株探米国株
日本語 英語
エドガーで原本を確認する
false 0001430723 0001430723 2025-01-27 2025-01-27 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) January 27, 2025

 

ServisFirst Bancshares, Inc.
(Exact name of registrant as specified in its charter)

 

Delaware 001-36452 26-0734029
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)

 

2500 Woodcrest Place, Homewood, Alabama 35209
(Address of principal executive offices) (Zip Code)

 

(205) 949-0302
(Registrant’s telephone number, including area code)

 

Not Applicable
(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Trading Symbol Name of exchange on which registered
Common SFBS New York Stock Exchange

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 


 

Item 2.02 – Results of Operations and Financial Condition.

 

On January 27, 2025, ServisFirst Bancshares, Inc., a Delaware corporation (“ServisFirst”), issued a press release announcing its operating results for the quarter and year ended December 31, 2024. A copy of the press release is attached as Exhibit 99.1.

 

The information furnished pursuant to Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933 or the Exchange Act.

 

Item 7.01 – Regulation FD Disclosure

 

 On January 27, 2025, ServisFirst hosted a call to review 2024 fourth quarter and year-end earnings. The supplemental data table is attached as Exhibit 99.2 and is incorporated by reference into this Item 7.01.

 

 The information in this report is being furnished, not filed, pursuant to Regulation FD. Accordingly, the information in Items 7.01 and 9.01 of this report will not be incorporated by reference into any registration statement filed by the Company under the Securities Act of 1933, as amended, unless specifically identified therein as being incorporated therein by reference.

 

Statements in this presentation that are not historical facts, including, but not limited to, statements concerning future operations, results or performance, are hereby identified as "forward-looking statements" for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934 and Section 27A of the Securities Act of 1933. The words "believe," "expect," "anticipate," "project," “plan,” “intend,” “will,” “would,” “might” “could” and similar expressions often signify forward-looking statements. Such statements involve inherent risks and uncertainties. ServisFirst Bancshares, Inc. cautions that such forward-looking statements, wherever they occur in this press release or in other statements attributable to ServisFirst Bancshares, Inc., are necessarily estimates reflecting the judgment of ServisFirst Bancshares, Inc.’s senior management and involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. Such forward-looking statements should, therefore, be considered in light of various factors that could affect the accuracy of such forward-looking statements, including: general economic conditions, especially in the credit markets and in the Southeast; the performance of the capital markets; changes in interest rates, yield curves and interest rate spread relationships; changes in accounting and tax principles, policies or guidelines; changes in legislation or regulatory requirements; changes in our loan portfolio and the deposit base; possible changes in laws and regulations and governmental monetary and fiscal policies, including, but not limited to, economic stimulus initiatives; the cost and other effects of legal and administrative cases and similar contingencies; possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and the value of collateral; the effect of natural disasters, such as hurricanes and tornados, in our geographic markets; and increased competition from both banks and non-bank financial institutions. The foregoing list of factors is not exhaustive. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-looking Statements” and “Risk Factors” in our most recent Annual Report on Form 10-K and our other SEC filings. If one or more of the factors affecting our forward-looking information and statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained herein. Accordingly, you should not place undue reliance on any forward-looking statements, which speak only as of the date made. ServisFirst Bancshares, Inc. assumes no obligation to update or revise any forward-looking statements that are made from time to time.

 

Item 9.01 – Financial Statements and Exhibits

 

(a)             Not applicable

(b)             Not applicable

(c)             Not applicable

(d)             Exhibits. The following exhibits are included with this Current Report on Form 8-K:

 

Exhibit No.   Description
     
99.1   Press Release dated January 27, 2025
99.2   Supplemental data table January 27, 2025
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 


 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  SERVISFIRST BANCSHARES, INC.
     
     
Dated: January 27, 2025 By: /s/ Thomas A. Broughton, III
    Thomas A. Broughton, III
    Chairman, President, and Chief Executive Officer

 

 

EX-99.1 2 exh_991.htm EXHIBIT 99.1

Exhibit 99.1

 

 

SERVISFIRST BANCSHARES, INC.

Announces Results For Fourth Quarter of 2024

 

Birmingham, Ala. – January 27, 2025 – ServisFirst Bancshares, Inc. (NYSE: SFBS), today announced earnings and operating results for the quarter ended December 31, 2024.

 

Fourth Quarter 2024 Highlights:

 

· Diluted earnings per share of $1.19 for the quarter.
· Diluted earnings per share increased 8% from the third quarter of 2024, and 31% from the year-ago quarter on an adjusted basis*.
· Net interest margin increased 12 basis points from the third quarter of 2024.
· Net interest income increased by $8.0 million, or 28% annualized, during the quarter.
· Deposits grew by $397 million, or 12% annualized, during the quarter.
· Loans grew by $268 million, or 9% annualized, during the quarter.
· Cash dividend increased from $0.30 to $0.335 per share, a 12% increase.
· Book value per share of $29.63, up 12.0% from the fourth quarter of 2023 and 11.6% annualized, from the third quarter of 2024.
· Liquidity remains solid with $2.4 billion in cash on hand and no FHLB advances or brokered deposits.
· Consolidated common equity tier 1 capital to risk-weighted assets increased from 10.91% to 11.42% year-over-year.
· Credit quality continues to be strong with non-performing assets to total assets of 0.26%.

 

Tom Broughton, Chairman, President, and CEO, said, “With a solid loan pipeline, an improving margin, strong liquidity and strong credit quality, we are optimistic about the outlook for the bank for 2025.”

 

Ed Woodie, Interim CFO, said, “We continue to enjoy higher net interest income. Our margin expanded $8.0 million, a 28% annualized linked quarter increase. Operating efficiency remains a focus for us as we enter 2025.”

 

* This press release includes certain non-GAAP financial measures: adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average common stockholders’ equity, adjusted efficiency ratio, tangible common stockholders' equity, total tangible assets, tangible book value per share, and tangible common equity to total tangible assets. Please see “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures.”

 

FINANCIAL SUMMARY (UNAUDITED)                    
(in Thousands except share and per share amounts)   Period Ending December 31, 2024   Period Ending September 30, 2024   % Change From Period Ending September 30, 2024 to Period Ending December 31, 2024   Period Ending December 31, 2023   % Change From Period Ending December 31, 2023 to Period Ending December 31, 2024
QUARTERLY OPERATING RESULTS                    
Net Income   $ 65,173     $ 59,907       8.8 %   $ 42,074       54.9 %
Net Income Available to Common Stockholders   $ 65,142     $ 59,907       8.7 %   $ 42,043       54.9 %
Diluted Earnings Per Share   $ 1.19     $ 1.10       8.2 %   $ 0.77       54.5 %
Return on Average Assets     1.52 %     1.43 %             1.04 %        
Return on Average Common Stockholders' Equity     16.29 %     15.55 %             11.78 %        
Average Diluted Shares Outstanding     54,649,808       54,642,582               54,548,719          
                                         
Adjusted Net Income, net of tax*   $ 65,173     $ 59,907       8.8 %   $ 49,891       30.6 %
Adjusted Net Income Available to Common                                        
Stockholders, net of tax*   $ 65,142     $ 59,907       8.7 %   $ 49,860       30.6 %
Adjusted Diluted Earnings Per Share, net of tax*   $ 1.19     $ 1.10       8.2 %   $ 0.91       30.8 %
Adjusted Return on Average Assets, net of tax*     1.52 %     1.43 %             1.23 %        
Adjusted Return on Average Common                                        
Stockholders' Equity, net of tax*     16.29 %     15.55 %             13.98 %        
                                         
YEAR-TO-DATE OPERATING RESULTS                                        
Net Income   $ 227,242                     $ 206,853       9.9 %
Net Income Available to Common Stockholders   $ 227,180                     $ 206,791       9.9 %
Diluted Earnings Per Share   $ 4.16                     $ 3.79       9.8 %
Return on Average Assets     1.39 %                     1.37 %        
Return on Average Common Stockholders' Equity     14.98 %                     15.13 %        
Average Diluted Shares Outstanding     54,624,234                       54,530,797          
                                         
Adjusted Net Income, net of tax*   $ 228,589                     $ 214,670       6.5 %
Adjusted Net Income Available to Common                                        
Stockholders, net of tax*   $ 228,527                     $ 214,608       6.5 %
Adjusted Diluted Earnings Per Share, net of tax*   $ 4.18                     $ 3.94          
Adjusted Return on Average Assets, net of tax*     1.40 %                     1.42 %        
Adjusted Return on Average Common                                        
Stockholders' Equity, net of tax*     15.07 %                     15.71 %        
                                         
BALANCE SHEET                                        
Total Assets   $ 17,351,643     $ 16,449,178       5.5 %   $ 16,129,668       7.6 %
Loans     12,605,836       12,338,226       2.2 %     11,658,829       8.1 %
Non-interest-bearing Demand Deposits     2,619,687       2,576,329       1.7 %     2,643,101       (0.9 )%
Total Deposits     13,543,459       13,146,529       3.0 %     13,273,511       2.0 %
Stockholders' Equity     1,616,772       1,570,269       3.0 %     1,440,405       12.2 %

 

* This press release includes certain non-GAAP financial measures: adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average common stockholders’ equity, adjusted efficiency ratio, tangible common stockholders' equity, total tangible assets, tangible book value per share, and tangible common equity to total tangible assets. Please see “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures.”

 

 


DETAILED FINANCIALS

 

ServisFirst Bancshares, Inc. reported net income of $65.2 million and net income available to common stockholders of $65.1 million for the quarter ended December 31, 2024, compared to net income and net income available to common stockholders of $59.9 million for the third quarter of 2024 and net income of $42.1 million and net income available to common stockholders of $42.0 million for the fourth quarter of 2023. Basic and diluted earnings per common share were both $1.19 in the fourth quarter of 2024, compared to $1.10 for both in the third quarter of 2024 and $0.77 for both in the fourth quarter of 2023.

 

Annualized return on average assets was 1.52% and annualized return on average common stockholders’ equity was 16.29% for the fourth quarter of 2024, compared to 1.04% and 11.78%, respectively, for the fourth quarter of 2023.

 

Net interest income was $123.2 million for the fourth quarter of 2024, compared to $115.1 million for the third quarter of 2024 and $101.7 million for the fourth quarter of 2023. The net interest margin in the fourth quarter of 2024 was 2.96% compared to 2.84% in the third quarter of 2024 and 2.57% in the fourth quarter of 2023. Loan yields were 6.43% during the fourth quarter of 2024 compared to 6.62% during the third quarter of 2024 and 6.32% during the fourth quarter of 2023. Investment yields were 3.49% during the fourth quarter of 2024 compared to 3.57% during the third quarter of 2024 and 3.08% during the fourth quarter of 2023. Average interest-bearing deposit rates were 3.63% during the fourth quarter of 2024, compared to 4.12% during the third quarter of 2024 and 4.06% during the fourth quarter of 2023. Average federal funds purchased rates were 4.80% during fourth quarter of 2024, compared to 5.42% during the third quarter of 2024 and 5.49% during the fourth quarter of 2023.

 

Average loans for the fourth quarter of 2024 were $12.43 billion, an increase of $60.6 million, or 1.9% annualized, from average loans of $12.37 billion for the third quarter of 2024, and an increase of $828.8 million, or 7.1%, from average loans of $11.60 billion for the fourth quarter of 2023. Ending total loans for the fourth quarter of 2024 were $12.61 billion, an increase of $267.6 million, or 8.7% annualized, from $12.34 billion for the third quarter of 2024, and an increase of $947.0 million, or 8.1%, from $11.66 billion for the fourth quarter of 2023.

 

Average total deposits for the fourth quarter of 2024 were $13.48 billion, a decrease of $32.6 million, or 1.0% annualized, from average total deposits of $13.52 billion for the third quarter of 2024, and an increase of $256.7 million, or 1.9%, from average total deposits of $13.23 billion for the fourth quarter of 2023. Ending total deposits for the fourth quarter of 2024 were $13.54 billion, an increase of $396.9 million, or 12.1% annualized, from $13.15 billion for the third quarter of 2024, and an increase of $269.9 million, or 2.0%, from $13.27 billion for the fourth quarter of 2023.

 

 


Non-performing assets to total assets were 0.26% for the fourth quarter of 2024, compared to 0.25% for the third quarter of 2024 and 0.14% for the fourth quarter of 2023. The increase in non-performing assets to total assets year-over-year can primarily be attributed to a single relationship that moved to non-accrual status during the first quarter of 2024. Annualized net charge-offs to average loans were 0.09% for the fourth quarter of 2024, compared to 0.09% for the third quarter of 2024 and 0.09% for the fourth quarter of 2023. The allowance for credit losses as a percentage of total loans at December 31, 2024, September 30, 2024, and December 31, 2023, was 1.30%, 1.30%, and 1.32%, respectively. We recorded a $6.4 million provision for credit losses in the fourth quarter of 2024 and $5.4 million in the third quarter of 2024, $2.7 million of which is a provision for the potential impact of Hurricane Helene and Milton during the third quarter of 2024. Management is still assessing the effects of both hurricanes and has decided to leave the current provision unchanged while determining if additional provisions are warranted. We recorded provisions for credit losses of $3.6 million in the fourth quarter of 2023.

 

Non-interest income increased $1.4 million, or 19.3%, to $8.8 million for the fourth quarter of 2024 from $7.4 million in the fourth quarter of 2023, and increased $254,000, or 3.0%, on a linked quarter basis. Service charges on deposit accounts increased $469,000, or 21.5%, to $2.7 million for the fourth quarter of 2024 from $2.2 million in the fourth quarter of 2023, and increased $309,000, or 13.2%, on a linked quarter basis. Mortgage banking revenue increased $721,000, or 91.0%, to $1.5 million for the fourth quarter of 2024 from $792,000 in the fourth quarter of 2023, and increased $161,000, or 11.9%, on a linked quarter basis. Closed loans increased 55% during the fourth quarter of 2024 compared to the fourth quarter of 2023. Net credit card income decreased $137,000, or 6.8%, to $1.9 million for the fourth quarter of 2024 from $2.0 million in the fourth quarter of 2023, and decreased $58,000, or 3.0%, on a linked quarter basis. Bank-owned life insurance (“BOLI”) income increased $492,000, or 30.0%, to $2.1 million for the fourth quarter of 2024 from $1.6 million in the fourth quarter of 2023, and increased $18,000, or 0.9%, on a linked quarter basis. Other operating income decreased $121,000, or 15.9%, to $642,000 for the fourth quarter of 2024 from $763,000 in the fourth quarter of 2023, and decreased $176,000, or 21.5%, on a linked quarter basis.

 

Non-interest expense decreased $11.4 million, or 19.5%, to $46.9 million for the fourth quarter of 2024 from $58.3 million in the fourth quarter of 2023, and increased $1.3 million, or 2.8%, on a linked quarter basis. Salary and benefit expense increased $1.0 million, or 4.5%, to $24.1 million for the fourth quarter of 2024 from $23.0 million in the fourth quarter of 2023, and decreased $995,000, or 4.0%, on a linked quarter basis. The number of full-time equivalent (“FTE”) employees increased by 39, or 6.60% to 630 at December 31, 2024 compared to 591 at December 31, 2023, and increased by 10, or 1.61%, from the end of the third quarter of 2024. Equipment and occupancy expense decreased $260,000, or 6.7%, to $3.6 million for the fourth quarter of 2024 from $3.9 million in the fourth quarter of 2023, and decreased $195,000, or 5.1%, on a linked quarter basis. Third party processing and other services expense increased $674,000, or 8.6%, to $8.5 million for the fourth quarter of 2024 from $7.8 million in the fourth quarter of 2023, and increased $480,000, or 6.0%, on a linked quarter basis. Professional services expense increased $564,000, or 39.8%, to $2.0 million for the fourth quarter of 2024 from $1.4 million in the fourth quarter of 2023, and increased $266,000, or 15.5%, on a linked quarter basis. FDIC and other regulatory assessments decreased $7.3 million, or 76.6%, to $2.2 million for the fourth quarter of 2024 from $9.5 million in the fourth quarter of 2023, and decreased $130,000, or 5.5%, on a linked quarter basis. In the first quarter of 2024 and fourth quarter of 2023, the FDIC implemented a special assessment adjustment to recapitalize the Deposit Insurance Fund, see “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures” for more discussion. Other operating expenses decreased $6.1 million, or 48.7%, to $6.5 million for the fourth quarter of 2024 from $12.6 million in the fourth quarter of 2023, and increased $1.9 million, or 41.2%, on a linked quarter basis. An incremental expense in the fourth quarter of 2023 related to tax credit investments of $3.3 million, contributed to the decrease in other operating expenses year-over-year. In addition, the following items, which management viewed as unusual, infrequent, or not reflective of future normal operating expenses within the control of management, contributed to non-interest expense during the fourth quarter of 2023: the FDIC special assessment expense of $7.2 million, an EDP contract termination and related capitalized cost write-offs of $1.1 million to other operating expenses, and an adjustment to a privilege tax accrual resulting in a $2.2 million expense to other operating expenses. See “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures” below for more discussion of these expenses. The efficiency ratio was 35.54% during the fourth quarter of 2024 compared to 55.23% during the fourth quarter of 2023 and 36.90% during the third quarter of 2024.

 

Income tax expense increased $9.0 million, or 175.6%, to $14.2 million in the fourth quarter of 2024, compared to $5.2 million in the fourth quarter of 2023. Our effective tax rate was 17.89% for the fourth quarter of 2024 compared to 10.91% for the fourth quarter of 2023. We recognized a reduction in provision for income taxes resulting from excess tax benefits from the exercise and vesting of stock options and restricted stock during the fourth quarters of 2024 and 2023 of $624,000 and $252,000, respectively.

 

 


About ServisFirst Bancshares, Inc.

 

ServisFirst Bancshares, Inc. is a bank holding company based in Birmingham, Alabama. Through its subsidiary ServisFirst Bank, ServisFirst Bancshares, Inc. provides business and personal financial services from locations in Alabama, Florida, Georgia, North and South Carolina, Tennessee, and Virginia. We also operate loan production offices in Florida and Tennessee. Through the ServisFirst Bank, we originate commercial, consumer and other loans and accept deposits, provide electronic banking services, such as online and mobile banking, including remote deposit capture, deliver treasury and cash management services and provide correspondent banking services to other financial institutions.

 

ServisFirst Bancshares, Inc. files periodic reports with the U.S. Securities and Exchange Commission (SEC). Copies of its filings may be obtained through the SEC’s website at www.sec.gov or at www.servisfirstbancshares.com.

 

Statements in this press release that are not historical facts, including, but not limited to, statements concerning future operations, results or performance, are hereby identified as "forward-looking statements" for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934 and Section 27A of the Securities Act of 1933. The words "believe," "expect," "anticipate," "project," “plan,” “intend,” “will,” “could,” “would,” “might” and similar expressions often signify forward-looking statements. Such statements involve inherent risks and uncertainties. ServisFirst Bancshares, Inc. cautions that such forward-looking statements, wherever they occur in this press release or in other statements attributable to ServisFirst Bancshares, Inc., are necessarily estimates reflecting the judgment of ServisFirst Bancshares, Inc.’s senior management and involve risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. Such forward-looking statements should, therefore, be considered in light of various factors that could affect the accuracy of such forward-looking statements, including, but not limited to: general economic conditions, especially in the credit markets and in the Southeast; the performance of the capital markets; changes in interest rates, yield curves and interest rate spread relationships; changes in accounting and tax principles, policies or guidelines; changes in legislation or regulatory requirements; changes as a result of our reclassification as a large financial institution by the FDIC; changes in our loan portfolio and the deposit base; possible changes in laws and regulations and governmental monetary and fiscal policies, including, but not limited to, the Federal Reserve policies in connection with continued or re-emerging inflationary pressures and the ability of the U.S. Congress to increase the U.S. statutory debt limit as needed; computer hacking or cyber-attacks resulting in unauthorized access to confidential or proprietary information; substantial, unexpected or prolonged changes in the level or cost of liquidity; the cost and other effects of legal and administrative cases and similar contingencies; possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and the value of collateral; the effect of natural disasters, such as hurricanes and tornados, in our geographic markets; and increased competition from both banks and non-bank financial institutions. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-looking Statements” and “Risk Factors” in our most recent Annual Report on Form 10-K, in our Quarterly Reports on Form 10-Q for fiscal year 2024, and our other SEC filings. If one or more of the assumption forming the basis of our forward-looking information and statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained herein. Accordingly, you should not place undue reliance on any forward-looking statements, which speak only as of the date made. ServisFirst Bancshares, Inc. assumes no obligation to update or revise any forward-looking statements that are made from time to time.

 

More information about ServisFirst Bancshares, Inc. may be obtained over the Internet at www.servisfirstbancshares.com or by calling (205) 949-0302.

 

Contact: ServisFirst Bank

Davis Mange (205) 949-3420

dmange@servisfirstbank.com

 


 

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)                
(In thousands except share and per share data)                    
    4th Quarter 2024   3rd Quarter 2024   2nd Quarter 2024   1st Quarter 2024   4th Quarter 2023
CONSOLIDATED STATEMENT OF INCOME                    
Interest income   $ 243,892     $ 247,979     $ 227,540     $ 226,710     $ 229,062  
Interest expense     120,724       132,858       121,665       124,215       127,375  
Net interest income     123,168       115,121       105,875       102,495       101,687  
Provision for credit losses     5,704       5,659       5,353       4,368       3,582  
Net interest income after provision for credit losses     117,464       109,462       100,522       98,127       98,105  
Non-interest income     8,803       8,549       8,891       8,813       7,379  
Non-interest expense     46,896       45,632       42,818       46,303       58,258  
Income before income tax     79,371       72,379       66,595       60,637       47,226  
Provision for income tax     14,198       12,472       14,459       10,611       5,152  
Net income     65,173       59,907       52,136       50,026       42,074  
Preferred stock dividends     31       -       31       -       31  
Net income available to common stockholders   $ 65,142     $ 59,907     $ 52,105     $ 50,026     $ 42,043  
Earnings per share - basic   $ 1.19     $ 1.10     $ 0.96     $ 0.92     $ 0.77  
Earnings per share - diluted   $ 1.19     $ 1.10     $ 0.95     $ 0.92     $ 0.77  
Average diluted shares outstanding     54,649,808       54,642,582       54,608,679       54,595,384       54,548,719  
                                         
CONSOLIDATED BALANCE SHEET DATA                                        
Total assets   $ 17,351,643     $ 16,449,178     $ 16,049,812     $ 15,721,630     $ 16,129,668  
Loans     12,605,836       12,338,226       12,332,780       11,880,696       11,658,829  
Debt securities     1,876,253       1,867,587       1,941,641       1,941,625       1,882,847  
Non-interest-bearing demand deposits     2,619,687       2,576,329       2,475,415       2,627,639       2,643,101  
Total deposits     13,543,459       13,146,529       13,259,392       12,751,448       13,273,511  
Borrowings     64,743       64,741       64,739       64,737       64,735  
Stockholders' equity     1,616,772       1,570,269       1,510,576       1,476,036       1,440,405  
                                         
Shares outstanding     54,570,138       54,551,543       54,521,479       54,507,778       54,461,580  
Book value per share   $ 29.63     $ 28.79     $ 27.71     $ 27.08     $ 26.45  
Tangible book value per share (1)   $ 29.38     $ 28.54     $ 27.46     $ 26.83     $ 26.20  
                                         
SELECTED FINANCIAL RATIOS (Annualized)                                        
Net interest margin     2.96 %     2.84 %     2.79 %     2.66 %     2.57 %
Return on average assets     1.52 %     1.43 %     1.34 %     1.26 %     1.04 %
Return on average common stockholders' equity     16.29 %     15.55 %     14.08 %     13.82 %     11.78 %
Efficiency ratio     35.54 %     36.90 %     37.31 %     43.30 %     55.23 %
Non-interest expense to average earning assets     1.13 %     1.13 %     1.13 %     1.20 %     1.47 %
                                         
CAPITAL RATIOS (2)                                        
Common equity tier 1 capital to risk-weighted assets     11.42 %     11.25 %     10.93 %     11.07 %     10.91 %
Tier 1 capital to risk-weighted assets     11.42 %     11.25 %     10.93 %     11.08 %     10.92 %
Total capital to risk-weighted assets     12.90 %     12.77 %     12.43 %     12.61 %     12.45 %
Tier 1 capital to average assets     9.59 %     9.54 %     9.81 %     9.44 %     9.12 %
Tangible common equity to total tangible assets (1)     9.25 %     9.47 %     9.33 %     9.31 %     8.85 %

 

(1) This press release contains certain non-GAAP financial measures. Please see “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures.”

(2) Regulatory capital ratios for most recent period are preliminary.

 

 


GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures

 

This press release contains certain non-GAAP financial measures, including adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average common stockholders’ equity, and adjusted efficiency ratio. During the fourth quarter of 2023, we recorded a one-time expense of $7.2 million associated with the FDIC’s special assessment to recapitalize the Deposit Insurance Fund following bank failures in the spring of 2023. This assessment was updated in the first quarter of 2024 resulting in additional expense of $1.8 million. Additionally, during the fourth quarter of 2023 we experienced expenses for the termination of an EDP contract and related capitalized cost write-offs resulting in $1.1 million in expenses, and an adjustment to a privilege tax accrual resulting in a $2.2 million expense. The EDP contract termination costs were related to a planned systems conversion that was canceled. We determined the benefits to our clients were less than expected and the disruption outweighed the benefits. We can continue to provide best-in-class products with our current service provider. The adjustment to the privilege tax accrual was due to an under-accrual in previous years, and the correction resulted in duplicate expenses for 2023. These expenses are unusual, or infrequent, in nature and not part of the noninterest expense run rate. Each of adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average common stockholders’ equity and adjusted efficiency ratio excludes the impact of these items, net of tax, and are all considered non-GAAP financial measures. This press release also contains the non-GAAP financial measures of tangible common stockholders’ equity, total tangible assets, tangible book value per share and tangible common equity to total tangible assets, each of which excludes goodwill associated with our acquisition of Metro Bancshares, Inc. in January 2015.

 

We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that these non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies, including those in our industry, use. The following reconciliation table provides a more detailed analysis of the non-GAAP financial measures as of and for the comparative periods presented in this press release. Dollars are in thousands, except share and per share data.

 

    At December 31, 2024   At September 30, 2024   At June 30, 2024   At March 31, 2024   At December 31, 2023
Book value per share - GAAP   $ 29.63     $ 28.79     $ 27.71     $ 27.08     $ 26.45  
Total common stockholders' equity - GAAP     1,616,772       1,570,269       1,570,994       1,476,036       1,440,405  
Adjustment for Goodwill     (13,615 )     (13,615 )     (13,615 )     (13,615 )     (13,615 )
Tangible common stockholders' equity - non-GAAP   $ 1,603,157     $ 1,556,654     $ 1,557,379     $ 1,462,421     $ 1,426,790  
Tangible book value per share - non-GAAP   $ 29.38     $ 28.54     $ 27.46     $ 26.83     $ 26.22  
                                         
Stockholders' equity to total assets - GAAP     9.32 %     9.55 %     9.55 %     9.39 %     8.93 %
Total assets - GAAP   $ 17,351,643     $ 16,449,178     $ 16,448,582     $ 16,048,819     $ 16,129,668  
Adjustment for Goodwill     (13,615 )     (13,615 )     (13,615 )     (13,615 )     (13,615 )
Total tangible assets - non-GAAP   $ 17,338,028     $ 16,435,563     $ 16,434,967     $ 16,035,204     $ 16,116,053  
Tangible common equity to total tangible assets - non-GAAP     9.25 %     9.47 %     9.48 %     9.33 %     8.85 %

 

 


    Three Months Ended December 31, 2024   Three Months Ended December 31, 2023   Year Ended December 31, 2024   Year Ended December 31, 2023
Net income - GAAP   $ 65,173     $ 42,074     $ 227,242     $ 206,853  
Adjustments:                                
FDIC special assessment     -       7,152       1,799       7,152  
Privilege tax expense     -       2,150       -       2,150  
EDP contract termination expense     -       1,134       -       1,134  
Tax on adjustments     -       (2,619 )     (452 )     (2,619 )
Adjusted net income - non-GAAP   $ 65,173     $ 49,891     $ 228,589     $ 214,670  
                                 
Net income available to common stockholders - GAAP   $ 65,142     $ 42,043     $ 227,180     $ 206,791  
Adjustments:                                
FDIC special assessment     -       7,152       1,799       7,152  
Privilege tax expense     -       2,150       -       2,150  
EDP contract termination expense     -       1,134       -       1,134  
Tax on adjustments     -       (2,619 )     (452 )     (2,619 )
Adjusted net income available to common stockholders - non-GAAP   $ 65,142     $ 49,860     $ 228,527     $ 214,608  
                                 
Diluted earnings per share - GAAP   $ 1.19     $ 0.77     $ 4.16     $ 3.79  
Adjustments:                                
FDIC special assessment     -       0.13       0.03       0.13  
Privilege tax expense     -       0.04       -       0.04  
EDP contract termination expense     -       0.02       -       0.02  
Tax on adjustments     -       (0.05 )     (0.01 )     (0.05 )
Adjusted diluted earnings per share - non-GAAP   $ 1.19     $ 0.91     $ 4.18     $ 3.94  
                                 
Return on average assets - GAAP     1.52 %     1.04 %     1.39 %     1.37 %
Net income available to common stockholders - GAAP   $ 65,142     $ 42,074     $ 227,180     $ 206,853  
Adjustments:                                
FDIC special assessment     -       7,152       1,799       7,152  
Privilege tax expense     -       2,150       -       2,150  
EDP contract termination expense     -       1,134       -       1,134  
Tax on adjustments     -       (2,619 )     (452 )     (2,619 )
Adjusted net income available to common stockholders - non-GAAP   $ 65,142     $ 49,891     $ 228,527     $ 214,670  
Average assets - GAAP   $ 17,037,383     $ 16,122,074     $ 16,333,383     $ 15,066,716  
Adjusted return on average assets - non-GAAP     1.52 %     1.23 %     1.40 %     1.42 %
                                 
Return on average common stockholders' equity - GAAP     16.29 %     11.78 %     14.98 %     15.13 %
Net income available to common stockholders - GAAP   $ 65,142     $ 42,074     $ 227,180     $ 206,853  
Adjustments:                                
FDIC special assessment     -       7,152       1,799       7,152  
Privilege tax expense     -       2,150       -       2,150  
EDP contract termination expense     -       1,134       -       1,134  
Tax on adjustments     -       (2,619 )     (452 )     (2,619 )
Adjusted diluted earnings per share - non-GAAP   $ 65,142     $ 49,891     $ 228,527     $ 214,670  
Average common stockholders' equity - GAAP   $ 1,591,248     $ 1,415,866     $ 1,516,855     $ 1,366,708  
Adjusted return on average common stockholders' equity non-GAAP     16.29 %     13.98 %     15.07 %     15.71 %
                                 
Efficiency ratio     35.54 %     55.23 %     37.71 %     40.67 %
Non-interest expense - GAAP   $ 46,896     $ 56,480     $ 181,146     $ 176,273  
Adjustments:                                
FDIC special assessment     -       7,152       1,799       7,152  
Privilege tax expense     -       2,150       -       2,150  
EDP contract termination expense     -       1,134       -       1,134  
Adjusted non-interest expense   $ 46,896     $ 46,044     $ 179,347     $ 165,837  
Net interest income plus non-interest income - GAAP   $ 131,971     $ 109,066     $ 481,715     $ 441,354  
Adjusted efficiency ratio - non-GAAP     35.54 %     42.22 %     37.23 %     37.57 %

 

 


CONSOLIDATED BALANCE SHEETS (UNAUDITED)            
(Dollars in thousands)            
    December 31, 2024   December 31, 2023   % Change
ASSETS                        
Cash and due from banks   $ 116,394     $ 123,430       (6 )%
Interest-bearing balances due from depository institutions     2,259,195       1,907,083       18 %
Federal funds sold     1,045       100,575       (99 )%
Cash and cash equivalents     2,376,634       2,131,088       12 %
Available for sale debt securities, at fair value     1,161,400       900,183       29 %
Held to maturity debt securities (fair value of $639,496 and $907,191, respectively)     714,853       982,664       (27 )%
Restricted equity securities     11,300       10,226       11 %
Mortgage loans held for sale     9,211       5,074       82 %
Loans     12,605,836       11,658,829       8 %
Less allowance for credit losses     (164,458 )     (153,317 )     7 %
Loans, net     12,441,378       11,505,512       8 %
Premises and equipment, net     59,185       59,324       - %
Goodwill     13,615       13,615       - %
Other assets     564,067       521,982       8 %
Total assets   $ 17,351,643     $ 16,129,668       8 %
LIABILITIES AND STOCKHOLDERS' EQUITY                        
Liabilities:                        
Deposits:                        
Non-interest-bearing demand   $ 2,619,687     $ 2,643,101       (1 )%
Interest-bearing     10,923,772       10,630,410       3 %
Total deposits     13,543,459       13,273,511       2 %
Federal funds purchased     1,993,728       1,256,724       59 %
Other borrowings     64,743       64,735       - %
Other liabilities     132,941       94,293       41 %
Total liabilities     15,734,871       14,689,263       7 %
Stockholders' equity:                        
Preferred stock, par value $0.001 per share; 1,000,000 authorized and undesignated at December 31, 2024 and December 31, 2023     -       -       - %
Common stock, par value $0.001 per share; 200,000,000 shares authorized; 54,570,138 shares issued and outstanding at December 31, 2024, and 54,425,447 shares issued and outstanding at December 31, 2023     54       54       - %
Additional paid-in capital     235,781       232,605       1 %
Retained earnings     1,412,616       1,254,841       13 %
Accumulated other comprehensive loss     (32,179 )     (47,595 )     (32 )%
Total stockholders' equity attributable to ServisFirst Bancshares, Inc.     1,616,272       1,439,905       12 %
Noncontrolling interest     500       500       - %
Total stockholders' equity     1,616,772       1,440,405       12 %
Total liabilities and stockholders' equity   $ 17,351,643     $ 16,129,668       8 %

 


 

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)            
(In thousands except per share data)                
    Three Months Ended December 31,   Year Ended December 31,
    2024   2023   2024   2023
Interest income:                                
Interest and fees on loans   $ 200,875     $ 184,897     $ 788,105     $ 699,101  
Taxable securities     16,905       15,512       66,535       53,499  
Nontaxable securities     6       12       31       65  
Federal funds sold     18       1,018       1,128       2,844  
Other interest and dividends     26,088       27,623       90,322       57,737  
Total interest income     243,892       229,062       946,121       813,246  
Interest expense:                                
Deposits     98,702       108,155       420,650       331,740  
Borrowed funds     22,022       19,220       78,812       70,569  
Total interest expense     120,724       127,375       499,462       402,309  
Net interest income     123,168       101,687       446,659       410,937  
Provision for credit losses     5,704       3,582       21,587       18,715  
Net interest income after provision for credit losses     117,464       98,105       425,072       392,222  
Non-interest income:                                
Service charges on deposit accounts     2,650       2,181       9,434       8,420  
Mortgage banking     1,513       792       4,922       2,755  
Credit card income     1,867       2,004       8,280       8,631  
Bank-owned life insurance income     2,131       1,639       9,533       7,574  
Other operating income     642       763       2,887       3,037  
Total non-interest income     8,803       7,379       35,056       30,417  
Non-interest expense:                                
Salaries and employee benefits     24,062       23,024       96,318       80,965  
Equipment and occupancy expense     3,600       3,860       14,519       14,295  
Third party processing and other services     8,515       7,841       31,181       27,872  
Professional services     1,981       1,417       6,901       5,916  
FDIC and other regulatory assessments     2,225       9,509       10,687       15,614  
Other real estate owned expense     58       17       199       47  
Other operating expense     6,455       12,590       21,341       33,342  
Total non-interest expense     46,896       58,258       181,146       178,051  
Income before income tax     79,371       47,226       278,982       244,588  
Provision for income tax     14,198       5,152       51,740       37,735  
Net income     65,173       42,074       227,242       206,853  
Dividends on preferred stock     31       31       62       62  
Net income available to common stockholders   $ 65,142     $ 42,043     $ 227,180     $ 206,791  
Basic earnings per common share   $ 1.19     $ 0.77     $ 4.17     $ 3.80  
Diluted earnings per common share   $ 1.19     $ 0.77     $ 4.16     $ 3.79  

 


 

LOANS BY TYPE (UNAUDITED)                    
(In thousands)                    
                     
    4th quarter 2024   3rd quarter 2024   2nd quarter 2024   1st quarter 2024   4th quarter 2023
Commercial, financial and agricultural   $ 2,869,894     $ 2,793,989     $ 2,935,577     $ 2,834,102     $ 2,823,986  
Real estate - construction     1,489,306       1,439,648       1,510,677       1,546,716       1,519,619  
Real estate - mortgage:                                        
Owner-occupied commercial     2,547,143       2,441,687       2,399,644       2,377,042       2,257,163  
1-4 family mortgage     1,444,623       1,409,981       1,350,428       1,284,888       1,249,938  
Non-owner occupied commercial     4,181,243       4,190,935       4,072,007       3,777,758       3,744,346  
Subtotal: Real estate - mortgage     8,173,009       8,042,603       7,822,079       7,439,688       7,251,447  
Consumer     73,627       61,986       64,447       60,190       63,777  
Total loans   $ 12,605,836     $ 12,338,226     $ 12,332,780     $ 11,880,696     $ 11,658,829  

 

SUMMARY OF CREDIT LOSS EXPERIENCE (UNAUDITED)                
(Dollars in thousands)                
    4th quarter 2024   3rd quarter 2024   2nd quarter 2024   1st quarter 2024   4th quarter 2023
Allowance for credit losses:                                        
Beginning balance   $ 160,755     $ 158,092     $ 155,892     $ 153,317     $ 152,247  
Loans charged off:                                        
Commercial, financial and agricultural     3,899       3,020       3,355       1,842       2,831  
Real estate - construction     -       -       -       -       89  
Real estate - mortgage     560       252       119       67       14  
Consumer     211       155       108       98       231  
Total charge offs     4,670       3,427       3,582       2,007       3,165  
Recoveries:                                        
Commercial, financial and agricultural     1,801       616       406       199       614  
Real estate - construction     -       -       8       -       -  
Real estate - mortgage     23       2       -       6       -  
Consumer     151       37       15       9       39  
Total recoveries     1,975       655       429       214       653  
Net charge-offs     2,695       2,772       3,153       1,793       2,512  
Provision for credit losses     6,398       5,435       5,353       4,368       3,582  
Ending balance   $ 164,458     $ 160,755     $ 158,092     $ 155,892     $ 153,317  
                                         
Allowance for credit losses to total loans     1.30 %     1.30 %     1.28 %     1.31 %     1.32 %
                                         
Allowance for credit losses to total average loans     1.32 %     1.30 %     1.31 %     1.33 %     1.32 %
Net charge-offs to total average loans     0.09 %     0.09 %     0.10 %     0.06 %     0.09 %
                                         
Provision for credit losses to total average loans     0.20 %     0.17 %     0.18 %     0.15 %     0.12 %
Nonperforming assets:                                        
Nonaccrual loans   $ 39,500     $ 37,075     $ 33,454     $ 34,457     $ 19,349  
Loans 90+ days past due and accruing     2,965       2,093       1,482       380       2,184  
Other real estate owned and repossessed assets     2,531       2,723       1,458       490       995  
Total   $ 44,996     $ 41,891     $ 36,394     $ 35,327     $ 22,528  
                                         
Nonperforming loans to total loans     0.34 %     0.32 %     0.28 %     0.29 %     0.18 %
Nonperforming assets to total assets     0.26 %     0.25 %     0.23 %     0.22 %     0.14 %
Nonperforming assets to earning assets     0.26 %     0.26 %     0.23 %     0.23 %     0.14 %
Allowance for credit losses to nonaccrual loans     416.35 %     433.59 %     472.57 %     452.42 %     795.17 %

 

 


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)            
(In thousands except per share data)            
    4th Quarter 2024   3rd Quarter 2024   2nd Quarter 2024   1st Quarter 2024   4th Quarter 2023
Interest income:                                        
Interest and fees on loans   $ 200,875     $ 205,952     $ 194,300     $ 186,978     $ 184,897  
Taxable securities     16,905       17,493       16,158       15,979       15,512  
Nontaxable securities     6       7       9       9       12  
Federal funds sold     18       31       538       541       1,018  
Other interest and dividends     26,088       24,496       16,535       23,203       27,623  
Total interest income     243,892       247,979       227,540       226,710       229,062  
Interest expense:                                        
Deposits     98,702       113,211       104,671       104,066       108,155  
Borrowed funds     22,022       19,647       16,994       20,149       19,220  
Total interest expense     120,724       132,858       121,665       124,215       127,375  
Net interest income     123,168       115,121       105,875       102,495       101,687  
Provision for credit losses     5,704       5,659       5,353       4,368       3,582  
Net interest income after provision for credit losses     117,464       109,462       100,522       98,127       98,105  
Non-interest income:                                        
Service charges on deposit accounts     2,650       2,341       2,293       2,150       2,181  
Mortgage banking     1,513       1,352       1,379       678       792  
Credit card income     1,867       1,925       2,333       2,155       2,004  
Bank-owned life insurance income     2,131       2,113       2,058       3,231       1,639  
Other operating income     642       818       828       599       763  
Total non-interest income     8,803       8,549       8,891       8,813       7,379  
Non-interest expense:                                        
Salaries and employee benefits     24,062       25,057       24,213       22,986       23,024  
Equipment and occupancy expense     3,600       3,795       3,567       3,557       3,860  
Third party processing and other services     8,515       8,035       7,465       7,166       7,841  
Professional services     1,981       1,715       1,741       1,464       1,417  
FDIC and other regulatory assessments     2,225       2,355       2,202       3,905       9,509  
Other real estate owned expense     58       103       7       30       17  
Other operating expense     6,455       4,572       3,623       7,195       12,590  
Total non-interest expense     46,896       45,632       42,818       46,303       58,258  
Income before income tax     79,371       72,379       66,595       60,637       47,226  
Provision for income tax     14,198       12,472       14,459       10,611       5,152  
Net income     65,173       59,907       52,136       50,026       42,074  
Dividends on preferred stock     31       -       31       -       31  
Net income available to common stockholders   $ 65,142     $ 59,907     $ 52,105     $ 50,026     $ 42,043  
Basic earnings per common share   $ 1.19     $ 1.10     $ 0.96     $ 0.92     $ 0.77  
Diluted earnings per common share   $ 1.19     $ 1.10     $ 0.95     $ 0.92     $ 0.77  

 


 

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS (UNAUDITED)
ON A FULLY TAXABLE-EQUIVALENT BASIS
(Dollars in thousands)
                                         
    4th Quarter 2024   3rd Quarter 2024   2nd Quarter 2024   1st Quarter 2024   4th Quarter 2023
    Average Balance   Yield / Rate   Average Balance   Yield / Rate   Average Balance   Yield / Rate   Average Balance   Yield / Rate   Average Balance   Yield / Rate
Assets:                                        
Interest-earning assets:                                                                                
Loans, net of unearned income (1)                                                                                
Taxable   $ 12,414,065       6.43 %   $ 12,351,073       6.63 %   $ 12,045,743       6.48 %   $ 11,723,391       6.41 %   $ 11,580,716       6.33 %
Tax-exempt (2)     13,198       1.57       15,584       1.86       17,230       2.08       17,605       5.00       17,787       4.71  
Total loans, net of unearned income     12,427,263       6.43       12,366,657       6.62       12,062,973       6.48       11,740,996       6.40       11,598,503       6.32  
Mortgage loans held for sale     9,642       5.36       10,674       3.80       6,761       6.13       4,770       5.57       5,105       6.22  
Debt securities:                                                                                
Taxable     1,932,547       3.49       1,955,632       3.57       1,936,818       3.33       2,013,295       3.16       2,007,636       3.08  
Tax-exempt (2)     606       5.28       815       4.42       1,209       3.64       1,296       3.40       1,739       2.30  
Total securities (3)     1,933,153       3.49       1,956,447       3.57       1,938,027       3.33       2,014,591       3.16       2,009,375       3.08  
Federal funds sold     1,596       4.49       2,106       5.86       38,475       5.62       37,298       5.83       72,178       5.60  
Restricted equity securities     11,290       6.80       11,290       7.36       11,290       7.16       10,417       7.57       10,216       8.74  
Interest-bearing balances with banks     2,143,474       4.81       1,775,192       5.46       1,183,482       5.57       1,687,977       5.48       1,981,411       5.49  
Total interest-earning assets   $ 16,526,418       5.87 %   $ 16,122,366       6.12 %   $ 15,241,008       6.01 %   $ 15,496,049       5.88 %   $ 15,676,788       5.80 %
Non-interest-earning assets:                                                                                
Cash and due from banks     103,494               103,539               96,646               98,813               101,741          
Net premises and equipment     60,708               60,607               59,653               60,126               60,110          
Allowance for credit losses, accrued interest and other assets     346,763               340,621               300,521               302,592               283,435          
Total assets   $ 17,037,383             $ 16,627,133             $ 15,697,828             $ 15,957,580             $ 16,122,074          
                                                                                 
Interest-bearing liabilities:                                                                                
Interest-bearing deposits:                                                                                
Checking   $ 2,353,439       2.61 %   $ 2,318,384       2.97 %   $ 2,227,527       2.85 %   $ 2,339,548       2.69 %   $ 2,245,431       2.91 %
Savings     102,858       1.52       102,627       1.76       105,955       1.71       106,924       1.76       107,035       1.72  
Money market     7,067,265       3.86       7,321,503       4.45       6,810,799       4.46       6,761,495       4.48       7,106,190       4.44  
Time deposits     1,286,754       4.45       1,197,650       4.52       1,157,528       4.47       1,164,204       4.37       1,111,350       4.18  
Total interest-bearing deposits     10,810,316       3.63       10,940,164       4.12       10,301,809       4.09       10,372,171       4.04       10,570,006       4.06  
Federal funds purchased     1,767,749       4.80       1,391,118       5.42       1,193,190       5.50       1,422,828       5.50       1,338,110       5.49  
Other borrowings     64,738       4.22       64,738       4.22       64,738       4.27       64,736       4.26       64,734       4.23  
Total interest-bearing liabilities   $ 12,642,803       3.80 %   $ 12,396,020       4.26 %   $ 11,559,737       4.23 %   $ 11,859,735       4.21 %   $ 11,972,850       4.22 %
Non-interest-bearing liabilities:                                                                                
Non-interest-bearing checking     2,672,875               2,575,575               2,560,245               2,550,841               2,656,504          
Other liabilities     130,457               122,455               89,418               91,066               76,651          
Stockholders' equity     1,624,084               1,574,902               1,536,013               1,503,240               1,475,366          
Accumulated other comprehensive loss     (32,836 )             (41,819 )             (47,584 )             (47,302 )             (59,297 )        
Total liabilities and stockholders' equity   $ 17,037,383             $ 16,627,133             $ 15,697,828             $ 15,957,580             $ 16,122,074          
Net interest spread             2.07 %             1.86 %             1.78 %             1.67 %             1.58 %
Net interest margin             2.96 %             2.84 %             2.79 %             2.66 %             2.57 %

 

(1) Average loans include nonaccrual loans in all periods. Loan fees of $4,460, $3,949, $3,317, $3,655, and $4,175 are included in interest income in the fourth quarter of 2024, third quarter of 2024, second quarter of 2024, first quarter of 2024, and fourth quarter of 2023, respectively.  

 

(2) Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 21%.  

 

(3) Unrealized losses on debt securities of $(44,073), $(48,770, $(67,823), $(68,162), and $(84,647) for the fourth quarter of 2024, third quarter of 2024, second quarter of 2024, first quarter of 2024, and fourth quarter of 2023, respectively, are excluded from the yield calculation.  

 

 

EX-99.2 3 exh_992.htm EXHIBIT 99.2

Exhibit 99.2

 

Selected Financial Data (in thousands except number of employees)   12/31/2024   9/30/2024   12/31/2023
Scheduled CD maturities for subsequent quarter   $ 509,533     $ 396,852     $ 296,905  
Average rate scheduled CD maturities for subsequent quarter     4.61 %     4.85 %     4.02 %
Average loan rate - loan originations/renewals QTD (excludes fees)     7.10 %     7.67 %     8.31 %
Cost of total deposits, Qtr-End     2.77 %     3.01 %     3.24 %
Cost of interest-bearing DDAs, Qtr-End     3.32 %     3.65 %     4.01 %
Cost of interest-bearing deposits, Qtr-End     3.44 %     3.75 %     4.04 %
Noninterest bearing DDA balances, Qtr-End   $ 2,619,687     $ 2,576,329     $ 2,643,101  
Reserve for unfunded commitments, Qtr-End   $ 608     $ 1,302     $ 575  
Credit card spend QTD   $ 263,629     $ 270,133     $ 267,529  
Credit card net income QTD   $ 1,867     $ 1,925     $ 2,004  
Merchant services fees QTD   $ 569     $ 606     $ 585  
Mortgage banking income QTD   $ 1,513     $ 1,352     $ 792  
FDIC insurance QTD   $ 2,225     $ 2,100     $ 9,300  
Salaries & employee benefits QTD   $ 24,062     $ 25,057     $ 23,024  
Other operating expense   $ 6,455     $ 4,572     $ 12,590  
Third party processing and other services QTD   $ 8,515     $ 8,035     $ 7,841  
Equipment and occupancy expense QTD   $ 3,600     $ 3,795     $ 3,860  
Earnings retention YTD     70 %     70 %     71 %
Number of full-time equivalent employees     630       620       598  
QTD tax rate     17.89 %     17.23 %     10.91 %
YTD tax rate     18.55 %     18.81 %     15.43 %

 

Available Liquidity   12/31/2024
     
Cash and cash equivalents   $ 2,376,634  
Investment Securities (mkt value), net of pledged   $ 352,313  
Total on balance sheet liquidity   $ 2,728,947  
         
FHLB fundings availability   $ 3,067,337  
Correspondent lines of credit availability   $ 225,000  
Brokered deposit availability (25% of assets per policy)   $ 4,337,929  
Federal Reserve Bank fundings availability   $ 2,112,813  
Total Available Liquidity   $ 12,472,026