Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Simmons First National Corporation Reports First Quarter 2023 Results

      Simmons First National Corporation (PRNewsfoto/Simmons First National Corporation)

      News provided by

      Simmons First National Corporation

      Apr 25, 2023, 08:00 ET

      Share this article

      Share this article


      PINE BLUFF, Ark., April 25, 2023 /PRNewswire/ --

      Bob Fehlman, Simmons' Chief Executive Officer, commented on first quarter 2023 results

      While the continued challenges from rising interest rates, coupled this quarter with heightened market volatility, brought amplified attention to the financial services industry, our focus remained on the fundamentals that have served us well during our 120-year history.

      Deposit levels were stable, further highlighting the granularity of our deposit base, as well as the long-term relationships we have with many of our customers. Consistent with industry trends, we experienced migration to higher rate deposits throughout the quarter, resulting in an increase in the cost of deposits. Despite these challenges, we continued to operate from a position of strength given our solid liquidity position. Uninsured deposits represented only 23 percent of total deposits. At $10.8 billion, additional liquidity sources available to the company represented 2.0 times the level of uninsured deposits. Capital levels increased with all regulatory capital ratios significantly above "well-capitalized" guidelines, and our TCE ratio ended the quarter at 7.3 percent. Key credit quality metrics also remained strong with our NPL coverage ratio at 324 percent and our allowance to loan ratio at 1.25 percent.

      Overall expenses were well contained in the quarter. Through our Better Bank Initiative, we have identified an estimated $15 million in annual noninterest expense cost savings that we expect to be fully incorporated into our run-rate by the end of 2023. The programs under this initiative are designed to optimize operational processes, further improve the customer experience and increase our capacity to capitalize on organic growth opportunities, while at the same time improving our long-term growth profile.

      Financial Highlights

         1Q23

         4Q22

          1Q22


      Q1 23 Highlights

      Balance Sheet (in millions)





              Metrics as of quarter end:

      ·  Stable deposit levels further
      highlight the granularity of our
      deposit portfolio and long-term
      relationships with many
      customers

       

      ·  Solid liquidity position with
      loan to deposit ratio at 74%;
      other borrowings unchanged at
      6% of total liabilities 

       

      ·  Uninsured deposits represented
      23% of total deposits;
      additional liquidity sources
      provide 2.0x coverage of
      uninsured deposits

       

      ·  Disciplined loan growth as total
      loans increase 3% on a linked
      quarter basis

       

      ·  Maintained strong credit quality
      metrics; NPL coverage ratio at
      324% and allowance to loan
      ratio of 1.25%

       

      ·  All regulatory capital ratios
      continue to significantly exceed
      "well-capitalized guidelines;
      TCE ratio1 at 7.3%

      Total deposits

      $22,452

      $22,548

      $19,392


      Total loans

      16,555

      16,142

      12,029


      Total investment securities

      7,521

      7,613

      8,197


      Total shareholders' equity

      3,340

      3,269

      2,962


      Asset Quality





      Net charge-off ratio

      0.03 %

      0.13 %

      0.22 %


      Nonperforming loan ratio

      0.38

      0.37

      0.53


      Nonperforming assets to total assets

      0.26

      0.23

      0.29


      Allowance for credit losses to total loans

      1.25

      1.22

      1.49


      Nonperforming loan coverage ratio

      324

      334

      278


      Capital Ratios





      Equity to assets

      12.11 %

      11.91 %

      12.10 %


      Tangible common equity (TCE) ratio1

      7.25

      7.00

      7.37


      Common equity tier 1 (CET1) ratio

      11.87

      11.90

      13.52


      Total risk-based capital ratio

      14.47

      14.22

      16.42


      Liquidity ($ in millions)





      Loan to deposit ratio

      73.74 %

      71.59 %

      62.03 %


      Borrowed funds to total liabilities

      6.32 %

      5.73 %

      8.91 %


      Uninsured deposits

      $  5,268

      $  6,740

      $5,910


      Additional liquidity sources

      $10,780

      $10,604

      $8,358


      Coverage ratio of uninsured deposits

             2.0x

              1.6x

              1.4x


      Performance Measures (in millions)





      Total revenue

      $223.7

      $237.7

      $187.8


      Pre-provision net revenue1

      80.4

      95.2

      59.5


      Adjusted pre-provision net revenue1

      82.8

      92.2

      62.3


      Provision for credit losses on loans

      10.9

      -

      (19.9)


      Provision for credit losses on securities

      13.3

      -

      -


      Noninterest income

      45.8

      44.6

      42.2


      Noninterest expense

      143.2

      142.6

      128.4


      Simmons First National Corporation (NASDAQ: SFNC) (Simmons or Company) today reported net income of $45.6 million for the first quarter of 2023, compared to $83.3 million in the fourth quarter of 2022 and $65.1 million in the first quarter of 2022. Diluted earnings per share were $0.36 for the first quarter of 2023, compared to $0.65 in the fourth quarter of 2022 and $0.58 in the first quarter of 2022. Adjusted earnings1 for the first quarter of 2023 were $47.3 million, compared to $81.1 million in the fourth quarter of 2022 and $67.2 million in the first quarter of 2022. A summary of certain items, consisting primarily of merger related costs and branch right-sizing costs, are described in the "Reconciliation of Non-GAAP Financial Measures" tables below.

      Total revenue for the first quarter of 2023 was $223.7 million, compared to $237.7 million in the fourth quarter of 2022 and $187.8 million in the first quarter of 2022. Pre-provision net revenue1 for the first quarter of 2023 was $80.4 million, compared to $95.2 million in the fourth quarter of 2022 and $59.5 million in the first quarter of 2022. Adjusted pre-provision net revenue1 was $82.8 million, compared to $92.2 million in the fourth quarter of 2022 and $62.3 million in the first quarter of 2022.

      The decline in revenue and pre-provision net revenue on a linked quarter basis primarily reflected a decrease in net interest income, as an increase in deposit cost and the continued change in the mix of deposits more than offset an increase in interest income on earning assets, an increase in noninterest income and well contained noninterest expense growth. Results for the first quarter of 2023 also include a provision for credit losses of $24.2 million, reflecting loan growth in the quarter, the impact of updated economic assumptions and the identification of two nonperforming corporate bonds in the securities portfolio. During the fourth quarter of 2022, the Company did not record a provision for credit losses, and in the first quarter of 2022 recorded a recapture of provision expense of $19.9 million.

      Net Interest Income
      Net interest income for the first quarter of 2023 totaled $177.8 million, compared to $193.0 million for the fourth quarter of 2022 and $145.6 million for the first quarter of 2022. Included in net interest income is accretion recognized on assets acquired, which totaled $2.6 million in the first quarter of 2023, $4.5 million in the fourth quarter of 2022 and $3.7 million in the first quarter of 2022. On a linked quarter basis, interest income increased $14.6 million, while interest expense increased $29.7 million primarily as a result of the competitive interest rate environment and the corresponding migration to higher rate deposits products.

      The yield on loans for the first quarter of 2023 was 5.67 percent, compared to 5.40 percent in the fourth quarter of 2022 and 4.34 percent in the first quarter of 2022. The yield on investment securities for the first quarter of 2023 was 2.92 percent, compared to 2.68 percent for the fourth quarter of 2022 and 1.86 percent for the first quarter of 2022. Cost of deposits for the first quarter of 2023 was 1.58 percent, compared to 1.02 percent for the fourth quarter of 2022 and 0.14 percent for the first quarter of 2022. The increase in the cost of deposits reflected the dramatic increase in interest rates during 2022 and the first quarter of 2023, customer migration to higher rate deposit products and increased competition for deposits. The net interest margin on a fully taxable equivalent basis for the first quarter of 2023 was 3.09 percent, compared to 3.31 percent for the fourth quarter of 2022 and 2.76 percent for the first quarter of 2022.


      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Q1 22

      Loan yield (FTE) 2

      5.67 %

      5.40 %

      4.86 %

      4.54 %

      4.34 %

      Investment securities yield (FTE) 2

      2.92

      2.68

      2.29

      2.08

      1.86

      Cost of interest bearing deposits

      2.10

      1.41

      0.65

      0.25

      0.19

      Cost of deposits

      1.58

      1.02

      0.47

      0.18

      0.14

      Cost of borrowed funds

      4.29

      3.92

      2.66

      2.13

      1.94

      Net interest spread (FTE) 2

      2.52

      2.87

      3.11

      3.11

      2.66

      Net interest margin (FTE) 2

      3.09

      3.31

      3.34

      3.24

      2.76

      Noninterest Income
      Noninterest income for the first quarter of 2023 was $45.8 million, compared to $44.6 million in the fourth quarter of 2022 and $42.2 million in the first quarter of 2022. Included in first quarter 2023 results is a $4.0 million legal reserve recapture associated with previously disclosed legal matters. The fourth quarter of 2022 included a $4.1 million gain on insurance settlement related to a weather event that caused severe damage to one of our branches. Adjusted noninterest income1 for the first quarter of 2023 was $45.8 million, compared to $40.6 million in the fourth quarter of 2022 and $42.2 million for the first quarter of 2022. The increase in adjusted noninterest income on a linked quarter basis was primarily attributable to an increase in service charges on deposit accounts and mortgage lending income and legal reserve recapture, offset by a market driven decline in wealth management fees. On a year-over-year basis, the increase in noninterest income was primarily attributable to an increase in service charges on deposit accounts, debit and credit card fees and legal reserve recapture, offset in part by a decline in mortgage lending income resulting from reduced activity throughout the housing market given the dramatic increase in interest rates.

      Noninterest Income

      $ in millions

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Q1 22

      Service charges on deposit accounts

      $ 12.4

      $ 11.9

      $ 12.6

      $ 11.4

      $ 10.7

      Wealth management fees

      7.4

      8.2

      8.6

      7.2

      8.0

      Debit and credit card fees

      8.0

      7.8

      7.7

      8.2

      7.4

      Mortgage lending income

      1.6

      1.1

      2.6

      2.2

      4.6

      Other service charges and fees

      2.3

      2.0

      2.1

      1.9

      1.6

      Bank owned life insurance

      3.0

      3.0

      2.9

      2.6

      2.7

      Gain (loss) on sale of securities

      -

      (0.1)

      -

      (0.2)

      (0.1)

      Gain on insurance settlement

      -

      4.1

      -

      -

      -

      Other income

      11.3

      6.6

      6.7

      6.8

      7.3







      Adjusted other income 1

      11.3

      6.6

      6.3

      6.9

      7.3

      Noninterest Expense
      Noninterest expense for the first quarter of 2023 was $143.2 million, compared to $142.6 million in the fourth quarter of 2022 and $128.4 million in the first quarter of 2022. Included in noninterest expense are certain items, primarily consisting of merger related and branch right sizing costs, totaling $2.4 million in the first quarter of 2023, $1.1 million the fourth quarter of 2022 and $2.8 million in the first quarter of 2022. Excluding these items (which are described in the "Reconciliation of Non-GAAP Financial Measures" tables below), adjusted noninterest expense1 was $140.9 million in the first quarter of 2023, $141.4 million in the fourth quarter of 2022 and $125.6 million in the first quarter of 2022. The decrease in adjusted noninterest expense on a linked quarter basis was primarily due to a decrease in other operating expenses, which in the fourth quarter of 2022 included $1.2 million related to the amortization of certain tax credits. The increase in salaries and employee benefits on a linked quarter basis reflected seasonal payroll taxes incurred during the first quarter, 401(k) profit sharing contribution and equity awards compensation. The increase in adjusted noninterest expense compared to the first quarter of 2022 primarily reflects the aforementioned items, as well as the acquisition of Spirit of Texas Bancshares, Inc. (Spirit) which closed early in the second quarter of 2022.

      Noninterest Expense

      $ in millions

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Q1 22

      Salaries and employee benefits

      $77.0

      $73.0

      $71.9

      $74.1

      $67.9

      Occupancy expense, net

      11.6

      11.6

      11.7

      11.0

      10.0

      Furniture and equipment

      5.1

      5.4

      5.4

      5.1

      4.8

      Deposit insurance

      4.9

      3.7

      3.3

      2.8

      1.8

      Other real estate and foreclosure expense

      0.2

      0.4

      0.2

      0.1

      0.3

      Merger related costs

      1.4

      -

      1.4

      19.1

      1.9

      Other operating expenses

      43.1

      48.5

      45.1

      44.5

      41.6







      Adjusted other operating expenses 1

      42.3

      47.5

      44.1

      42.7

      40.9

      Efficiency ratio

      62.28 %

      58.33 %

      57.22 %

      67.77 %

      66.39 %

      Adjusted efficiency ratio 1

      59.38 %

      56.97 %

      54.41 %

      56.74 %

      62.95 %

      Loans and Unfunded Loan Commitments
      Total loans at the end of the first quarter of 2023 were $16.6 billion, an increase of $413 million, or 3 percent, compared to $16.1 billion at the end of the fourth quarter of 2022. The increase in total loans was supported by diverse growth in terms of type and by geographic market. On a year-over-year basis, total loans were up $4.5 billion, or 38 percent, reflecting, in large part, the acquisition of Spirit.

      Unfunded commitments at the end of the first quarter of 2023 were $4.7 billion, compared to $5.0 billion at the end of the fourth quarter of 2022 and $3.4 billion at the end of the first quarter of 2022. While unfunded commitments are considered a key indicator of future loan growth, higher interest rates, softening economic conditions and forecasts of a potential recession in the U.S. have resulted in lower activity in our commercial loan pipeline. Commercial loans approved and ready to close at the end of the first quarter of 2023 totaled $504 million and the rate on ready to close commercial loans was 7.32 percent, up 47 basis points from the rate on ready to close commercial loans at the end of the fourth quarter of 2022.

       

      $ in millions

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Q1 22

      Total loans

      $16,555

      $16,142

      $15,607

      $15,110

      $12,029

      Unfunded loan commitments

      $4,725

      $5,000

      $5,138

      $4,473

      $3,428

      Deposits
      Total deposits at the end of the first quarter of 2023 were $22.5 billion, relatively unchanged from the end of the fourth quarter of 2022, and up $3.1 billion compared to the first quarter of 2022. Noninterest bearing deposits totaled $5.5 billion at the end of the first quarter of 2023, compared to $6.0 billion at the end of the fourth quarter of 2022 and $5.2 billion at the end of the first quarter of 2022. Noninterest bearing deposits represent 24 percent of total deposits at the end of the first quarter of 2023, compared to 27 percent at the end of both the fourth quarter of 2022 and the first quarter of 2022. Interest bearing transaction accounts totaled $11.3 billion at the end of the first quarter of 2023, compared to $11.8 billion at the end of the fourth quarter of 2022 and $12.1 billion at the end of the first quarter of 2022. Time deposits totaled $5.7 billion at the end of the first quarter of 2023, compared to $4.8 billion at the end of the fourth quarter of 2022 and $2.1 billion at the end of the first quarter of 2022. The change in the mix of deposits on a linked quarter basis continued to reflect increased market competition and consumer migration toward higher rate deposits, principally certificates of deposits, given the rapid increase in interest rates that has occurred over the past year. The loan to deposit ratio ended the first quarter of 2023 at 74 percent, compared to 72 percent at the end of the fourth quarter of 2022 and 62 percent at the end of the first quarter of 2022.

       

      $ in millions

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Q1 22

      Noninterest bearing deposits

      $   5,489

      $   6,017

      $   6,218

      $  6,057

      $   5,224

      Interest bearing transaction accounts

      11,284

      11,763

      12,104

      12,816

      12,106

      Time deposits

      5,679

      4,768

      3,827

      3,163

      2,062

         Total deposits

      $22,452

      $22,548

      $22,149

      $22,036

      $19,392







      Noninterest bearing deposits to total deposits

      24 %

      27 %

      28 %

      27 %

      27 %

      Total loans to total deposits

      74

      72

      70

      69

      62

      Asset Quality
      Total nonperforming loans at the end of the first quarter of 2023 were $63.7 million, compared to $58.9 million at the end of the fourth quarter of 2022 and $64.3 million at the end of the first quarter of 2022. Total nonperforming assets as a percentage of total assets were 0.26 percent at the end of the first quarter of 2023, compared to 0.23 percent at the end of the fourth quarter 2022 and 0.29 percent at the end of the first quarter of 2022. The increase in nonperforming assets on a linked quarter basis was primarily due to isolated corporate bonds in the investment securities portfolio totaling approximately $4.0 million. Net charge-offs as a percentage of average loans for the first quarter of 2023 were 3 basis points, compared to 13 basis points in the fourth quarter of 2022 and 22 basis points in the first quarter of 2022.

      Provision for credit losses totaled $24.2 million in the first quarter of 2023, compared to provision recapture of $19.9 million in the first quarter of 2022. Of the total provision for credit losses recorded in the first quarter of 2023, approximately $10.9 million was related to loans, reflecting loan growth in the quarter, as well as the impact of updated economic assumptions. Approximately $13.3 million of provision for credit losses was related to decreases in the value of corporate bonds in the investment securities portfolio, including the previously noted securities classified as nonperforming during the quarter. The allowance for credit losses on loans at the end of the first quarter of 2023 was $206.6 million, compared to $197.0 million at the end of the fourth quarter of 2022 and $178.9 million at the end of the first quarter of 2022. The nonperforming loan coverage ratio ended the quarter at 324 percent, compared to 334 percent at the end of the fourth quarter of 2022 and 278 percent at the end of the first quarter of 2022. The reserve for unfunded commitments totaled $41.9 million at the end of the first quarter of 2023, unchanged from fourth quarter 2022 levels and up from $22.4 million at the end of the first quarter of 2022.

       

      $ in millions

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Q1 22

      Allowance for credit losses on loans to total loans

      1.25 %

      1.22 %

      1.27 %

      1.41 %

      1.49 %

      Allowance for credit losses on loans to nonperforming loans

      324

      334

      342

      334

      278

      Nonperforming loans to total loans

      0.38

      0.37

      0.37

      0.42

      0.53

      Net charge-off ratio (annualized)

      0.03

      0.13

      -

      0.02

      0.22

      Net charge-off ratio YTD (annualized)

      0.03

      0.09

      0.07

      0.11

      0.22







      Total nonperforming loans

      $63.7

      $58.9

      $57.8

      $63.6

      $64.3

      Total other nonperforming assets

      7.7

      3.6

      4.7

      6.4

      6.6

         Total nonperforming assets

      $71.4

      $62.5

      $62.5

      $70.0

      $70.9







      Reserve for unfunded commitments

      $41.9

      $41.9

      $41.9

      $25.9

      $22.4

      Capital
      Total common stockholders' equity at the end of the first quarter of 2023 was $3.3 billion, compared to $3.0 billion at the end of the first quarter of 2022. On a linked quarter basis, total common stockholders' equity increased $70.5 million primarily as a result of a $46.9 million decrease in unrealized losses associated with investment securities classified as available-for-sale. Book value per share at the end of the first quarter of 2023 was $26.24, compared to $25.73 at the end of the fourth quarter of 2022 and $26.32 at the end of the first quarter of 2022. Tangible book value per share1 was $14.88 at the end of the first quarter of 2023, compared to $14.33 at the end of the fourth quarter of 2022 and $15.22 at the end of the first quarter of 2022. Stockholders' equity to total assets at March 31, 2023, was 12.1 percent, compared to 11.9 percent at the end of the fourth quarter of 2022 and 12.1 percent at the end of the first quarter of 2022. Tangible common equity to tangible assets1 was 7.3 percent at March 31, 2023, compared to 7.0 percent at December 31, 2022, and 7.4 percent at March 31, 2022. All of Simmons' regulatory capital ratios significantly exceed "well-capitalized" guidelines.


      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Q1 22

      Stockholders' equity to total assets

      12.1 %

      11.9 %

      11.7 %

      12.0 %

      12.1 %

      Tangible common equity to tangible assets 1

      7.3

      7.0

      6.7

      7.0

      7.4

      Common equity tier 1 (CET1) ratio

      11.9

      11.9

      11.7

      12.1

      13.5

      Tier 1 leverage ratio

      9.2

      9.3

      9.2

      9.2

      9.0

      Tier 1 risk-based capital ratio

      11.9

      11.9

      11.7

      12.1

      13.5

      Total risk-based capital ratio

      14.5

      14.2

      14.1

      14.8

      16.4

      Share Repurchase Program and Cash Dividend
      As a result of Simmons' solid capital position and its ability to organically generate capital, the board of directors declared a cash dividend on Simmons' Class A common stock for the second quarter of 2023 of $0.20 per share, which represents a 5 percent increase from the cash dividend paid for the same time period last year. The cash dividend is payable on July 3, 2023, to shareholders of record as of June 15, 2023. The indicated annualized cash dividend rate of $0.80 represents a ten-year compound annual growth rate of 7 percent. 2023 represents the 114th consecutive year that Simmons has paid cash dividends and the 12th consecutive year that Simmons has increased its dividend. According to research by Dividend Power, Simmons is one of only 24 U.S. publicly traded companies that have paid dividends for 100+ uninterrupted years. Simmons also earned Dividend Power's designation as a "Dividend Contender," a title reserved exclusively for companies that have increased their dividend for 10 to 24 consecutive years. As of April 21, 2023, Dividend Power research noted that Simmons is one of only 371 companies out of nearly 6,000 companies listed on the New York Stock Exchange and NASDAQ in 2022 to achieve this distinction.

      During the first quarter of 2023, Simmons did not repurchase shares under its 2022 stock repurchase program (2022 Program). Remaining authorization under the 2022 Program as of March 31, 2023, was approximately $80 million. Market conditions and our capital needs will drive the decision regarding future stock repurchases; the timing, pricing and amount of any repurchases under the 2022 Program will be determined by Simmons' management at its discretion; and the 2022 Program does not obligate Simmons to repurchase any common stock and may be modified, discontinued or suspended at any time without prior notice.




      (1)

      Non-GAAP measurement. See "Non-GAAP Financial Measures" and "Reconciliation of Non-GAAP Financial Measures" below

      (2)

      FTE – fully taxable equivalent using an effective tax rate of 26.135%

      (3)

      Effective tax rate of 26.135%

      Conference Call
      Management will conduct a live conference call to review this information beginning at 9:00 a.m. Central Time today, Tuesday, April 25, 2023. Interested persons can listen to this call by dialing toll-free 1-888-222-5806 (North America only) and asking for the Simmons First National Corporation conference call, conference ID 10176799. In addition, the call will be available live or in recorded version on Simmons' website at simmonsbank.com for at least 60 days following the date of the call.

      Simmons First National Corporation
      Simmons First National Corporation (NASDAQ: SFNC) is a Mid-South based financial holding company that has paid cash dividends to its shareholders for 114 consecutive years. Its principal subsidiary, Simmons Bank, operates 231 branches in Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas. Founded in 1903, Simmons Bank offers comprehensive financial solutions delivered with a client-centric approach. In 2023, Simmons Bank was recognized by Forbes as one of America's Best Midsize Employers and among the World's Best Banks for the fourth consecutive year. In 2022, Simmons Bank was named to Forbes' list of "America's Best Banks" for the second consecutive year. Additional information about Simmons Bank can be found on our website at simmonsbank.com, by following @Simmons_Bank on Twitter or by visiting our newsroom.

      Non-GAAP Financial Measures
      This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). The Company's management uses these non-GAAP financial measures in their analysis of the Company's performance. These measures adjust GAAP performance measures to, among other things, include the tax benefit associated with revenue items that are tax-exempt, as well as exclude from net income (including on a per share diluted basis), pre-tax, pre-provision earnings, net charge-offs, income available to common shareholders, non-interest income, and non-interest expense certain income and expense items attributable to merger activity (primarily including merger-related expenses and Day 2 CECL provisions), gains and/or losses on sale of branches, net branch right-sizing initiatives, loss on redemption of trust preferred securities and gain on sale of intellectual property. In addition, the Company also presents certain figures based on tangible common stockholders' equity, tangible assets and tangible book value, which exclude goodwill and other intangible assets. The Company further presents certain figures that are exclusive of the impact of PPP loans, deposits and/or loans acquired through acquisitions, mortgage warehouse loans, and/or energy loans, or gains and/or losses on the sale of securities. The Company's management believes that these non-GAAP financial measures are useful to investors because they, among other things, present the results of the Company's ongoing operations without the effect of mergers or other items not central to the Company's ongoing business, as well as normalize for tax effects, the effects of the PPP, and certain other effects. Management, therefore, believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company's ongoing businesses, and management uses these non-GAAP financial measures to assess the performance of the Company's ongoing businesses as related to prior financial periods. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.

      Forward-Looking Statements
      Certain statements in this press release may not be based on historical facts and should be considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, including, without limitation, statements made in Mr. Fehlman's quote, may be identified by reference to future periods or by the use of forward-looking terminology, such as "believe," "budget," "expect," "foresee," "anticipate," "intend," "indicate," "target," "estimate," "plan," "project," "continue," "contemplate," "positions," "prospects," "predict," or "potential," by future conditional verbs such as "will," "would," "should," "could," "might" or "may," or by variations of such words or by similar expressions. These forward-looking statements include, without limitation, statements relating to Simmons' future growth, business strategies, lending capacity and lending activity, loan demand, revenue, assets, asset quality, profitability, dividends, net interest margin, non-interest revenue, share repurchase program, acquisition strategy, digital banking initiatives, the Company's ability to recruit and retain key employees, the estimated cost savings associated with the Company's Better Bank Initiative, the adequacy of the allowance for credit losses, and future economic conditions and interest rates. Any forward-looking statement speaks only as of the date of this news release, and Simmons undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this news release. By nature, forward-looking statements are based on various assumptions and involve inherent risk and uncertainties. Various factors, including, but not limited to, changes in economic conditions, changes in credit quality, changes in interest rates and related governmental policies, changes in loan demand, changes in deposit flows, changes in real estate values, changes in the assumptions used in making the forward-looking statements, changes in the securities markets generally or the price of Simmons' common stock specifically, and changes in information technology affecting the financial industry; changes in customer behaviors, including consumer spending, borrowing, and saving habits; the effects of the COVID-19 pandemic on, among other things, the Company's operations, liquidity, and credit quality; general economic and market conditions; market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts (including the ongoing military conflict between Russia and Ukraine) or other major events, or the prospect of these events; the soundness of other financial institutions and indirect exposure related to the closings of Silicon Valley Bank (SVB), Signature Bank and Silvergate Bank and their impact on the broader market through other customers, suppliers and partners (or that the conditions which resulted in the liquidity concerns with SVB, Signature Bank and Silvergate Bank may also adversely impact, directly or indirectly, other financial institutions and market participants with which the Company has commercial or deposit relationships);  increased inflation; the loss of key employees; increased competition in the markets in which the Company operates; increased unemployment; labor shortages; claims, damages, and fines related to litigation or government actions; changes in accounting principles relating to loan loss recognition (current expected credit losses); the Company's ability to manage and successfully integrate its mergers and acquisitions and to fully realize cost savings and other benefits associated with those transactions; cyber threats, attacks or events; reliance on third parties for key services; government legislation; and other factors, many of which are beyond the control of the Company, could cause actual results to differ materially from those projected in or contemplated by the forward-looking statements. Additional information on factors that might affect the Company's financial results is included in the Company's Form 10-K for the year ended December 31, 2022, and other reports that the Company has filed with or furnished to the U.S. Securities and Exchange Commission (the SEC), all of which are available from the SEC on its website, www.sec.gov. In addition, there can be no guarantee that the board of directors (Board) of Simmons will approve a quarterly dividend in future quarters, and the timing, payment, and amount of future dividends (if any) is subject to, among other things, the discretion of the Board and may differ significantly from past dividends.

       Simmons First National Corporation 





       SFNC 

       Consolidated End of Period Balance Sheets 






       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands)






       ASSETS 






       Cash and noninterest bearing balances due from banks 

      $      199,316

      $      200,616

      $      175,547

      $      193,473

      $      195,510

       Interest bearing balances due from banks and federal funds sold 

      325,135

      481,506

      503,863

      771,374

      1,491,507

           Cash and cash equivalents 

      524,451

      682,122

      679,410

      964,847

      1,687,017

       Interest bearing balances due from banks - time 

      795

      795

      1,290

      1,535

      1,857

       Investment securities - held-to-maturity 

      3,765,483

      3,759,706

      3,787,076

      3,819,682

      1,556,825

       Investment securities - available-for-sale 

      3,755,956

      3,852,854

      3,937,543

      4,341,647

      6,640,069

       Mortgage loans held for sale 

      4,244

      3,486

      12,759

      14,437

      18,206

       Other loans held for sale 

      -

      -

      2,292

      16,375

      -

       Loans: 






       Loans 

      16,555,098

      16,142,124

      15,607,135

      15,110,344

      12,028,593

       Allowance for credit losses on loans 

      (206,557)

      (196,955)

      (197,589)

      (212,611)

      (178,924)

       Net loans 

      16,348,541

      15,945,169

      15,409,546

      14,897,733

      11,849,669

       Premises and equipment 

      564,497

      548,741

      549,932

      553,062

      486,531

       Foreclosed assets and other real estate owned 

      2,721

      2,887

      3,612

      4,084

      5,118

       Interest receivable 

      98,775

      102,892

      86,637

      82,332

      69,357

       Bank owned life insurance 

      493,191

      491,340

      488,364

      486,355

      448,011

       Goodwill 

      1,320,799

      1,319,598

      1,309,000

      1,310,528

      1,147,007

       Other intangible assets 

      124,854

      128,951

      133,059

      137,285

      102,748

       Other assets 

      579,139

      622,520

      675,554

      588,707

      469,853

       Total assets 

      $ 27,583,446

      $ 27,461,061

      $ 27,076,074

      $ 27,218,609

      $ 24,482,268







       LIABILITIES AND STOCKHOLDERS' EQUITY 






       Deposits: 






       Noninterest bearing transaction accounts 

      $   5,489,434

      $   6,016,651

      $   6,218,283

      $   6,057,186

      $   5,223,862

       Interest bearing transaction accounts and savings deposits 

      11,283,584

      11,762,885

      12,103,994

      12,816,198

      12,105,948

       Time deposits 

      5,678,757

      4,768,558

      3,826,415

      3,162,479

      2,062,612

               Total deposits 

      22,451,775

      22,548,094

      22,148,692

      22,035,863

      19,392,422

       Federal funds purchased and securities sold 






       under agreements to repurchase 

      142,862

      160,403

      168,513

      155,101

      196,828

       Other borrowings 

      1,023,826

      859,296

      964,772

      1,060,244

      1,337,243

       Subordinated notes and debentures 

      366,027

      365,989

      365,951

      421,693

      384,242

       Accrued interest and other liabilities 

      259,055

      257,917

      270,995

      285,813

      209,926

       Total liabilities 

      24,243,545

      24,191,699

      23,918,923

      23,958,714

      21,520,661







       Stockholders' equity: 






       Preferred stock 

      -

      -

      -

      -

      -

       Common stock 

      1,273

      1,270

      1,269

      1,288

      1,125

       Surplus 

      2,533,589

      2,530,066

      2,527,153

      2,569,060

      2,150,453

       Undivided profits 

      1,275,720

      1,255,586

      1,196,459

      1,139,975

      1,136,990

       Accumulated other comprehensive (loss) income

      (470,681)

      (517,560)

      (567,730)

      (450,428)

      (326,961)

       Total stockholders' equity 

      3,339,901

      3,269,362

      3,157,151

      3,259,895

      2,961,607

       Total liabilities and stockholders' equity 

      $ 27,583,446

      $ 27,461,061

      $ 27,076,074

      $ 27,218,609

      $ 24,482,268

       Simmons First National Corporation 





       SFNC 

       Consolidated Statements of Income - Quarter-to-Date 






       For the Quarters Ended 

      Mar 31

      Dec 31

      Sep 30

      Jun 30

      Mar 31

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands, except per share data)






       INTEREST INCOME 






          Loans (including fees) 

      $ 227,498

      $ 216,091

      $ 187,347

      $ 163,578

      $  127,176

          Interest bearing balances due from banks and federal funds sold 

      2,783

      2,593

      1,141

      1,117

      649

          Investment securities 

      48,774

      45,689

      40,954

      37,848

      33,712

          Mortgage loans held for sale 

      82

      152

      178

      200

      190

          Other loans held for sale 

      -

      59

      998

      2,063

      -

                  TOTAL INTEREST INCOME 

      279,137

      264,584

      230,618

      204,806

      161,727

       INTEREST EXPENSE 






          Time deposits 

      39,538

      22,434

      8,204

      2,875

      2,503

          Other deposits 

      47,990

      34,615

      17,225

      6,879

      4,314

          Federal funds purchased and securities 






            sold under agreements to repurchase 

      323

      449

      305

      119

      68

          Other borrowings 

      8,848

      9,263

      6,048

      4,844

      4,779

          Subordinated notes and debentures 

      4,603

      4,797

      5,251

      4,990

      4,457

                  TOTAL INTEREST EXPENSE 

      101,302

      71,558

      37,033

      19,707

      16,121

       NET INTEREST INCOME 

      177,835

      193,026

      193,585

      185,099

      145,606

       PROVISION FOR CREDIT LOSSES 






          Provision for credit losses on loans 

      10,916

      26

      (15,897)

      30,406

      (19,914)

          Provision for credit losses on unfunded commitments 

      -

      -

      16,000

      3,453

      -

          Provision for credit losses on investment securities - AFS 

      12,800

      -

      -

      -

      -

          Provision for credit losses on investment securities - HTM 

      500

      -

      -

      -

      -

                  TOTAL PROVISION FOR CREDIT LOSSES 

      24,216

      26

      103

      33,859

      (19,914)

       NET INTEREST INCOME AFTER PROVISION 






          FOR CREDIT LOSSES 

      153,619

      193,000

      193,482

      151,240

      165,520

       NONINTEREST INCOME 






          Service charges on deposit accounts 

      12,437

      11,892

      12,560

      11,379

      10,696

          Debit and credit card fees 

      7,952

      7,845

      7,685

      8,224

      7,449

          Wealth management fees 

      7,365

      8,151

      8,562

      7,214

      7,968

          Mortgage lending income 

      1,570

      1,139

      2,593

      2,240

      4,550

          Bank owned life insurance income 

      2,973

      2,975

      2,902

      2,563

      2,706

          Other service charges and fees (includes insurance income) 

      2,282

      2,023

      2,085

      1,871

      1,637

          Gain (loss) on sale of securities 

      -

      (52)

      (22)

      (150)

      (54)

          Gain on insurance settlement 

      -

      4,074

      -

      -

      -

          Other income 

      11,256

      6,600

      6,658

      6,837

      7,266

                  TOTAL NONINTEREST INCOME 

      45,835

      44,647

      43,023

      40,178

      42,218

       NONINTEREST EXPENSE 






          Salaries and employee benefits 

      77,038

      73,018

      71,923

      74,135

      67,906

          Occupancy expense, net 

      11,578

      11,620

      11,674

      11,004

      10,023

          Furniture and equipment expense 

      5,051

      5,392

      5,394

      5,104

      4,775

          Other real estate and foreclosure expense 

      186

      350

      168

      142

      343

          Deposit insurance 

      4,893

      3,680

      3,278

      2,812

      1,838

          Merger-related costs 

      1,396

      35

      1,422

      19,133

      1,886

          Other operating expenses 

      43,086

      48,480

      45,084

      44,483

      41,646

                  TOTAL NONINTEREST EXPENSE 

      143,228

      142,575

      138,943

      156,813

      128,417

       NET INCOME BEFORE INCOME TAXES 

      56,226

      95,072

      97,562

      34,605

      79,321

          Provision for income taxes 

      10,637

      11,812

      16,959

      7,151

      14,226

       NET INCOME 

      45,589

      83,260

      80,603

      27,454

      65,095

          Preferred stock dividends 

      -

      -

      -

      -

      -

       NET INCOME AVAILABLE TO COMMON STOCKHOLDERS 

      $   45,589

      $   83,260

      $   80,603

      $   27,454

      $    65,095

       BASIC EARNINGS PER SHARE 

      $       0.36

      $       0.66

      $       0.63

      $       0.21

      $        0.58

       DILUTED EARNINGS PER SHARE 

      $       0.36

      $       0.65

      $       0.63

      $       0.21

      $        0.58

       Simmons First National Corporation 




       SFNC 

       Consolidated Risk-Based Capital 






       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands)






      Tier 1 capital






         Stockholders' equity

      $   3,339,901

      $   3,269,362

      $   3,157,151

      $   3,259,895

      $   2,961,607

         CECL transition provision (1)

      61,746

      92,619

      92,619

      92,619

      92,619

         Disallowed intangible assets, net of deferred tax

      (1,410,141)

      (1,412,667)

      (1,416,453)

      (1,423,323)

      (1,224,691)

         Unrealized loss (gain) on AFS securities

      470,681

      517,560

      567,730

      450,428

      326,961

            Total Tier 1 capital

      2,462,187

      2,466,874

      2,401,047

      2,379,619

      2,156,496







      Tier 2 capital






         Subordinated notes and debentures

      366,027

      365,989

      365,951

      421,693

      384,242

         Qualifying allowance for loan losses and






            reserve for unfunded commitments

      173,077

      115,627

      116,257

      114,733

      78,057

            Total Tier 2 capital

      539,104

      481,616

      482,208

      536,426

      462,299

            Total risk-based capital

      $   3,001,291

      $   2,948,490

      $   2,883,255

      $   2,916,045

      $   2,618,795







      Risk weighted assets

      $ 20,748,605

      $ 20,738,727

      $ 20,470,918

      $ 19,669,149

      $ 15,953,622







      Adjusted average assets for leverage ratio

      $ 26,632,691

      $ 26,407,061

      $ 25,986,938

      $ 25,807,113

      $ 23,966,206







      Ratios at end of quarter






         Equity to assets

      12.11 %

      11.91 %

      11.66 %

      11.98 %

      12.10 %

         Tangible common equity to tangible assets (2)

      7.25 %

      7.00 %

      6.69 %

      7.03 %

      7.37 %

         Common equity Tier 1 ratio (CET1)

      11.87 %

      11.90 %

      11.73 %

      12.10 %

      13.52 %

         Tier 1 leverage ratio

      9.24 %

      9.34 %

      9.24 %

      9.22 %

      9.00 %

         Tier 1 risk-based capital ratio

      11.87 %

      11.90 %

      11.73 %

      12.10 %

      13.52 %

         Total risk-based capital ratio

      14.47 %

      14.22 %

      14.08 %

      14.83 %

      16.42 %







      (1) The Company has elected to use the CECL transition provision allowed for in the year of adopting ASC 326.

      (2) Calculations of tangible common equity to tangible assets and the reconciliations to GAAP are included in the schedules accompanying this release.

       Simmons First National Corporation 




       SFNC 

       Consolidated Investment Securities 






       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands)






      Investment Securities - End of Period






       Held-to-Maturity 






          U.S. Government agencies 

      $      451,052

      $      448,012

      $      447,400

      $      446,789

      $    232,670

          Mortgage-backed securities 

      1,201,418

      1,190,781

      1,214,882

      1,244,713

      112,496

          State and political subdivisions 

      1,859,970

      1,860,992

      1,865,203

      1,868,924

      1,194,459

          Other securities 

      253,043

      259,921

      259,591

      259,256

      17,200

             Total held-to-maturity (net of credit losses) 

      3,765,483

      3,759,706

      3,787,076

      3,819,682

      1,556,825

       Available-for-Sale 






          U.S. Treasury 

      $          2,220

      $          2,197

      $          2,191

      $          1,441

      $              -

          U.S. Government agencies 

      181,843

      184,279

      188,060

      198,333

      333,231

          Mortgage-backed securities 

      2,433,530

      2,542,902

      2,670,348

      2,963,934

      4,166,108

          State and political subdivisions 

      895,896

      871,074

      822,509

      915,255

      1,653,694

          Other securities 

      242,467

      252,402

      254,435

      262,684

      487,036

             Total available-for-sale (net of credit losses) 

      3,755,956

      3,852,854

      3,937,543

      4,341,647

      6,640,069

             Total investment securities (net of credit losses) 

      $   7,521,439

      $   7,612,560

      $   7,724,619

      $   8,161,329

      $ 8,196,894

             Fair value - HTM investment securities 

      $   3,148,976

      $   3,063,233

      $   2,984,040

      $   3,278,962

      $ 1,307,058

       Simmons First National Corporation 




       SFNC 

       Consolidated Loans 






       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands)






      Loan Portfolio - End of Period






       Consumer: 






          Credit cards 

      $      188,590

      $      196,928

      $      192,559

      $      189,684

      $      184,372

          Other consumer 

      142,817

      152,882

      180,604

      204,692

      180,602

       Total consumer 

      331,407

      349,810

      373,163

      394,376

      364,974

       Real Estate: 






          Construction 

      2,777,122

      2,566,649

      2,372,294

      2,082,688

      1,423,445

          Single-family residential 

      2,589,831

      2,546,115

      2,467,008

      2,357,942

      2,042,978

          Other commercial real estate 

      7,520,964

      7,468,498

      7,249,891

      7,082,055

      5,762,567

       Total real estate 

      12,887,917

      12,581,262

      12,089,193

      11,522,685

      9,228,990

       Commercial: 






          Commercial 

      2,669,731

      2,632,290

      2,525,218

      2,612,256

      2,016,405

          Agricultural 

      220,641

      205,623

      263,539

      218,743

      150,465

       Total commercial 

      2,890,372

      2,837,913

      2,788,757

      2,830,999

      2,166,870

       Other 

      445,402

      373,139

      356,022

      362,284

      267,759

             Total loans 

      $ 16,555,098

      $ 16,142,124

      $ 15,607,135

      $ 15,110,344

      $ 12,028,593

       Simmons First National Corporation 




       SFNC 

       Consolidated Allowance and Asset Quality 






       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands)






      Allowance for Credit Losses on Loans






       Beginning balance 

      $   196,955

      $  197,589

      $  212,611

      $ 178,924

      $   205,332







       Day 1 PCD allowance from acquisitions: 






          Spirit of Texas (04/08/2022) 

      -

      4,523

      1,057

      4,043

      -

             Total Day 1 PCD allowance 

      -

      4,523

      1,057

      4,043

      -







       Loans charged off: 






          Credit cards 

      1,076

      1,035

      903

      1,004

      920

          Other consumer 

      456

      439

      505

      518

      414

          Real estate 

      1,204

      3,392

      130

      115

      485

          Commercial 

      413

      5,389

      1,874

      688

      6,319

             Total loans charged off 

      3,149

      10,255

      3,412

      2,325

      8,138







       Recoveries of loans previously charged off: 






          Credit cards 

      234

      251

      250

      249

      274

          Other consumer 

      240

      230

      278

      302

      387

          Real estate 

      294

      4,117

      1,982

      391

      426

          Commercial 

      1,067

      475

      720

      621

      557

             Total recoveries 

      1,835

      5,073

      3,230

      1,563

      1,644

          Net loans charged off 

      1,314

      5,182

      182

      762

      6,494

       Provision for credit losses on loans 

      10,916

      25

      (15,897)

      30,406

      (19,914)

       Balance, end of quarter 

      $   206,557

      $  196,955

      $  197,589

      $ 212,611

      $   178,924







      Nonperforming assets






       Nonperforming loans: 






          Nonaccrual loans 

      $     63,218

      $    58,434

      $    57,534

      $   62,670

      $     64,096

          Loans past due 90 days or more 

      437

      507

      242

      904

      240

             Total nonperforming loans 

      63,655

      58,941

      57,776

      63,574

      64,336

       Other nonperforming assets: 






         Foreclosed assets and other real estate owned

      2,721

      2,887

      3,612

      4,084

      5,118

          Other nonperforming assets 

      5,012

      644

      1,146

      2,314

      1,479

             Total other nonperforming assets 

      7,733

      3,531

      4,758

      6,398

      6,597

                Total nonperforming assets 

      $     71,388

      $    62,472

      $    62,534

      $   69,972

      $     70,933

       Performing FDMs (modifications to borrowers 






         experiencing financial difficulty) 

      $       2,183

      $      1,849

      $      1,869

      $     2,655

      $       3,424







      Ratios






       Allowance for credit losses on loans to total loans 

      1.25 %

      1.22 %

      1.27 %

      1.41 %

      1.49 %

       Allowance for credit losses to nonperforming loans 

      324 %

      334 %

      342 %

      334 %

      278 %

       Nonperforming loans to total loans 

      0.38 %

      0.37 %

      0.37 %

      0.42 %

      0.53 %

       Nonperforming assets (including performing FDMs) 






         to total assets 

      0.27 %

      0.23 %

      0.24 %

      0.27 %

      0.30 %

       Nonperforming assets to total assets 

      0.26 %

      0.23 %

      0.23 %

      0.26 %

      0.29 %

       Annualized net charge offs to average loans (QTD) 

      0.03 %

      0.13 %

      0.00 %

      0.02 %

      0.22 %

       Annualized net charge offs to average loans (YTD) 

      0.03 %

      0.09 %

      0.07 %

      0.11 %

      0.22 %

       Annualized net credit card charge offs to 






         average credit card loans 

      1.69 %

      1.52 %

      1.30 %

      1.55 %

      1.39 %

       Simmons First National Corporation 








       SFNC 

       Consolidated - Average Balance Sheet and Net Interest Income Analysis 





       For the Quarters Ended 










       (Unaudited) 













       Three Months Ended
      Mar 2023 


       Three Months Ended
      Dec 2022 


       Three Months Ended
      Mar 2022 

       ($ in thousands) 

      Average
      Balance

      Income/
      Expense

      Yield/
      Rate


      Average
      Balance

      Income/
      Expense

      Yield/
      Rate


      Average
      Balance

      Income/
      Expense

      Yield/
      Rate

      ASSETS












      Earning assets:












         Interest bearing balances due from banks












           and federal funds sold

      $      315,307

      $      2,783

      3.58 %


      $      361,856

      $      2,593

      2.84 %


      $   1,728,694

      $         649

      0.15 %

         Investment securities - taxable

      4,930,945

      32,804

      2.70 %


      5,085,960

      29,645

      2.31 %


      5,688,306

      18,148

      1.29 %

         Investment securities - non-taxable (FTE)

      2,624,642

      21,522

      3.33 %


      2,582,050

      22,123

      3.40 %


      2,844,777

      20,937

      2.98 %

         Mortgage loans held for sale

      5,470

      82

      6.08 %


      8,601

      152

      7.01 %


      27,633

      190

      2.79 %

         Other loans held for sale

      -

      -

      0.00 %


      1,704

      59

      13.74 %


      -

      -

      0.00 %

         Loans - including fees (FTE)

      16,329,761

      228,257

      5.67 %


      15,929,957

      216,782

      5.40 %


      11,895,805

      127,405

      4.34 %

            Total interest earning assets (FTE)

      24,206,125

      285,448

      4.78 %


      23,970,128

      271,354

      4.49 %


      22,185,215

      167,329

      3.06 %

         Non-earning assets

      3,282,607




      3,210,447




      2,640,984



           Total assets

      $ 27,488,732




      $ 27,180,575




      $ 24,826,199















      LIABILITIES AND STOCKHOLDERS' EQUITY











      Interest bearing liabilities:












         Interest bearing transaction and












           savings accounts

      $ 11,722,591

      $    47,990

      1.66 %


      $ 11,859,322

      $    34,615

      1.16 %


      $ 12,083,516

      $      4,314

      0.14 %

         Time deposits

      5,155,055

      39,538

      3.11 %


      4,212,271

      22,434

      2.11 %


      2,241,123

      2,503

      0.45 %

            Total interest bearing deposits

      16,877,646

      87,528

      2.10 %


      16,071,593

      57,049

      1.41 %


      14,324,639

      6,817

      0.19 %

         Federal funds purchased and securities












           sold under agreement to repurchase

      148,673

      323

      0.88 %


      178,948

      449

      1.00 %


      218,186

      68

      0.13 %

         Other borrowings

      787,783

      8,848

      4.56 %


      923,189

      9,263

      3.98 %


      1,337,654

      4,779

      1.45 %

         Subordinated notes and debentures

      366,009

      4,603

      5.10 %


      365,971

      4,797

      5.20 %


      384,187

      4,457

      4.70 %

            Total interest bearing liabilities

      18,180,111

      101,302

      2.26 %


      17,539,701

      71,558

      1.62 %


      16,264,666

      16,121

      0.40 %

      Noninterest bearing liabilities:












         Noninterest bearing deposits

      5,642,779




      6,161,732




      5,184,828



         Other liabilities

      295,191




      264,230




      207,597



            Total liabilities

      24,118,081




      23,965,663




      21,657,091



      Stockholders' equity

      3,370,651




      3,214,912




      3,169,108



            Total liabilities and stockholders' equity

      $ 27,488,732




      $ 27,180,575




      $ 24,826,199



      Net interest income (FTE)


      $  184,146




      $  199,796




      $  151,208


      Net interest spread (FTE)



      2.52 %




      2.87 %




      2.66 %

      Net interest margin (FTE)



      3.09 %




      3.31 %




      2.76 %

       Simmons First National Corporation 




       SFNC 

       Consolidated - Selected Financial Data 





       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands, except share data)






      QUARTER-TO-DATE






      Financial Highlights - As Reported






      Net Income

      $        45,589

      $        83,260

      $        80,603

      $        27,454

      $        65,095

      Diluted earnings per share

      0.36

      0.65

      0.63

      0.21

      0.58

      Return on average assets

      0.67 %

      1.22 %

      1.19 %

      0.41 %

      1.06 %

      Return on average common equity

      5.49 %

      10.27 %

      9.71 %

      3.28 %

      8.33 %

      Return on tangible common equity (non-GAAP) (1)

      10.25 %

      19.29 %

      17.99 %

      6.28 %

      14.31 %

      Net interest margin (FTE)

      3.09 %

      3.31 %

      3.34 %

      3.24 %

      2.76 %

      Efficiency ratio (2)

      62.28 %

      58.33 %

      57.22 %

      67.77 %

      66.39 %

      FTE adjustment

      6,311

      6,770

      6,203

      6,096

      5,602

      Average diluted shares outstanding

      127,516,478

      127,505,996

      128,336,422

      128,720,078

      113,026,911

      Shares repurchased under plan

      -

      -

      1,883,713

      2,035,324

      513,725

      Average price of shares repurchased

      -

      -

      23.91

      24.59

      31.25

      Cash dividends declared per common share

      0.200

      0.190

      0.190

      0.190

      0.190

      Accretable yield on acquired loans

      2,579

      4,473

      5,834

      9,898

      3,703

      Financial Highlights - Adjusted (non-GAAP) (1)






      Adjusted earnings

      $        47,343

      $        81,093

      $        82,281

      $        68,102

      $        67,159

      Adjusted diluted earnings per share

      0.37

      0.64

      0.64

      0.53

      0.59

      Adjusted return on average assets

      0.70 %

      1.18 %

      1.21 %

      1.02 %

      1.10 %

      Adjusted return on average common equity

      5.70 %

      10.01 %

      9.92 %

      8.13 %

      8.59 %

      Adjusted return on tangible common equity

      10.62 %

      18.81 %

      18.35 %

      14.65 %

      14.74 %

      Adjusted efficiency ratio (2)

      59.38 %

      56.97 %

      54.41 %

      56.74 %

      62.95 %

      YEAR-TO-DATE






      Financial Highlights - GAAP






      Net Income

      $        45,589

      $      256,412

      $      173,152

      $        92,549

      $        65,095

      Diluted earnings per share

      0.36

      2.06

      1.40

      0.77

      0.58

      Return on average assets

      0.67 %

      0.97 %

      0.88 %

      0.72 %

      1.06 %

      Return on average common equity

      5.49 %

      7.87 %

      7.07 %

      5.71 %

      8.33 %

      Return on tangible common equity (non-GAAP) (1)

      10.25 %

      14.33 %

      12.77 %

      10.24 %

      14.31 %

      Net interest margin (FTE)

      3.09 %

      3.17 %

      3.12 %

      3.01 %

      2.76 %

      Efficiency ratio (2)

      62.28 %

      62.14 %

      63.54 %

      67.14 %

      66.39 %

      FTE adjustment

      6,311

      24,671

      17,901

      11,698

      5,602

      Average diluted shares outstanding

      127,516,478

      124,470,184

      123,387,503

      120,826,798

      113,026,911

      Cash dividends declared per common share

      0.200

      0.760

      0.570

      0.380

      0.190

      Financial Highlights - Adjusted (non-GAAP) (1)






      Adjusted earnings

      $        47,343

      $      298,635

      $      217,542

      $      135,261

      $        67,159

      Adjusted diluted earnings per share

      0.37

      2.40

      1.76

      1.12

      0.59

      Adjusted return on average assets

      0.70 %

      1.13 %

      1.11 %

      1.06 %

      1.10 %

      Adjusted return on average common equity

      5.70 %

      9.16 %

      8.88 %

      8.35 %

      8.59 %

      Adjusted return on tangible common equity

      10.62 %

      16.59 %

      15.89 %

      14.70 %

      14.74 %

      Adjusted efficiency ratio (2)

      59.38 %

      57.50 %

      57.69 %

      59.56 %

      62.95 %

      END OF PERIOD






      Book value per share

      $          26.24

      $          25.73

      $          24.87

      $          25.31

      $          26.32

      Tangible book value per share

      14.88

      14.33

      13.51

      14.07

      15.22

      Shares outstanding

      127,282,192

      127,046,654

      126,943,467

      128,787,764

      112,505,555

      Full-time equivalent employees

      3,189

      3,236

      3,206

      3,233

      2,893

      Total number of financial centers

      231

      230

      230

      233

      197







       (1) Non-GAAP measurement that management believes aids in the understanding and discussion of results. Reconciliations to GAAP are included in the schedules accompanying this release. 

      (2) Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues. Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is a non-GAAP measurement. 

       Simmons First National Corporation 




       SFNC 

       Reconciliation Of Non-GAAP Financial Measures - Adjusted Earnings - Quarter-to-Date 

       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

       (in thousands, except per share data) 






      QUARTER-TO-DATE






      Net income available to common stockholders

      $     45,589

      $    83,260

      $    80,603

      $   27,454

      $     65,095

       Certain items: 






      (Gain) loss from early retirement of TruPS

      -

      -

      365

      -

      -

      Gain on sale of intellectual property

      -

      -

      (750)

      -

      -

      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      Donation to Simmons First Foundation

      -

      -

      -

      1,738

      -

      Merger related costs

      1,396

      35

      1,422

      19,133

      1,886

      Branch right sizing (net)

      979

      1,104

      1,235

      380

      909

      Day 2 CECL provision

      -

      -

      -

      33,779

      -

      Tax effect (1)

      (621)

      768

      (594)

      (14,382)

      (731)

          Certain items, net of tax 

      1,754

      (2,167)

      1,678

      40,648

      2,064

       Adjusted earnings (non-GAAP) 

      $     47,343

      $    81,093

      $    82,281

      $   68,102

      $     67,159







       Diluted earnings per share 

      $         0.36

      $        0.65

      $        0.63

      $       0.21

      $         0.58

       Certain items: 






      (Gain) loss from early retirement of TruPS

      -

      -

      -

      -

      -

      Gain on sale of intellectual property

      -

      -

      (0.01)

      -

      -

      Gain on insurance settlement

      -

      (0.03)




      Donation to Simmons First Foundation

      -

      -

      -

      0.01

      -

      Merger related costs

      0.01

      -

      0.01

      0.15

      0.01

      Branch right sizing (net)

      0.01

      0.01

      0.01

      -

      0.01

      Day 2 CECL provision

      -

      -

      -

      0.27


      Tax effect (1)

      (0.01)

      0.01

      -

      (0.11)

      (0.01)

          Certain items, net of tax 

      0.01

      (0.01)

      0.01

      0.32

      0.01

       Adjusted diluted earnings per share (non-GAAP) 

      $         0.37

      $        0.64

      $        0.64

      $       0.53

      $         0.59







       (1) Effective tax rate of 26.135%. 












      Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP)










      QUARTER-TO-DATE






          Noninterest income 

      $     45,835

      $    44,647

      $    43,023

      $   40,178

      $     42,218

      Certain noninterest income items (1)






      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      (Gain) loss from early retirement of TruPS

      -

      -

      365

      -

      -

      Gain on sale of intellectual property

      -

      -

      (750)

      -

      -

      Branch right sizing income

      -

      -

      65

      88

      -

          Adjusted noninterest income (non-GAAP) 

      $     45,835

      $    40,573

      $    42,703

      $   40,266

      $     42,218







          Other income 

      $     11,256

      $      6,600

      $      6,658

      $     6,837

      $       7,266

      Certain other income items (1)






      (Gain) loss from early retirement of TruPS

      -

      -

      365

      -

      -

      Gain on sale of intellectual property

      -

      -

      (750)

      -

      -

      Branch right sizing income

      -

      -

      65

      88

      -

          Adjusted other income (non-GAAP) 

      $     11,256

      $      6,600

      $      6,338

      $     6,925

      $       7,266







          Noninterest expense 

      $   143,228

      $  142,575

      $  138,943

      $ 156,813

      $   128,417

      Certain noninterest expense items (1)






      Merger related costs

      (1,396)

      (35)

      (1,422)

      (19,133)

      (1,886)

      Donation to Simmons First Foundation

      -

      -

      -

      (1,738)

      -

      Branch right sizing expense

      (979)

      (1,104)

      (1,170)

      (292)

      (909)

          Adjusted noninterest expense (non-GAAP) 

      $   140,853

      $  141,436

      $  136,351

      $ 135,650

      $   125,622







          Other operating expenses 

      $     43,086

      $    48,480

      $    45,084

      $   44,483

      $     41,646

      Certain other operating expenses items (1)






      Donation to Simmons First Foundation

      -

      -

      -

      (1,738)

      -

      Branch right sizing expense

      (816)

      (953)

      (973)

      (7)

      (717)

          Adjusted other operating expenses (non-GAAP) 

      $     42,270

      $    47,527

      $    44,111

      $   42,738

      $     40,929







       (1) Certain items include gain from early retirement of trust preferred securities, gain on sale of intellectual property, gain on insurance settlement, donation to Simmons First Foundation, merger related costs, branch right sizing costs and Day 2 CECL provision. 

       Simmons First National Corporation 




       SFNC 

       Reconciliation Of Non-GAAP Financial Measures - Adjusted Earnings - Year-to-Date 


       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

       (in thousands, except per share data) 






      YEAR-TO-DATE






      Net income available to common stockholders

      $     45,589

      $  256,412

      $  173,152

      $   92,549

      $     65,095

       Certain items: 






      (Gain) loss from early retirement of TruPS

      -

      365

      365

      -

      -

      Gain on sale of intellectual property

      -

      (750)

      (750)

      -

      -

      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      Donation to Simmons First Foundation

      -

      1,738

      1,738

      1,738

      -

      Merger related costs

      1,396

      22,476

      22,441

      21,019

      1,886

      Branch right sizing (net)

      979

      3,628

      2,524

      1,289

      909

      Day 2 CECL provision

      -

      33,779

      33,779

      33,779

      -

      Tax effect (1)

      (621)

      (14,939)

      (15,707)

      (15,113)

      (731)

          Certain items, net of tax 

      1,754

      42,223

      44,390

      42,712

      2,064

       Adjusted earnings (non-GAAP) 

      $     47,343

      $  298,635

      $  217,542

      $ 135,261

      $     67,159







       Diluted earnings per share 

      $         0.36

      $        2.06

      $        1.40

      $       0.77

      $         0.58

       Certain items: 






      (Gain) loss from early retirement of TruPS

      -

      -

      -

      -

      -

      Gain on sale of intellectual property

      -

      (0.01)

      (0.01)

      -

      -

      Gain on insurance settlement

      -

      (0.03)

      -

      -

      -

      Donation to Simmons First Foundation

      -

      0.01

      0.01

      0.01

      -

      Merger related costs

      0.01

      0.18

      0.18

      0.17

      0.01

      Branch right sizing (net)

      0.01

      0.03

      0.02

      0.01

      0.01

      Day 2 CECL provision

      -

      0.28

      0.28

      0.28


      Tax effect (1)

      (0.01)

      (0.12)

      (0.12)

      (0.12)

      (0.01)

          Certain items, net of tax 

      0.01

      0.34

      0.36

      0.35

      0.01

       Adjusted diluted earnings per share (non-GAAP) 

      $         0.37

      $        2.40

      $        1.76

      $       1.12

      $         0.59







       (1) Effective tax rate of 26.135%. 












      Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP)










      YEAR-TO-DATE






          Noninterest income 

      $     45,835

      $  170,066

      $  125,419

      $   82,396

      $     42,218

      Certain noninterest income items (1)






      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      (Gain) loss from early retirement of TruPS

      -

      365

      365

      -

      -

      Gain on sale of intellectual property

      -

      (750)

      (750)

      -

      -

      Branch right sizing income

      -

      153

      153

      88

      -

          Adjusted noninterest income (non-GAAP) 

      $     45,835

      $  165,760

      $  125,187

      $   82,484

      $     42,218







          Other income 

      $     11,256

      $    27,361

      $    20,761

      $   14,103

      $       7,266

      Certain other income items (1)






      (Gain) loss from early retirement of TruPS

      -

      365

      365

      -

      -

      Gain on sale of intellectual property

      -

      (750)

      (750)

      -

      -

      Branch right sizing income

      -

      153

      153

      88

      -

          Adjusted other income (non-GAAP) 

      $     11,256

      $    27,129

      $    20,529

      $   14,191

      $       7,266







          Noninterest expense 

      $   143,228

      $  566,748

      $  424,173

      $ 285,230

      $   128,417

      Certain noninterest expense items (1)






      Merger related costs

      (1,396)

      (22,476)

      (22,441)

      (21,019)

      (1,886)

      Donation to Simmons First Foundation

      -

      (1,738)

      (1,738)

      (1,738)

      -

      Branch right sizing expense

      (979)

      (3,475)

      (2,371)

      (1,201)

      (909)

          Adjusted noninterest expense (non-GAAP) 

      $   140,853

      $  539,059

      $  397,623

      $ 261,272

      $   125,622







          Other operating expenses 

      $     43,086

      $  179,693

      $  131,213

      $   86,129

      $     41,646

      Certain other operating expenses items (1)






      Donation to Simmons First Foundation

      -

      (1,738)

      (1,738)

      (1,738)

      -

      Branch right sizing expense

      (816)

      (2,650)

      (1,697)

      (724)

      (717)

          Adjusted other operating expenses (non-GAAP) 

      $     42,270

      $  175,305

      $  127,778

      $   83,667

      $     40,929







       (1) Certain items include gain from early retirement of trust preferred securities, gain on sale of intellectual property, gain on insurance settlement, donation to Simmons First Foundation, merger related costs, branch right sizing costs and Day 2 CECL provision. 

      Simmons First National Corporation





       SFNC 

       Reconciliation Of Non-GAAP Financial Measures - End of Period 




       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands, except per share data)












      Calculation of Tangible Common Equity and the Ratio of Tangible Common Equity to Tangible Assets









      Total common stockholders' equity

      $   3,339,901

      $   3,269,362

      $   3,157,151

      $   3,259,895

      $   2,961,607

      Intangible assets:






         Goodwill

      (1,320,799)

      (1,319,598)

      (1,309,000)

      (1,310,528)

      (1,147,007)

         Other intangible assets

      (124,854)

      (128,951)

      (133,059)

      (137,285)

      (102,748)

      Total intangibles

      (1,445,653)

      (1,448,549)

      (1,442,059)

      (1,447,813)

      (1,249,755)

      Tangible common stockholders' equity

      $   1,894,248

      $   1,820,813

      $   1,715,092

      $   1,812,082

      $   1,711,852







      Total assets

      $ 27,583,446

      $ 27,461,061

      $ 27,076,074

      $ 27,218,609

      $ 24,482,268

      Intangible assets:






         Goodwill

      (1,320,799)

      (1,319,598)

      (1,309,000)

      (1,310,528)

      (1,147,007)

         Other intangible assets

      (124,854)

      (128,951)

      (133,059)

      (137,285)

      (102,748)

      Total intangibles

      (1,445,653)

      (1,448,549)

      (1,442,059)

      (1,447,813)

      (1,249,755)

      Tangible assets

      $ 26,137,793

      $ 26,012,512

      $ 25,634,015

      $ 25,770,796

      $ 23,232,513







      Ratio of common equity to assets

      12.11 %

      11.91 %

      11.66 %

      11.98 %

      12.10 %

      Ratio of tangible common equity to tangible assets

      7.25 %

      7.00 %

      6.69 %

      7.03 %

      7.37 %







      Calculation of Tangible Book Value per Share












      Total common stockholders' equity

      $   3,339,901

      $   3,269,362

      $   3,157,151

      $   3,259,895

      $   2,961,607

      Intangible assets:






         Goodwill

      (1,320,799)

      (1,319,598)

      (1,309,000)

      (1,310,528)

      (1,147,007)

         Other intangible assets

      (124,854)

      (128,951)

      (133,059)

      (137,285)

      (102,748)

      Total intangibles

      (1,445,653)

      (1,448,549)

      (1,442,059)

      (1,447,813)

      (1,249,755)

      Tangible common stockholders' equity

      $   1,894,248

      $   1,820,813

      $   1,715,092

      $   1,812,082

      $   1,711,852

      Shares of common stock outstanding

      127,282,192

      127,046,654

      126,943,467

      128,787,764

      112,505,555

      Book value per common share

      $          26.24

      $          25.73

      $          24.87

      $          25.31

      $          26.32

      Tangible book value per common share

      $          14.88

      $          14.33

      $          13.51

      $          14.07

      $          15.22







      Calculation of Uninsured Deposit Coverage Ratio












      Uninsured deposits at Simmons Bank

      $   5,896,752

      $   7,267,220



      $   6,414,459

      Less: Intercompany eliminations

      628,592

      527,542



      504,306

      Total uninsured deposits

      $   5,268,160

      $   6,739,678



      $   5,910,153







      FHLB borrowing availability

      $   5,574,000

      $   5,442,000



      $   3,597,000

      Unpledged securities

      3,000,000

      3,180,000



      4,335,000

      Fed funds lines, Fed discount window and






        Bank Term Funding Program

      2,206,000

      1,982,000



      426,000

      Additional liquidity sources

      $ 10,780,000

      $ 10,604,000



      $   8,358,000







      Uninsured deposit coverage ratio

      2.0

      1.6



      1.4

      Simmons First National Corporation




       SFNC 

       Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date 



       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands)






      Calculation of Adjusted Return on Average Assets












      Net income available to common stockholders

      $        45,589

      $        83,260

      $        80,603

      $        27,454

      $        65,095

      Certain items (non-GAAP)






      (Gain) loss from early retirement of TruPS

      -

      -

      365

      -

      -

      Gain on sale of intellectual property

      -

      -

      (750)

      -

      -

      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      Donation to Simmons First Foundation

      -

      -

      -

      1,738

      -

      Merger related costs

      1,396

      35

      1,422

      19,133

      1,886

      Branch right sizing (net)

      979

      1,104

      1,235

      380

      909

      Day 2 CECL provision

      -

      -

      -

      33,779

      -

      Tax effect of certain items (2)

      (621)

      768

      (594)

      (14,382)

      (731)

      Adjusted earnings (non-GAAP)

      $        47,343

      $        81,093

      $        82,281

      $        68,102

      $        67,159







      Average total assets

      $ 27,488,732

      $ 27,180,575

      $ 26,868,731

      $ 26,769,032

      $ 24,826,199







      Return on average assets

      0.67 %

      1.22 %

      1.19 %

      0.41 %

      1.06 %

      Adjusted return on average assets (non-GAAP)

      0.70 %

      1.18 %

      1.21 %

      1.02 %

      1.10 %







      Calculation of Return on Tangible Common Equity












      Net income available to common stockholders

      $        45,589

      $        83,260

      $        80,603

      $        27,454

      $        65,095

      Amortization of intangibles, net of taxes

      3,026

      3,035

      3,121

      3,025

      2,575

      Total income available to common stockholders

      $        48,615

      $        86,295

      $        83,724

      $        30,479

      $        67,670

      Certain items (non-GAAP)






      (Gain) loss from early retirement of TruPS

      -

      -

      365

      -

      -

      Gain on sale of intellectual property

      -

      -

      (750)

      -

      -

      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      Donation to Simmons First Foundation

      -

      -

      -

      1,738

      -

      Merger related costs

      1,396

      35

      1,422

      19,133

      1,886

      Branch right sizing (net)

      979

      1,104

      1,235

      380

      909

      Day 2 CECL provision

      -

      -

      -

      33,779

      -

      Tax effect of certain items (2)

      (621)

      768

      (594)

      (14,382)

      (731)

      Adjusted earnings (non-GAAP)

      47,343

      81,093

      82,281

      68,102

      67,159

      Amortization of intangibles, net of taxes

      3,026

      3,035

      3,121

      3,025

      2,575

      Total adjusted earnings available to common stockholders (non-GAAP)

      $        50,369

      $        84,128

      $        85,402

      $        71,127

      $        69,734







      Average common stockholders' equity

      $   3,370,651

      $   3,214,912

      $   3,292,071

      $   3,361,703

      $   3,169,108

      Average intangible assets:






         Goodwill

      (1,319,624)

      (1,309,124)

      (1,309,804)

      (1,299,821)

      (1,146,034)

         Other intangibles

      (127,394)

      (131,229)

      (135,718)

      (114,195)

      (104,905)

      Total average intangibles

      (1,447,018)

      (1,440,353)

      (1,445,522)

      (1,414,016)

      (1,250,939)

      Average tangible common stockholders' equity (non-GAAP)

      $   1,923,633

      $   1,774,559

      $   1,846,549

      $   1,947,687

      $   1,918,169







      Return on average common equity

      5.49 %

      10.27 %

      9.71 %

      3.28 %

      8.33 %

      Return on tangible common equity

      10.25 %

      19.29 %

      17.99 %

      6.28 %

      14.31 %

      Adjusted return on average common equity (non-GAAP)

      5.70 %

      10.01 %

      9.92 %

      8.13 %

      8.59 %

      Adjusted return on tangible common equity (non-GAAP)

      10.62 %

      18.81 %

      18.35 %

      14.65 %

      14.74 %







      Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)












      Noninterest expense (efficiency ratio numerator)

      $      143,228

      $      142,575

      $      138,943

      $      156,813

      $      128,417

      Certain noninterest expense items (non-GAAP)






      Merger related costs

      (1,396)

      (35)

      (1,422)

      (19,133)

      (1,886)

      Donation to Simmons First Foundation

      -

      -

      -

      (1,738)

      -

      Branch right sizing expense

      (979)

      (1,104)

      (1,170)

      (292)

      (909)

      Other real estate and foreclosure expense adjustment

      (186)

      (350)

      (168)

      (142)

      (343)

      Amortization of intangibles adjustment

      (4,096)

      (4,108)

      (4,225)

      (4,096)

      (3,486)

      Adjusted efficiency ratio numerator

      $      136,571

      $      136,978

      $      131,958

      $      131,412

      $      121,793







      Net interest income

      $      177,835

      $      193,026

      $      193,585

      $      185,099

      $      145,606

      Noninterest income

      45,835

      44,647

      43,023

      40,178

      42,218

      Fully tax-equivalent adjustment (effective tax rate of 26.135%)

      6,311

      6,770

      6,203

      6,096

      5,602

      Efficiency ratio denominator

      229,981

      244,443

      242,811

      231,373

      193,426







      Certain noninterest income items (non-GAAP)






      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      (Gain) loss from early retirement of TruPS

      -

      -

      365

      -

      -

      Gain on sale of intellectual property

      -

      -

      (750)

      -

      -

      Branch right sizing income

      -

      -

      65

      88

      -

      (Gain) loss on sale of securities

      -

      52

      22

      150

      54

      Adjusted efficiency ratio denominator

      $      229,981

      $      240,421

      $      242,513

      $      231,611

      $      193,480







      Efficiency ratio (1)

      62.28 %

      58.33 %

      57.22 %

      67.77 %

      66.39 %

      Adjusted efficiency ratio (non-GAAP) (1)

      59.38 %

      56.97 %

      54.41 %

      56.74 %

      62.95 %







       (1) Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues. Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is a non-GAAP measurement. 

       (2) Effective tax rate of 26.135%. 





      Simmons First National Corporation





       SFNC 

       Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date (continued) 



       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands)












      Calculation of Pre-Provision Net Revenue (PPNR)












      Net interest income

      $      177,835

      $      193,026

      $      193,585

      $      185,099

      $      145,606

      Noninterest income

      45,835

      44,647

      43,023

      40,178

      42,218

      Revenue

      223,670

      237,673

      236,608

      225,277

      187,824

      Less: Gain (loss) on sale of securities

      -

      (52)

      (22)

      (150)

      (54)

      Less: Noninterest expense

      143,228

      142,575

      138,943

      156,813

      128,417

      Pre-Provision Net Revenue (PPNR)

      $        80,442

      $        95,150

      $        97,687

      $        68,614

      $        59,461







      Calculation of Adjusted Pre-Provision Net Revenue












      Pre-Provision Net Revenue (PPNR)

      $        80,442

      $        95,150

      $        97,687

      $        68,614

      $        59,461

      Plus: Loss from early retirement of TruPS

      -

      -

      365

      -

      -

      Less: Gain on sale of intellectual property

      -

      -

      (750)

      -

      -

      Less: Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      Plus: Donation to Simmons First Foundation

      -

      -

      -

      1,738

      -

      Plus: Merger related costs

      1,396

      35

      1,422

      19,133

      1,886

      Plus: Branch right sizing costs

      979

      1,104

      1,235

      380

      909

      Adjusted Pre-Provision Net Revenue

      $        82,817

      $        92,215

      $        99,959

      $        89,865

      $        62,256

      Simmons First National Corporation





      SFNC

       Reconciliation Of Non-GAAP Financial Measures - Year-to-Date 





       For the Quarters Ended 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       Mar 31 

       (Unaudited) 

      2023

      2022

      2022

      2022

      2022

      ($ in thousands)






      Calculation of Adjusted Return on Average Assets












      Net income available to common stockholders

      $        45,589

      $      256,412

      $      173,152

      $        92,549

      $        65,095

      Certain items (non-GAAP)






      (Gain) loss from early retirement of TruPS

      -

      365

      365

      -

      -

      Gain on sale of intellectual property

      -

      (750)

      (750)

      -

      -

      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      Donation to Simmons First Foundation

      -

      1,738

      1,738

      1,738

      -

      Merger related costs

      1,396

      22,476

      22,441

      21,019

      1,886

      Branch right sizing (net)

      979

      3,628

      2,524

      1,289

      909

      Day 2 CECL provision

      -

      33,779

      33,779

      33,779

      -

      Tax effect of certain items (2)

      (621)

      (14,939)

      (15,707)

      (15,113)

      (731)

      Adjusted earnings (non-GAAP)

      $        47,343

      $      298,635

      $      217,542

      $      135,261

      $        67,159







      Average total assets

      $ 27,488,732

      $ 26,418,838

      $ 26,162,136

      $ 25,802,982

      $ 24,826,199







      Return on average assets

      0.67 %

      0.97 %

      0.88 %

      0.72 %

      1.06 %

      Adjusted return on average assets (non-GAAP)

      0.70 %

      1.13 %

      1.11 %

      1.06 %

      1.10 %







      Calculation of Return on Tangible Common Equity












      Net income available to common stockholders

      $        45,589

      $      256,412

      $      173,152

      $        92,549

      $        65,095

      Amortization of intangibles, net of taxes

      3,026

      11,756

      8,721

      5,600

      2,575

      Total income available to common stockholders

      $        48,615

      $      268,168

      $      181,873

      $        98,149

      $        67,670

      Certain items (non-GAAP)






      (Gain) loss from early retirement of TruPS

      -

      365

      365

      -

      -

      Gain on sale of intellectual property

      -

      (750)

      (750)

      -

      -

      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      Donation to Simmons First Foundation

      -

      1,738

      1,738

      1,738

      -

      Merger related costs

      1,396

      22,476

      22,441

      21,019

      1,886

      Branch right sizing (net)

      979

      3,628

      2,524

      1,289

      909

      Day 2 CECL provision

      -

      33,779

      33,779

      33,779

      -

      Tax effect of certain items (2)

      (621)

      (14,939)

      (15,707)

      (15,113)

      (731)

      Adjusted earnings (non-GAAP)

      47,343

      298,635

      217,542

      135,261

      67,159

      Amortization of intangibles, net of taxes

      3,026

      11,756

      8,721

      5,600

      2,575

      Total adjusted earnings available to common stockholders (non-GAAP)

      $        50,369

      $      310,391

      $      226,263

      $      140,861

      $        69,734







      Average common stockholders' equity

      $   3,370,651

      $   3,259,664

      $   3,274,743

      $   3,265,935

      $   3,169,108

      Average intangible assets:






         Goodwill

      (1,319,624)

      (1,266,762)

      (1,252,486)

      (1,223,352)

      (1,146,034)

         Other intangibles

      (127,394)

      (121,622)

      (118,385)

      (109,575)

      (104,905)

      Total average intangibles

      (1,447,018)

      (1,388,384)

      (1,370,871)

      (1,332,927)

      (1,250,939)

      Average tangible common stockholders' equity (non-GAAP)

      $   1,923,633

      $   1,871,280

      $   1,903,872

      $   1,933,008

      $   1,918,169







      Return on average common equity

      5.49 %

      7.87 %

      7.07 %

      5.71 %

      8.33 %

      Return on tangible common equity

      10.25 %

      14.33 %

      12.77 %

      10.24 %

      14.31 %

      Adjusted return on average common equity (non-GAAP)

      5.70 %

      9.16 %

      8.88 %

      8.35 %

      8.59 %

      Adjusted return on tangible common equity (non-GAAP)

      10.62 %

      16.59 %

      15.89 %

      14.70 %

      14.74 %







      Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)












      Noninterest expense (efficiency ratio numerator)

      $      143,228

      $      566,748

      $      424,173

      $      285,230

      $      128,417

      Certain noninterest expense items (non-GAAP)






      Merger related costs

      (1,396)

      (22,476)

      (22,441)

      (21,019)

      (1,886)

      Donation to Simmons First Foundation

      -

      (1,738)

      (1,738)

      (1,738)

      -

      Branch right sizing expense

      (979)

      (3,475)

      (2,371)

      (1,201)

      (909)

      Other real estate and foreclosure expense adjustment

      (186)

      (1,003)

      (653)

      (485)

      (343)

      Amortization of intangibles adjustment

      (4,096)

      (15,915)

      (11,807)

      (7,582)

      (3,486)

      Adjusted efficiency ratio numerator

      $      136,571

      $      522,141

      $      385,163

      $      253,205

      $      121,793







      Net interest income

      $      177,835

      $      717,316

      $      524,290

      $      330,705

      $      145,606

      Noninterest income

      45,835

      170,066

      125,419

      82,396

      42,218

      Fully tax-equivalent adjustment (effective tax rate of 26.135%)

      6,311

      24,671

      17,901

      11,698

      5,602

      Efficiency ratio denominator

      229,981

      912,053

      667,610

      424,799

      193,426







      Certain noninterest income items (non-GAAP)






      Gain on insurance settlement

      -

      (4,074)

      -

      -

      -

      (Gain) loss from early retirement of TruPS

      -

      365

      365

      -

      -

      Gain on sale of intellectual property

      -

      (750)

      (750)

      -

      -

      Gain on sale of branches

      -

      -

      -

      -

      -

      Branch right sizing income

      -

      153

      153

      88

      -

      (Gain) loss on sale of securities

      -

      278

      226

      204

      54

      Adjusted efficiency ratio denominator

      $      229,981

      $      908,025

      $      667,604

      $      425,091

      $      193,480







      Efficiency ratio (1)

      62.28 %

      62.14 %

      63.54 %

      67.14 %

      66.39 %

      Adjusted efficiency ratio (non-GAAP) (1)

      59.38 %

      57.50 %

      57.69 %

      59.56 %

      62.95 %







       (1) Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues.  Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is a non-GAAP measurement. 

       (2) Effective tax rate of 26.135%. 





      SOURCE Simmons First National Corporation

      Modal title

      Also from this source

      Simmons First National Corporation Reports Third Quarter Results

      Simmons First National Corporation Reports Third Quarter Results

      FINANCIAL HIGHLIGHTS 3Q26 2Q26 3Q25 3Q26 Highlights INCOME STATEMENT SUMMARY (in millions) Comparisons reflect 3Q26 vs 2Q26 unless otherwise noted...

      Simmons First National Corporation Announces Third Quarter 2026 Earnings Release Date and Conference Call

      Simmons First National Corporation Announces Third Quarter 2026 Earnings Release Date and Conference Call

      Simmons First National Corporation (NASDAQ: SFNC) today announced it is scheduled to release third quarter 2026 earnings after the market closing on...

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Earnings Forecasts & Projections

      Earnings Forecasts & Projections

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.