%
 
$
365,205
 
 
262
 
 
0.29
%
Certificates of deposits
1,118,410
 
 
6,011
 
 
2.13
%
 
1,119,464
 
 
5,861
 
 
2.10
%
Interest bearing demand accounts
1,966,764
 
 
5,085
 
 
1.03
%
 
1,969,593
 
 
5,334
 
 
1.09
%
Total interest bearing deposits
3,452,789
 
 
11,366
 
 
1.31
%
 
3,454,262
 
 
11,457
 
 
1.33
%
Federal Home Loan Bank borrowings
881,088
 
 
4,647
 
 
2.09
%
 
755,748
 
 
3,899
 
 
2.07
%
Subordinated notes, net of unamortized debt issuance costs
98,511
 
 
1,425
 
 
5.74
%
 
98,469
 
 
1,410
 
 
5.74
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,248
 
 
685
 
 
4.51
%
 
60,247
 
 
718
 
 
4.78
%
Other borrowings
13,401
 
 
59
 
 
1.75
%
 
14,530
 
 
57
 
 
1.57
%
Total interest bearing liabilities
4,506,037
 
 
18,182
 
 
1.60
%
 
4,383,256
 
 
17,541
 
 
1.61
%
Noninterest bearing deposits
1,020,325
 
 
 
 
 
 
1,014,746
 
 
 
 
 
Accrued expenses and other liabilities
72,923
 
 
 
 
 
 
73,494
 
 
 
 
 
Total liabilities
5,599,285
 
 
 
 
 
 
5,471,496
 
 
 
 
 
Shareholders’ equity
802,953
 
 
 
 
 
 
771,344
 
 
 
 
 
Total liabilities and shareholders’ equity
$
6,402,238
 
 
 
 
 
 
$
6,242,840
 
 
 
 
 
Net interest income (FTE)
 
 
$
44,175
 
 
 
 
 
 
$
44,715
 
 
 
Net interest margin (FTE)
 
 
 
 
3.03
%
 
 
 
 
 
3.17
%
Net interest spread (FTE)
 
 
 
 
2.68
%
 
 
 
 
 
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, 2019 and June 30, 2019, loans totaling $17.1 million and $16.4 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, 2019
 
December 31, 2018
 
Average Balance
 
Interest
 
Average Yield/Rate
 
Average Balance
 
Interest
 
Average Yield/Rate
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
$
3,296,665
 
 
$
42,210
 
 
5.19
%
 
$
3,289,840
 
 
$
41,320
 
 
4.98
%
Loans held for sale
611
 
 
7
 
 
4.65
%
 
633
 
 
8
 
 
5.01
%
Securities:
 
 
 
 
 
 
 
 
 
 
 
Taxable investment securities (2)
3,000
 
 
28
 
 
3.79
%
 
13,066
 
 
103
 
 
3.13
%
Tax-exempt investment securities (2)
659,187
 
 
5,732
 
 
3.53
%
 
722,162
 
 
7,828
 
 
4.30
%
Mortgage-backed and related securities (2)
1,647,564
 
 
12,474
 
 
3.07
%
 
1,434,982
 
 
10,394
 
 
2.87
%
Total securities
2,309,751
 
 
18,234
 
 
3.20
%
 
2,170,210
 
 
18,325
 
 
3.35
%
Federal Home Loan Bank stock, at cost, and equity investments
53,764
 
 
355
 
 
2.68
%
 
44,304
 
 
393
 
 
3.52
%
Interest earning deposits
64,690
 
 
386
 
 
2.42
%
 
36,098
 
 
411
 
 
4.52
%
Federal funds sold
7,635
 
 
47
 
 
2.50
%
 
16,967
 
 
97
 
 
2.27
%
Total earning assets
5,733,116
 
 
61,239
 
 
4.33
%
 
5,558,052
 
 
60,554
 
 
4.32
%
Cash and due from banks
83,147
 
 
 
 
 
 
79,544
 
 
 
 
 
Accrued interest and other assets
513,738
 
 
 
 
 
 
452,257
 
 
 
 
 
Less: Allowance for loan losses
(27,060
)
 
 
 
 
 
(26,231
)
 
 
 
 
Total assets
$
6,302,941
 
 
 
 
 
 
$
6,063,622
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Savings accounts
$
360,664
 
 
258
 
 
0.29
%
 
$
361,407
 
 
257
 
 
0.28
%
Certificates of deposit
1,154,203
 
 
5,697
 
 
2.00
%
 
1,123,101
 
 
5,170
 
 
1.83
%
Interest bearing demand accounts
1,982,891
 
 
5,286
 
 
1.08
%
 
1,968,786
 
 
4,908
 
 
0.99
%
Total interest bearing deposits
3,497,758
 
 
11,241
 
 
1.30
%
 
3,453,294
 
 
10,335
 
 
1.19
%
Federal Home Loan Bank borrowings
816,389
 
 
4,457
 
 
2.21
%
 
612,134
 
 
3,066
 
 
1.99
%
Subordinated notes, net of unamortized debt issuance costs
98,428
 
 
1,400
 
 
5.77
%
 
98,385
 
 
1,431
 
 
5.77
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,246
 
 
729
 
 
4.91
%
 
60,245
 
 
699
 
 
4.60
%
Other borrowings
16,788
 
 
75
 
 
1.81
%
 
16,405
 
 
81
 
 
1.96
%
Total interest bearing liabilities
4,489,609
 
 
17,902
 
 
1.62
%
 
4,240,463
 
 
15,612
 
 
1.46
%
Noninterest bearing deposits
986,343
 
 
 
 
 
 
1,034,556
 
 
 
 
 
Accrued expenses and other liabilities
89,768
 
 
 
 
 
 
47,234
 
 
 
 
 
Total liabilities
5,565,720
 
 
 
 
 
 
5,322,253
 
 
 
 
 
Shareholders’ equity
737,221
 
 
 
 
 
 
741,369
 
 
 
 
 
Total liabilities and shareholders’ equity
$
6,302,941
 
 
 
 
 
 
$
6,063,622
 
 
 
 
 
Net interest income (FTE)
 
 
$
43,337
 
 
 
 
 
 
$
44,942
 
 
 
Net interest margin (FTE)
 
 
 
 
3.07
%
 
 
 
 
 
3.21
%
Net interest spread (FTE)
 
 
 
 
2.71
%
 
 
 
 
 
2.86
%
  1. Interest on loans includes net fees on loans that are not material in amount.
  2. For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.

Note: As of March 31, 2019 and December 31, 2018, loans totaling $17.7 million and $35.8 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, 2018
 
Average Balance
 
Interest
 
Average Yield/Rate
ASSETS
 
 
 
 
 
Loans (1)
$
3,286,664
 
 
$
40,396
 
 
4.88
%
Loans held for sale
1,841
 
 
25
 
 
5.39
%
Securities:
 
 
 
 
 
Taxable investment securities (2)
4,285
 
 
36
 
 
3.33
%
Tax-exempt investment securities (2)
795,397
 
 
8,132
 
 
4.06
%
Mortgage-backed and related securities (2)
1,418,114
 
 
10,086
 
 
2.82
%
Total securities
2,217,796
 
 
18,254
 
 
3.27
%
Federal Home Loan Bank stock, at cost, and equity investments
54,216
 
 
377
 
 
2.76
%
Interest earning deposits
77,977
 
 
414
 
 
2.11
%
Federal funds sold
16,072
 
 
77
 
 
1.90
%
Total earning assets
5,654,566
 
 
59,543
 
 
4.18
%
Cash and due from banks
78,623
 
 
 
 
 
Accrued interest and other assets
477,737
 
 
 
 
 
Less: Allowance for loan losses
(25,646
)
 
 
 
 
Total assets
$
6,185,280
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
Savings accounts
$
362,405
 
 
258
 
 
0.28
%
Certificates of deposit
1,173,672
 
 
4,744
 
 
1.60
%
Interest bearing demand accounts
1,953,904
 
 
4,495
 
 
0.91
%
Total interest bearing deposits
3,489,981
 
 
9,497
 
 
1.08
%
Federal Home Loan Bank borrowings
654,153
 
 
3,108
 
 
1.88
%
Subordinated notes, net of unamortized debt issuance costs
98,346
 
 
1,423
 
 
5.74
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,244
 
 
684
 
 
4.50
%
Other borrowings
9,651
 
 
30
 
 
1.23
%
Total interest bearing liabilities
4,312,375
 
 
14,742
 
 
1.36
%
Noninterest bearing deposits
1,064,797
 
 
 
 
 
Accrued expenses and other liabilities
48,699
 
 
 
 
 
Total liabilities
5,425,871
 
 
 
 
 
Shareholders’ equity
759,409
 
 
 
 
 
Total liabilities and shareholders’ equity
$
6,185,280
 
 
 
 
 
Net interest income (FTE)
 
 
$
44,801
 
 
 
Net interest margin (FTE)
 
 
 
 
3.14
%
Net interest spread (FTE)
 
 
 
 
2.82
%
  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, 2018, loans totaling $32.5 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, 2019
 
September 30, 2018
 
Average Balance
 
Interest
 
Average Yield/Rate
 
Average Balance
 
Interest
 
Average Yield/Rate
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
$
3,387,719
 
 
$
129,549
 
 
5.11
%
 
$
3,290,925
 
 
$
119,662
 
 
4.86
%
Loans held for sale
1,698
 
 
54
 
 
4.25
%
 
1,727
 
 
55
 
 
4.26
%
Securities:
 
 
 
 
 
 
 
 
 
 
 
Taxable investment securities (2)
3,000
 
 
81
 
 
3.61
%
 
16,707
 
 
314
 
 
2.51
%
Tax-exempt investment securities (2)
557,961
 
 
15,573
 
 
3.73
%
 
800,998
 
 
24,136
 
 
4.03
%
Mortgage-backed and related securities (2)
1,662,715
 
 
38,289
 
 
3.08
%
 
1,471,179
 
 
31,190
 
 
2.83
%
Total securities
2,223,676
 
 
53,943
 
 
3.24
%
 
2,288,884
 
 
55,640
 
 
3.25
%
Federal Home Loan Bank stock, at cost, and equity investments
54,407
 
 
1,217
 
 
2.99
%
 
58,601
 
 
1,202
 
 
2.74
%
Interest earning deposits
52,345
 
 
1,003
 
 
2.56
%
 
92,477
 
 
1,213
 
 
1.75
%
Federal funds sold
3,639
 
 
86
 
 
3.16
%
 
15,202
 
 
197
 
 
1.73
%
Total earning assets
5,723,484
 
 
185,852
 
 
4.34
%
 
5,747,816
 
 
177,969
 
 
4.14
%
Cash and due from banks
78,539
 
 
 
 
 
 
77,407
 
 
 
 
 
Accrued interest and other assets
538,248
 
 
 
 
 
 
481,279
 
 
 
 
 
Less: Allowance for loan losses
(25,604
)
 
 
 
 
 
(23,753
)
 
 
 
 
Total assets
$
6,314,667
 
 
 
 
 
 
$
6,282,749
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Savings accounts
$
364,520
 
 
790
 
 
0.29
%
 
$
358,870
 
 
650
 
 
0.24
%
Certificates of deposit
1,130,561
 
 
17,569
 
 
2.08
%
 
1,173,000
 
 
12,942
 
 
1.48
%
Interest bearing demand accounts
1,973,024
 
 
15,705
 
 
1.06
%
 
1,981,293
 
 
11,937
 
 
0.81
%
Total interest bearing deposits
3,468,105
 
 
34,064
 
 
1.31
%
 
3,513,163
 
 
25,529
 
 
0.97
%
Federal Home Loan Bank borrowings
817,978
 
 
13,003
 
 
2.13
%
 
757,399
 
 
9,747
 
 
1.72
%
Subordinated notes, net of unamortized debt issuance costs
98,470
 
 
4,235
 
 
5.75
%
 
98,307
 
 
4,228
 
 
5.75
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,247
 
 
2,132
 
 
4.73
%
 
60,242
 
 
1,911
 
 
4.24
%
Other borrowings
14,894
 
 
191
 
 
1.71
%
 
9,018
 
 
74
 
 
1.10
%
Total interest bearing liabilities
4,459,694
 
 
53,625
 
 
1.61
%
 
4,438,129
 
 
41,489
 
 
1.25
%
Noninterest bearing deposits
1,007,263
 
 
 
 
 
 
1,042,432
 
 
 
 
 
Accrued expenses and other liabilities
76,963
 
 
 
 
 
 
47,591
 
 
 
 
 
Total liabilities
5,543,920
 
 
 
 
 
 
5,528,152
 
 
 
 
 
Shareholders’ equity
770,747
 
 
 
 
 
 
754,597
 
 
 
 
 
Total liabilities and shareholders’ equity
$
6,314,667
 
 
 
 
 
 
$
6,282,749
 
 
 
 
 
Net interest income (FTE)
 
 
$
132,227
 
 
 
 
 
 
$
136,480
 
 
 
Net interest margin (FTE)
 
 
 
 
3.09
%
 
 
 
 
 
3.17
%
Net interest spread (FTE)
 
 
 
 
2.73
%
 
 
 
 
 
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, 2019 and 2018, loans totaling $17.1 million and $32.5 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.



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.

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

 
 
Three Months Ended
 
Nine Months Ended
 
 
2019
 
2018
 
2019
 
2018
 
 
Sept. 30,
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
Sept. 30,
 
Sept. 30,
Reconciliation of return on average common equity to return on average tangible common equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
$
19,792
 
 
$
18,610
 
 
$
18,817
 
 
$
17,381
 
 
$
20,303
 
 
$
57,219
 
 
$
56,757
 
After-tax amortization expense
 
853
 
 
892
 
 
931
 
 
970
 
 
1,010
 
 
2,677
 
 
3,148
 
Adjusted net income available to common shareholders
 
$
20,645
 
 
$
19,502
 
 
$
19,748
 
 
$
18,351
 
 
$
21,313
 
 
$
59,896
 
 
$
59,905
 
Average shareholders' equity
 
$
802,953
 
 
$
771,344
 
 
$
737,221
 
 
$
741,369
 
 
$
759,409
 
 
$
770,747
 
 
$
754,597
 
Less: Average intangibles for the period
 
(216,169
)
 
(217,266
)
 
(218,438
)
 
(219,645
)
 
(220,956
)
 
(217,283
)
 
(222,325
)
  Average tangible shareholders' equity
 
$
586,784
 
 
$
554,078
 
 
$
518,783
 
 
$
521,724
 
 
$
538,453
 
 
$
553,464
 
 
$
532,272
 
Return on average tangible common equity
 
13.96
%
 
14.12
%
 
15.44
%
 
13.95
%
 
15.70
%
 
14.47
%
 
15.05
%
Reconciliation of book value per share to tangible book value per share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity at end of period
 
$
810,453
 
 
$
787,765
 
 
$
758,033
 
 
$
731,291
 
 
$
752,506
 
 
$
810,453
 
 
$
752,506
 
Less: Intangible assets at end of period
 
(215,507
)
 
(216,587
)
 
(217,716
)
 
(218,895
)
 
(220,125
)
 
(215,507
)
 
(220,125
)
Tangible common shareholders' equity at end of period
 
$
594,946
 
 
$
571,178
 
 
$
540,317
 
 
$
512,396
 
 
$
532,381
 
 
$
594,946
 
 
$
532,381
 
Total assets at end of period
 
$
6,542,075
 
 
$
6,372,870
 
 
$
6,217,196
 
 
$
6,123,494
 
 
$
6,105,354
 
 
$
6,542,075
 
 
$
6,105,354
 
Less: Intangible assets at end of period
 
(215,507
)
 
(216,587
)
 
(217,716
)
 
(218,895
)
 
(220,125
)
 
(215,507
)
 
(220,125
)
Tangible assets at end of period
 
$
6,326,568
 
 
$
6,156,283
 
 
$
5,999,480
 
 
$
5,904,599
 
 
$
5,885,229
 
 
$
6,326,568
 
 
$
5,885,229
 
Period end tangible equity to period end tangible assets
 
9.40
%
 
9.28
%
 
9.01
%
 
8.68
%
 
9.05
%
 
9.40
%
 
9.05
%
Common shares outstanding end of period
 
33,795
 
 
33,749
 
 
33,718
 
 
33,725
 
 
35,160
 
 
33,795
 
 
35,160
 
Tangible book value per common share
 
$
17.60
 
 
$
16.92
 
 
$
16.02
 
 
$
15.19
 
 
$
15.14
 
 
$
17.60
 
 
$
15.14
 
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)
 
$
42,373
 
 
$
43,131
 
 
$
41,125
 
 
$
42,410
 
 
$
42,410
 
 
$
126,629
 
 
$
129,654
 
Tax equivalent adjustments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans
 
641
 
 
598
 
 
598
 
 
599
 
 
590
 
 
1,837
 
 
1,755
 
Tax-exempt investment securities
 
1,161
 
 
986
 
 
1,614
 
 
1,933
 
 
1,801
 
 
3,761
 
 
5,071
 
Net interest income (FTE) (1)
 
44,175
 
 
44,715
 
 
43,337
 
 
44,942
 
 
44,801
 
 
132,227
 
 
136,480
 
Noninterest income
 
11,111
 
 
11,254
 
 
9,538
 
 
10,134
 
 
10,022
 
 
31,903
 
 
30,639
 
Nonrecurring income (2)
 
(42
)
 
(557
)
 
171
 
 
(66
)
 
741
 
 
(428
)
 
1,264
 
Total revenue
 
$
55,244
 
 
$
55,412
 
 
$
53,046
 
 
$
55,010
 
 
$
55,564
 
 
$
163,702
 
 
$
168,383
 
Noninterest expense
 
$
29,026
 
 
$
29,700
 
 
$
29,627
 
 
$
30,196
 
 
$
28,962
 
 
$
88,353
 
 
$
89,903
 
Pre-tax amortization expense
 
(1,080
)
 
(1,129
)
 
(1,179
)
 
(1,228
)
 
(1,279
)
 
(3,388
)
 
(3,985
)
Nonrecurring expense (3)
 
(33
)
 
(67
)
 
18
 
 
(264
)
 
(507
)
 
(82
)
 
(2,972
)
Adjusted noninterest expense
 
$
27,913
 
 
$
28,504
 
 
$
28,466
 
 
$
28,704
 
 
$
27,176
 
 
$
84,883
 
 
$
82,946
 
Efficiency ratio
 
52.23
%
 
52.95
%
 
56.00
%
 
54.70
%
 
51.11
%
 
53.69
%
 
51.34
%
Efficiency ratio (FTE) (1)
 
50.53
%
 
51.44
%
 
53.66
%
 
52.18
%
 
48.91
%
 
51.85
%
 
49.26
%
Average earning assets
 
$
5,782,704
 
 
$
5,654,086
 
 
$
5,733,116
 
 
$
5,558,052
 
 
$
5,654,566
 
 
$
5,723,484
 
 
$
5,747,816
 
Net interest margin
 
2.91
%
 
3.06
%
 
2.91
%
 
3.03
%
 
2.98
%
 
2.96
%
 
3.02
%
Net interest margin (FTE) (1)
 
3.03
%
 
3.17
%
 
3.07
%
 
3.21
%
 
3.14
%
 
3.09
%
 
3.17
%
Net interest spread
 
2.55
%
 
2.69
%
 
2.56
%
 
2.68
%
 
2.65
%
 
2.60
%
 
2.73
%
Net interest spread (FTE) (1)
 
2.68
%
 
2.81
%
 
2.71
%
 
2.86
%
 
2.82
%
 
2.73
%
 
2.89
%
  1. These amounts are presented on a fully taxable-equivalent basis and are non-GAAP measures.
  2. These adjustments may include net gain and loss on sale of securities available for sale, loss on fair value hedge, other-than-temporary impairment charges and additional bank owned life insurance income realized as a result of the death benefits for a retired covered officer, in the periods where applicable.
  3. These adjustments may include acquisition expenses, foreclosure expenses and branch closure expenses, in the periods where applicable.

Stock Information

Company Name: Southside Bancshares Inc.
Stock Symbol: SBSI
Market: NASDAQ
Website: southside.com

Menu

SBSI SBSI Quote SBSI Short SBSI News SBSI Articles SBSI Message Board
Get SBSI Alerts

News, Short Squeeze, Breakout and More Instantly...