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 Second Quarter Ended June 30 2019


SBSI - Southside Bancshares Inc. Announces Financial Results for the Second Quarter Ended June 30 2019

  • Second quarter net income was $18.6 million and earnings per diluted common share were $0.55
  • Linked quarter loans increased $155.0 million, or 4.7%, to $3.46 billion from $3.31 billion
  • Linked quarter net interest margin (FTE) increased 10 basis points from 3.07% to 3.17%
  • Second quarter annualized return on average shareholders’ equity of 9.68% and return on average tangible common equity of 14.12% (1)
  • Second quarter annualized return on average assets of 1.20%
  • Linked quarter nonperforming assets as a percent of total assets decreased from 0.61% to 0.46%

TYLER, Texas, July 26, 2019 (GLOBE NEWSWIRE) -- Southside Bancshares, Inc. (“Southside” or the “Company”) (NASDAQ:SBSI) today reported its financial results for the quarter ended June 30, 2019.  Southside reported net income of $18.6 million for the three months ended June 30, 2019, a decrease of $1.6 million, or 7.9%, compared to $20.2 million for the same period in 2018.  Earnings per diluted common share decreased $0.02, or 3.5%, to $0.55 for the three months ended June 30, 2019, from $0.57 for the same period in 2018.  The annualized return on average shareholders’ equity for the three months ended June 30, 2019 was 9.68%, compared to 10.79% for the same period in 2018.  The annualized return on average assets was 1.20% for the three months ended June 30, 2019, compared to 1.30% for the same period in 2018.

“I am extremely pleased to report that Southside had an outstanding second quarter highlighted by a linked quarter increase in loans of $155 million, increases in net interest margin and spread of ten basis points, and a 24.6% decrease in linked quarter nonperforming assets as a percentage of assets to 0.46%,” stated Lee R. Gibson, President and Chief Executive Officer of Southside.  “The strong loan growth resulted from a combination of closing and funding several loans that had been in our pipeline for some time and a slowdown in large prepayments.”

“The ten basis point increase in the net interest margin and spread on a linked quarter basis was due to an increase in average loans as a percent of earning assets and in part to a nonrecurring loss on a fair value hedge interest rate swap of $507,000 recorded in net interest income during the first quarter.  We expect loan revenue during the third quarter will benefit from the full impact of the loan growth that we experienced during the second quarter.  During the second quarter, we recorded approximately $2.5 million in provision expense, of which approximately $1.3 million was directly related to the second quarter loan growth.  Economic conditions in our East Texas markets continue to be good while economic conditions in our DFW and Austin markets remain strong.”

“I’m also pleased to share that we are preparing to expand our footprint.  On July 23, 2019, we filed for regulatory approval to open a retail in-store branch in Kingwood, Texas, located in Montgomery County.  Kingwood is a community located northeast of Houston, approximately 15 miles south of our Splendora branch.  We anticipate opening this new location in November 2019 pending regulatory approval.”

Operating Results for the Three Months Ended June 30, 2019

Net income was $18.6 million for the three months ended June 30, 2019 compared with $20.2 million for the same period in 2018, a decrease of $1.6 million, or 7.9%.  Net income per diluted common share was $0.55 for the three months ended June 30, 2019 compared with $0.57 for the same period in 2018, a decrease of 3.5%.  The decrease in net income was largely driven by the increase in provision for loan losses, noninterest expense and 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 June 30, 2019 were 1.20% and 9.68%, respectively.  Our efficiency ratio (FTE) was 51.44% (1) for the three months ended June 30, 2019, an improvement from 53.66% for the three months ended March 31, 2019.

Net interest income before provision for loan losses for the three months ended June 30, 2019 and 2018 was $43.1 million.  Linked quarter, net interest income before provision for loan losses increased $2.0 million, or 4.9%, to $43.1 million, compared with $41.1 million during the three months ended March 31, 2019.  The increase in net interest income for the linked quarter was due to the increase in interest income on our interest earning assets, primarily a result of the mix in our earning assets during the second quarter ended June 30, 2019.

Our tax equivalent net interest margin was 3.17% for the three months ended June 30, 2019 compared with 3.19% for the same period in 2018.  The decrease was primarily due to the higher rates paid on interest bearing liabilities.  Our tax equivalent net interest margin increased 10 basis points when compared to 3.07% for the three months ended March 31, 2019.  This increase was due to an increase in average loans as a percent of earning assets and in part to a nonrecurring loss on a fair value hedge interest rate swap of $507,000 recorded in net interest income during the first quarter.

Noninterest income was $11.3 million for the three months ended June 30, 2019, an increase compared with $11.0 million for the same period in 2018.  The increase was primarily due to a net gain on sale of securities, an increase in deposit services income and other noninterest income, partially offset by decreases in bank owned life insurance income and trust fees.  On a linked quarter basis, noninterest income increased $1.7 million, or 18.0%, primarily due to an increase in deposit services income, an increase in net gain on sale of securities, an increase in swap fee income and a nonrecurring partial loss on fair value hedge interest rate swaps during the first quarter of 2019.

Noninterest expense was $29.7 million for the three months ended June 30, 2019 compared with $29.3 million for the same period in 2018, an increase of $0.4 million, or 1.5%.  The increase was primarily due to an increase in salaries and employee benefits and other noninterest expense, partially offset by the decrease in acquisition expense.  On a linked quarter basis, noninterest expense increased $0.1 million, or 0.2%, compared with the three months ended March 31, 2019.

Income tax expense increased $0.2 million for the three months ended June 30, 2019 compared to the same period in 2018.  On a linked quarter basis, income tax expense increased $0.4 million.  Our effective tax rate (“ETR”) increased to 16.1% for the three months ended June 30, 2019 compared to 14.3% for the three months ended March 31, 2019 and June 30, 2018.  The higher ETR for the period was primarily due to a decrease in tax-exempt income as a percentage of pre-tax income.

Operating Results for the Six Months Ended June 30, 2019

Net income was $37.4 million for the six months ended June 30, 2019 compared with $36.5 million for the same period in 2018, an increase of $1.0 million, or 2.7%.  Net income per diluted common share was $1.11 for the six months ended June 30, 2019 compared with $1.04 for the same period in 2018, an increase of 6.7%.  The increase in net income was largely driven by the increase in interest 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 six months ended June 30, 2019 were 1.20% and 10.00%, respectively.  Our efficiency ratio (FTE) was 52.53% (1) for the six months ended June 30, 2019.

Net interest income before provision for loan losses for the six months ended June 30, 2019 was $84.3 million compared with $87.2 million during the same period in 2018, a decrease of $3.0 million, or 3.4%.  The decrease in net interest income was due to higher funding costs of our interest bearing liabilities 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 3.12% for the six months ended June 30, 2019 compared with 3.19% for the same period in 2018.  The decrease was primarily due to the higher rates paid on interest bearing liabilities.

Noninterest income was $20.8 million for the six months ended June 30, 2019, a slight increase compared with $20.6 million for the same period in 2018.  The increase was primarily due to a net gain on sale of securities and an increase in deposit services income, partially offset by decreases in bank owned life insurance, trust fees and other noninterest income.

Noninterest expense was $59.3 million for the six months ended June 30, 2019 compared with $60.9 million for the same period in 2018, a decrease of $1.6 million, or 2.6%.  The decrease was primarily due to a decrease in acquisition expense, net occupancy expense and amortization of intangibles, partially offset by increases in salaries and employee benefits, professional fees and software and data processing expense.

Income tax expense increased $1.3 million for the six months ended June 30, 2019 compared to the same period in 2018.  Our ETR was approximately 15.2% and 13.0% for the six months ended June 30, 2019 and 2018, respectively.

Balance Sheet Data

At June 30, 2019, we had $6.37 billion in total assets compared with $6.12 billion at December 31, 2018 and $6.22 billion at March 31, 2019.

Loans at June 30, 2019 were $3.46 billion, an increase of $147.3 million, or 4.4%, compared with $3.31 billion at December 31, 2018.  Linked quarter loans increased $155.0 million, or 4.7%, from $3.31 billion at March 31, 2019.  The linked quarter net increase in our loans consisted of increases of $146.9 million of commercial real estate loans, $21.5 million of commercial loans, $14.0 million of municipal loans and $0.6 million of loans to individuals, partially offset by decreases of $23.8 million of construction loans and $4.1 million of 1-4 family residential loans.

Securities at June 30, 2019 were $2.24 billion, an increase of $83.5 million, or 3.9%, compared with $2.15 billion at December 31, 2018.  Linked quarter securities increased $212.2 million, or 10.5%, from $2.02 billion at March 31, 2019.

Deposits at June 30, 2019 were $4.48 billion, an increase of $54.2 million, or 1.2%, compared with $4.43 billion at December 31, 2018.  Linked quarter deposits decreased $88.6 million, or 1.9%, from $4.57 billion at March 31, 2019 primarily due to a decrease in brokered and public fund deposits.

Asset Quality

Nonperforming assets at June 30, 2019 were $29.4 million, or 0.46% of total assets, a decrease of $13.5 million, or 31.6%, compared to $42.9 million, or 0.70% of total assets, at December 31, 2018, and $38.1 million, or 0.61% of total assets, at March 31, 2019.  During the three months ended June 30, 2019, our nonaccrual loans decreased $1.3 million and our accruing loans past due more than 90 days decreased $7.9 million due to one commercial real estate loan relationship that paid in full.

The allowance for loan losses at June 30, 2019 was $24.7 million, or 0.71% of total loans, compared to $27.0 million, or 0.82% of total loans at December 31, 2018, and $24.2 million, or 0.73% of total loans at March 31, 2019.  The increase in the allowance for the linked quarter was primarily the result of growth in the loan portfolio.

For the three months ended June 30, 2019, we recorded provision for loan losses of $2.5 million compared with a $1.3 million provision expense for the three months ended June 30, 2018 and a partial reversal of provision of $0.9 million for the three months ended March 31, 2019.  The provision for loan losses for the six months ended June 30, 2019 was $1.6 million compared with $5.0 million for the six months ended June 30, 2018.

Net charge-offs were $2.0 million for the three months ended June 30, 2019 compared with $0.4 million for the three months ended June 30, 2018 and $1.9 million for the three months ended March 31, 2019.  Net charge-offs for the second quarter of 2019 were primarily related to a previously reserved write-down on a large nonaccrual commercial real estate loan.  Net charge-offs were $3.9 million for the six months ended June 30, 2019 compared with $0.7 million for the six months ended June 30, 2018.

Dividend

Southside Bancshares, Inc. declared a second quarter cash dividend of $0.31 per share on May 9, 2019, which was paid on June 6, 2019, to all shareholders of record as of May 23, 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 second quarter ended June 30, 2019 financial results on Friday, July 26, 2019 at 9:00 a.m. CDT.  The call can be accessed by dialing 844-775-2540 and by identifying the conference ID number 9381487 or by identifying “Southside Bancshares, Inc., Second 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 July 26, 2019 through August 7, 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 six months ended June 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 $6.37 billion in assets as of June 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.


 
As of
 
2019
 
2018
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
ASSETS
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
77,319
 
 
$
81,981
 
 
$
87,375
 
 
$
85,103
 
 
$
78,534
 
Interest earning deposits
54,642
 
 
184,612
 
 
23,884
 
 
70,685
 
 
138,685
 
Federal funds sold
560
 
 
3,350
 
 
9,460
 
 
18,284
 
 
14,850
 
Securities available for sale, at estimated fair value
2,088,787
 
 
1,876,255
 
 
1,989,436
 
 
1,939,277
 
 
2,037,994
 
Securities held to maturity, at carrying value
147,091
 
 
147,431
 
 
162,931
 
 
163,365
 
 
164,276
 
Total securities
2,235,878
 
 
2,023,686
 
 
2,152,367
 
 
2,102,642
 
 
2,202,270
 
Federal Home Loan Bank stock, at cost
44,718
 
 
35,269
 
 
32,583
 
 
32,291
 
 
42,994
 
Loans held for sale
1,812
 
 
384
 
 
601
 
 
954
 
 
4,566
 
Loans
3,460,143
 
 
3,305,110
 
 
3,312,799
 
 
3,274,524
 
 
3,270,883
 
Less: Allowance for loan losses
(24,705
)
 
(24,155
)
 
(27,019
)
 
(26,092
)
 
(25,072
)
Net loans
3,435,438
 
 
3,280,955
 
 
3,285,780
 
 
3,248,432
 
 
3,245,811
 
Premises & equipment, net
140,105
 
 
138,290
 
 
135,972
 
 
133,939
 
 
132,578
 
Goodwill
201,116
 
 
201,116
 
 
201,116
 
 
201,116
 
 
201,246
 
Other intangible assets, net
15,471
 
 
16,600
 
 
17,779
 
 
19,009
 
 
20,287
 
Bank owned life insurance
99,294
 
 
98,704
 
 
98,160
 
 
97,611
 
 
97,059
 
Other assets
66,517
 
 
152,249
 
 
78,417
 
 
95,288
 
 
71,293
 
Total assets
$
6,372,870
 
 
$
6,217,196
 
 
$
6,123,494
 
 
$
6,105,354
 
 
$
6,250,173
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Noninterest bearing deposits
$
1,028,861
 
 
$
1,038,116
 
 
$
994,680
 
 
$
1,033,572
 
 
$
1,038,907
 
Interest bearing deposits
3,450,395
 
 
3,529,777
 
 
3,430,350
 
 
3,519,940
 
 
3,469,834
 
Total deposits
4,479,256
 
 
4,567,893
 
 
4,425,030
 
 
4,553,512
 
 
4,508,741
 
Other borrowings and Federal Home Loan Bank borrowings
849,821
 
 
628,498
 
 
755,875
 
 
570,242
 
 
784,754
 
Subordinated notes, net of unamortized debt
issuance costs
98,490
 
 
98,448
 
 
98,407
 
 
98,366
 
 
98,326
 
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,248
 
 
60,247
 
 
60,246
 
 
60,244
 
 
60,243
 
Other liabilities
97,290
 
 
104,077
 
 
52,645
 
 
70,484
 
 
46,299
 
Total liabilities
5,585,105
 
 
5,459,163
 
 
5,392,203
 
 
5,352,848
 
 
5,498,363
 
Shareholders' equity
787,765
 
 
758,033
 
 
731,291
 
 
752,506
 
 
751,810
 
Total liabilities and shareholders' equity
$
6,372,870
 
 
$
6,217,196
 
 
$
6,123,494
 
 
$
6,105,354
 
 
$
6,250,173
 


 
Three Months Ended
 
2019
 
2018
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
Income Statement:
 
 
 
 
 
 
 
 
 
Total interest income
$
60,672
 
 
$
59,027
 
 
$
58,022
 
 
$
57,152
 
 
$
56,797
 
Total interest expense
17,541
 
 
17,902
 
 
15,612
 
 
14,742
 
 
13,686
 
Net interest income
43,131
 
 
41,125
 
 
42,410
 
 
42,410
 
 
43,111
 
Provision for loan losses
2,506
 
 
(918
)
 
2,446
 
 
975
 
 
1,281
 
Net interest income after provision for loan losses
40,625
 
 
42,043
 
 
39,964
 
 
41,435
 
 
41,830
 
Noninterest income
 
 
 
 
 
 
 
 
 
Deposit services
6,652
 
 
5,986
 
 
6,325
 
 
6,317
 
 
6,261
 
Net gain (loss) on sale of securities available for sale
416
 
 
256
 
 
61
 
 
(741
)
 
(332
)
Gain on sale of loans
181
 
 
93
 
 
101
 
 
303
 
 
173
 
Trust fees
1,520
 
 
1,541
 
 
1,573
 
 
1,568
 
 
1,931
 
Bank owned life insurance
559
 
 
544
 
 
554
 
 
552
 
 
1,185
 
Brokerage services
477
 
 
517
 
 
499
 
 
532
 
 
506
 
Other
1,449
 
 
601
 
 
1,021
 
 
1,491
 
 
1,283
 
Total noninterest income
11,254
 
 
9,538
 
 
10,134
 
 
10,022
 
 
11,007
 
Noninterest expense
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
17,891
 
 
18,046
 
 
17,823
 
 
17,628
 
 
16,633
 
Net occupancy
3,289
 
 
3,175
 
 
3,475
 
 
3,396
 
 
3,360
 
Acquisition expense
 
 
 
 
118
 
 
437
 
 
1,026
 
Advertising, travel & entertainment
733
 
 
847
 
 
786
 
 
648
 
 
775
 
ATM expense
246
 
 
180
 
 
250
 
 
251
 
 
243
 
Professional fees
1,069
 
 
1,314
 
 
1,189
 
 
824
 
 
952
 
Software and data processing
1,086
 
 
1,076
 
 
1,057
 
 
977
 
 
939
 
Communications
489
 
 
487
 
 
477
 
 
354
 
 
478
 
FDIC insurance
437
 
 
422
 
 
455
 
 
435
 
 
484
 
Amortization of intangibles
1,129
 
 
1,179
 
 
1,228
 
 
1,279
 
 
1,328
 
Other
3,331
 
 
2,901
 
 
3,338
 
 
2,733
 
 
3,056
 
Total noninterest expense
29,700
 
 
29,627
 
 
30,196
 
 
28,962
 
 
29,274
 
Income before income tax expense
22,179
 
 
21,954
 
 
19,902
 
 
22,495
 
 
23,563
 
Income tax expense
3,569
 
 
3,137
 
 
2,521
 
 
2,192
 
 
3,360
 
Net income
$
18,610
 
 
$
18,817
 
 
$
17,381
 
 
$
20,303
 
 
$
20,203
 
 
 
 
 
 
 
 
 
 
 
Common share data:
 
 
 
Weighted-average basic shares outstanding
33,726
 
 
33,697
 
 
34,611
 
 
35,114
 
 
35,062
 
Weighted-average diluted shares outstanding
33,876
 
 
33,846
 
 
34,748
 
 
35,288
 
 
35,233
 
Common shares outstanding end of period
33,749
 
 
33,718
 
 
33,725
 
 
35,160
 
 
35,084
 
Net income per common share
 
 
 
 
 
 
 
 
 
Basic
$
0.55
 
 
$
0.56
 
 
$
0.50
 
 
$
0.58
 
 
$
0.58
 
Diluted
0.55
 
 
0.56
 
 
0.50
 
 
0.58
 
 
0.57
 
Book value per common share
23.34
 
 
22.48
 
 
21.68
 
 
21.40
 
 
21.43
 
Tangible book value per common share (1)
16.92
 
 
16.02
 
 
15.19
 
 
15.14
 
 
15.11
 
Cash dividends paid per common share
0.31
 
 
0.30
 
 
0.32
 
 
0.30
 
 
0.30
 
 
 
 
 
 
 
 
 
 
 
Selected Performance Ratios:
 
 
 
 
 
 
 
 
 
Return on average assets
1.20
%
 
1.21
%
 
1.14
%
 
1.30
%
 
1.30
%
Return on average shareholders’ equity
9.68
 
 
10.35
 
 
9.30
 
 
10.61
 
 
10.79
 
Return on average tangible common equity (1)
14.12
 
 
15.44
 
 
13.95
 
 
15.70
 
 
16.13
 
Average yield on earning assets (FTE) (1)
4.42
 
 
4.33
 
 
4.32
 
 
4.18
 
 
4.15
 
Average rate on interest bearing liabilities
1.61
 
 
1.62
 
 
1.46
 
 
1.36
 
 
1.25
 
Net interest spread (FTE) (1)
2.81
 
 
2.71
 
 
2.86
 
 
2.82
 
 
2.90
 
Net interest margin (FTE) (1)
3.17
 
 
3.07
 
 
3.21
 
 
3.14
 
 
3.19
 
Average earning assets to average interest bearing liabilities
128.99
 
 
127.70
 
 
131.07
 
 
131.12
 
 
130.22
 
Noninterest expense to average total assets
1.91
 
 
1.91
 
 
1.98
 
 
1.86
 
 
1.89
 
Efficiency ratio (FTE) (1)
51.44
 
 
53.66
 
 
52.18
 
 
48.91
 
 
47.56
 
  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.
 
Three Months Ended
 
2019
 
2018
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
Nonperforming assets:
$
29,363
 
 
$
38,111
 
 
$
42,906
 
 
$
39,638
 
 
$
42,423
 
Nonaccrual loans (1)
16,376
 
 
17,691
 
 
35,770
 
 
32,526
 
 
35,351
 
Accruing loans past due more than 90 days (1)
 
 
7,927
 
 
 
 
 
 
7
 
Restructured loans (2)
11,918
 
 
11,490
 
 
5,930
 
 
5,699
 
 
5,860
 
Other real estate owned
1,069
 
 
978
 
 
1,206
 
 
1,413
 
 
1,137
 
Repossessed assets
 
 
25
 
 
 
 
 
 
68
 
 
 
 
 
 
 
 
 
 
 
Asset Quality Ratios:
 
 
 
 
 
 
 
 
 
Nonaccruing loans to total loans
0.47
%
 
0.54
%
 
1.08
%
 
0.99
%
 
1.08
%
Allowance for loan losses to nonaccruing loans
150.86
 
 
136.54
 
 
75.54
 
 
80.22
 
 
70.92
 
Allowance for loan losses to nonperforming assets
84.14
 
 
63.38
 
 
62.97
 
 
65.83
 
 
59.10
 
Allowance for loan losses to total loans
0.71
 
 
0.73
 
 
0.82
 
 
0.80
 
 
0.77
 
Nonperforming assets to total assets
0.46
 
 
0.61
 
 
0.70
 
 
0.65
 
 
0.68
 
Net charge-offs (recoveries) to average loans
0.23
 
 
0.24
 
 
0.18
 
 
(0.01
)
 
0.05
 
 
 
 
 
 
 
 
 
 
 
Capital Ratios:
 
 
 
 
 
 
 
 
 
Shareholders’ equity to total assets
12.36
 
 
12.19
 
 
11.94
 
 
12.33
 
 
12.03
 
Common equity tier 1 capital
14.02
 
 
14.38
 
 
14.77
 
 
15.90
 
 
15.49
 
Tier 1 risk-based capital
15.46
 
 
15.88
 
 
16.29
 
 
17.43
 
 
17.02
 
Total risk-based capital
18.52
 
 
19.06
 
 
19.59
 
 
20.75
 
 
20.31
 
Tier 1 leverage capital
10.48
 
 
10.18
 
 
10.64
 
 
11.06
 
 
10.76
 
Period end tangible equity to period end tangible assets (3)
9.28
 
 
9.01
 
 
8.68
 
 
9.05
 
 
8.80
 
Average shareholders’ equity to average total assets
12.36
 
 
11.70
 
 
12.23
 
 
12.28
 
 
12.06
 
  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, $0.7 million, $3.1 million, $3.2 million and $2.9 million in PCI loans restructured as of June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018, and June 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
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
Real Estate Loans:
 
 
 
 
 
 
 
 
 
Construction
$
579,565
 
 
$
603,411
 
 
$
507,732
 
 
$
484,254
 
 
$
487,286
 
1-4 Family Residential
782,073
 
 
786,198
 
 
794,499
 
 
791,274
 
 
791,359
 
Commercial
1,251,248
 
 
1,104,378
 
 
1,194,118
 
 
1,218,714
 
 
1,245,936
 
Commercial Loans
389,521
 
 
367,995
 
 
356,649
 
 
322,873
 
 
282,723
 
Municipal Loans
357,028
 
 
343,026
 
 
353,370
 
 
344,792
 
 
345,595
 
Loans to Individuals
100,708
 
 
100,102
 
 
106,431
 
 
112,617
 
 
117,984
 
Total Loans
$
3,460,143
 
 
$
3,305,110
 
 
$
3,312,799
 
 
$
3,274,524
 
 
$
3,270,883
 


 
Six Months Ended
 
2019
 
2018
 
June 30,
 
June 30,
Income Statement:
 
 
 
Total interest income
$
119,699
 
 
$
113,991
 
Total interest expense
35,443
 
 
26,747
 
Net interest income
84,256
 
 
87,244
 
Provision for loan losses
1,588
 
 
5,016
 
Net interest income after provision for loan losses
82,668
 
 
82,228
 
Noninterest income
 
 
 
Deposit services
12,638
 
 
12,440
 
Net gain (loss) on sale of securities available for sale
672
 
 
(1,159
)
Gain on sale of loans
274
 
 
288
 
Trust fees
3,061
 
 
3,691
 
Bank owned life insurance
1,103
 
 
1,817
 
Brokerage services
994
 
 
956
 
Other
2,050
 
 
2,584
 
Total noninterest income
20,792
 
 
20,617
 
Noninterest expense
 
 
 
Salaries and employee benefits
35,937
 
 
35,192
 
Net occupancy
6,464
 
 
6,943
 
Acquisition expense
 
 
1,858
 
Advertising, travel & entertainment
1,580
 
 
1,460
 
ATM expense
426
 
 
589
 
Professional fees
2,383
 
 
2,022
 
Software and data processing
2,162
 
 
1,962
 
Communications
976
 
 
1,016
 
FDIC insurance
859
 
 
981
 
Amortization of intangibles
2,308
 
 
2,706
 
Other
6,232
 
 
6,212
 
Total noninterest expense
59,327
 
 
60,941
 
Income before income tax expense
44,133
 
 
41,904
 
Income tax expense
6,706
 
 
5,450
 
Net income
$
37,427
 
 
$
36,454
 
 
 
 
 
Common share data:
 
 
 
Weighted-average basic shares outstanding
33,711
 
 
35,042
 
Weighted-average diluted shares outstanding
33,862
 
 
35,217
 
Common shares outstanding end of period
33,749
 
 
35,084
 
Net income per common share
 
 
 
Basic
$
1.11
 
 
$
1.04
 
Diluted
1.11
 
 
1.04
 
Book value per common share
23.34
 
 
21.43
 
Tangible book value per common share (1)
16.92
 
 
15.11
 
Cash dividends paid per common share
0.61
 
 
0.58
 
 
 
 
 
Selected Performance Ratios:
 
 
 
Return on average assets
1.20
%
 
1.16
%
Return on average shareholders’ equity
10.00
 
 
9.77
 
Return on average tangible common equity (1)
14.75
 
 
14.71
 
Average yield on earning assets (FTE) (1)
4.37
 
 
4.12
 
Average rate on interest bearing liabilities
1.61
 
 
1.20
 
Net interest spread (FTE) (1)
2.76
 
 
2.92
 
Net interest margin (FTE) (1)
3.12
 
 
3.19
 
Average earning assets to average interest bearing liabilities
128.34
 
 
128.72
 
Noninterest expense to average total assets
1.91
 
 
1.94
 
Efficiency ratio (FTE) (1)
52.53
 
 
49.43
 
  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.
 
Six Months Ended
 
2019
 
2018
 
June 30,
 
June 30,
Nonperforming assets:
$
29,363
 
 
$
42,423
 
Nonaccrual loans (1)
16,376
 
 
35,351
 
Accruing loans past due more than 90 days (1)
 
 
7
 
Restructured loans (2)
11,918
 
 
5,860
 
Other real estate owned
1,069
 
 
1,137
 
Repossessed assets
 
 
68
 
 
 
 
 
Asset Quality Ratios:
 
 
 
Nonaccruing loans to total loans
0.47
%
 
1.08
%
Allowance for loan losses to nonaccruing loans
150.86
 
 
70.92
 
Allowance for loan losses to nonperforming assets
84.14
 
 
59.10
 
Allowance for loan losses to total loans
0.71
 
 
0.77
 
Nonperforming assets to total assets
0.46
 
 
0.68
 
Net charge-offs (recoveries) to average loans
0.24
 
 
0.04
 
 
 
 
 
Capital Ratios:
 
 
 
Shareholders’ equity to total assets
12.36
 
 
12.03
 
Common equity tier 1 capital
14.02
 
 
15.49
 
Tier 1 risk-based capital
15.46
 
 
17.02
 
Total risk-based capital
18.52
 
 
20.31
 
Tier 1 leverage capital
10.48
 
 
10.76
 
Period end tangible equity to period end tangible assets (3)
9.28
 
 
8.80
 
Average shareholders’ equity to average total assets
12.03
 
 
11.88
 
  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 $2.9 million in PCI loans restructured as of June 30, 2019 and June 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.

 
Three Months Ended
 
June 30, 2019
 
March 31, 2019
 
Avg Balance
 
Interest
 
Avg Yield/Rate
 
Avg Balance
 
Interest
 
Avg Yield/Rate
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
$
3,387,323
 
 
$
43,559
 
 
5.16
%
 
$
3,296,665
 
 
$
42,210
 
 
5.19
%
Loans held for sale
1,965
 
 
21
 
 
4.29
%
 
611
 
 
7
 
 
4.65
%
Securities:
 
 
 
 
 
 
 
 
 
 
 
Taxable investment securities (2)
3,000
 
 
27
 
 
3.61
%
 
3,000
 
 
28
 
 
3.79
%
Tax-exempt investment securities (2)
459,996
 
 
4,513
 
 
3.94
%
 
659,187
 
 
5,732
 
 
3.53
%
Mortgage-backed and related securities (2)
1,680,109
 
 
13,246
 
 
3.16
%
 
1,647,564
 
 
12,474
 
 
3.07
%
Total securities
2,143,105
 
 
17,786
 
 
3.33
%
 
2,309,751
 
 
18,234
 
 
3.20
%
Federal Home Loan Bank stock, at cost, and equity investments
52,311
 
 
440
 
 
3.37
%
 
53,764
 
 
355
 
 
2.68
%
Interest earning deposits
66,017
 
 
411
 
 
2.50
%
 
64,690
 
 
386
 
 
2.42
%
Federal funds sold
3,365
 
 
39
 
 
4.65
%
 
7,635
 
 
47
 
 
2.50
%
Total earning assets
5,654,086
 
 
62,256
 
 
4.42
%
 
5,733,116
 
 
61,239
 
 
4.33
%
Cash and due from banks
78,757
 
 
 
 
 
 
83,147
 
 
 
 
 
Accrued interest and other assets
534,835
 
 
 
 
 
 
513,738
 
 
 
 
 
Less: Allowance for loan losses
(24,838
)
 
 
 
 
 
(27,060
)
 
 
 
 
Total assets
$
6,242,840
 
 
 
 
 
 
$
6,302,941
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Savings accounts
$
365,205
 
 
262
 
 
0.29
%
 
$
360,664
 
 
258
 
 
0.29
%
Certificates of deposits
1,119,464
 
 
5,861
 
 
2.10
%
 
1,154,203
 
 
5,697
 
 
2.00
%
Interest bearing demand accounts
1,969,593
 
 
5,334
 
 
1.09
%
 
1,982,891
 
 
5,286
 
 
1.08
%
Total interest bearing deposits
3,454,262
 
 
11,457
 
 
1.33
%
 
3,497,758
 
 
11,241
 
 
1.30
%
Federal Home Loan Bank borrowings
755,748
 
 
3,899
 
 
2.07
%
 
816,389
 
 
4,457
 
 
2.21
%
Subordinated notes, net of unamortized debt issuance costs
98,469
 
 
1,410
 
 
5.74
%
 
98,428
 
 
1,400
 
 
5.77
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,247
 
 
718
 
 
4.78
%
 
60,246
 
 
729
 
 
4.91
%
Other borrowings
14,530
 
 
57
 
 
1.57
%
 
16,788
 
 
75
 
 
1.81
%
Total interest bearing liabilities
4,383,256
 
 
17,541
 
 
1.61
%
 
4,489,609
 
 
17,902
 
 
1.62
%
Noninterest bearing deposits
1,014,746
 
 
 
 
 
 
986,343
 
 
 
 
 
Accrued expenses and other liabilities
73,494
 
 
 
 
 
 
89,768
 
 
 
 
 
Total liabilities
5,471,496
 
 
 
 
 
 
5,565,720
 
 
 
 
 
Shareholders’ equity
771,344
 
 
 
 
 
 
737,221
 
 
 
 
 
Total liabilities and shareholders’ equity
$
6,242,840
 
 
 
 
 
 
$
6,302,941
 
 
 
 
 
Net interest income (FTE)
 
 
$
44,715
 
 
 
 
 
 
$
43,337
 
 
 
Net interest margin (FTE)
 
 
 
 
3.17
%
 
 
 
 
 
3.07
%
Net interest spread (FTE)
 
 
 
 
2.81
%
 
 
 
 
 
2.71
%
  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 June 30, 2019 and March 31, 2019, loans totaling $16.4 million and $17.7 million, respectively, were on nonaccrual status.  Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.

 
Three Months Ended
 
December 31, 2018
 
September 30, 2018
 
Avg Balance
 
Interest
 
Avg Yield/Rate
 
Avg Balance
 
Interest
 
Avg Yield/Rate
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
$
3,289,840
 
 
$
41,320
 
 
4.98
%
 
$
3,286,664
 
 
$
40,396
 
 
4.88
%
Loans held for sale
633
 
 
8
 
 
5.01
%
 
1,841
 
 
25
 
 
5.39
%
Securities:
 
 
 
 
 
 
 
 
 
 
 
Taxable investment securities (2)
13,066
 
 
103
 
 
3.13
%
 
4,285
 
 
36
 
 
3.33
%
Tax-exempt investment securities (2)
722,162
 
 
7,828
 
 
4.30
%
 
795,397
 
 
8,132
 
 
4.06
%
Mortgage-backed and related securities (2)
1,434,982
 
 
10,394
 
 
2.87
%
 
1,418,114
 
 
10,086
 
 
2.82
%
Total securities
2,170,210
 
 
18,325
 
 
3.35
%
 
2,217,796
 
 
18,254
 
 
3.27
%
Federal Home Loan Bank stock, at cost, and equity investments
44,304
 
 
393
 
 
3.52
%
 
54,216
 
 
377
 
 
2.76
%
Interest earning deposits
36,098
 
 
411
 
 
4.52
%
 
77,977
 
 
414
 
 
2.11
%
Federal funds sold
16,967
 
 
97
 
 
2.27
%
 
16,072
 
 
77
 
 
1.90
%
Total earning assets
5,558,052
 
 
60,554
 
 
4.32
%
 
5,654,566
 
 
59,543
 
 
4.18
%
Cash and due from banks
79,544
 
 
 
 
 
 
78,623
 
 
 
 
 
Accrued interest and other assets
452,257
 
 
 
 
 
 
477,737
 
 
 
 
 
Less: Allowance for loan losses
(26,231
)
 
 
 
 
 
(25,646
)
 
 
 
 
Total assets
$
6,063,622
 
 
 
 
 
 
$
6,185,280
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Savings accounts
$
361,407
 
 
257
 
 
0.28
%
 
$
362,405
 
 
258
 
 
0.28
%
Certificates of deposit
1,123,101
 
 
5,170
 
 
1.83
%
 
1,173,672
 
 
4,744
 
 
1.60
%
Interest bearing demand accounts
1,968,786
 
 
4,908
 
 
0.99
%
 
1,953,904
 
 
4,495
 
 
0.91
%
Total interest bearing deposits
3,453,294
 
 
10,335
 
 
1.19
%
 
3,489,981
 
 
9,497
 
 
1.08
%
Federal Home Loan Bank borrowings
612,134
 
 
3,066
 
 
1.99
%
 
654,153
 
 
3,108
 
 
1.88
%
Subordinated notes, net of unamortized debt issuance costs
98,385
 
 
1,431
 
 
5.77
%
 
98,346
 
 
1,423
 
 
5.74
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,245
 
 
699
 
 
4.60
%
 
60,244
 
 
684
 
 
4.50
%
Other borrowings
16,405
 
 
81
 
 
1.96
%
 
9,651
 
 
30
 
 
1.23
%
Total interest bearing liabilities
4,240,463
 
 
15,612
 
 
1.46
%
 
4,312,375
 
 
14,742
 
 
1.36
%
Noninterest bearing deposits
1,034,556
 
 
 
 
 
 
1,064,797
 
 
 
 
 
Accrued expenses and other liabilities
47,234
 
 
 
 
 
 
48,699
 
 
 
 
 
Total liabilities
5,322,253
 
 
 
 
 
 
5,425,871
 
 
 
 
 
Shareholders’ equity
741,369
 
 
 
 
 
 
759,409
 
 
 
 
 
Total liabilities and shareholders’ equity
$
6,063,622
 
 
 
 
 
 
$
6,185,280
 
 
 
 
 
Net interest income (FTE)
 
 
$
44,942
 
 
 
 
 
 
$
44,801
 
 
 
Net interest margin (FTE)
 
 
 
 
3.21
%
 
 
 
 
 
3.14
%
Net interest spread (FTE)
 
 
 
 
2.86
%
 
 
 
 
 
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 December 31, 2018 and September 30, 2018, loans totaling $35.8 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.

 
Three Months Ended
 
June 30, 2018
 
Avg Balance
 
Interest
 
Avg Yield/Rate
ASSETS
 
 
 
 
 
Loans (1)
$
3,285,756
 
 
$
39,865
 
 
4.87
%
Loans held for sale
1,794
 
 
19
 
 
4.25
%
Securities:
 
 
 
 
 
Taxable investment securities (2)
6,891
 
 
51
 
 
2.97
%
Tax-exempt investment securities (2)
802,611
 
 
8,004
 
 
4.00
%
Mortgage-backed and related securities (2)
1,439,810
 
 
10,210
 
 
2.84
%
Total securities
2,249,312
 
 
18,265
 
 
3.26
%
Federal Home Loan Bank stock, at cost, and equity investments
54,729
 
 
411
 
 
3.01
%
Interest earning deposits
92,291
 
 
400
 
 
1.74
%
Federal funds sold
16,251
 
 
71
 
 
1.75
%
Total earning assets
5,700,133
 
 
59,031
 
 
4.15
%
Cash and due from banks
75,560
 
 
 
 
 
Accrued interest and other assets
473,142
 
 
 
 
 
Less: Allowance for loan losses
(24,558
)
 
 
 
 
Total assets
$
6,224,277
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
Savings accounts
$
360,340
 
 
208
 
 
0.23
%
Certificates of deposit
1,175,230
 
 
4,303
 
 
1.47
%
Interest bearing demand accounts
1,981,427
 
 
4,070
 
 
0.82
%
Total interest bearing deposits
3,516,997
 
 
8,581
 
 
0.98
%
Federal Home Loan Bank borrowings
692,386
 
 
3,007
 
 
1.74
%
Subordinated notes, net of unamortized debt issuance costs
98,306
 
 
1,407
 
 
5.74
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,243
 
 
658
 
 
4.38
%
Other borrowings
9,283
 
 
33
 
 
1.43
%
Total interest bearing liabilities
4,377,215
 
 
13,686
 
 
1.25
%
Noninterest bearing deposits
1,045,298
 
 
 
 
 
Accrued expenses and other liabilities
50,843
 
 
 
 
 
Total liabilities
5,473,356
 
 
 
 
 
Shareholders’ equity
750,921
 
 
 
 
 
Total liabilities and shareholders’ equity
$
6,224,277
 
 
 
 
 
Net interest income (FTE)
 
 
$
45,345
 
 
 
Net interest margin (FTE)
 
 
 
 
3.19
%
Net interest spread (FTE)
 
 
 
 
2.90
%
  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 June 30, 2018, loans totaling $35.4 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.

 
Six Months Ended
 
June 30, 2019
 
June 30, 2018
 
Avg Balance
 
Interest
 
Avg Yield/Rate
 
Avg Balance
 
Interest
 
Avg Yield/Rate
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
$
3,342,244
 
 
$
85,769
 
 
5.17
%
 
$
3,293,090
 
 
$
79,266
 
 
4.85
%
Loans held for sale
1,292
 
 
28
 
 
4.37
%
 
1,669
 
 
30
 
 
3.62
%
Securities:
 
 
 
 
 
 
 
 
 
 
 
Investment securities (taxable) (2)
3,000
 
 
55
 
 
3.70
%
 
23,022
 
 
278
 
 
2.44
%
Investment securities (tax-exempt) (2)
559,041
 
 
10,245
 
 
3.70
%
 
803,844
 
 
16,004
 
 
4.01
%
Mortgage-backed and related securities (2)
1,663,926
 
 
25,720
 
 
3.12
%
 
1,498,151
 
 
21,104
 
 
2.84
%
Total securities
2,225,967
 
 
36,020
 
 
3.26
%
 
2,325,017
 
 
37,386
 
 
3.24
%
Federal Home Loan Bank stock, at cost, and other investments
53,034
 
 
795
 
 
3.02
%
 
60,831
 
 
825
 
 
2.73
%
Interest earning deposits
65,357
 
 
797
 
 
2.46
%
 
99,848
 
 
799
 
 
1.61
%
Federal funds sold
5,489
 
 
86
 
 
3.16
%
 
14,759
 
 
120
 
 
1.64
%
Total earning assets
5,693,383
 
 
123,495
 
 
4.37
%
 
5,795,214
 
 
118,426
 
 
4.12
%
Cash and due from banks
80,940
 
 
 
 
 
 
76,789
 
 
 
 
 
Accrued interest and other assets
523,926
 
 
 
 
 
 
483,086
 
 
 
 
 
Less: Allowance for loan losses
(25,943
)
 
 
 
 
 
(22,791
)
 
 
 
 
Total assets
$
6,272,306
 
 
 
 
 
 
$
6,332,298
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
Savings deposits
$
362,947
 
 
520
 
 
0.29
%
 
$
357,073
 
 
392
 
 
0.22
%
Time deposits
1,136,738
 
 
11,558
 
 
2.05
%
 
1,172,658
 
 
8,198
 
 
1.41
%
Interest bearing demand deposits
1,976,205
 
 
10,620
 
 
1.08
%
 
1,995,214
 
 
7,442
 
 
0.75
%
Total interest bearing deposits
3,475,890
 
 
22,698
 
 
1.32
%
 
3,524,945
 
 
16,032
 
 
0.92
%
Federal Home Loan Bank borrowings
785,901
 
 
8,356
 
 
2.14
%
 
809,879
 
 
6,639
 
 
1.65
%
Subordinated notes, net of unamortized debt issuance costs
98,448
 
 
2,810
 
 
5.76
%
 
98,287
 
 
2,805
 
 
5.76
%
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,247
 
 
1,447
 
 
4.84
%
 
60,242
 
 
1,227
 
 
4.11
%
Other borrowings
15,653
 
 
132
 
 
1.70
%
 
8,696
 
 
44
 
 
1.02
%
Total interest bearing liabilities
4,436,139
 
 
35,443
 
 
1.61
%
 
4,502,049
 
 
26,747
 
 
1.20
%
Noninterest bearing deposits
1,000,623
 
 
 
 
 
 
1,031,065
 
 
 
 
 
Accrued expenses and other liabilities
81,167
 
 
 
 
 
 
47,034
 
 
 
 
 
Total liabilities
5,517,929
 
 
 
 
 
 
5,580,148
 
 
 
 
 
Shareholders’ equity
754,377
 
 
 
 
 
 
752,150
 
 
 
 
 
Total liabilities and shareholders’ equity
$
6,272,306
 
 
 
 
 
 
$
6,332,298
 
 
 
 
 
Net interest income (FTE)
 
 
$
88,052
 
 
 
 
 
 
$
91,679
 
 
 
Net interest margin on average earning assets (FTE)
 
 
 
 
3.12
%
 
 
 
 
 
3.19
%
Net interest spread (FTE)
 
 
 
 
2.76
%
 
 
 
 
 
2.92
%
  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 June 30, 2019 and 2018, loans totaling $16.4 million and $35.4 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.

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
 
Six Months Ended
 
 
2019
 
2018
 
2019
 
2018
 
 
June 30,
 
Mar. 31,
 
Dec. 31,
 
Sept. 30,
 
June 30,
 
June 30,
 
June 30,
Reconciliation of return on average common equity to return on average tangible common equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
$
18,610
 
 
$
18,817
 
 
$
17,381
 
 
$
20,303
 
 
$
20,203
 
 
$
37,427
 
 
$
36,454
 
After-tax amortization expense
 
892
 
 
931
 
 
970
 
 
1,010
 
 
1,049
 
 
1,823
 
 
2,138
 
Adjusted net income available to common shareholders
 
$
19,502
 
 
$
19,748
 
 
$
18,351
 
 
$
21,313
 
 
$
21,252
 
 
$
39,250
 
 
$
38,592
 
Average shareholders' equity
 
$
771,344
 
 
$
737,221
 
 
$
741,369
 
 
$
759,409
 
 
$
750,921
 
 
$
754,377
 
 
$
752,150
 
Less: Average intangibles for the period
 
(217,266
)
 
(218,438
)
 
(219,645
)
 
(220,956
)
 
(222,342
)
 
(217,849
)
 
(223,021
)
Average tangible shareholders' equity
 
$
554,078
 
 
$
518,783
 
 
$
521,724
 
 
$
538,453
 
 
$
528,579
 
 
$
536,528
 
 
$
529,129
 
Return on average tangible common equity
 
14.12
%
 
15.44
%
 
13.95
%
 
15.70
%
 
16.13
%
 
14.75
%
 
14.71
%
Reconciliation of book value per share to tangible book value per share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common equity at end of period
 
$
787,765
 
 
$
758,033
 
 
$
731,291
 
 
$
752,506
 
 
$
751,810
 
 
$
787,765
 
 
$
751,810
 
Less: Intangible assets at end of period
 
(216,587
)
 
(217,716
)
 
(218,895
)
 
(220,125
)
 
(221,533
)
 
(216,587
)
 
(221,533
)
Tangible common shareholders' equity at end of period
 
$
571,178
 
 
$
540,317
 
 
$
512,396
 
 
$
532,381
 
 
$
530,277
 
 
$
571,178
 
 
$
530,277
 
Total assets at end of period
 
$
6,372,870
 
 
$
6,217,196
 
 
$
6,123,494
 
 
$
6,105,354
 
 
$
6,250,173
 
 
$
6,372,870
 
 
$
6,250,173
 
Less: Intangible assets at end of period
 
(216,587
)
 
(217,716
)
 
(218,895
)
 
(220,125
)
 
(221,533
)
 
(216,587
)
 
(221,533
)
Tangible assets at end of period
 
$
6,156,283
 
 
$
5,999,480
 
 
$
5,904,599
 
 
$
5,885,229
 
 
$
6,028,640
 
 
$
6,156,283
 
 
$
6,028,640
 
Period end tangible equity to period end tangible assets
 
9.28
%
 
9.01
%
 
8.68
%
 
9.05
%
 
8.80
%
 
9.28
%
 
8.80
%
Common shares outstanding end of period
 
33,749
 
 
33,718
 
 
33,725
 
 
35,160
 
 
35,084
 
 
33,749
 
 
35,084
 
Tangible book value per common share
 
$
16.92
 
 
$
16.02
 
 
$
15.19
 
 
$
15.14
 
 
$
15.11
 
 
$
16.92
 
 
$
15.11
 
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)
 
$
43,131
 
 
$
41,125
 
 
$
42,410
 
 
$
42,410
 
 
$
43,111
 
 
$
84,256
 
 
$
87,244
 
Tax equivalent adjustments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans
 
598
 
 
598
 
 
599
 
 
590
 
 
583
 
 
1,196
 
 
1,165
 
Investment securities (tax-exempt)
 
986
 
 
1,614
 
 
1,933
 
 
1,801
 
 
1,651
 
 
2,600
 
 
3,270
 
Net interest income (FTE) (1)
 
44,715
 
 
43,337
 
 
44,942
 
 
44,801
 
 
45,345
 
 
88,052
 
 
91,679
 
Noninterest income
 
11,254
 
 
9,538
 
 
10,134
 
 
10,022
 
 
11,007
 
 
20,792
 
 
20,617
 
Nonrecurring income (2)
 
(557
)
 
171
 
 
(66
)
 
741
 
 
(304
)
 
(386
)
 
523
 
Total revenue
 
$
55,412
 
 
$
53,046
 
 
$
55,010
 
 
$
55,564
 
 
$
56,048
 
 
$
108,458
 
 
$
112,819
 
Noninterest expense
 
$
29,700
 
 
$
29,627
 
 
$
30,196
 
 
$
28,962
 
 
$
29,274
 
 
$
59,327
 
 
$
60,941
 
Pre-tax amortization expense
 
(1,129
)
 
(1,179
)
 
(1,228
)
 
(1,279
)
 
(1,328
)
 
(2,308
)
 
(2,706
)
Nonrecurring expense (3)
 
(67
)
 
18
 
 
(264
)
 
(507
)
 
(1,287
)
 
(49
)
 
(2,465
)
Adjusted noninterest expense
 
$
28,504
 
 
$
28,466
 
 
$
28,704
 
 
$
27,176
 
 
$
26,659
 
 
$
56,970
 
 
$
55,770
 
Efficiency ratio
 
52.95
%
 
56.00
%
 
54.70
%
 
51.11
%
 
49.54
%
 
54.43
%
 
51.46
%
Efficiency ratio (FTE) (1)
 
51.44
%
 
53.66
%
 
52.18
%
 
48.91
%
 
47.56
%
 
52.53
%
 
49.43
%
Average earning assets
 
$
5,654,086
 
 
$
5,733,116
 
 
$
5,558,052
 
 
$
5,654,566
 
 
$
5,700,133
 
 
$
5,693,383
 
 
$
5,795,214
 
Net interest margin
 
3.06
%
 
2.91
%
 
3.03
%
 
2.98
%
 
3.03
%
 
2.98
%
 
3.04
%
Net interest margin (FTE) (1)
 
3.17
%
 
3.07
%
 
3.21
%
 
3.14
%
 
3.19
%
 
3.12
%
 
3.19
%
Net interest spread
 
2.69
%
 
2.56
%
 
2.68
%
 
2.65
%
 
2.75
%
 
2.63
%
 
2.77
%
Net interest spread (FTE) (1)
 
2.81
%
 
2.71
%
 
2.86
%
 
2.82
%
 
2.90
%
 
2.76
%
 
2.92
%
  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...