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 2025-04-21 2025-04-21 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) April 21, 2025

 

ServisFirst Bancshares, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware   001-36452   26-0734029
(State or other jurisdiction   (Commission   (IRS Employer
of incorporation)   File Number)   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 April 21, 2025, ServisFirst Bancshares, Inc., a Delaware corporation (“ServisFirst”), issued a press release announcing its operating results for the quarter ended March 31, 2025. 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 April 21, 2025, ServisFirst hosted a call to review first quarter 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 April 21, 2025
99.2   Supplemental data table April 21, 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.
     
     
    By:   /s/ Thomas A. Broughton, III
Dated: April 21, 2025   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 First Quarter of 2025

 

Birmingham, Ala. – (BUSINESS WIRE) – April 21, 2025 – ServisFirst Bancshares, Inc. (NYSE: SFBS), today announced earnings and operating results for the quarter ended March 31, 2025.

 

First Quarter 2025 Highlights:

 

· Diluted earnings per share of $1.16 for the quarter, up 26.1% from the first quarter of 2024.
· Deposits grew by $886 million, or 26% annualized, during the quarter.
· Loans grew by $281 million, or 9% annualized, during the quarter.
· Book value per share of $30.56, up 12.9% from the first quarter of 2024 and 12.7% annualized, from the fourth quarter of 2024.
· Liquidity remains very strong with $3.3 billion in cash on hand, 18% of our total assets, and no FHLB advances or brokered deposits.
· Consolidated common equity tier 1 capital to risk-weighted assets increased from 11.07% to 11.48% year-over-year.
· Return on average common stockholder’s equity increased from 13.82% to 15.63% year-over-year.

 

Tom Broughton, Chairman, President, and CEO, said, “With our strong balance sheet, we are looking at opportunities for new and expanded customer relationships and we continue to look at new market expansions in the Southeast.”

 

David Sparacio, CFO, said, “This year is off to a great start with 9% annualized loan growth, non-interest expense being contained, and fixed rate loans repricing for the rest of the year. We realized 31% year-over-year growth in pre-provision net revenue, thanks to continued focus on controlling our expenses and we are continuing to see strength in our capital ratios.”

 

* 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 March 31, 2025   Period Ending December 31, 2024   % Change From Period Ending December 31, 2024 to Period Ending March 31, 2025   Period Ending March 31, 2024   % Change From Period Ending March 31, 2024 to Period Ending March 31, 2025
QUARTERLY OPERATING RESULTS                                        
Net Income   $ 63,224     $ 65,173       (3.0 )%   $ 50,026       26.4 %
Net Income Available to Common Stockholders   $ 63,224     $ 65,142       (2.9 )%   $ 50,026       26.4 %
Diluted Earnings Per Share   $ 1.16     $ 1.19       (2.5 )%   $ 0.92       26.1 %
Return on Average Assets     1.45 %     1.52 %             1.26 %        
Return on Average Common Stockholders' Equity     15.63 %     16.29 %             13.82 %        
Average Diluted Shares Outstanding     54,656,915       54,649,808               54,595,384          
                                         
Adjusted Net Income, net of tax*   $ 63,224     $ 65,173       (3.0 )%   $ 51,373       23.1 %
Adjusted Net Income Available to Common                                        
Stockholders, net of tax*   $ 63,224     $ 65,142       (2.9 )%   $ 51,373       23.1 %
Adjusted Diluted Earnings Per Share, net of tax*   $ 1.16     $ 1.19       (2.5 )%   $ 0.94       23.4 %
Adjusted Return on Average Assets, net of tax*     1.45 %     1.52 %             1.29 %        
Adjusted Return on Average Common                                        
Stockholders' Equity, net of tax*     15.63 %     16.29 %             14.19 %        
                                         
                                         
BALANCE SHEET                                        
Total Assets   $ 18,636,766     $ 17,351,643       7.4 %   $ 15,721,630       18.5 %
Loans     12,886,831       12,605,836       2.2 %     11,880,696       8.5 %
Non-interest-bearing Demand Deposits     2,647,577       2,619,687       1.1 %     2,627,639       0.8 %
Total Deposits     14,429,061       13,543,459       6.5 %     12,751,448       13.2 %
Stockholders' Equity     1,668,900       1,616,772       3.2 %     1,476,036       13.1 %

 

 


DETAILED FINANCIALS

 

ServisFirst Bancshares, Inc. reported net income and net income available to common stockholders of $63.2 million for the quarter ended March 31, 2025, compared to net income of $65.2 million and net income available to common stockholders of $65.1 million for the fourth quarter of 2024 and net income and net income available to common stockholders of $50.0 million for the first quarter of 2024. Basic and diluted earnings per common share were both $1.16 in the first quarter of 2025, compared to $1.19 for both in the fourth quarter of 2024 and $0.92 for both in the first quarter of 2024.

 

Annualized return on average assets was 1.45% and annualized return on average common stockholders’ equity was 15.63% for the first quarter of 2025, compared to 1.26% and 13.82%, respectively, for the first quarter of 2024.

 

Net interest income was $123.6 million for the first quarter of 2025, compared to $123.2 million for the fourth quarter of 2024 and $102.5 million for the first quarter of 2024. The net interest margin in the first quarter of 2025 was 2.92% compared to 2.96% in the fourth quarter of 2024 and 2.66% in the first quarter of 2024. Loan yields were 6.28% during the first quarter of 2025 compared to 6.43% during the fourth quarter of 2024 and 6.40% during the first quarter of 2024. Investment yields were 3.31% during the first quarter of 2025 compared to 3.49% during the fourth quarter of 2024 and 3.16% during the first quarter of 2024. Average interest-bearing deposit rates were 3.40% during the first quarter of 2025, compared to 3.63% during the fourth quarter of 2024 and 4.04% during the first quarter of 2024. Average federal funds purchased rates were 4.50% during first quarter of 2025, compared to 4.80% during the fourth quarter of 2024 and 5.50% during the first quarter of 2024.

 

Average loans for the first quarter of 2025 were $12.71 billion, an increase of $280.9 million, or 9.2% annualized, from average loans of $12.43 billion for the fourth quarter of 2024, and an increase of $967.1 million, or 8.2%, from average loans of $11.74 billion for the first quarter of 2024. Ending total loans for the first quarter of 2025 were $12.89 billion, an increase of $281.0 million, or 9.0% annualized, from $12.61 billion for the fourth quarter of 2024, and an increase of $1.01 billion, or 8.5%, from $11.88 billion for the first quarter of 2024.

 

Average total deposits for the first quarter of 2025 were $13.89 billion, an increase of $406.2 million, or 12.2% annualized, from average total deposits of $13.48 billion for the fourth quarter of 2024, and an increase of $966.4 million, or 7.5%, from average total deposits of $12.92 billion for the first quarter of 2024. Ending total deposits for the first quarter of 2025 were $14.43 billion, an increase of $885.6 million, or 26.3% annualized, from $13.54 billion for the fourth quarter of 2024, and an increase of $1.68 billion, or 13.2%, from $12.75 billion for the first quarter of 2024. The increase in total deposits was primarily due to organic growth across the majority of our markets.

 

Non-performing assets to total assets were 0.40% for the first quarter of 2025, compared to 0.26% for the fourth quarter of 2024 and 0.22% for the first quarter of 2024. The majority of the year-over-year increase in non-performing assets is attributable to two relationships, both of which are secured by real estate. Annualized net charge-offs to average loans were 0.19% for the first quarter of 2025, compared to 0.09% for the fourth quarter of 2024 and 0.06% for the first quarter of 2024. The increase in net charge-offs was primarily attributable to individually evaluated loans that were previously impaired in the fourth quarter of 2024. In the first quarter of 2025, management concluded that partial or full charge-offs were warranted for these impaired loans. The allowance for credit losses as a percentage of total loans at March 31, 2025, December 31, 2024, and March 31, 2024, was 1.28%, 1.30%, and 1.31%, respectively. We recorded a $6.5 million provision for loan losses in the first quarter of 2025 compared to $6.4 million in the fourth quarter of 2024, and $4.4 million in the first quarter of 2024. Approximately $2.7 million of the allowance for loan losses was related to the potential impact of Hurricane Helene and Milton recorded through the provision for loan losses during the third quarter of 2024. As of March 31, 2025, management considers the storms’ credit impact to have been fully assessed and has decided to release this allowance.

 

 


Non-interest income decreased $631,000, or 7.1%, to $8.3 million for the first quarter of 2025 from $8.9 million in the first quarter of 2024, and decreased $526,000, or 6.0%, on a linked quarter basis. Service charges on deposit accounts increased $408,000, or 19.0%, to $2.6 million for the first quarter of 2025 from $2.2 million in the first quarter of 2024, and decreased $92,000, or 3.5%, on a linked quarter basis. Mortgage banking revenue decreased $65,000, or 9.6%, to $613,000 for the first quarter of 2025 from $678,000 in the first quarter of 2024, and decreased $900,000, or 59.5%, on a linked quarter basis. The decrease on a linked quarter basis was primarily due to seasonal production fluctuations and a slightly higher proportion of production from lower-margin portfolio loans during the first quarter of 2025. Net credit card income decreased $187,000, or 8.7%, to $2.0 million for the first quarter of 2025 from $2.2 million in the first quarter of 2024, and increased $101,000, or 5.4%, on a linked quarter basis. Bank-owned life insurance (“BOLI”) income decreased $1.1 million, or 33.9%, to $2.1 million for the first quarter of 2025 from $3.2 million in the first quarter of 2024, and increased $6,000, or 0.3%, on a linked quarter basis. The decrease year-over year was due to the recognition of $1.2 million of income attributed to the death benefit related to a former employee in our BOLI program in the prior year. Other operating income increased $307,000, or 44.2%, to $1.0 million for the first quarter of 2025 from $694,000 in the first quarter of 2024, and increased $359,000, or 55.9%, on a linked quarter basis.

 

Non-interest expense decreased $124,000, or 0.3%, to $46.1 million for the first quarter of 2025 from $46.2 million in the first quarter of 2024, and decreased $789,000, or 1.7%, on a linked quarter basis. Salary and benefit expense decreased $107,000, or 0.5%, to $22.9 million for the first quarter of 2025 from $23.0 million in the first quarter of 2024, and decreased $1.2 million, or 4.9%, on a linked quarter basis. The number of full-time equivalent (“FTE”) employees increased by 31, or 5.12%, to 636 at March 31, 2025 compared to 605 at March 31, 2024, and increased by 6, or 1%, from the end of the fourth quarter of 2024. Equipment and occupancy expense increased $165,000, or 4.6%, to $3.7 million for the first quarter of 2025 from $3.6 million in the first quarter of 2024, and increased $122,000, or 3.4%, on a linked quarter basis. Third party processing and other services expense increased $572,000, or 8.0%, to $7.7 million for the first quarter of 2025 from $7.2 million in the first quarter of 2024, and decreased $777,000, or 9.1%, on a linked quarter basis. Professional services expense increased $469,000, or 32.0%, to $1.9 million for the first quarter of 2025 from $1.5 million in the first quarter of 2024, and decreased $48,000, or 2.4%, on a linked quarter basis. FDIC and other regulatory assessments decreased $1.1 million, or 26.9%, to $2.9 million for the first quarter of 2025 from $3.9 million in the first quarter of 2024, and increased $629,000, or 28.3%, on a linked quarter basis. In the first quarter of 2024, 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 $175,000, or 2.5%, to $6.9 million for the first quarter of 2025 from $7.1 million in the first quarter of 2024, and increased $493,000, or 7.6%, on a linked quarter basis. The efficiency ratio was 34.97% during the first quarter of 2025 compared to 43.30% during the first quarter of 2024 and 35.54% during the fourth quarter of 2024.

 

Income tax expense increased $5.3 million, or 49.6%, to $15.9 million in the first quarter of 2025, compared to $10.6 million in the first quarter of 2024. Our effective tax rate was 20.06% for the first quarter of 2025 compared to 17.50% for the first quarter of 2024. 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 first quarters of 2025 and 2024 of $470,000 and $204,000, 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 a loan production office in Florida. 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 impact of tariffs and trade wars on general economic conditions, 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 2025, and our other SEC filings. If one or more of the assumptions 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)                    
    1st Quarter 2025   4th Quarter 2024   3rd Quarter 2024   2nd Quarter 2024   1st Quarter 2024
CONSOLIDATED STATEMENT OF INCOME                                        
Interest income   $ 241,096     $ 243,892     $ 247,979     $ 227,540     $ 226,710  
Interest expense     117,543       120,724       132,858       121,665       124,215  
Net interest income     123,553       123,168       115,121       105,875       102,495  
Provision for credit losses     6,630       5,704       5,659       5,353       4,535  
Net interest income after provision for credit losses     116,923       117,464       109,462       100,522       97,960  
Non-interest income     8,277       8,803       8,549       8,891       8,908  
Non-interest expense     46,107       46,896       45,632       42,818       46,231  
Income before income tax     79,093       79,371       72,379       66,595       60,637  
Provision for income tax     15,869       14,198       12,472       14,459       10,611  
Net income     63,224       65,173       59,907       52,136       50,026  
Preferred stock dividends     -       31       -       31       -  
Net income available to common stockholders   $ 63,224     $ 65,142     $ 59,907     $ 52,105     $ 50,026  
Earnings per share - basic   $ 1.16     $ 1.19     $ 1.10     $ 0.96     $ 0.92  
Earnings per share - diluted   $ 1.16     $ 1.19     $ 1.10     $ 0.95     $ 0.92  
Average diluted shares outstanding     54,656,915       54,649,808       54,642,582       54,608,679       54,595,384  
                                         
CONSOLIDATED BALANCE SHEET DATA                                        
Total assets   $ 18,636,766     $ 17,351,643     $ 16,449,178     $ 16,049,812     $ 15,721,630  
Loans     12,886,831       12,605,836       12,338,226       12,332,780       11,880,696  
Debt securities     1,905,550       1,876,253       1,867,587       1,941,641       1,941,625  
Non-interest-bearing demand deposits     2,647,577       2,619,687       2,576,329       2,475,415       2,627,639  
Total deposits     14,429,061       13,543,459       13,146,529       13,259,392       12,751,448  
Borrowings     64,745       64,743       64,741       64,739       64,737  
Stockholders' equity     1,668,900       1,616,772       1,570,269       1,510,576       1,476,036  
                                         
Shares outstanding     54,601,842       54,569,427       54,551,543       54,521,479       54,507,778  
Book value per share   $ 30.56     $ 29.63     $ 28.79     $ 27.71     $ 27.08  
Tangible book value per share (1)   $ 30.32     $ 29.38     $ 28.54     $ 27.46     $ 26.83  
                                         
SELECTED FINANCIAL RATIOS (Annualized)                                        
Net interest margin     2.92 %     2.96 %     2.84 %     2.79 %     2.66 %
Return on average assets     1.45 %     1.52 %     1.43 %     1.34 %     1.26 %
Return on average common stockholders' equity     15.63 %     16.29 %     15.55 %     14.08 %     13.82 %
Efficiency ratio     34.97 %     35.54 %     36.90 %     37.31 %     43.30 %
Non-interest expense to average earning assets     1.09 %     1.13 %     1.13 %     1.13 %     1.20 %
                                         
CAPITAL RATIOS (2)                                        
Common equity tier 1 capital to risk-weighted assets     11.48 %     11.42 %     11.25 %     10.93 %     11.07 %
Tier 1 capital to risk-weighted assets     11.48 %     11.42 %     11.25 %     10.93 %     11.08 %
Total capital to risk-weighted assets     12.93 %     12.90 %     12.77 %     12.43 %     12.61 %
Tier 1 capital to average assets     9.48 %     9.59 %     9.54 %     9.81 %     9.44 %
Tangible common equity to total tangible assets (1)     8.89 %     9.25 %     9.47 %     9.33 %     9.31 %

 

(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. We recorded a one-time expense of $7.2 million in the fourth quarter of 2023 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. This expense is 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 for the quarter ended March 31, 2024 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 March 31, 2025   At December 31, 2024   At September 30, 2024   At June 30,      2024   At March 31, 2024
Book value per share - GAAP   $ 30.56     $ 29.63     $ 28.79     $ 27.71     $ 27.08  
Total common stockholders' equity - GAAP     1,668,900       1,616,772       1,570,269       1,570,994       1,476,036  
Adjustment for Goodwill     (13,615 )     (13,615 )     (13,615 )     (13,615 )     (13,615 )
Tangible common stockholders' equity - non-GAAP   $ 1,655,285     $ 1,603,157     $ 1,556,654     $ 1,557,379     $ 1,462,421  
Tangible book value per share - non-GAAP   $ 30.31     $ 29.38     $ 28.54     $ 27.46     $ 26.83  
                                         
Stockholders' equity to total assets - GAAP     8.95 %     9.32 %     9.55 %     9.55 %     9.39 %
Total assets - GAAP   $ 18,636,766     $ 17,351,643     $ 16,449,178     $ 16,448,582     $ 16,048,819  
Adjustment for Goodwill     (13,615 )     (13,615 )     (13,615 )     (13,615 )     (13,615 )
Total tangible assets - non-GAAP   $ 18,623,151     $ 17,338,028     $ 16,435,563     $ 16,434,967     $ 16,035,204  
Tangible common equity to total tangible assets - non-GAAP     8.89 %     9.25 %     9.47 %     9.48 %     9.33 %

 

 

    Three Months Ended March 31, 2025   Three Months Ended March 31, 2024
Net income - GAAP   $ 63,224     $ 50,026  
Adjustments:                
FDIC special assessment     -       1,799  
Tax on adjustments     -       (452 )
Adjusted net income - non-GAAP   $ 63,224     $ 51,373  
                 
Net income available to common stockholders - GAAP   $ 63,224     $ 50,026  
Adjustments:                
FDIC special assessment     -       1,799  
Tax on adjustments     -       (452 )
Adjusted net income available to common stockholders - non-GAAP   $ 63,224     $ 51,373  
                 
Diluted earnings per share - GAAP   $ 1.16     $ 0.92  
Adjustments:                
FDIC special assessment     -       0.03  
Tax on adjustments     -       (0.01 )
Adjusted diluted earnings per share - non-GAAP   $ 1.16     $ 0.94  
                 
Return on average assets - GAAP     1.45 %     1.26 %
Net income available to common stockholders - GAAP   $ 63,224     $ 50,026  
Adjustments:                
FDIC special assessment     -       1,799  
Tax on adjustments     -       (452 )
Adjusted net income available to common stockholders - non-GAAP   $ 63,224     $ 51,373  
Average assets - GAAP   $ 17,710,148     $ 15,957,579  
Adjusted return on average assets - non-GAAP     1.45 %     1.29 %
                 
Return on average common stockholders' equity - GAAP     15.63 %     13.82 %
Net income available to common stockholders - GAAP   $ 63,224     $ 50,026  
Adjustments:                
FDIC special assessment     -       1,799  
Tax on adjustments     -       (452 )
Adjusted diluted earnings per share - non-GAAP   $ 63,224     $ 51,373  
Average common stockholders' equity - GAAP   $ 1,640,949     $ 1,455,938  
Adjusted return on average common stockholders' equity non-GAAP     15.63 %     14.19 %
                 
Efficiency ratio     34.97 %     43.30 %
Non-interest expense - GAAP   $ 46,107     $ 45,550  
Adjustments:                
FDIC special assessment     -       1,799  
Adjusted non-interest expense   $ 46,107     $ 43,751  
Net interest income plus non-interest income - GAAP   $ 131,830     $ 111,308  
Adjusted efficiency ratio - non-GAAP     34.97 %     39.31 %

 

 


CONSOLIDATED BALANCE SHEETS (UNAUDITED)            
(Dollars in thousands)            
    March 31, 2025   March 31, 2024   % Change
ASSETS                        
Cash and due from banks   $ 121,645     $ 78,708       55 %
Interest-bearing balances due from depository institutions     3,218,753       1,201,566       168 %
Federal funds sold     9,322       170,625       (95 )%
Cash and cash equivalents     3,349,720       1,450,899       131 %
Available for sale debt securities, at fair value     1,203,837       1,073,929       12 %
Held to maturity debt securities (fair value of $639,455 and $785,270, respectively)     701,713       867,696       (19 )%
Restricted equity securities     12,156       11,300       8 %
Mortgage loans held for sale     11,386       7,592       50 %
Loans     12,886,831       11,880,696       8 %
Less allowance for credit losses     (165,034 )     (155,892 )     6 %
Loans, net     12,721,797       11,724,804       9 %
Premises and equipment, net     59,431       59,302       - %
Goodwill     13,615       13,615       - %
Other assets     563,111       512,493       10 %
Total assets   $ 18,636,766     $ 15,721,630       19 %
LIABILITIES AND STOCKHOLDERS' EQUITY                        
Liabilities:                        
Deposits:                        
Non-interest-bearing demand   $ 2,647,577     $ 2,627,639       1 %
Interest-bearing     11,781,484       10,123,809       16 %
Total deposits     14,429,061       12,751,448       13 %
Federal funds purchased     2,358,326       1,345,328       75 %
Other borrowings     64,745       64,737       - %
Other liabilities     115,734       84,081       38 %
Total liabilities     16,967,866       14,245,594       19 %
Stockholders' equity:                        
Preferred stock, par value $0.001 per share; 1,000,000 authorized and undesignated at                        
March 31, 2025 and March 31, 2024     -       -       - %
Common stock, par value $0.001 per share; 200,000,000 shares authorized; 54,601,842 shares                        
issued and outstanding at March 31, 2025, and 54,461,580                        
shares issued and outstanding at March 31, 2024     54       54       - %
Additional paid-in capital     235,840       233,560       1 %
Retained earnings     1,457,614       1,288,514       13 %
Accumulated other comprehensive loss     (25,108 )     (46,592 )     (46 )%
Total stockholders' equity attributable to ServisFirst Bancshares, Inc.     1,668,400       1,475,536       13 %
Noncontrolling interest     500       500       - %
Total stockholders' equity     1,668,900       1,476,036       13 %
Total liabilities and stockholders' equity   $ 18,636,766     $ 15,721,630       19 %

 

 


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)        
(In thousands except per share data)        
    Three Months Ended March 31,
    2025   2024
Interest income:                
Interest and fees on loans   $ 196,936     $ 186,978  
Taxable securities     16,023       15,979  
Nontaxable securities     6       9  
Federal funds sold     20       541  
Other interest and dividends     28,111       23,203  
Total interest income     241,096       226,710  
Interest expense:                
Deposits     94,745       104,066  
Borrowed funds     22,798       20,149  
Total interest expense     117,543       124,215  
Net interest income     123,553       102,495  
Provision for credit losses     6,630       4,535  
Net interest income after provision for credit losses     116,923       97,960  
Non-interest income:                
Service charges on deposit accounts     2,558       2,150  
Mortgage banking     613       678  
Credit card income     1,968       2,155  
Bank-owned life insurance income     2,137       3,231  
Other operating income     1,001       694  
Total non-interest income     8,277       8,908  
Non-interest expense:                
Salaries and employee benefits     22,879       22,986  
Equipment and occupancy expense     3,722       3,557  
Third party processing and other services     7,738       7,166  
Professional services     1,933       1,464  
FDIC and other regulatory assessments     2,854       3,905  
Other real estate owned expense     33       30  
Other operating expense     6,948       7,123  
Total non-interest expense     46,107       46,231  
Income before income tax     79,093       60,637  
Provision for income tax     15,869       10,611  
Net income     63,224       50,026  
Net income available to common stockholders   $ 63,224     $ 50,026  
Basic earnings per common share   $ 1.16     $ 0.92  
Diluted earnings per common share   $ 1.16     $ 0.92  

 

 


LOANS BY TYPE (UNAUDITED)                    
(In thousands)                    
                     
    1st quarter 2025   4th quarter 2024   3rd quarter 2024   2nd quarter 2024   1st quarter 2024
Commercial, financial and agricultural   $ 2,924,533     $ 2,869,894     $ 2,793,989     $ 2,935,577     $ 2,834,102  
Real estate - construction     1,599,410       1,489,306       1,439,648       1,510,677       1,546,716  
Real estate - mortgage:                                        
Owner-occupied commercial     2,543,819       2,547,143       2,441,687       2,399,644       2,377,042  
1-4 family mortgage     1,494,189       1,444,623       1,409,981       1,350,428       1,284,888  
Non-owner occupied commercial     4,259,566       4,181,243       4,190,935       4,072,007       3,777,758  
Subtotal: Real estate - mortgage     8,297,574       8,173,009       8,042,603       7,822,079       7,439,688  
Consumer     65,314       73,627       61,986       64,447       60,190  
Total loans   $ 12,886,831     $ 12,605,836     $ 12,338,226     $ 12,332,780     $ 11,880,696  

 

 

SUMMARY OF CREDIT LOSS EXPERIENCE (UNAUDITED)                
(Dollars in thousands)                
    1st quarter 2025   4th quarter 2024   3rd quarter 2024   2nd quarter 2024   1st quarter 2024
Allowance for credit losses:                                        
Beginning balance   $ 164,458     $ 160,755     $ 158,092     $ 155,892     $ 153,317  
Loans charged off:                                        
Commercial, financial and agricultural     2,415       3,899       3,020       3,355       1,842  
Real estate - construction     46       -       -       -       -  
Real estate - mortgage     3,571       560       252       119       67  
Consumer     60       211       155       108       98  
Total charge offs     6,092       4,670       3,427       3,582       2,007  
Recoveries:                                        
Commercial, financial and agricultural     171       1,801       616       406       199  
Real estate - construction     -       -       -       8       -  
Real estate - mortgage     -       23       2       -       6  
Consumer     27       151       37       15       9  
Total recoveries     198       1,975       655       429       214  
Net charge-offs     5,894       2,695       2,772       3,153       1,793  
Provision for loan losses     6,470       6,398       5,435       5,353       4,368  
Ending balance   $ 165,034     $ 164,458     $ 160,755     $ 158,092     $ 155,892  
                                         
Allowance for credit losses to total loans     1.28 %     1.30 %     1.30 %     1.28 %     1.31 %
                                         
Allowance for credit losses to total average loans     1.30 %     1.32 %     1.30 %     1.31 %     1.33 %
Net charge-offs to total average loans     0.19 %     0.09 %     0.09 %     0.10 %     0.06 %
                                         
Provision for credit losses to total average loans     0.21 %     0.21 %     0.17 %     0.18 %     0.15 %
Nonperforming assets:                                        
Nonaccrual loans   $ 73,793     $ 39,501     $ 37,075     $ 33,454     $ 34,457  
Loans 90+ days past due and accruing     111       2,965       2,093       1,482       380  
Other real estate owned and                                        
repossessed assets     756       2,531       2,723       1,458       490  
Total   $ 74,660     $ 44,997     $ 41,891     $ 36,394     $ 35,327  
                                         
Nonperforming loans to total loans     0.57 %     0.34 %     0.32 %     0.28 %     0.29 %
Nonperforming assets to total assets     0.40 %     0.26 %     0.25 %     0.23 %     0.22 %
Nonperforming assets to earning assets     0.41 %     0.26 %     0.26 %     0.23 %     0.23 %
Allowance for credit losses to nonaccrual loans     223.64 %     416.34 %     433.59 %     472.57 %     452.42 %

 

 


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)                    
(In thousands except per share data)                    
    1st Quarter 2025   4th Quarter 2024   3rd Quarter 2024   2nd Quarter 2024   1st Quarter 2024
Interest income:                                        
Interest and fees on loans   $ 196,936     $ 200,875     $ 205,952     $ 194,300     $ 186,978  
Taxable securities     16,023       16,905       17,493       16,158       15,979  
Nontaxable securities     6       6       7       9       9  
Federal funds sold     20       18       31       538       541  
Other interest and dividends     28,111       26,088       24,496       16,535       23,203  
Total interest income     241,096       243,892       247,979       227,540       226,710  
Interest expense:                                        
Deposits     94,745       98,702       113,211       104,671       104,066  
Borrowed funds     22,798       22,022       19,647       16,994       20,149  
Total interest expense     117,543       120,724       132,858       121,665       124,215  
Net interest income     123,553       123,168       115,121       105,875       102,495  
Provision for credit losses     6,630       5,704       5,659       5,353       4,535  
Net interest income after provision for credit losses     116,923       117,464       109,462       100,522       97,960  
Non-interest income:                                        
Service charges on deposit accounts     2,558       2,650       2,341       2,293       2,150  
Mortgage banking     613       1,513       1,352       1,379       678  
Credit card income     1,968       1,867       1,925       2,333       2,155  
Bank-owned life insurance income     2,137       2,131       2,113       2,058       3,231  
Other operating income     1,001       642       818       828       694  
Total non-interest income     8,277       8,803       8,549       8,891       8,908  
Non-interest expense:                                        
Salaries and employee benefits     22,879       24,062       25,057       24,213       22,986  
Equipment and occupancy expense     3,722       3,600       3,795       3,567       3,557  
Third party processing and other services     7,738       8,515       8,035       7,465       7,166  
Professional services     1,933       1,981       1,715       1,741       1,464  
FDIC and other regulatory assessments     2,854       2,225       2,355       2,202       3,905  
Other real estate owned expense     33       58       103       7       30  
Other operating expense     6,948       6,455       4,572       3,623       7,123  
Total non-interest expense     46,107       46,896       45,632       42,818       46,231  
Income before income tax     79,093       79,371       72,379       66,595       60,637  
Provision for income tax     15,869       14,198       12,472       14,459       10,611  
Net income     63,224       65,173       59,907       52,136       50,026  
Dividends on preferred stock     -       31       -       31       -  
Net income available to common stockholders   $ 63,224     $ 65,142     $ 59,907     $ 52,105     $ 50,026  
Basic earnings per common share   $ 1.16     $ 1.19     $ 1.10     $ 0.96     $ 0.92  
Diluted earnings per common share   $ 1.16     $ 1.19     $ 1.10     $ 0.95     $ 0.92  

 

 


AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS (UNAUDITED)
ON A FULLY TAXABLE-EQUIVALENT BASIS
(Dollars in thousands)
                                         
    1st Quarter 2025   4th Quarter 2024   3rd Quarter 2024   2nd Quarter 2024   1st Quarter 2024
    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   $ 12,683,077       6.29 %   $ 12,414,065       6.43 %   $ 12,351,073       6.63 %   $ 12,045,743       6.48 %   $ 11,723,391       6.41 %
Tax-exempt (2)     25,044       4.94       13,198       1.57       15,584       1.86       17,230       2.08       17,605       5.00  
Total loans, net of unearned                                                                                
income     12,708,121       6.28       12,427,263       6.43       12,366,657       6.62       12,062,973       6.48       11,740,996       6.40  
Mortgage loans held for sale     6,731       4.76       9,642       5.36       10,674       3.80       6,761       6.13       4,770       5.57  
Debt securities:                                                                                
Taxable     1,934,739       3.31       1,932,547       3.49       1,955,632       3.57       1,936,818       3.33       2,013,295       3.16  
Tax-exempt (2)     589       5.43       606       5.28       815       4.42       1,209       3.64       1,296       3.40  
Total securities (3)     1,935,328       3.31       1,933,153       3.49       1,956,447       3.57       1,938,027       3.33       2,014,591       3.16  
Federal funds sold     1,670       4.86       1,596       4.49       2,106       5.86       38,475       5.62       37,298       5.83  
Restricted equity securities     11,461       7.43       11,290       6.80       11,290       7.36       11,290       7.16       10,417       7.57  
Interest-bearing balances with banks     2,526,382       4.48       2,143,474       4.81       1,775,192       5.46       1,183,482       5.57       1,687,977       5.48  
Total interest-earning assets   $ 17,189,693       5.69 %   $ 16,526,418       5.87 %   $ 16,122,366       6.12 %   $ 15,241,008       6.01 %   $ 15,496,049       5.88 %
Non-interest-earning assets:                                                                                
Cash and due from banks     108,540               103,494               103,539               96,646               98,813          
Net premises and equipment     59,633               60,708               60,607               59,653               60,126          
Allowance for credit losses, accrued                                                                                
interest and other assets     352,282               346,763               340,621               300,521               302,592          
Total assets   $ 17,710,148             $ 17,037,383             $ 16,627,133             $ 15,697,828             $ 15,957,580          
                                                                                 
Interest-bearing liabilities:                                                                                
Interest-bearing deposits:                                                                                
Checking   $ 2,461,900       2.38 %   $ 2,353,439       2.61 %   $ 2,318,384       2.97 %   $ 2,227,527       2.85 %   $ 2,339,548       2.69 %
Savings     101,996       1.61       102,858       1.52       102,627       1.76       105,955       1.71       106,924       1.76  
Money market     7,363,163       3.61       7,067,265       3.86       7,321,503       4.45       6,810,799       4.46       6,761,495       4.48  
Time deposits     1,361,558       4.24       1,286,754       4.45       1,197,650       4.52       1,157,528       4.47       1,164,204       4.37  
Total interest-bearing deposits     11,288,617       3.40       10,810,316       3.63       10,940,164       4.12       10,301,809       4.09       10,372,171       4.04  
Federal funds purchased     1,994,766       4.50       1,767,749       4.80       1,391,118       5.42       1,193,190       5.50       1,422,828       5.50  
Other borrowings     64,750       4.30       64,738       4.22       64,738       4.22       64,738       4.27       64,736       4.26  
Total interest-bearing liabilities   $ 13,348,133       3.57 %   $ 12,642,803       3.80 %   $ 12,396,020       4.26 %   $ 11,559,737       4.23 %   $ 11,859,735       4.21 %
Non-interest-bearing liabilities:                                                                                
Non-interest-bearing                                                                                
checking     2,600,775               2,672,875               2,575,575               2,560,245               2,550,841          
Other liabilities     120,291               130,457               122,455               89,418               91,066          
Stockholders' equity     1,670,402               1,624,084               1,574,902               1,536,013               1,503,240          
Accumulated other comprehensive                                                                                
loss     (29,453 )             (32,836 )             (41,819 )             (47,584 )             (47,302 )        
Total liabilities and                                                                                
stockholders' equity   $ 17,710,148             $ 17,037,383             $ 16,627,133             $ 15,697,828             $ 15,957,580          
Net interest spread             2.12 %             2.07 %             1.86 %             1.78 %             1.67 %
Net interest margin             2.92 %             2.96 %             2.84 %             2.79 %             2.66 %

 

(1) Average loans include nonaccrual loans in all periods. Loan fees of $3,764, $4,460, $3,949, $3,317, and $3,655 are included in interest income in the first quarter of 2025, fourth quarter of 2024, third quarter of 2024, second quarter of 2024, and first quarter of 2024, 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 $(41,977), $(46,652), $(58,802), $(66,663), and $(68,162) for the first quarter of 2025, fourth quarter of 2024, third quarter of 2024, second quarter of 2024, and first quarter of 2024, 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)   3/31/2025   12/31/2024   3/31/2024
Scheduled CD maturities for subsequent quarter   $ 697,149     $ 509,533     $ 358,069  
Average rate scheduled CD maturities for subsequent quarter     4.31 %     4.61 %     4.53 %
Average loan rate - loan originations/renewals QTD (excludes fees)     6.84 %     7.10 %     8.05 %
Cost of total deposits, Qtr-End     2.78 %     2.77 %     3.20 %
Cost of interest-bearing deposits, Qtr-End     3.42 %     3.44 %     4.01 %
Net interest margin, final month of Qtr     2.86 %     2.95 %     2.68 %
Noninterest bearing DDA balances, Qtr-End   $ 2,647,577     $ 2,619,687     $ 2,627,639  
Reserve for unfunded commitments, Qtr-End   $ 768     $ 608     $ 742  
Credit card spend QTD   $ 259,777     $ 263,629     $ 255,839  
Credit card net income QTD   $ 1,968     $ 1,867     $ 2,155  
Merchant services fees QTD   $ 509     $ 569     $ 508  
Mortgage banking income QTD   $ 613     $ 1,513     $ 678  
FDIC insurance QTD   $ 2,587     $ 2,225     $ 3,650  
Salaries & employee benefits QTD   $ 22,879     $ 24,062     $ 22,986  
Other operating expense   $ 6,948     $ 6,455     $ 7,195  
Third party processing and other services QTD   $ 7,738     $ 8,515     $ 7,166  
Equipment and occupancy expense QTD   $ 3,722     $ 3,600     $ 3,557  
Earnings retention YTD     70 %     70 %     67 %
Number of full-time equivalent employees     636       630       611  
QTD tax rate     20.06 %     17.89 %     17.50 %
YTD  tax rate     20.06 %     18.55 %     17.50 %
                         
Available Liquidity     3/31/2025       12/31/2024       3/31/2024  
 Cash and cash equivalents   $ 3,349,720     $ 2,376,634     $ 1,450,899  
 Investment Securities (mkt value), net of pledged   $ 325,403     $ 352,313     $ 457,211  
 Total on balance sheet liquidity   $ 3,675,123     $ 2,728,947     $ 1,908,110  
                         
 FHLB fundings availability   $ 3,084,683     $ 3,067,337     $ 2,761,350  
 Correspondent lines of credit availability   $ 225,000     $ 225,000     $ 265,000  
 Brokered deposit availability (25% of assets per policy)   $ 4,656,692     $ 4,337,929     $ 3,930,408  
 Federal Reserve Bank fundings availability   $ 2,196,604     $ 2,112,813     $ 2,153,267  
 Total Available Liquidity   $ 13,838,102     $ 12,472,026     $ 11,018,135