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 2020


SBSI - Southside Bancshares Inc. Announces Financial Results for the Third Quarter Ended September 30 2020

  • Third quarter diluted earnings per share of $0.82, an increase of 41.4% compared to same period in 2019;
  • Third quarter net income of $27.1 million, an increase of 36.8% compared to same period in 2019;
  • Annualized return on third quarter average tangible equity of 17.73% (1) ;
  • Nonperforming assets remain low at 0.23% of total assets;
  • Total COVID-19 modified loans decreased 76.5%, to $76.5 million;
  • Allowance for loan losses to total loans, 1.45%.

TYLER, Texas, Oct. 23, 2020 (GLOBE NEWSWIRE) -- Southside Bancshares, Inc. (“Southside” or the “Company”) (NASDAQ: SBSI) today reported its financial results for the quarter ended September 30, 2020.  Southside reported net income of $27.1 million for the three months ended September 30, 2020, an increase of $7.3 million, or 36.8%, compared to $19.8 million for the same period in 2019.  Earnings per diluted common share increased $0.24, or 41.4%, to $0.82 for the three months ended September 30, 2020, from $0.58 for the same period in 2019.  The annualized return on average shareholders’ equity for the three months ended September 30, 2020 was 12.89%, compared to 9.78% for the same period in 2019.  The annualized return on average assets was 1.48% for the three months ended September 30, 2020, compared to 1.23% for the same period in 2019.

“I am delighted to report Southside’s strong third quarter financial results,” stated Lee R. Gibson, President and Chief Executive Officer of Southside. “We reported a return on third quarter average tangible equity of 17.73% as net income increased 36.8% compared to the same period in 2019, largely driven by a decrease in provision for credit losses and an increase in net interest income that was partially offset by an increase in noninterest expense.  Asset quality metrics remain solid with nonperforming assets to total assets decreasing to 0.23%.  As of October 20, 2020 and since the release of our second quarter results in July, total COVID-19 modified loans have decreased approximately $249 million, or 76.5%, from $326 million as of July 20, to $76.5 million, or 2.2% of total loans, net of Paycheck Protection Program (“PPP”) loans.  On a linked quarter basis our net interest margin (1) remained unchanged at 3.02%, while the net interest spread (1) increased two basis points to 2.84%.”

“During the third quarter loans decreased $62.6 million primarily due to a few large payoffs in commercial real estate loans.  Our loan pipeline is growing as lending opportunities in our markets are steadily increasing.  Our balance sheet, capital position and underlying earnings continue to be a source of strength, as reflected in our third quarter results.”

“On October 3, Southside celebrated its 60th Anniversary with various activities, including a customer appreciation day in our branches.  We were honored to virtually ring the Nasdaq Opening Bell in celebration of our 60th anniversary on September 28.  Over the last 60 years, we have experienced tremendous growth, expanded our footprint to many communities in Texas and formed meaningful long-standing relationships with our customers.  We have been blessed with exceptional team members and customers who have played an integral role in our success and together, we look forward to further expanding and growing Southside’s Texas franchise.”

“While the pandemic continues to impact the markets we serve and many uncertainties remain, we are encouraged by the increased economic activity in our markets.  I continue to be extremely proud of the dedication and professionalism consistently shown by our team members as they safely and efficiently serve our customers and I want to thank each of them publicly.”

Operating Results for the Three Months Ended September 30, 2020

Net income was $27.1 million for the three months ended September 30, 2020, compared to $19.8 million for the same period in 2019, an increase of $7.3 million, or 36.8%.  Earnings per diluted common share were $0.82 for the three months ended September 30, 2020, compared to $0.58 for the same period in 2019, an increase of 41.4%.  The increase in net income was largely driven by the increase in net interest income and the decrease in the provision for credit losses, partially offset by an increase in noninterest expense.  Annualized returns on average assets and average shareholders’ equity for the three months ended September 30, 2020 were 1.48% and 12.89%, respectively.  Our efficiency ratio (FTE) (1) was 50.07% for the three months ended September 30, 2020, compared to 48.29% for the three months ended June 30, 2020.

Net interest income for the three months ended September 30, 2020 was $46.6 million compared to $42.4 million for the same period in 2019.  The increase in net interest income compared to the same period in 2019 was primarily due to the decrease in interest expense on our interest bearing liabilities, a result of lower funding costs, partially offset by a decrease in interest income due to a decrease in the average yield on our interest earning assets during the three months ended September 30, 2020.  Linked quarter, net interest income decreased $0.7 million, or 1.4%, compared to $47.3 million during the three months ended June 30, 2020.  The decrease was primarily due to decreases in interest income on mortgage related securities and loans, partially offset by decreases in interest expense on deposits and FHLB borrowings.

Our tax equivalent net interest margin (1) was 3.02% for the three months ended September 30, 2020, compared to 3.03% for the same period in 2019.  Our tax equivalent net interest margin linked quarter remained unchanged from 3.02% for the three months ended June 30, 2020.

Noninterest income was $11.1 million for the three months ended September 30, 2020 and 2019, with only a slight increase of $30,000, or 0.3%.  On a linked quarter basis, noninterest income decreased $1.1 million, or 8.6%, due to a $2.6 million decrease in net gain on sale of securities available for sale, partially offset by an increase in deposit services income, other noninterest income and gain on sale of loans.

Noninterest expense was $31.6 million for the three months ended September 30, 2020, an increase of $2.6 million, or 8.9%, compared to $29.0 million for the same period in 2019. The increase was the result of increases in other noninterest expense, salaries and employee benefits and FDIC insurance.  On a linked quarter basis, noninterest expense increased $1.8 million, or 5.9%, compared to the three months ended June 30, 2020.  The increase was due to increases in salaries and employee benefits, other noninterest expense and FDIC insurance.

Income tax expense increased $0.1 million for the three months ended September 30, 2020 compared to the same period in 2019.  On a linked quarter basis, income tax expense increased $1.0 million, or 34.7%.  Our effective tax rate (“ETR”) decreased to 12.3% for the three months ended September 30, 2020 compared to 15.6% for the three months ended September 30, 2019 and increased compared to 11.5% for the three months ended June 30, 2020.  The lower ETR for the three months ended September 30, 2020, as compared to the same period in 2019, was primarily due to an increase in tax-exempt income as a percentage of pre-tax income for the three months ended September 30, 2020.  On a linked quarter basis, the increase in ETR for the three months ended September 30, 2020 was due to a decrease in tax-exempt income as a percentage of pre-tax income.

Operating Results for the Nine Months Ended September 30, 2020

Net income was $52.6 million for the nine months ended September 30, 2020, compared to $57.2 million for the same period in 2019, a decrease of $4.6 million, or 8.1%.  Earnings per diluted common share were $1.58 for the nine months ended September 30, 2020, compared to $1.69 for the same period in 2019, a decrease of 6.5%.  The decrease in net income was primarily driven by an increase in the provision for credit losses after adopting ASU 2016-13 (2) (“CECL”) and an increase in noninterest expense, partially offset by an increase in net interest income, an increase in noninterest income and a decrease in income tax expense.  The increase in the provision for credit losses for the nine months ended September 30, 2020 was primarily due to the economic environment related to COVID-19 and the resulting impact on the economic assumptions used in the CECL model.  The adoption of CECL (2) replaced the incurred loss model with an expected credit loss methodology.  Annualized returns on average assets and average shareholders’ equity for the nine months ended September 30, 2020 were 0.98% and 8.56%, respectively.  Our efficiency ratio (FTE) (1) was 50.06%  for the nine months ended September 30, 2020, compared to 51.85% for the nine months ended September 30, 2019.

Net interest income for the nine months ended September 30, 2020 was $138.6 million, compared to $126.6 million during the same period in 2019, an increase of $11.9 million, or 9.4%.  The increase in net interest income compared to the same period in 2019 was due to the decrease in interest expense on our interest bearing liabilities, a result of lower funding costs on our interest bearing liabilities, partially offset by a decrease in interest income due to a lower yield on our interest earning assets during the nine months ended September 30, 2020.

Our tax equivalent net interest margin (1) was 3.02% for the nine months ended September 30, 2020, compared to 3.09% for the same period in 2019.  The decrease was due to the shift in interest earning assets from higher yielding loans into securities and to a lesser extent, lower yielding average PPP loan balances included during the nine months ended September 30, 2020.

Noninterest income was $38.8 million for the nine months ended September 30, 2020, an increase of 21.7%, compared to $31.9 million for the same period in 2019.  The increase was due to the increases in net gain on sale of securities available for sale and gain on sale of loans, partially offset by decreases in deposit services income and trust fees.

Noninterest expense was $92.0 million for the nine months ended September 30, 2020, compared to $88.4 million for the same period in 2019, an increase of $3.6 million, or 4.1%.  The increase was the result of increases in salaries and employee benefits, other noninterest expense, net occupancy expense and software and data processing expense, partially offset by decreases in amortization of intangibles and advertising, travel and entertainment expense.

Income tax expense decreased $3.3 million, or 31.8%, for the nine months ended September 30, 2020, compared to the same period in 2019.  Our ETR was approximately 11.9% and 15.3% for the nine months ended September 30, 2020 and 2019, respectively.  The lower ETR for the nine months ended September 30, 2020, as compared to the same period in 2019, was primarily due to an increase in tax-exempt income as a percentage of pre-tax income.

Balance Sheet Data

At September 30, 2020, we had $7.19 billion in total assets, compared to $6.75 billion at December 31, 2019 and $6.54 billion at September 30, 2019.

Loans at September 30, 2020 were $3.79 billion, an increase of $290.1 million, or 8.3%, compared to $3.50 billion at September 30, 2019.  Linked quarter loans decreased $62.6 million, or 1.6%, from $3.85 billion at June 30, 2020.  The linked quarter net decrease in loans consisted primarily of decreases of $79.3 million of commercial real estate loans, $23.5 million of 1-4 family residential loans and $10.0 million of commercial loans, partially offset by increases of $39.6 million of construction loans, $9.9 million of municipal loans and $0.7 million of loans to individuals.  On a linked quarter basis, our PPP loans, net of deferred fees and included in the commercial loan category, increased $3.3 million, or 1.1%, from $299.5 million to $302.8 million.

Securities at September 30, 2020 were $2.75 billion, an increase of $367.3 million, or 15.4%, compared to $2.38 billion at September 30, 2019.  The increase occurred primarily during the first quarter of 2020.  Linked quarter, securities decreased $51.3 million, or 1.8%, from $2.80 billion at June 30, 2020 primarily due to principal pay downs of mortgage related securities.

Deposits at September 30, 2020 were $5.10 billion, an increase of $612.3 million, or 13.6%, compared to $4.49 billion at September 30, 2019, largely driven by PPP loan disbursements deposited into our commercial accounts, stimulus checks deposited during the second quarter and an increase in public fund deposits.  Linked quarter, deposits increased $32.5 million, or 0.6%, from $5.07 billion at June 30, 2020, primarily due to an increase in individual interest bearing savings accounts, commercial interest bearing checking accounts and brokered certificates of deposits.

CECL Adoption and Asset Quality

During the first quarter of 2020, we adopted ASU 2016-13, Financial Instruments - Credit Losses, often referred to as CECL. Upon the adoption of CECL, we recorded a cumulative-effect adjustment that decreased retained earnings by $7.8 million, net of tax. This adjustment was the result of a $5.3 million increase in the allowance for loan losses, from $24.8 million at December 31, 2019 to $30.1 million upon adoption, including $0.2 million for purchased loans with credit deterioration, and a $4.8 million increase in other liabilities related to the allowance for off-balance-sheet credit exposures.

Based on the credit quality of our securities portfolio, the adoption of CECL did not result in the recording of an allowance for credit losses on our held-to-maturity securities.

Nonperforming assets at September 30, 2020 were $16.8 million, or 0.23% of total assets, a decrease of $0.6 million, or 3.6%, compared to $17.4 million, or 0.26% of total assets, at December 31, 2019, and a decrease from $17.6 million, or 0.24% of total assets, at June 30, 2020.  During the three months ended September 30, 2020, nonaccrual loans increased $0.3 million, or 5.9%.

The allowance for loan losses increased to $55.1 million, or 1.45% of total loans at September 30, 2020, compared to $24.8 million, or 0.69% of total loans, at December 31, 2019.  The allowance for loan losses was $59.9 million, or 1.55% of total loans at June 30, 2020.  The increase year-to-date is due to the adoption of CECL and the economic uncertainty related to the COVID-19 pandemic and resulting expected losses.

For the three months ended September 30, 2020, we recorded a reversal of provision for credit losses for loans of $4.4 million, compared to a provision for loan losses of $1.0 million for the three months ended September 30, 2019 and a provision for credit losses of $6.3 million for the three months ended June 30, 2020.  The provision for credit losses for the nine months ended September 30, 2020 was $26.0 million, compared to $2.6 million for the nine months ended September 30, 2019.  The increase during 2020 was primarily due to the economic impact of COVID-19 on macroeconomic factors used in the CECL methodology, including the potential for credit deterioration.  The partial reversal of provision for credit losses during the three months ended September 30, 2020, was largely driven by an improvement in the economic forecasts and the decrease in commercial real estate loans.  However, if the COVID-19 pandemic and economic impact is prolonged, it is likely that credit losses and nonperforming assets may increase.  Net charge-offs were $0.4 million for the three months ended September 30, 2020, compared to net charge-offs of $0.6 million for the three months ended September 30, 2019 and $0.1 million of net charge-offs for the three months ended June 30, 2020.   Net charge-offs were $1.0 million for the nine months ended September 30, 2020, compared to $4.5 million for the nine months ended September 30, 2019.

For the three months ended September 30, 2020 and 2019, we recorded a reversal of provision for credit losses for off-balance-sheet credit exposures of $0.3 million and a reversal of provision of $1.1 million for the three months ended June 30, 2020.  The reversal of provision of $0.3 million for the three months ended September 30, 2020 was a result of an improvement in economic forecasts and a lower balance of off-balance-sheet credit exposures compared to the three months ended June 30, 2020.  The reversal of provision for credit losses for off-balance-sheet credit exposures for the nine months ended September 30, 2020 was $0.3 million, compared to a reversal of provision of $0.4 million for the nine months ended September 30, 2019.  The balance of the allowance for off-balance-sheet credit exposures at September 30, 2020 was $6.0 million, and is included in other liabilities.

Dividend

Southside Bancshares, Inc. declared a third quarter cash dividend of $0.31 per share on August 6, 2020, which was paid on September 3, 2020, to all shareholders of record as of August 20, 2020.

_______________
(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.

(2) 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 loss. 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.  Due to the adoption of the guidance under the modified retrospective approach, prior periods have not been adjusted and thus may not be comparable.


Conference Call

Southside's management team will host a conference call to discuss its third quarter ended September 30, 2020 financial results on Friday, October 23, 2020 at 9:00 a.m. CDT.  The call can be accessed by dialing 844-775-2540 and by identifying the conference ID number 6077847 or by identifying “Southside Bancshares, Inc., Third Quarter 2020 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 12:00 p.m. CDT October 23, 2020 through 11:00 a.m. CST November 4, 2020 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% for the three and nine months ended September 30, 2020 and 2019 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 $7.19 billion in assets as of September 30, 2020, that owns 100% of Southside Bank.  Southside Bank currently has 57 branches in Texas and operates a network of 80 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 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.  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 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 additional quarantines, 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, 2019, under “Part I - Item 1. Forward Looking Information” and “Part I - Item 1A. Risk Factors,” “the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2020 and the quarter ended June 30, 2020, under Part II - 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
2020
2019
Sep 30,
Jun 30,
Mar 31,
Dec 31,
Sep 30,
ASSETS
Cash and due from banks
$
81,643
$
81,271
$
71,727
$
66,949
$
92,300
Interest earning deposits
14,561
19,535
40,486
43,748
22,524
Securities available for sale, at estimated fair value
2,633,519
2,679,521
2,813,024
2,358,597
2,240,381
Securities held to maturity, at net carrying value
115,089
120,384
134,491
134,863
140,955
Total securities
2,748,608
2,799,905
2,947,515
2,493,460
2,381,336
Federal Home Loan Bank stock, at cost
35,860
55,689
54,696
50,087
45,039
Loans held for sale
8,686
3,392
1,830
383
1,000
Loans
3,789,975
3,852,571
3,601,002
3,568,204
3,499,917
Less: Allowance for loan losses
(55,110
)
(59,868
)
(53,638
)
(24,797
)
(25,129
)
Net loans
3,734,865
3,792,703
3,547,364
3,543,407
3,474,788
Premises & equipment, net
147,169
147,715
146,212
143,912
141,683
Goodwill
201,116
201,116
201,116
201,116
201,116
Other intangible assets, net
10,569
11,450
12,381
13,361
14,391
Bank owned life insurance
114,928
114,248
101,066
100,498
99,916
Other assets
92,955
102,587
149,245
91,992
67,982
Total assets
$
7,190,960
$
7,329,611
$
7,273,638
$
6,748,913
$
6,542,075
LIABILITIES AND SHAREHOLDERS' EQUITY
Noninterest bearing deposits
$
1,363,228
$
1,398,179
$
1,065,708
$
1,040,112
$
1,038,695
Interest bearing deposits
3,739,798
3,672,365
3,673,415
3,662,657
3,452,072
Total deposits
5,103,026
5,070,544
4,739,123
4,702,769
4,490,767
Other borrowings and Federal Home Loan Bank borrowings
994,512
1,165,463
1,492,270
1,001,102
988,577
Subordinated notes, net of unamortized debt
issuance costs
98,708
98,663
98,619
98,576
98,532
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,254
60,253
60,251
60,250
60,249
Other liabilities
95,312
117,083
87,575
81,636
93,497
Total liabilities
6,351,812
6,512,006
6,477,838
5,944,333
5,731,622
Shareholders' equity
839,148
817,605
795,800
804,580
810,453
Total liabilities and shareholders' equity
$
7,190,960
$
7,329,611
$
7,273,638
$
6,748,913
$
6,542,075



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

Three Months Ended
2020
2019
Sep 30,
Jun 30,
Mar 31,
Dec 31,
Sep 30,
Income Statement:
Total interest income
$
55,677
$
58,495
$
60,752
$
60,533
$
60,555
Total interest expense
9,091
11,224
16,051
17,357
18,182
Net interest income
46,586
47,271
44,701
43,176
42,373
Provision for credit losses (1)
(4,746
)
5,245
25,247
2,508
1,005
Net interest income after provision for credit losses
51,332
42,026
19,454
40,668
41,368
Noninterest income
Deposit services
6,129
5,532
6,279
6,647
6,753
Net gain on sale of securities available for sale
78
2,662
5,541
42
42
Gain on sale of loans
1,071
683
170
104
131
Trust fees
1,253
1,221
1,305
1,685
1,523
Bank owned life insurance
680
650
569
582
622
Brokerage services
564
499
580
531
555
Other
1,366
946
1,054
874
1,485
Total noninterest income
11,141
12,193
15,498
10,465
11,111
Noninterest expense
Salaries and employee benefits
19,344
18,629
19,643
19,406
18,388
Net occupancy
3,595
3,668
3,311
3,234
3,430
Advertising, travel & entertainment
519
292
832
791
593
ATM expense
271
233
224
236
232
Professional fees
961
1,082
1,195
1,142
1,192
Software and data processing
1,215
1,295
1,227
1,259
1,116
Communications
495
506
493
485
480
FDIC insurance
469
174
25
Amortization of intangibles
881
931
980
1,030
1,080
Other (1)
3,866
3,046
2,590
3,361
2,515
Total noninterest expense
31,616
29,856
30,520
30,944
29,026
Income before income tax expense
30,857
24,363
4,432
20,189
23,453
Income tax expense
3,783
2,809
479
2,854
3,661
Net income
$
27,074
$
21,554
$
3,953
$
17,335
$
19,792
Common Share Data:
Weighted-average basic shares outstanding
33,047
33,016
33,691
33,790
33,773
Weighted-average diluted shares outstanding
33,098
33,083
33,805
33,934
33,901
Common shares outstanding end of period
33,072
33,032
33,012
33,823
33,795
Earnings per common share
Basic
$
0.82
$
0.65
$
0.12
$
0.51
$
0.59
Diluted
0.82
0.65
0.12
0.51
0.58
Book value per common share
25.37
24.75
24.11
23.79
23.98
Tangible book value per common share (2)
18.97
18.32
17.64
17.45
17.60
Cash dividends paid per common share
0.31
0.31
0.31
0.34
0.31
Selected Performance Ratios:
Return on average assets
1.48
%
1.17
%
0.23
%
1.03
%
1.23
%
Return on average shareholders’ equity
12.89
10.82
1.93
8.42
9.78
Return on average tangible common equity (2)
17.73
15.24
3.11
11.97
13.96
Average yield on earning assets (FTE) (2)
3.57
3.69
4.06
4.12
4.28
Average rate on interest bearing liabilities
0.73
0.87
1.30
1.46
1.60
Net interest spread (FTE) (2)
2.84
2.82
2.76
2.66
2.68
Net interest margin (FTE) (2)
3.02
3.02
3.03
2.98
3.03
Average earning assets to average interest bearing liabilities
131.92
129.03
126.22
128.00
128.33
Noninterest expense to average total assets
1.73
1.63
1.78
1.85
1.80
Efficiency ratio (FTE) (2)
50.07
48.29
51.91
53.87
50.53
  1. Upon adoption of CECL on January 1, 2020, the provision for credit losses is the sum of the provision for loan losses and the provision for off-balance-sheet credit exposures.  Prior to the adoption of CECL, the provision for off-balance-sheet credit exposures was included in other noninterest expense.
  2. 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 and shares in thousands, except per share data)

Three Months Ended
2020
2019
Sep 30,
Jun 30,
Mar 31,
Dec 31,
Sep 30,
Nonperforming Assets:
$
16,822
$
17,600
$
17,403
$
17,449
$
29,747
Nonaccrual loans (1)
5,971
5,639
5,221
4,963
17,148
Accruing loans past due more than 90 days (1)
Troubled debt restructured loans (2)
10,307
11,367
11,448
12,014
11,683
Other real estate owned
536
586
734
472
912
Repossessed assets
8
8
4
Asset Quality Ratios:
Nonaccruing loans to total loans
0.16
%
0.15
%
0.14
%
0.14
%
0.49
%
Allowance for loan losses to nonaccruing loans
922.96
1,061.68
1,027.35
499.64
146.54
Allowance for loan losses to nonperforming assets
327.61
340.16
308.21
142.11
84.48
Allowance for loan losses to total loans
1.45
1.55
1.49
0.69
0.72
Nonperforming assets to total assets
0.23
0.24
0.24
0.26
0.45
Net charge-offs (recoveries) to average loans
0.04
0.01
0.06
0.32
0.07
Capital Ratios:
Shareholders’ equity to total assets
11.67
11.15
10.94
11.92
12.39
Common equity tier 1 capital
14.24
13.68
12.81
14.07
14.19
Tier 1 risk-based capital
15.63
15.06
14.13
15.46
15.61
Total risk-based capital
19.03
18.51
17.35
18.43
18.65
Tier 1 leverage capital
9.50
9.05
9.45
10.18
10.46
Period end tangible equity to period end tangible assets (3)
8.99
8.50
8.25
9.03
9.40
Average shareholders’ equity to average total assets
11.49
10.86
11.94
12.28
12.54
  1. Prior to the adoption of CECL, excluded purchased credit impaired loans measured at fair value at acquisition if the timing and amount of cash flows expected to be collected from those sales could be reasonably estimated.
  2. Prior to the adoption of CECL, included $0.8 million in PCI loans restructured as of December 31, 2019 and September 30, 2019.
  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.



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

Three Months Ended
2020
2019
Loan Portfolio Composition
Sep 30,
Jun 30,
Mar 31,
Dec 31,
Sep 30,
Real Estate Loans:
Construction
$
610,394
$
570,801
$
603,952
$
644,948
$
621,040
1-4 Family Residential
738,343
761,815
787,875
787,562
792,638
Commercial
1,327,233
1,406,541
1,350,818
1,250,208
1,236,307
Commercial Loans
629,170
639,162
383,984
401,521
382,077
Municipal Loans
387,286
377,428
375,934
383,960
366,906
Loans to Individuals
97,549
96,824
98,439
100,005
100,949
Total Loans
$
3,789,975
$
3,852,571
$
3,601,002
$
3,568,204
$
3,499,917
Summary of Changes in Allowances:
Allowance for Loan Losses
Balance at beginning of period
$
59,868
$
53,638
$
24,797
$
25,129
$
24,705
Impact of CECL adoption (1) - cumulative effect adjustment
5,072
Impact of CECL adoption - purchased loans with credit deterioration
231
Loans charged-off
(718
)
(546
)
(995
)
(3,251
)
(1,000
)
Recoveries of loans charged-off
361
436
451
411
419
Net loans (charged-off) recovered
(357
)
(110
)
(544
)
(2,840
)
(581
)
Provision for (reversal of) for loan losses
(4,401
)
6,340
24,082
2,508
1,005
Balance at end of period
$
55,110
$
59,868
$
53,638
$
24,797
$
25,129
Allowance for Off-Balance-Sheet Credit Exposures
Balance at beginning of period
$
6,365
$
7,460
$
1,455
$
1,540
$
1,859
Impact of CECL adoption (1)
4,840
Provision for (reversal of) off-balance-sheet credit exposures (2)
(345
)
(1,095
)
1,165
(85
)
(319
)
Balance at end of period
$
6,020
$
6,365
$
7,460
$
1,455
$
1,540
Total Allowance for Credit Losses
$
61,130
$
66,233
$
61,098
$
26,252
$
26,669
  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.
  2. Prior to the adoption of CECL on January 1, 2020, the provision for off-balance-sheet credit exposures was included in other noninterest expense.



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

Nine Months Ended
September 30,
2020
2019
Income Statement:
Total interest income
$
174,924
$
180,254
Total interest expense
36,366
53,625
Net interest income
138,558
126,629
Provision for credit losses (1)
25,746
2,593
Net interest income after provision for credit losses
112,812
124,036
Noninterest income
Deposit services
17,940
19,391
Net gain on sale of securities available for sale
8,281
714
Gain on sale of loans
1,924
405
Trust fees
3,779
4,584
Bank owned life insurance
1,899
1,725
Brokerage services
1,643
1,549
Other
3,366
3,535
Total noninterest income
38,832
31,903
Noninterest expense
Salaries and employee benefits
57,616
54,325
Net occupancy
10,574
9,894
Advertising, travel & entertainment
1,643
2,173
ATM expense
728
658
Professional fees
3,238
3,575
Software and data processing
3,737
3,278
Communications
1,494
1,456
FDIC insurance
668
859
Amortization of intangibles
2,792
3,388
Other (1)
9,502
8,747
Total noninterest expense
91,992
88,353
Income before income tax expense
59,652
67,586
Income tax expense
7,071
10,367
Net income
$
52,581
$
57,219
Common Share Data:
Weighted-average basic shares outstanding
33,250
33,732
Weighted-average diluted shares outstanding
33,331
33,878
Common shares outstanding end of period
33,072
33,795
Earnings per common share
Basic
$
1.58
$
1.70
Diluted
1.58
1.69
Book value per common share
25.37
23.98
Tangible book value per common share (2)
18.97
17.60
Cash dividends paid per common share
0.93
0.92
Selected Performance Ratios:
Return on average assets
0.98
%
1.21
%
Return on average shareholders’ equity
8.56
9.93
Return on average tangible common equity (2)
12.05
14.47
Average yield on earning assets (FTE) (2)
3.77
4.34
Average rate on interest bearing liabilities
0.96
1.61
Net interest spread (FTE) (2)
2.81
2.73
Net interest margin (FTE) (2)
3.02
3.09
Average earning assets to average interest bearing liabilities
129.07
128.34
Noninterest expense to average total assets
1.71
1.87
Efficiency ratio (FTE) (2)
50.06
51.85
  1. Upon adoption of CECL on January 1, 2020, the provision for credit losses is the sum of the provision for loan losses and the provision for off-balance-sheet credit exposures.  Prior to the adoption of CECL, the provision for off-balance-sheet credit exposures was included in other noninterest expense.
  2. 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,
2020
2019
Nonperforming Assets:
$
16,822
$
29,747
Nonaccrual loans (1)
5,971
17,148
Accruing loans past due more than 90 days (1)
Troubled debt restructured loans (2)
10,307
11,683
Other real estate owned
536
912
Repossessed assets
8
4
Asset Quality Ratios:
Nonaccruing loans to total loans
0.16
%
0.49
%
Allowance for loan losses to nonaccruing loans
922.96
146.54
Allowance for loan losses to nonperforming assets
327.61
84.48
Allowance for loan losses to total loans
1.45
0.72
Nonperforming assets to total assets
0.23
0.45
Net charge-offs (recoveries) to average loans
0.04
0.18
Capital Ratios:
Shareholders’ equity to total assets
11.67
12.39
Common equity tier 1 capital
14.24
14.19
Tier 1 risk-based capital
15.63
15.61
Total risk-based capital
19.03
18.65
Tier 1 leverage capital
9.50
10.46
Period end tangible equity to period end tangible assets (3)
8.99
9.40
Average shareholders’ equity to average total assets
11.42
12.21
  1. Prior to the adoption of CECL, excluded purchased credit impaired loans measured at fair value at acquisition if the timing and amount of cash flows expected to be collected from those sales could be reasonably estimated.
  2. Prior to the adoption of CECL, included $0.8 million in PCI loans restructured as of September 30, 2019.
  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.



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

Nine Months Ended
September 30,
Loan Portfolio Composition
2020
2019
Real Estate Loans:
Construction
$
610,394
$
621,040
1-4 Family Residential
738,343
792,638
Commercial
1,327,233
1,236,307
Commercial Loans
629,170
382,077
Municipal Loans
387,286
366,906
Loans to Individuals
97,549
100,949
Total Loans
$
3,789,975
$
3,499,917
Summary of Changes in Allowances:
Allowance for Loan Losses
Balance at beginning of period
$
24,797
$
27,019
Impact of CECL adoption (1) - cumulative effect adjustment
5,072
Impact of CECL adoption - purchased loans with credit deterioration
231
Loans charged-off
(2,259
)
(5,682
)
Recoveries of loans charged-off
1,248
1,199
Net loans (charged-off) recovered
(1,011
)
(4,483
)
Provision for (reversal of) for loan losses
26,021
2,593
Balance at end of period
$
55,110
$
25,129
Allowance for Off-Balance-Sheet Credit Exposures
Balance at beginning of period
$
1,455
$
1,890
Impact of CECL adoption (1)
4,840
Provision for (reversal of) off-balance-sheet credit exposures (2)
(275
)
(350
)
Balance at end of period
$
6,020
$
1,540
Total Allowance for Credit Losses
$
61,130
$
26,669
  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.
  2. Prior to the adoption of CECL on January 1, 2020, the provision for off-balance-sheet credit exposures was included in other noninterest expense.



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, 2020
June 30, 2020
Average Balance
Interest
Average Yield/Rate
Average Balance
Interest
Average Yield/Rate
ASSETS
Loans (1)
$
3,815,989
$
38,842
4.05
%
$
3,826,383
$
39,766
4.18
%
Loans held for sale
3,934
31
3.13
%
3,213
28
3.50
%
Securities:
Taxable investment securities (2)
145,724
1,175
3.21
%
94,247
732
3.12
%
Tax-exempt investment securities (2)
1,295,179
11,418
3.51
%
1,320,772
11,560
3.52
%
Mortgage-backed and related securities (2)
1,209,913
7,048
2.32
%
1,359,941
9,044
2.67
%
Total securities
2,650,816
19,641
2.95
%
2,774,960
21,336
3.09
%
Federal Home Loan Bank stock, at cost, and equity investments
60,528
249
1.64
%
67,582
360
2.14
%
Interest earning deposits
17,668
17
0.38
%
24,097
23
0.38
%
Total earning assets
6,548,935
58,780
3.57
%
6,696,235
61,513
3.69
%
Cash and due from banks
80,368
78,326
Accrued interest and other assets
699,351
660,411
Less:  Allowance for loan losses
(61,212
)
(55,908
)
Total assets
$
7,267,442
$
7,379,064
LIABILITIES AND SHAREHOLDERS’ EQUITY
Savings accounts
$
461,895
192
0.17
%
$
426,420
187
0.18
%
Certificates of deposits
1,172,179
3,568
1.21
%
1,187,665
4,817
1.63
%
Interest bearing demand accounts
2,069,751
1,102
0.21
%
2,013,770
1,225
0.24
%
Total interest bearing deposits
3,703,825
4,862
0.52
%
3,627,855
6,229
0.69
%
Federal Home Loan Bank borrowings
1,037,855
2,369
0.91
%
1,197,097
2,929
0.98
%
Subordinated notes, net of unamortized debt issuance costs
98,686
1,427
5.75
%
98,641
1,412
5.76
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,253
378
2.50
%
60,252
491
3.28
%
Other borrowings
63,526
55
0.34
%
205,724
163
0.32
%
Total interest bearing liabilities
4,964,145
9,091
0.73
%
5,189,569
11,224
0.87
%
Noninterest bearing deposits
1,371,748
1,310,651
Accrued expenses and other liabilities
96,219
77,431
Total liabilities
6,432,112
6,577,651
Shareholders’ equity
835,330
801,413
Total liabilities and shareholders’ equity
$
7,267,442
$
7,379,064
Net interest income (FTE)
$
49,689
$
50,289
Net interest margin (FTE)
3.02
%
3.02
%
Net interest spread (FTE)
2.84
%
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, 2020 and June 30, 2020, loans totaling $6.0 million and $5.6 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, 2020
December 31, 2019
Average Balance
Interest
Average Yield/Rate
Average Balance
Interest
Average Yield/Rate
ASSETS
Loans (1)
$
3,587,143
$
42,554
4.77
%
$
3,540,274
$
43,166
4.84
%
Loans held for sale
831
9
4.36
%
1,114
9
3.21
%
Securities:
Taxable investment securities (2)
70,293
512
2.93
%
10,083
86
3.38
%
Tax-exempt investment securities (2)
888,906
7,837
3.55
%
699,868
6,431
3.65
%
Mortgage-backed and related securities (2)
1,598,374
11,534
2.90
%
1,674,503
12,197
2.89
%
Total securities
2,557,573
19,883
3.13
%
2,384,454
18,714
3.11
%
Federal Home Loan Bank stock, at cost, and equity investments
62,976
425
2.71
%
59,743
437
2.90
%
Interest earning deposits
40,236
180
1.80
%
44,039
247
2.23
%
Total earning assets
6,248,759
63,051
4.06
%
6,029,624
62,573
4.12
%
Cash and due from banks
76,739
72,018
Accrued interest and other assets
611,017
574,124
Less:  Allowance for loan losses
(30,373
)
(25,618
)
Total assets
$
6,906,142
$
6,650,148
LIABILITIES AND SHAREHOLDERS’ EQUITY
Savings accounts
$
384,863
237
0.25
%
$
372,798
262
0.28
%
Certificates of deposit
1,362,427
6,346
1.87
%
1,204,392
6,172
2.03
%
Interest bearing demand accounts
1,975,837
3,336
0.68
%
1,936,969
4,067
0.83
%
Total interest bearing deposits
3,723,127
9,919
1.07
%
3,514,159
10,501
1.19
%
Federal Home Loan Bank borrowings
999,070
3,974
1.60
%
1,019,844
4,716
1.83
%
Subordinated notes, net of unamortized debt issuance costs
98,597
1,411
5.76
%
98,554
1,426
5.74
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,234
600
4.01
%
60,250
643
4.23
%
Other borrowings
69,846
147
0.85
%
17,874
71
1.58
%
Total interest bearing liabilities
4,950,874
16,051
1.30
%
4,710,681
17,357
1.46
%
Noninterest bearing deposits
1,042,341
1,049,211
Accrued expenses and other liabilities
88,168
73,408
Total liabilities
6,081,383
5,833,300
Shareholders’ equity
824,759
816,848
Total liabilities and shareholders’ equity
$
6,906,142
$
6,650,148
Net interest income (FTE)
$
47,000
$
45,216
Net interest margin (FTE)
3.03
%
2.98
%
Net interest spread (FTE)
2.76
%
2.66
%
  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, 2020 and December 31, 2019, loans totaling $5.2 million and $5.0 million, respectively, were on nonaccrual status.  Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.



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

Three Months Ended
September 30, 2019
Average Balance
Interest
Average Yield/Rate
ASSETS
Loans (1)
$
3,477,187
$
43,780
5.00
%
Loans held for sale
2,497
26
4.13
%
Securities:
Taxable investment securities (2)
3,000
26
3.44
%
Tax-exempt investment securities (2)
555,835
5,328
3.80
%
Mortgage-backed and related securities (2)
1,660,331
12,569
3.00
%
Total securities
2,219,166
17,923
3.20
%
Federal Home Loan Bank stock, at cost, and equity investments
57,108
422
2.93
%
Interest earning deposits
26,746
206
3.06
%
Total earning assets
5,782,704
62,357
4.28
%
Cash and due from banks
73,815
Accrued interest and other assets
570,657
Less:  Allowance for loan losses
(24,938
)
Total assets
$
6,402,238
LIABILITIES AND SHAREHOLDERS’ EQUITY
Savings accounts
$
367,615
270
0.29
%
Certificates of deposit
1,118,410
6,011
2.13
%
Interest bearing demand accounts
1,966,764
5,085
1.03
%
Total interest bearing deposits
3,452,789
11,366
1.31
%
Federal Home Loan Bank borrowings
881,088
4,647
2.09
%
Subordinated notes, net of unamortized debt issuance costs
98,511
1,425
5.74
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,248
685
4.51
%
Other borrowings
13,401
59
1.75
%
Total interest bearing liabilities
4,506,037
18,182
1.60
%
Noninterest bearing deposits
1,020,325
Accrued expenses and other liabilities
72,923
Total liabilities
5,599,285
Shareholders’ equity
802,953
Total liabilities and shareholders’ equity
$
6,402,238
Net interest income (FTE)
$
44,175
Net interest margin (FTE)
3.03
%
Net interest spread (FTE)
2.68
%
  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, loans totaling $17.1 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, 2020
September 30, 2019
Average Balance
Interest
Average Yield/Rate
Average Balance
Interest
Average Yield/Rate
ASSETS
Loans (1)
$
3,743,437
$
121,162
4.32
%
$
3,387,719
$
129,549
5.11
%
Loans held for sale
2,664
68
3.41
%
1,698
54
4.25
%
Securities:
Taxable investment securities (2)
103,576
2,419
3.12
%
3,000
81
3.61
%
Tax-exempt investment securities (2)
1,168,749
30,815
3.52
%
557,961
15,573
3.73
%
Mortgage-backed and related securities (2)
1,388,754
27,626
2.66
%
1,662,715
38,289
3.08
%
Total securities
2,661,079
60,860
3.05
%
2,223,676
53,943
3.24
%
Federal Home Loan Bank stock, at cost, and equity investments
63,683
1,034
2.17
%
54,407
1,217
2.99
%
Interest earning deposits
27,299
220
1.08
%
52,345
1,003
2.56
%
Federal funds sold
3,639
86
3.16
%
Total earning assets
6,498,162
183,344
3.77
%
5,723,484
185,852
4.34
%
Cash and due from banks
78,484
78,539
Accrued interest and other assets
656,952
538,248
Less:  Allowance for loan losses
(49,208
)
(25,604
)
Total assets
$
7,184,390
$
6,314,667
LIABILITIES AND SHAREHOLDERS’ EQUITY
Savings accounts
$
424,530
616
0.19
%
$
364,520
790
0.29
%
Certificates of deposit
1,240,506
14,731
1.59
%
1,130,561
17,569
2.08
%
Interest bearing demand accounts
2,019,968
5,663
0.37
%
1,973,024
15,705
1.06
%
Total interest bearing deposits
3,685,004
21,010
0.76
%
3,468,105
34,064
1.31
%
Federal Home Loan Bank borrowings
1,077,861
9,272
1.15
%
817,978
13,003
2.13
%
Subordinated notes, net of unamortized debt issuance costs
98,642
4,250
5.76
%
98,470
4,235
5.75
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,252
1,469
3.26
%
60,247
2,132
4.73
%
Other borrowings
112,851
365
0.43
%
14,894
191
1.71
%
Total interest bearing liabilities
5,034,610
36,366
0.96
%
4,459,694
53,625
1.61
%
Noninterest bearing deposits
1,242,055
1,007,263
Accrued expenses and other liabilities
87,170
76,963
Total liabilities
6,363,835
5,543,920
Shareholders’ equity
820,555
770,747
Total liabilities and shareholders’ equity
$
7,184,390
$
6,314,667
Net interest income (FTE)
$
146,978
$
132,227
Net interest margin (FTE)
3.02
%
3.09
%
Net interest spread (FTE)
2.81
%
2.73
%
  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 and 2019, loans totaling $6.0 million and $17.1 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
2020
2019
September 30,
Sep 30,
Jun 30,
Mar 31,
Dec 31,
Sep 30,
2020
2019
Reconciliation of return on average common equity to return on average tangible common equity:
Net income
$
27,074
$
21,554
$
3,953
$
17,335
$
19,792
$
52,581
$
57,219
After-tax amortization expense
696
735
774
814
853
2,206
2,677
Adjusted net income available to common shareholders
$
27,770
$
22,289
$
4,727
$
18,149
$
20,645
$
54,787
$
59,896
Average shareholders' equity
$
835,330
$
801,413
$
824,759
$
816,848
$
802,953
$
820,555
$
770,747
Less: Average intangibles for the period
(212,221
)
(213,135
(214,104
)
(215,101
)
(216,169
)
(213,150
)
(217,283
)
Average tangible shareholders' equity
$
623,109
$
588,278
$
610,655
$
601,747
$
586,784
$
607,405
$
553,464
Return on average tangible common equity
17.73
%
15.24
%
3.11
%
11.97
%
13.96
%
12.05
%
14.47
%
Reconciliation of book value per share to tangible book value per share:
Common equity at end of period
$
839,148
$
817,605
$
795,800
$
804,580
$
810,453
$
839,148
$
810,453
Less: Intangible assets at end of period
(211,685
)
(212,566
(213,497
)
(214,477
)
(215,507
)
(211,685
)
(215,507
)
Tangible common shareholders' equity at end of period
$
627,463
$
605,039
$
582,303
$
590,103
$
594,946
$
627,463
$
594,946
Total assets at end of period
$
7,190,960
$
7,329,611
$
7,273,638
$
6,748,913
$
6,542,075
$
7,190,960
$
6,542,075
Less: Intangible assets at end of period
(211,685
)
(212,566
(213,497
)
(214,477
)
(215,507
)
(211,685
)
(215,507
)
Tangible assets at end of period
$
6,979,275
$
7,117,045
$
7,060,141
$
6,534,436
$
6,326,568
$
6,979,275
$
6,326,568
Period end tangible equity to period end tangible assets
8.99
%
8.50
%
8.25
%
9.03
%
9.40
%
8.99
%
9.40
%
Common shares outstanding end of period
33,072
33,032
33,012
33,823
33,795
33,072
33,795
Tangible book value per common share
$
18.97
$
18.32
$
17.64
$
17.45
$
17.60
$
18.97
$
17.60
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)
$
46,586
$
47,271
$
44,701
$
43,176
$
42,373
$
138,558
$
126,629
Tax equivalent adjustments:
Loans
688
679
668
653
641
2,035
1,837
Tax-exempt investment securities
2,415
2,339
1,631
1,387
1,161
6,385
3,761
Net interest income (FTE) (1)
49,689
50,289
47,000
45,216
44,175
146,978
132,227
Noninterest income
11,141
12,193
15,498
10,465
11,111
38,832
31,903
Nonrecurring income (2)
(78
)
(2,662
(5,541
)
(42
)
(42
)
(8,281
)
(428
)
Total revenue
$
60,752
$
59,820
$
56,957
$
55,639
$
55,244
$
177,529
$
163,702
Noninterest expense
$
31,616
$
29,856
$
30,520
$
30,944
$
29,026
$
91,992
$
88,353
Pre-tax amortization expense
(881
)
(931
(980
)
(1,030
)
(1,080
)
(2,792
)
(3,388
)
Nonrecurring expense (3)
(315
)
(39
29
56
(33
)
(325
)
(82
)
Adjusted noninterest expense
$
30,420
$
28,886
$
29,569
$
29,970
$
27,913
$
88,875
$
84,883
Efficiency ratio
52.77
%
50.85
%
54.10
%
55.92
%
52.23
%
52.55
%
53.69
%
Efficiency ratio (FTE) (1)
50.07
%
48.29
%
51.91
%
53.87
%
50.53
%
50.06
%
51.85
%
Average earning assets
$
6,548,935
$
6,696,235
$
6,248,759
$
6,029,624
$
5,782,704
$
6,498,162
$
5,723,484
Net interest margin
2.83
%
2.84
%
2.88
%
2.84
%
2.91
%
2.85
%
2.96
%
Net interest margin (FTE) (1)
3.02
%
3.02
%
3.03
%
2.98
%
3.03
%
3.02
%
3.09
%
Net interest spread
2.65
%
2.64
%
2.61
%
2.52
%
2.55
%
2.64
%
2.60
%
Net interest spread (FTE) (1)
2.84
%
2.82
%
2.76
%
2.66
%
2.68
%
2.81
%
2.73
%
  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 and loss on fair value hedges, in the periods where applicable.
  3. These adjustments may include foreclosure 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...