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 Second Quarter 2023 Results

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

      News provided by

      Simmons First National Corporation

      Jul 25, 2023, 08:00 ET

      Share this article

      Share this article


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

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

      Simmons posted net income of $58.3 million and diluted earnings per share of $0.46 for the quarter. Adjusted earnings1 were $61.1 million and adjusted diluted earnings per share1 were $0.48. Balance sheet growth was steady, with total loans ending the quarter at $16.8 billion, up 2 percent, and total deposits at $22.5 billion, up slightly, both on a linked quarter basis. 

      Our Better Bank Initiative, which is focused on programs designed to optimize operational processes and increase capacity to capitalize on organic growth opportunities, achieved continued success across multiple fronts. During the quarter, we substantially completed our early retirement program, which is expected to result in approximately $5.1 million in annual cost savings. Extensive progress was also completed on other identified opportunities related to process improvements and streamlining or upgrading systems; and, as a result, we are on track to meet or exceed the estimated $15 million in annual cost savings we have identified to date by the end of 2023.

      While we continue to navigate the challenging economic environment, like many in our industry we have experienced an increase in funding costs given the rapid rise in interest rates and resulting steps taken to defend our core customer deposit base. Given our strong liquidity and capital positions, our focus on maintaining prudent underwriting standards and our 120-year history, we believe we are in a position to continue to serve our customers and expand market share across our attractive footprint.

      Financial Highlights

         2Q23

         1Q23

          2Q22


      Q2 23 Highlights

      Balance Sheet (in millions)





                               Metrics as of quarter end:

      • Net income of $58.3 million
        and diluted EPS of $0.46

      • Adjusted earnings1 of $61.1
        million and adjusted diluted
        EPS1 of $0.48 

      • Strong expense management
        with noninterest expense down
        2% on a linked quarter basis

      • Maintained strong funding and
        liquidity positions as deposits
        increased on a linked quarter
        basis and coverage of uninsured
        deposits rose to 2.3x

      • Disciplined loan growth as total
        loans increased 2% on a linked
        quarter basis

      • 4 bps of net charge-offs; ACL to
        total loans unchanged at 1.25%

      • Book value per share up 5% and
        tangible book value per share1
        up 8%, both year-over-year

      • Repurchased 1.1 million shares
        in the quarter

      Total deposits

      $22,489

      $22,452

      $22,036


      Total loans

      16,834

      16,555

      15,110


      Total investment securities

      7,337

      7,521

      8,161


      Total shareholders' equity

      3,356

      3,340

      3,260


      Asset Quality





      Net charge-off ratio

      0.04 %

      0.03 %

      0.02 %


      Nonperforming loan ratio

      0.43

      0.38

      0.42


      Nonperforming assets to total assets

      0.28

      0.26

      0.26


      Allowance for credit losses to total loans

      1.25

      1.25

      1.41


      Nonperforming loan coverage ratio

      292

      324

      334


      Capital Ratios





      Equity to assets

      12.00 %

      12.11 %

      11.98 %


      Tangible common equity (TCE) ratio 1

      7.22

      7.25

      7.03


      Common equity tier 1 (CET1) ratio

      11.92

      11.87

      12.10


      Total risk-based capital ratio

      14.17

      14.47

      14.83


      Liquidity ($ in millions)





      Loan to deposit ratio

      74.85 %

      73.74 %

      68.57 %


      Borrowed funds to total liabilities

      7.49 %

      6.32 %

      6.83 %


      Uninsured deposits

      $  4,817

      $  5,268

      $6,516


      Additional liquidity sources

      $11,096

      $10,780

      $7,808


      Coverage ratio of uninsured deposits

             2.3x

             2.0x

             1.2x


      Performance Measures (in millions)





      Total revenue

      $208.2

      $223.7

      $225.3


      Pre-provision net revenue1

      68.9

      80.4

      68.6


      Adjusted pre-provision net revenue1

      72.6

      82.8

      89.9


      Provision for credit losses on loans

      0.1

      10.9

      33.9


      Provision for credit losses on securities

      -

      13.3

      -


      Noninterest income

      45.0

      45.8

      40.2


      Noninterest expense

      139.7

      143.2

      156.8


      Simmons First National Corporation (NASDAQ: SFNC) (Simmons or Company) today reported net income of $58.3 million for the second quarter of 2023, compared to $45.6 million in the first quarter of 2023 and $27.5 million in the second quarter of 2022. Diluted earnings per share were $0.46 for the second quarter of 2023, compared to $0.36 in the first quarter of 2023 and $0.21 in the second quarter of 2022. Adjusted earnings1 for the second quarter of 2023 were $61.1 million, compared to $47.3 million in the first quarter of 2023 and $68.1 million in the second quarter of 2022. A summary of certain items, consisting primarily of merger related costs, branch right-sizing costs and early retirement program costs are described in the "Reconciliation of Non-GAAP Financial Measures" tables below.

      Net Interest Income
      Net interest income for the second quarter of 2023 totaled $163.2 million, compared to $177.8 million in the first quarter of 2023 and $185.1 million for the second quarter of 2022. Included in net interest income is accretion recognized on assets acquired, which totaled $2.3 million in the second quarter of 2023, $2.6 million in the first quarter of 2023 and $9.9 million in the second quarter of 2022. On a linked quarter basis, interest income increased $18.1 million, while interest expense increased $32.7 million reflecting the competitive interest rate environment and resulting pricing measures to defend the core deposit base, continued customer migration to higher rate deposit products and a strategic decision to utilize short-term borrowings to elevate our liquidity position given the macroeconomic environment and the debt ceiling debate. On April 1, 2023, approximately $330.0 million of the Company's outstanding subordinated debt converted from fixed rate to floating rate, resulting in a $2.1 million increase in interest expense during the quarter.

      The yield on loans for the second quarter of 2023 was 5.89 percent, compared to 5.67 percent in the first quarter of 2023 and 4.54 percent in the second quarter of 2022. The yield on investment securities for the second quarter of 2023 was 2.91 percent, compared to 2.92 percent in the first quarter of 2023 and 2.08 percent in the second quarter of 2022. Cost of deposits for the second quarter of 2023 was 1.96 percent, compared to 1.58 percent in the first quarter of 2023 and 0.18 percent in the second quarter of 2022. The increase in the cost of deposits reflected the dramatic increase in interest rates, customer migration to higher rate deposit products and increased competition for deposits. The net interest margin on a fully taxable equivalent basis for the second quarter of 2023 was 2.76 percent, compared to 3.09 percent in the first quarter of 2023 and 3.24 percent in the second quarter of 2022.


      Q2 23

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Loan yield (FTE)2

      5.89 %

      5.67 %

      5.40 %

      4.86 %

      4.54 %

      Investment securities yield (FTE)2

      2.91

      2.92

      2.68

      2.29

      2.08

      Cost of interest bearing deposits

      2.57

      2.10

      1.41

      0.65

      0.25

      Cost of deposits

      1.96

      1.58

      1.02

      0.47

      0.18

      Cost of borrowed funds

      5.31

      4.29

      3.92

      2.66

      2.13

      Net interest spread (FTE)2

      2.10

      2.52

      2.87

      3.11

      3.11

      Net interest margin (FTE)2

      2.76

      3.09

      3.31

      3.34

      3.24

      Noninterest Income
      Noninterest income for the second quarter of 2023 was $45.0 million, compared to $45.8 million in the first quarter of 2023 and $40.2 million in the second quarter of 2022. Included in first quarter 2023 results is a $4.0 million legal reserve recapture associated with previously disclosed legal matters. On a linked quarter and year-over-year basis, most fee-based businesses posted positive gains, led by service charges on deposits accounts, wealth management fees and mortgage lending income, offset in part by a decline in bank owned life insurance. Other noninterest income increased on a year-over year basis, primarily as a result of fair value adjustments associated with certain equity investments and death benefits from bank owned life insurance.

      Noninterest Income

      $ in millions

      Q2 23

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Service charges on deposit accounts

      $ 12.9

      $ 12.4

      $ 11.9

      $ 12.6

      $ 11.4

      Wealth management fees

      7.4

      7.4

      8.2

      8.6

      7.2

      Debit and credit card fees

      8.0

      8.0

      7.8

      7.7

      8.2

      Mortgage lending income

      2.4

      1.6

      1.1

      2.6

      2.2

      Other service charges and fees

      2.3

      2.3

      2.0

      2.1

      1.9

      Bank owned life insurance

      2.6

      3.0

      3.0

      2.9

      2.6

      Gain (loss) on sale of securities

      (0.4)

      -

      (0.1)

      -

      (0.2)

      Gain on insurance settlement

      -

      -

      4.1

      -

      -

      Other income

      9.8

      11.3

      6.6

      6.7

      6.8







      Adjusted other income1

      9.8

      11.3

      6.6

      6.3

      6.9

      Noninterest Expense
      Noninterest expense for the second quarter of 2023 was $139.7 million, compared to $143.2 million in the first quarter of 2023 and $156.8 million in the second quarter of 2022. Included in noninterest expense are certain items consisting primarily of merger related costs, branch right sizing costs and early retirement program costs, totaling $3.7 million in the second quarter of 2023, $2.4 million in the first quarter of 2023 and $21.2 million in the second quarter of 2022. Excluding these items (which are described in the "Reconciliation of Non-GAAP Financial Measures" tables below), adjusted noninterest expense1 was $136.0 million in the second quarter of 2023, $140.9 million in the first quarter of 2023 and $135.7 million in the second quarter of 2022. The decrease in adjusted noninterest expense on a linked quarter basis was primarily attributable to successful execution of our Better Bank Initiative as well as a $3.0 million incentive accrual adjustment recorded in the second quarter of 2023.

      Noninterest Expense

      $ in millions

      Q2 23

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Salaries and employee benefits

      $74.7

      $77.0

      $73.0

      $71.9

      $74.1

      Occupancy expense, net

      11.4

      11.6

      11.6

      11.7

      11.0

      Furniture and equipment

      5.1

      5.1

      5.4

      5.4

      5.1

      Deposit insurance

      5.2

      4.9

      3.7

      3.3

      2.8

      Other real estate and foreclosure expense

      0.3

      0.2

      0.4

      0.2

      0.1

      Merger related costs

      -

      1.4

      -

      1.4

      19.1

      Other operating expenses

      42.9

      43.1

      48.5

      45.1

      44.5







      Adjusted salaries and employee benefits1

      71.1

      77.0

      73.0

      71.9

      74.1

      Adjusted other operating expenses1

      43.0

      42.3

      47.5

      44.1

      42.7

      Efficiency ratio

      65.18 %

      62.28 %

      58.33 %

      57.22 %

      67.77 %

      Adjusted efficiency ratio1

      61.29 %

      59.38 %

      56.97 %

      54.41 %

      56.74 %

      Loans and Unfunded Loan Commitments
      Total loans at the end of the second quarter of 2023 were $16.8 billion, an increase of $279 million, or 2 percent, compared to $16.6 billion at the end of the first quarter of 2023. On a year-over year basis, total loans were up $1.7 billion, or 11 percent. While loan growth has moderated as expected, the increase in total loans on a linked quarter basis was broad-based, both in terms of industry type and geographic market. Unfunded commitments at the end of the second quarter of 2023 were $4.4 million, compared to $4.7 billion at the end of the first quarter of 2023 and $4.5 billion at the end of the second quarter of 2022. While unfunded commitments are considered a key indicator of future loan growth, the rapid increase in interest rates, coupled with softer economic conditions, have resulted in lower activity in our commercial loan pipeline. Commercial loans approved and ready to close at the end of the second quarter of 2023 totaled $274 million, and the rate on ready to close commercial loans was 7.94 percent, up 62 basis points on a linked quarter basis.

       

      $ in millions

      Q2 23

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Total loans

      $16,834

      $16,555

      $16,142

      $15,607

      $15,110

      Unfunded loan commitments

      $4,443

      $4,725

      $5,000

      $5,138

      $4,473

      Deposits
      Total deposits at the end of the second quarter of 2023 were $22.5 billion, up slightly from the end of the first quarter of 2023, and up $453 million compared to the second quarter of 2022. Noninterest bearing deposits totaled $5.3 billion at the end of the second quarter of 2023, compared to $5.5 billion at the end of the first quarter of 2023 and $6.1 billion at the end of the second quarter of 2022. Interest bearing transaction accounts totaled $10.9 billion at the end of the second quarter of 2023, compared to $11.3 billion at the end of the first quarter of 2023 and $12.8 billion at the end of the second quarter of 2022. Time deposits totaled $6.4 billion at the end of the second quarter of 2023, compared to $5.7 billion at the end of the first quarter of 2023 and $3.2 billion at the end of the second quarter of 2022. The change in mix of deposits, both on a linked quarter and year-over-year basis, reflects continued customer migration into higher rate deposits, principally certificates of deposits, given the rapid rise in interest rates, as well as increased market competition. The loan to deposit ratio ended the second quarter of 2023 at 75 percent, compared to 74 percent at the end of the first quarter of 2023 and 69 percent at the end of the second quarter of 2022.

      $ in millions

      Q2 23

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Noninterest bearing deposits

      $  5,265

      $  5,489

      $  6,017

      $  6,218

      $  6,057

      Interest bearing transaction accounts

      10,866

      11,284

      11,763

      12,104

      12,816

      Time deposits

      6,358

      5,679

      4,768

      3,827

      3,163

         Total deposits

      $22,489

      $22,452

      $22,548

      $22,149

      $22,036







      Noninterest bearing deposits to total deposits

      23 %

      24 %

      27 %

      28 %

      27 %

      Total loans to total deposits

      75

      74

      72

      70

      69

      Asset Quality
      Total nonperforming loans at the end of the second quarter of 2023 were $72.0 million, compared to $63.7 million at the end of the first quarter of 2023 and $63.6 million at the end of the second quarter of 2022. Total nonperforming assets as a percentage of total assets were 0.28 percent at the end of the second quarter of 2023, compared to 0.26 percent at the end of both the first quarter of 2023 and the second quarter of 2022. The increase in nonperforming assets on a linked quarter basis was primarily due to a single, commercial relationship totaling $9.6 million, offset, in part, by a $2.8 million decrease in other nonperforming assets. Shortly after the end of the quarter, an initial payment of $2.9 million was received on the commercial relationship previously noted. Net charge-offs as a percentage of average loans for the second quarter of 2023 were 4 basis points, compared to 3 basis points in the first quarter of 2023 and 2 basis points in the second quarter of 2022. Net charge-offs as a percentage of average total loans, excluding credit cards, were 1 basis point for the second quarter of 2023.

      Provision for credit losses totaled $0.1 million in the second quarter of 2023, compared to $33.9 million in the second quarter of 2022. Included in the year ago period was $30.3 million of Day 2 CECL provision recorded in connection with the Company's acquisition of Spirt of Texas Bancshares, Inc. The allowance for credit losses on loans at the end of the second quarter of 2023 was $210.0 million compared to $206.6 million at the end of the first quarter of 2023 and $212.6 million at the end of the second quarter of 2022. The allowance for credit losses as a percentage of total loans at the end of the second quarter of 2023 was 1.25 percent, unchanged on a linked quarter basis. The nonperforming loan coverage ratio ended the quarter at 292 percent, compared to 324 percent at the end of the first quarter of 2023 and 334 percent at the end of the second quarter of 2022. The reserve for unfunded commitments totaled $36.9 million at the end of the second quarter of 2023, compared to $41.9 million at the end of the first quarter of 2023 and $25.9 million at the end of the second quarter of 2022. The decrease in the reserve for unfunded commitments on a linked quarter basis was primarily due to a decline in unfunded commitments resulting from customers utilizing lines of credit. 

      $ in millions

      Q2 23

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Allowance for credit losses on loans to total
      loans

      1.25 %

      1.25 %

      1.22 %

      1.27 %

      1.41 %

      Allowance for credit losses on loans to
      nonperforming loans

      292

      324

      334

      342

      334

      Nonperforming loans to total loans

      0.43

      0.38

      0.37

      0.37

      0.42

      Net charge-off ratio (annualized)

      0.04

      0.03

      0.13

      -

      0.02

      Net charge-off ratio YTD (annualized)

      0.04

      0.03

      0.09

      0.07

      0.11







      Total nonperforming loans

      $72.0

      $63.7

      $58.9

      $57.8

      $63.6

      Total other nonperforming assets

      4.9

      7.7

      3.6

      4.7

      6.4

         Total nonperforming assets

      $76.9

      $71.4

      $62.5

      $62.5

      $70.0







      Reserve for unfunded commitments

      $36.9

      $41.9

      $41.9

      $41.9

      $25.9

      Capital
      Total common stockholders' equity at the end of the second quarter of 2023 was $3.4 billion, compared to $3.3 billion at the end of both the first quarter of 2023 and the second quarter of 2022. Book value per share at the end of the second quarter of 2023 was $26.59, compared to $26.24 at the end of the first quarter of 2023 and $25.31 at the end of the second quarter of 2022. Tangible book value per share1 was $15.17 at the end of the second quarter of 2023, compared to $14.88 per share at the end of the first quarter of 2023 and $14.07 at the end of the second quarter of 2022. Stockholders' equity to total assets at June 30, 2023, was 12.0 percent, compared to 12.1 percent at the end of the first quarter of 2023 and unchanged from the levels reported at the end of the second quarter of 2022. Tangible common equity to tangible assets1 was 7.2 percent at June 30, 2023, compared to 7.3 percent at the end of the first quarter of 2023 and 7.0 percent at the end of the second quarter of 2022. All of Simmons' regulatory capital ratios continue to significantly exceed "well capitalized" guidelines.


      Q2 23

      Q1 23

      Q4 22

      Q3 22

      Q2 22

      Stockholders' equity to total assets

      12.0 %

      12.1 %

      11.9 %

      11.7 %

      12.0 %

      Tangible common equity to tangible assets1

      7.2

      7.3

      7.0

      6.7

      7.0

      Common equity tier 1 (CET1) ratio

      11.9

      11.9

      11.9

      11.7

      12.1

      Tier 1 leverage ratio

      9.2

      9.2

      9.3

      9.2

      9.2

      Tier 1 risk-based capital ratio

      11.9

      11.9

      11.9

      11.7

      12.1

      Total risk-based capital ratio

      14.2

      14.5

      14.2

      14.1

      14.8

      Share Repurchase Program
      During the second quarter of 2023, Simmons repurchased approximately 1.1 million shares of its Class A common stock at an average price of $17.75 under its 2022 stock repurchase program (2022 Program). Remaining authorization under the 2022 Program as of June 30, 2023, was approximately $60 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%

      Conference Call
      Management will conduct a live conference call to review this information beginning at 9:00 a.m. Central Time today, Tuesday, July 25, 2023. Interested persons can listen to this call by dialing toll-free 1-844-481-2779 (North America only) and asking for the Simmons First National Corporation conference call, conference ID 10180510. 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, for example, 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, the Company's Form 10-Q for the quarterly period ended March 31, 2023, 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 

       Jun 30 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

      (Unaudited) 

      2023

      2023

      2022

      2022

      2022

      ($ in thousands)






       ASSETS 






       Cash and noninterest bearing balances due from banks 

      $         181,268

      $         199,316

      $         200,616

      $         175,547

      $         193,473

       Interest bearing balances due from banks and federal funds sold 

      564,644

      325,135

      481,506

      503,863

      771,374

           Cash and cash equivalents 

      745,912

      524,451

      682,122

      679,410

      964,847

       Interest bearing balances due from banks - time 

      545

      795

      795

      1,290

      1,535

       Investment securities - held-to-maturity 

      3,756,754

      3,765,483

      3,759,706

      3,787,076

      3,819,682

       Investment securities - available-for-sale 

      3,579,758

      3,755,956

      3,852,854

      3,937,543

      4,341,647

       Mortgage loans held for sale 

      10,342

      4,244

      3,486

      12,759

      14,437

       Other loans held for sale 

      -

      -

      -

      2,292

      16,375

       Loans: 






       Loans 

      16,833,653

      16,555,098

      16,142,124

      15,607,135

      15,110,344

       Allowance for credit losses on loans 

      (209,966)

      (206,557)

      (196,955)

      (197,589)

      (212,611)

       Net loans 

      16,623,687

      16,348,541

      15,945,169

      15,409,546

      14,897,733

       Premises and equipment 

      562,025

      564,497

      548,741

      549,932

      553,062

       Foreclosed assets and other real estate owned 

      3,909

      2,721

      2,887

      3,612

      4,084

       Interest receivable 

      103,431

      98,775

      102,892

      86,637

      82,332

       Bank owned life insurance 

      494,370

      493,191

      491,340

      488,364

      486,355

       Goodwill 

      1,320,799

      1,320,799

      1,319,598

      1,309,000

      1,310,528

       Other intangible assets 

      120,758

      124,854

      128,951

      133,059

      137,285

       Other assets 

      636,833

      579,139

      622,520

      675,554

      588,707

       Total assets 

      $    27,959,123

      $    27,583,446

      $    27,461,061

      $    27,076,074

      $    27,218,609







       LIABILITIES AND STOCKHOLDERS' EQUITY 






       Deposits: 






       Noninterest bearing transaction accounts 

      $      5,264,962

      $      5,489,434

      $      6,016,651

      $      6,218,283

      $      6,057,186

       Interest bearing transaction accounts and savings deposits 

      10,866,078

      11,283,584

      11,762,885

      12,103,994

      12,816,198

       Time deposits 

      6,357,682

      5,678,757

      4,768,558

      3,826,415

      3,162,479

               Total deposits 

      22,488,722

      22,451,775

      22,548,094

      22,148,692

      22,035,863

       Federal funds purchased and securities sold 






       under agreements to repurchase 

      102,586

      142,862

      160,403

      168,513

      155,101

       Other borrowings 

      1,373,339

      1,023,826

      859,296

      964,772

      1,060,244

       Subordinated notes and debentures 

      366,065

      366,027

      365,989

      365,951

      421,693

       Accrued interest and other liabilities 

      272,085

      259,055

      257,917

      270,995

      285,813

       Total liabilities 

      24,602,797

      24,243,545

      24,191,699

      23,918,923

      23,958,714







       Stockholders' equity: 






       Common stock 

      1,262

      1,273

      1,270

      1,269

      1,288

       Surplus 

      2,516,398

      2,533,589

      2,530,066

      2,527,153

      2,569,060

       Undivided profits 

      1,308,654

      1,275,720

      1,255,586

      1,196,459

      1,139,975

       Accumulated other comprehensive (loss) income 

      (469,988)

      (470,681)

      (517,560)

      (567,730)

      (450,428)

       Total stockholders' equity 

      3,356,326

      3,339,901

      3,269,362

      3,157,151

      3,259,895

       Total liabilities and stockholders' equity 

      $    27,959,123

      $    27,583,446

      $    27,461,061

      $    27,076,074

      $    27,218,609

       Simmons First National Corporation 





       SFNC 

       Consolidated Statements of Income - Quarter-to-Date 






       For the Quarters Ended 

      Jun 30

      Mar 31

      Dec 31

      Sep 30

      Jun 30

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

      ($ in thousands, except per share data)






       INTEREST INCOME 






          Loans (including fees) 

      $   244,292

      $   227,498

      $   216,091

      $   187,347

      $   163,578

          Interest bearing balances due from banks and federal funds sold 

      4,023

      2,783

      2,593

      1,141

      1,117

          Investment securities 

      48,751

      48,774

      45,689

      40,954

      37,848

          Mortgage loans held for sale 

      154

      82

      152

      178

      200

          Other loans held for sale 

      -

      -

      59

      998

      2,063

                  TOTAL INTEREST INCOME 

      297,220

      279,137

      264,584

      230,618

      204,806

       INTEREST EXPENSE 






          Time deposits 

      53,879

      39,538

      22,434

      8,204

      2,875

          Other deposits 

      54,485

      47,990

      34,615

      17,225

      6,879

          Federal funds purchased and securities 






            sold under agreements to repurchase 

      318

      323

      449

      305

      119

          Other borrowings 

      18,612

      8,848

      9,263

      6,048

      4,844

          Subordinated notes and debentures 

      6,696

      4,603

      4,797

      5,251

      4,990

                  TOTAL INTEREST EXPENSE 

      133,990

      101,302

      71,558

      37,033

      19,707

       NET INTEREST INCOME 

      163,230

      177,835

      193,026

      193,585

      185,099

       PROVISION FOR CREDIT LOSSES 






          Provision for credit losses on loans 

      5,061

      10,916

      26

      (15,897)

      30,406

          Provision for credit losses on unfunded commitments 

      (5,000)

      -

      -

      16,000

      3,453

          Provision for credit losses on investment securities - AFS 

      (1,326)

      12,800

      -

      -

      -

          Provision for credit losses on investment securities - HTM 

      1,326

      500

      -

      -

      -

                  TOTAL PROVISION FOR CREDIT LOSSES 

      61

      24,216

      26

      103

      33,859

       NET INTEREST INCOME AFTER PROVISION 






          FOR CREDIT LOSSES 

      163,169

      153,619

      193,000

      193,482

      151,240

       NONINTEREST INCOME 






          Service charges on deposit accounts 

      12,882

      12,437

      11,892

      12,560

      11,379

          Debit and credit card fees 

      7,986

      7,952

      7,845

      7,685

      8,224

          Wealth management fees 

      7,440

      7,365

      8,151

      8,562

      7,214

          Mortgage lending income 

      2,403

      1,570

      1,139

      2,593

      2,240

          Bank owned life insurance income 

      2,555

      2,973

      2,975

      2,902

      2,563

          Other service charges and fees (includes insurance income) 

      2,262

      2,282

      2,023

      2,085

      1,871

          Gain (loss) on sale of securities 

      (391)

      -

      (52)

      (22)

      (150)

          Gain on insurance settlement 

      -

      -

      4,074

      -

      -

          Other income 

      9,843

      11,256

      6,600

      6,658

      6,837

                  TOTAL NONINTEREST INCOME 

      44,980

      45,835

      44,647

      43,023

      40,178

       NONINTEREST EXPENSE 






          Salaries and employee benefits 

      74,723

      77,038

      73,018

      71,923

      74,135

          Occupancy expense, net 

      11,410

      11,578

      11,620

      11,674

      11,004

          Furniture and equipment expense 

      5,128

      5,051

      5,392

      5,394

      5,104

          Other real estate and foreclosure expense 

      289

      186

      350

      168

      142

          Deposit insurance 

      5,201

      4,893

      3,680

      3,278

      2,812

          Merger-related costs 

      19

      1,396

      35

      1,422

      19,133

          Other operating expenses 

      42,926

      43,086

      48,480

      45,084

      44,483

                  TOTAL NONINTEREST EXPENSE 

      139,696

      143,228

      142,575

      138,943

      156,813

       NET INCOME BEFORE INCOME TAXES 

      68,453

      56,226

      95,072

      97,562

      34,605

          Provision for income taxes 

      10,139

      10,637

      11,812

      16,959

      7,151

       NET INCOME 

      $     58,314

      $     45,589

      $     83,260

      $     80,603

      $     27,454

       BASIC EARNINGS PER SHARE 

      $         0.46

      $         0.36

      $         0.66

      $         0.63

      $         0.21

       DILUTED EARNINGS PER SHARE 

      $         0.46

      $         0.36

      $         0.65

      $         0.63

      $         0.21

       Simmons First National Corporation 




      SFNC

       Consolidated Risk-Based Capital 






       For the Quarters Ended 

      Jun 30 

      Mar 31 

      Dec 31 

      Sep 30 

      Jun 30 

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

      ($ in thousands)






      Tier 1 capital






         Stockholders' equity

      $   3,356,326

      $   3,339,901

      $   3,269,362

      $   3,157,151

      $   3,259,895

         CECL transition provision (1)

      61,746

      61,746

      92,619

      92,619

      92,619

         Disallowed intangible assets, net of deferred tax

      (1,406,500)

      (1,410,141)

      (1,412,667)

      (1,416,453)

      (1,423,323)

         Unrealized loss (gain) on AFS securities

      469,988

      470,681

      517,560

      567,730

      450,428

            Total Tier 1 capital

      2,481,560

      2,462,187

      2,466,874

      2,401,047

      2,379,619







      Tier 2 capital






         Subordinated notes and debentures

      366,065

      366,027

      365,989

      365,951

      421,693

         Subordinated debt phase out

      (66,000)

      -

      -

      -

      -

         Qualifying allowance for loan losses and






            reserve for unfunded commitments

      169,409

      173,077

      115,627

      116,257

      114,733

            Total Tier 2 capital

      469,474

      539,104

      481,616

      482,208

      536,426

            Total risk-based capital

      $   2,951,034

      $   3,001,291

      $   2,948,490

      $   2,883,255

      $   2,916,045







      Risk weighted assets

      $ 20,821,075

      $ 20,748,605

      $ 20,738,727

      $ 20,470,918

      $ 19,669,149







      Adjusted average assets for leverage ratio

      $ 26,896,289

      $ 26,632,691

      $ 26,407,061

      $ 25,986,938

      $ 25,807,113







      Ratios at end of quarter






         Equity to assets

      12.00 %

      12.11 %

      11.91 %

      11.66 %

      11.98 %

         Tangible common equity to tangible assets (2)

      7.22 %

      7.25 %

      7.00 %

      6.69 %

      7.03 %

         Common equity Tier 1 ratio (CET1)

      11.92 %

      11.87 %

      11.90 %

      11.73 %

      12.10 %

         Tier 1 leverage ratio

      9.23 %

      9.24 %

      9.34 %

      9.24 %

      9.22 %

         Tier 1 risk-based capital ratio

      11.92 %

      11.87 %

      11.90 %

      11.73 %

      12.10 %

         Total risk-based capital ratio

      14.17 %

      14.47 %

      14.22 %

      14.08 %

      14.83 %







      (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 

       Jun 30 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

      ($ in thousands)






      Investment Securities - End of Period






       Held-to-Maturity 






          U.S. Government agencies 

      $      451,737

      $      451,052

      $      448,012

      $      447,400

      $      446,789

          Mortgage-backed securities 

      1,193,118

      1,201,418

      1,190,781

      1,214,882

      1,244,713

          State and political subdivisions 

      1,859,022

      1,859,970

      1,860,992

      1,865,203

      1,868,924

          Other securities 

      252,877

      253,043

      259,921

      259,591

      259,256

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

      3,756,754

      3,765,483

      3,759,706

      3,787,076

      3,819,682

       Available-for-Sale 






          U.S. Treasury 

      $          2,209

      $          2,220

      $          2,197

      $          2,191

      $          1,441

          U.S. Government agencies 

      176,564

      181,843

      184,279

      188,060

      198,333

          Mortgage-backed securities 

      2,282,328

      2,433,530

      2,542,902

      2,670,348

      2,963,934

          State and political subdivisions 

      885,505

      895,896

      871,074

      822,509

      915,255

          Other securities 

      233,152

      242,467

      252,402

      254,435

      262,684

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

      3,579,758

      3,755,956

      3,852,854

      3,937,543

      4,341,647

             Total investment securities (net of credit losses) 

      $   7,336,512

      $   7,521,439

      $   7,612,560

      $   7,724,619

      $   8,161,329

             Fair value - HTM investment securities 

      $   3,094,958

      $   3,148,976

      $   3,063,233

      $   2,984,040

      $   3,278,962

       Simmons First National Corporation 




       SFNC 

       Consolidated Loans 






       For the Quarters Ended 

       Jun 30 

       Mar 31 

       Dec 31 

       Sep 30 

       Jun 30 

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

      ($ in thousands)






      Loan Portfolio - End of Period






       Consumer: 






          Credit cards 

      $      209,452

      $      188,590

      $      196,928

      $      192,559

      $      189,684

          Other consumer 

      148,333

      142,817

      152,882

      180,604

      204,692

       Total consumer 

      357,785

      331,407

      349,810

      373,163

      394,376

       Real Estate: 






          Construction 

      2,930,586

      2,777,122

      2,566,649

      2,372,294

      2,082,688

          Single-family residential 

      2,633,365

      2,589,831

      2,546,115

      2,467,008

      2,357,942

          Other commercial real estate 

      7,546,130

      7,520,964

      7,468,498

      7,249,891

      7,082,055

       Total real estate 

      13,110,081

      12,887,917

      12,581,262

      12,089,193

      11,522,685

       Commercial: 






          Commercial 

      2,569,330

      2,669,731

      2,632,290

      2,525,218

      2,612,256

          Agricultural 

      280,541

      220,641

      205,623

      263,539

      218,743

       Total commercial 

      2,849,871

      2,890,372

      2,837,913

      2,788,757

      2,830,999

       Other 

      515,916

      445,402

      373,139

      356,022

      362,284

             Total loans 

      $ 16,833,653

      $ 16,555,098

      $ 16,142,124

      $ 15,607,135

      $ 15,110,344

       Simmons First National Corporation 




       SFNC 

       Consolidated Allowance and Asset Quality 






       For the Quarters Ended 

      Jun 30 

      Mar 31 

      Dec 31 

      Sep 30 

      Jun 30 

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

      ($ in thousands)






      Allowance for Credit Losses on Loans






       Beginning balance 

      $ 206,557

      $   196,955

      $  197,589

      $  212,611

      $  178,924







       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 

      1,409

      1,076

      1,035

      903

      1,004

          Other consumer 

      666

      456

      439

      505

      518

          Real estate 

      435

      1,204

      3,392

      130

      115

          Commercial 

      1,225

      413

      5,389

      1,874

      688

             Total loans charged off 

      3,735

      3,149

      10,255

      3,412

      2,325







       Recoveries of loans previously charged off: 






          Credit cards 

      298

      234

      251

      250

      249

          Other consumer 

      436

      240

      230

      278

      302

          Real estate 

      878

      294

      4,117

      1,982

      391

          Commercial 

      471

      1,067

      475

      720

      621

             Total recoveries 

      2,083

      1,835

      5,073

      3,230

      1,563

          Net loans charged off 

      1,652

      1,314

      5,182

      182

      762

       Provision for credit losses on loans 

      5,061

      10,916

      25

      (15,897)

      30,406

       Balance, end of quarter 

      $ 209,966

      $   206,557

      $  196,955

      $  197,589

      $  212,611







      Nonperforming assets






       Nonperforming loans: 






          Nonaccrual loans 

      $   71,279

      $     63,218

      $    58,434

      $    57,534

      $    62,670

          Loans past due 90 days or more 

      738

      437

      507

      242

      904

             Total nonperforming loans 

      72,017

      63,655

      58,941

      57,776

      63,574

       Other nonperforming assets: 






         Foreclosed assets and other real estate owned

      3,909

      2,721

      2,887

      3,612

      4,084

          Other nonperforming assets 

      1,013

      5,012

      644

      1,146

      2,314

             Total other nonperforming assets 

      4,922

      7,733

      3,531

      4,758

      6,398

                Total nonperforming assets 

      $   76,939

      $     71,388

      $    62,472

      $    62,534

      $    69,972

       Performing FDMs (modifications to borrowers 






         experiencing financial difficulty) 

      $     2,996

      $       2,183

      $      1,849

      $      1,869

      $      2,655







      Ratios






       Allowance for credit losses on loans to total loans 

      1.25 %

      1.25 %

      1.22 %

      1.27 %

      1.41 %

       Allowance for credit losses to nonperforming loans 

      292 %

      324 %

      334 %

      342 %

      334 %

       Nonperforming loans to total loans 

      0.43 %

      0.38 %

      0.37 %

      0.37 %

      0.42 %

       Nonperforming assets (including performing FDMs) 






         to total assets 

      0.29 %

      0.27 %

      0.23 %

      0.24 %

      0.27 %

       Nonperforming assets to total assets 

      0.28 %

      0.26 %

      0.23 %

      0.23 %

      0.26 %

       Annualized net charge offs to average loans (QTD) 

      0.04 %

      0.03 %

      0.13 %

      0.00 %

      0.02 %

       Annualized net charge offs to average loans (YTD) 

      0.04 %

      0.03 %

      0.09 %

      0.07 %

      0.11 %

       Annualized net credit card charge offs to 






         average credit card loans (QTD) 

      2.25 %

      1.69 %

      1.52 %

      1.30 %

      1.55 %

       Simmons First National Corporation 










       SFNC 

       Consolidated - Average Balance Sheet and Net Interest Income Analysis 







       For the Quarters Ended 












       (Unaudited) 













       Three Months Ended
      Jun 2023 


       Three Months Ended
      Mar 2023 


       Three Months Ended
      Jun 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

      $      404,639

      $      4,023

      3.99 %


      $      315,307

      $      2,783

      3.58 %


      $      777,098

      $      1,117

      0.58 %

         Investment securities - taxable

      4,821,231

      32,745

      2.72 %


      4,930,945

      32,804

      2.70 %


      5,674,470

      21,794

      1.54 %

         Investment securities - non-taxable (FTE)

      2,627,192

      21,253

      3.24 %


      2,624,642

      21,522

      3.33 %


      2,725,610

      21,733

      3.20 %

         Mortgage loans held for sale

      9,560

      154

      6.46 %


      5,470

      82

      6.08 %


      17,173

      200

      4.67 %

         Other loans held for sale

      -

      -

      0.00 %


      -

      -

      0.00 %


      22,114

      2,063

      37.42 %

         Loans - including fees (FTE)

      16,702,403

      245,151

      5.89 %


      16,329,761

      228,257

      5.67 %


      14,478,183

      163,995

      4.54 %

            Total interest earning assets (FTE)

      24,565,025

      303,326

      4.95 %


      24,206,125

      285,448

      4.78 %


      23,694,648

      210,902

      3.57 %

         Non-earning assets

      3,201,114




      3,282,607




      3,074,384



           Total assets

      $ 27,766,139




      $ 27,488,732




      $ 26,769,032















      LIABILITIES AND STOCKHOLDERS' EQUITY











      Interest bearing liabilities:












         Interest bearing transaction and












           savings accounts

      $ 11,011,746

      $    54,485

      1.98 %


      $ 11,722,591

      $    47,990

      1.66 %


      $ 12,807,502

      $      6,879

      0.22 %

         Time deposits

      5,911,139

      53,879

      3.66 %


      5,155,055

      39,538

      3.11 %


      2,586,567

      2,875

      0.45 %

            Total interest bearing deposits

      16,922,885

      108,364

      2.57 %


      16,877,646

      87,528

      2.10 %


      15,394,069

      9,754

      0.25 %

         Federal funds purchased and securities












           sold under agreement to repurchase

      119,985

      318

      1.06 %


      148,673

      323

      0.88 %


      210,280

      119

      0.23 %

         Other borrowings

      1,449,403

      18,612

      5.15 %


      787,783

      8,848

      4.56 %


      1,241,501

      4,844

      1.56 %

         Subordinated notes and debentures

      366,047

      6,696

      7.34 %


      366,009

      4,603

      5.10 %


      418,327

      4,990

      4.78 %

            Total interest bearing liabilities

      18,858,320

      133,990

      2.85 %


      18,180,111

      101,302

      2.26 %


      17,264,177

      19,707

      0.46 %

      Noninterest bearing liabilities:












         Noninterest bearing deposits

      5,276,267




      5,642,779




      5,926,304



         Other liabilities

      272,628




      295,191




      216,848



            Total liabilities

      24,407,215




      24,118,081




      23,407,329



      Stockholders' equity

      3,358,924




      3,370,651




      3,361,703



            Total liabilities and stockholders' equity

      $ 27,766,139




      $ 27,488,732




      $ 26,769,032



      Net interest income (FTE)


      $  169,336




      $  184,146




      $  191,195


      Net interest spread (FTE)



      2.10 %




      2.52 %




      3.11 %

      Net interest margin (FTE)



      2.76 %




      3.09 %




      3.24 %

       Simmons First National Corporation 




       SFNC 


       Consolidated - Selected Financial Data 







       For the Quarters Ended 

      Jun 30 

      Mar 31 

      Dec 31 

      Sep 30 

      Jun 30 


       (Unaudited) 

      2023

      2023

      2022

      2022

      2022


      ($ in thousands, except share data)







      QUARTER-TO-DATE







      Financial Highlights - As Reported







      Net Income

      $        58,314

      $        45,589

      $        83,260

      $        80,603

      $        27,454


      Diluted earnings per share

      0.46

      0.36

      0.65

      0.63

      0.21


      Return on average assets

      0.84 %

      0.67 %

      1.22 %

      1.19 %

      0.41 %


      Return on average common equity

      6.96 %

      5.49 %

      10.27 %

      9.71 %

      3.28 %


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

      12.85 %

      10.25 %

      19.29 %

      17.99 %

      6.28 %


      Net interest margin (FTE)

      2.76 %

      3.09 %

      3.31 %

      3.34 %

      3.24 %


      Efficiency ratio (2)

      65.18 %

      62.28 %

      58.33 %

      57.22 %

      67.77 %


      FTE adjustment

      6,106

      6,311

      6,770

      6,203

      6,096


      Average diluted shares outstanding

      127,379,976

      127,516,478

      127,505,996

      128,336,422

      128,720,078


      Shares repurchased under plan

      1,128,087

      -

      -

      1,883,713

      2,035,324


      Average price of shares repurchased

      17.73

      -

      -

      23.91

      24.59


      Cash dividends declared per common share

      0.200

      0.200

      0.190

      0.190

      0.190


      Accretable yield on acquired loans

      2,267

      2,579

      4,473

      5,834

      9,898


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







      Adjusted earnings

      $        61,065

      $        47,343

      $        81,093

      $        82,281

      $        68,102


      Adjusted diluted earnings per share

      0.48

      0.37

      0.64

      0.64

      0.53


      Adjusted return on average assets

      0.88 %

      0.70 %

      1.18 %

      1.21 %

      1.02 %


      Adjusted return on average common equity

      7.29 %

      5.70 %

      10.01 %

      9.92 %

      8.13 %


      Adjusted return on tangible common equity

      13.42 %

      10.62 %

      18.81 %

      18.35 %

      14.65 %


      Adjusted efficiency ratio (2)

      61.29 %

      59.38 %

      56.97 %

      54.41 %

      56.74 %


      YEAR-TO-DATE







      Financial Highlights - GAAP







      Net Income

      $      103,903

      $        45,589

      $      256,412

      $      173,152

      $        92,549


      Diluted earnings per share

      0.82

      0.36

      2.06

      1.40

      0.77


      Return on average assets

      0.76 %

      0.67 %

      0.97 %

      0.88 %

      0.72 %


      Return on average common equity

      6.23 %

      5.49 %

      7.87 %

      7.07 %

      5.71 %


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

      11.55 %

      10.25 %

      14.33 %

      12.77 %

      10.24 %


      Net interest margin (FTE)

      2.92 %

      3.09 %

      3.17 %

      3.12 %

      3.01 %


      Efficiency ratio (2)

      63.68 %

      62.28 %

      62.14 %

      63.54 %

      67.14 %


      FTE adjustment

      12,417

      6,311

      24,671

      17,901

      11,698


      Average diluted shares outstanding

      127,421,034

      127,516,478

      124,470,184

      123,387,503

      120,826,798


      Cash dividends declared per common share

      0.400

      0.200

      0.760

      0.570

      0.380


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







      Adjusted earnings

      $      108,408

      $        47,343

      $      298,635

      $      217,542

      $      135,261


      Adjusted diluted earnings per share

      0.85

      0.37

      2.40

      1.76

      1.12


      Adjusted return on average assets

      0.79 %

      0.70 %

      1.13 %

      1.11 %

      1.06 %


      Adjusted return on average common equity

      6.50 %

      5.70 %

      9.16 %

      8.88 %

      8.35 %


      Adjusted return on tangible common equity

      12.03 %

      10.62 %

      16.59 %

      15.89 %

      14.70 %


      Adjusted efficiency ratio (2)

      60.30 %

      59.38 %

      57.50 %

      57.69 %

      59.56 %


      END OF PERIOD







      Book value per share

      $          26.59

      $          26.24

      $          25.73

      $          24.87

      $          25.31


      Tangible book value per share

      15.17

      14.88

      14.33

      13.51

      14.07


      Shares outstanding

      126,224,707

      127,282,192

      127,046,654

      126,943,467

      128,787,764


      Full-time equivalent employees

      3,066

      3,189

      3,236

      3,206

      3,233


      Total number of financial centers

      231

      231

      230

      230

      233









       (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 

      Jun 30 

      Mar 31 

      Dec 31 

      Sep 30 

      Jun 30 

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

       (in thousands, except per share data) 






      QUARTER-TO-DATE






       Net income 

      $   58,314

      $     45,589

      $    83,260

      $    80,603

      $    27,454

       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

      19

      1,396

      35

      1,422

      19,133

      Early retirement program

      3,609

      -

      -

      -

      -

      Branch right sizing (net)

      95

      979

      1,104

      1,235

      380

      Day 2 CECL provision

      -

      -

      -

      -

      33,779

      Tax effect (1)

      (972)

      (621)

      768

      (594)

      (14,382)

          Certain items, net of tax 

      2,751

      1,754

      (2,167)

      1,678

      40,648

       Adjusted earnings (non-GAAP) 

      $   61,065

      $     47,343

      $    81,093

      $    82,281

      $    68,102







       Diluted earnings per share 

      $       0.46

      $         0.36

      $        0.65

      $        0.63

      $        0.21

       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

      Early retirement program

      0.03

      -

      -

      -

      -

      Branch right sizing (net)

      -

      0.01

      0.01

      0.01

      -

      Day 2 CECL provision

      -

      -

      -

      -

      0.27

      Tax effect (1)

      (0.01)

      (0.01)

      0.01

      -

      (0.11)

          Certain items, net of tax 

      0.02

      0.01

      (0.01)

      0.01

      0.32

       Adjusted diluted earnings per share (non-GAAP) 

      $       0.48

      $         0.37

      $        0.64

      $        0.64

      $        0.53







       (1) Effective tax rate of 26.135%. 












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










      QUARTER-TO-DATE






          Noninterest income 

      $   44,980

      $     45,835

      $    44,647

      $    43,023

      $    40,178

      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) 

      $   44,980

      $     45,835

      $    40,573

      $    42,703

      $    40,266







          Other income 

      $     9,843

      $     11,256

      $      6,600

      $      6,658

      $      6,837

      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) 

      $     9,843

      $     11,256

      $      6,600

      $      6,338

      $      6,925







          Noninterest expense 

      $ 139,696

      $   143,228

      $  142,575

      $  138,943

      $  156,813

      Certain noninterest expense items (1)






      Merger related costs

      (19)

      (1,396)

      (35)

      (1,422)

      (19,133)

      Early retirement program

      (3,609)

      -

      -

      -

      -

      Donation to Simmons First Foundation

      -

      -

      -

      -

      (1,738)

      Branch right sizing expense

      (95)

      (979)

      (1,104)

      (1,170)

      (292)

          Adjusted noninterest expense (non-GAAP) 

      $ 135,973

      $   140,853

      $  141,436

      $  136,351

      $  135,650







          Salaries and employee benefits 

      $   74,723

      $     77,038

      $    73,018

      $    71,923

      $    74,135

      Certain salaries and employee benefits items (1)






      Early retirement program

      (3,609)

      -

      -

      -

      -

      Other

      -

      -

      -

      -

      -

          Adjusted salaries and employee benefits (non-GAAP) 

      $   71,114

      $     77,038

      $    73,018

      $    71,923

      $    74,135







          Other operating expenses 

      $   42,926

      $     43,086

      $    48,480

      $    45,084

      $    44,483

      Certain other operating expenses items (1)






      Donation to Simmons First Foundation

      -

      -

      -

      -

      (1,738)

      Branch right sizing expense

      53

      (816)

      (953)

      (973)

      (7)

          Adjusted other operating expenses (non-GAAP) 

      $   42,979

      $     42,270

      $    47,527

      $    44,111

      $    42,738







       (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, early retirement program 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 

      Jun 30 

      Mar 31 

      Dec 31 

      Sep 30 

      Jun 30 

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

       (in thousands, except per share data) 






      YEAR-TO-DATE






       Net income 

      $ 103,903

      $     45,589

      $  256,412

      $  173,152

      $    92,549

       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

      1,415

      1,396

      22,476

      22,441

      21,019

      Early retirement program

      3,609

      -

      -

      -

      -

      Branch right sizing (net)

      1,074

      979

      3,628

      2,524

      1,289

      Day 2 CECL provision

      -

      -

      33,779

      33,779

      33,779

      Tax effect (1)

      (1,593)

      (621)

      (14,939)

      (15,707)

      (15,113)

          Certain items, net of tax 

      4,505

      1,754

      42,223

      44,390

      42,712

       Adjusted earnings (non-GAAP) 

      $ 108,408

      $     47,343

      $  298,635

      $  217,542

      $  135,261







       Diluted earnings per share 

      $       0.82

      $         0.36

      $        2.06

      $        1.40

      $        0.77

       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

      0.01

      0.18

      0.18

      0.17

      Early retirement program

      0.03

      -

      -

      -

      -

      Branch right sizing (net)

      0.01

      0.01

      0.03

      0.02

      0.01

      Day 2 CECL provision

      -

      -

      0.28

      0.28

      0.28

      Tax effect (1)

      (0.02)

      (0.01)

      (0.12)

      (0.12)

      (0.12)

          Certain items, net of tax 

      0.03

      0.01

      0.34

      0.36

      0.35

       Adjusted diluted earnings per share (non-GAAP) 

      $       0.85

      $         0.37

      $        2.40

      $        1.76

      $        1.12







       (1) Effective tax rate of 26.135%. 












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










      YEAR-TO-DATE






          Noninterest income 

      $   90,815

      $     45,835

      $  170,066

      $  125,419

      $    82,396

      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) 

      $   90,815

      $     45,835

      $  165,760

      $  125,187

      $    82,484







          Other income 

      $   21,099

      $     11,256

      $    27,361

      $    20,761

      $    14,103

      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) 

      $   21,099

      $     11,256

      $    27,129

      $    20,529

      $    14,191







          Noninterest expense 

      $ 282,924

      $   143,228

      $  566,748

      $  424,173

      $  285,230

      Certain noninterest expense items (1)






      Merger related costs

      (1,415)

      (1,396)

      (22,476)

      (22,441)

      (21,019)

      Early retirement program

      (3,609)

      -

      -

      -

      -

      Donation to Simmons First Foundation

      -

      -

      (1,738)

      (1,738)

      (1,738)

      Branch right sizing expense

      (1,074)

      (979)

      (3,475)

      (2,371)

      (1,201)

          Adjusted noninterest expense (non-GAAP) 

      $ 276,826

      $   140,853

      $  539,059

      $  397,623

      $  261,272







          Salaries and employee benefits 

      $ 151,761

      $     77,038

      $  286,982

      $  213,964

      $  142,041

      Certain salaries and employee benefits items (1)






      Early retirement program

      (3,609)

      -

      -

      -

      -

      Other

      -

      -

      -

      -

      -

          Adjusted salaries and employee benefits (non-GAAP) 

      $ 148,152

      $     77,038

      $  286,982

      $  213,964

      $  142,041







          Other operating expenses 

      $   86,012

      $     43,086

      $  179,693

      $  131,213

      $    86,129

      Certain other operating expenses items (1)






      Donation to Simmons First Foundation

      -

      -

      (1,738)

      (1,738)

      (1,738)

      Branch right sizing expense

      (763)

      (816)

      (2,650)

      (1,697)

      (724)

          Adjusted other operating expenses (non-GAAP) 

      $   85,249

      $     42,270

      $  175,305

      $  127,778

      $    83,667







       (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, early retirement program 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 

      Jun 30 

      Mar 31 

      Dec 31 

      Sep 30 

      Jun 30 

       (Unaudited) 

      2023

      2023

      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

      $   3,356,326

      $   3,339,901

      $   3,269,362

      $   3,157,151

      $   3,259,895

      Intangible assets:






         Goodwill

      (1,320,799)

      (1,320,799)

      (1,319,598)

      (1,309,000)

      (1,310,528)

         Other intangible assets

      (120,758)

      (124,854)

      (128,951)

      (133,059)

      (137,285)

      Total intangibles

      (1,441,557)

      (1,445,653)

      (1,448,549)

      (1,442,059)

      (1,447,813)

      Tangible common stockholders' equity

      $   1,914,769

      $   1,894,248

      $   1,820,813

      $   1,715,092

      $   1,812,082







      Total assets

      $ 27,959,123

      $ 27,583,446

      $ 27,461,061

      $ 27,076,074

      $ 27,218,609

      Intangible assets:






         Goodwill

      (1,320,799)

      (1,320,799)

      (1,319,598)

      (1,309,000)

      (1,310,528)

         Other intangible assets

      (120,758)

      (124,854)

      (128,951)

      (133,059)

      (137,285)

      Total intangibles

      (1,441,557)

      (1,445,653)

      (1,448,549)

      (1,442,059)

      (1,447,813)

      Tangible assets

      $ 26,517,566

      $ 26,137,793

      $ 26,012,512

      $ 25,634,015

      $ 25,770,796







      Ratio of common equity to assets

      12.00 %

      12.11 %

      11.91 %

      11.66 %

      11.98 %

      Ratio of tangible common equity to tangible assets

      7.22 %

      7.25 %

      7.00 %

      6.69 %

      7.03 %







      Calculation of Tangible Book Value per Share












      Total common stockholders' equity

      $   3,356,326

      $   3,339,901

      $   3,269,362

      $   3,157,151

      $   3,259,895

      Intangible assets:






         Goodwill

      (1,320,799)

      (1,320,799)

      (1,319,598)

      (1,309,000)

      (1,310,528)

         Other intangible assets

      (120,758)

      (124,854)

      (128,951)

      (133,059)

      (137,285)

      Total intangibles

      (1,441,557)

      (1,445,653)

      (1,448,549)

      (1,442,059)

      (1,447,813)

      Tangible common stockholders' equity

      $   1,914,769

      $   1,894,248

      $   1,820,813

      $   1,715,092

      $   1,812,082

      Shares of common stock outstanding

      126,224,707

      127,282,192

      127,046,654

      126,943,467

      128,787,764

      Book value per common share

      $          26.59

      $          26.24

      $          25.73

      $          24.87

      $          25.31

      Tangible book value per common share

      $          15.17

      $          14.88

      $          14.33

      $          13.51

      $          14.07







      Calculation of Uninsured Deposit Coverage Ratio












      Uninsured deposits at Simmons Bank

      $   5,491,062

      $   5,896,752

      $   7,267,220


      $   7,071,483

      Less: Intercompany eliminations

      674,552

      628,592

      527,542


      555,636

      Total uninsured deposits

      $   4,816,510

      $   5,268,160

      $   6,739,678


      $   6,515,847







      FHLB borrowing availability

      $   5,345,000

      $   5,574,000

      $   5,442,000


      $   3,707,000

      Unpledged securities

      3,877,000

      3,000,000

      3,180,000


      3,597,000

      Fed funds lines, Fed discount window and






        Bank Term Funding Program

      1,874,000

      2,206,000

      1,982,000


      504,000

      Additional liquidity sources

      $ 11,096,000

      $ 10,780,000

      $ 10,604,000


      $   7,808,000







      Uninsured deposit coverage ratio

      2.3

      2.0

      1.6


      1.2

      Simmons First National Corporation





       SFNC 

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




       For the Quarters Ended 

      Jun 30 

      Mar 31 

      Dec 31 

      Sep 30 

      Jun 30 

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

      ($ in thousands)






      Calculation of Adjusted Return on Average Assets












      Net income

      $        58,314

      $        45,589

      $        83,260

      $        80,603

      $        27,454

      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

      19

      1,396

      35

      1,422

      19,133

      Early retirement program

      3,609

      -

      -

      -

      -

      Branch right sizing (net)

      95

      979

      1,104

      1,235

      380

      Day 2 CECL provision

      -

      -

      -

      -

      33,779

      Tax effect of certain items (2)

      (972)

      (621)

      768

      (594)

      (14,382)

      Adjusted earnings (non-GAAP)

      $        61,065

      $        47,343

      $        81,093

      $        82,281

      $        68,102







      Average total assets

      $ 27,766,139

      $ 27,488,732

      $ 27,180,575

      $ 26,868,731

      $ 26,769,032







      Return on average assets

      0.84 %

      0.67 %

      1.22 %

      1.19 %

      0.41 %

      Adjusted return on average assets (non-GAAP)

      0.88 %

      0.70 %

      1.18 %

      1.21 %

      1.02 %







      Calculation of Return on Tangible Common Equity












      Net income available to common stockholders

      $        58,314

      $        45,589

      $        83,260

      $        80,603

      $        27,454

      Amortization of intangibles, net of taxes

      3,026

      3,026

      3,035

      3,121

      3,025

      Total income available to common stockholders

      $        61,340

      $        48,615

      $        86,295

      $        83,724

      $        30,479

      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

      19

      1,396

      35

      1,422

      19,133

      Early retirement program

      3,609

      -

      -

      -

      -

      Branch right sizing (net)

      95

      979

      1,104

      1,235

      380

      Day 2 CECL provision

      -

      -

      -

      -

      33,779

      Tax effect of certain items (2)

      (972)

      (621)

      768

      (594)

      (14,382)

      Adjusted earnings (non-GAAP)

      61,065

      47,343

      81,093

      82,281

      68,102

      Amortization of intangibles, net of taxes

      3,026

      3,026

      3,035

      3,121

      3,025

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

      $        64,091

      $        50,369

      $        84,128

      $        85,402

      $        71,127







      Average common stockholders' equity

      $   3,358,924

      $   3,370,651

      $   3,214,912

      $   3,292,071

      $   3,361,703

      Average intangible assets:






         Goodwill

      (1,320,799)

      (1,319,624)

      (1,309,124)

      (1,309,804)

      (1,299,821)

         Other intangibles

      (123,173)

      (127,394)

      (131,229)

      (135,718)

      (114,195)

      Total average intangibles

      (1,443,972)

      (1,447,018)

      (1,440,353)

      (1,445,522)

      (1,414,016)

      Average tangible common stockholders' equity (non-GAAP)

      $   1,914,952

      $   1,923,633

      $   1,774,559

      $   1,846,549

      $   1,947,687







      Return on average common equity

      6.96 %

      5.49 %

      10.27 %

      9.71 %

      3.28 %

      Return on tangible common equity

      12.85 %

      10.25 %

      19.29 %

      17.99 %

      6.28 %

      Adjusted return on average common equity (non-GAAP)

      7.29 %

      5.70 %

      10.01 %

      9.92 %

      8.13 %

      Adjusted return on tangible common equity (non-GAAP)

      13.42 %

      10.62 %

      18.81 %

      18.35 %

      14.65 %







      Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)












      Noninterest expense (efficiency ratio numerator)

      $      139,696

      $      143,228

      $      142,575

      $      138,943

      $      156,813

      Certain noninterest expense items (non-GAAP)






      Merger related costs

      (19)

      (1,396)

      (35)

      (1,422)

      (19,133)

      Early retirement program

      (3,609)

      -

      -

      -

      -

      Donation to Simmons First Foundation

      -

      -

      -

      -

      (1,738)

      Branch right sizing expense

      (95)

      (979)

      (1,104)

      (1,170)

      (292)

      Other real estate and foreclosure expense adjustment

      (289)

      (186)

      (350)

      (168)

      (142)

      Amortization of intangibles adjustment

      (4,098)

      (4,096)

      (4,108)

      (4,225)

      (4,096)

      Adjusted efficiency ratio numerator

      $      131,586

      $      136,571

      $      136,978

      $      131,958

      $      131,412







      Net interest income

      $      163,230

      $      177,835

      $      193,026

      $      193,585

      $      185,099

      Noninterest income

      44,980

      45,835

      44,647

      43,023

      40,178

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

      6,106

      6,311

      6,770

      6,203

      6,096

      Efficiency ratio denominator

      214,316

      229,981

      244,443

      242,811

      231,373







      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

      391

      -

      52

      22

      150

      Adjusted efficiency ratio denominator

      $      214,707

      $      229,981

      $      240,421

      $      242,513

      $      231,611







      Efficiency ratio (1)

      65.18 %

      62.28 %

      58.33 %

      57.22 %

      67.77 %

      Adjusted efficiency ratio (non-GAAP) (1)

      61.29 %

      59.38 %

      56.97 %

      54.41 %

      56.74 %







       (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 

      Jun 30 

      Mar 31 

      Dec 31 

      Sep 30 

      Jun 30 

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

      ($ in thousands)












      Calculation of Pre-Provision Net Revenue (PPNR)












      Net interest income

      $        163,230

      $      177,835

      $      193,026

      $      193,585

      $      185,099

      Noninterest income

      44,980

      45,835

      44,647

      43,023

      40,178

      Revenue

      208,210

      223,670

      237,673

      236,608

      225,277

      Less: Gain (loss) on sale of securities

      (391)

      -

      (52)

      (22)

      (150)

      Less: Noninterest expense

      139,696

      143,228

      142,575

      138,943

      156,813

      Pre-Provision Net Revenue (PPNR)

      $          68,905

      $        80,442

      $        95,150

      $        97,687

      $        68,614







      Calculation of Adjusted Pre-Provision Net Revenue












      Pre-Provision Net Revenue (PPNR)

      $          68,905

      $        80,442

      $        95,150

      $        97,687

      $        68,614

      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

      19

      1,396

      35

      1,422

      19,133

      Plus: Early retirement program costs

      3,609

      -

      -

      -

      -

      Plus: Branch right sizing costs

      95

      979

      1,104

      1,235

      380

      Adjusted Pre-Provision Net Revenue

      $          72,628

      $        82,817

      $        92,215

      $        99,959

      $        89,865

      Simmons First National Corporation





       SFNC 

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





       For the Quarters Ended 

      Jun 30 

      Mar 31 

      Dec 31 

      Sep 30 

      Jun 30 

       (Unaudited) 

      2023

      2023

      2022

      2022

      2022

      ($ in thousands)






      Calculation of Adjusted Return on Average Assets












      Net income

      $             103,903

      $               45,589

      $             256,412

      $             173,152

      $               92,549

      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

      1,415

      1,396

      22,476

      22,441

      21,019

      Early retirement program

      3,609

      -

      -

      -

      -

      Branch right sizing (net)

      1,074

      979

      3,628

      2,524

      1,289

      Day 2 CECL provision

      -

      -

      33,779

      33,779

      33,779

      Tax effect of certain items (2)

      (1,593)

      (621)

      (14,939)

      (15,707)

      (15,113)

      Adjusted earnings (non-GAAP)

      $             108,408

      $               47,343

      $             298,635

      $             217,542

      $             135,261







      Average total assets

      $        27,628,202

      $        27,488,732

      $        26,418,838

      $        26,162,136

      $        25,802,982







      Return on average assets

      0.76 %

      0.67 %

      0.97 %

      0.88 %

      0.72 %

      Adjusted return on average assets (non-GAAP)

      0.79 %

      0.70 %

      1.13 %

      1.11 %

      1.06 %







      Calculation of Return on Tangible Common Equity












      Net income available to common stockholders

      $             103,903

      $               45,589

      $             256,412

      $             173,152

      $               92,549

      Amortization of intangibles, net of taxes

      6,052

      3,026

      11,756

      8,721

      5,600

      Total income available to common stockholders

      $             109,955

      $               48,615

      $             268,168

      $             181,873

      $               98,149

      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

      1,415

      1,396

      22,476

      22,441

      21,019

      Early retirement program

      3,609

      -

      -

      -

      -

      Branch right sizing (net)

      1,074

      979

      3,628

      2,524

      1,289

      Day 2 CECL provision

      -

      -

      33,779

      33,779

      33,779

      Tax effect of certain items (2)

      (1,593)

      (621)

      (14,939)

      (15,707)

      (15,113)

      Adjusted earnings (non-GAAP)

      108,408

      47,343

      298,635

      217,542

      135,261

      Amortization of intangibles, net of taxes

      6,052

      3,026

      11,756

      8,721

      5,600

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

      $             114,460

      $               50,369

      $             310,391

      $             226,263

      $             140,861







      Average common stockholders' equity

      $          3,364,755

      $          3,370,651

      $          3,259,664

      $          3,274,743

      $          3,265,935

      Average intangible assets:






         Goodwill

      (1,320,215)

      (1,319,624)

      (1,266,762)

      (1,252,486)

      (1,223,352)

         Other intangibles

      (125,272)

      (127,394)

      (121,622)

      (118,385)

      (109,575)

      Total average intangibles

      (1,445,487)

      (1,447,018)

      (1,388,384)

      (1,370,871)

      (1,332,927)

      Average tangible common stockholders' equity (non-GAAP)

      $          1,919,268

      $          1,923,633

      $          1,871,280

      $          1,903,872

      $          1,933,008







      Return on average common equity

      6.23 %

      5.49 %

      7.87 %

      7.07 %

      5.71 %

      Return on tangible common equity

      11.55 %

      10.25 %

      14.33 %

      12.77 %

      10.24 %

      Adjusted return on average common equity (non-GAAP)

      6.50 %

      5.70 %

      9.16 %

      8.88 %

      8.35 %

      Adjusted return on tangible common equity (non-GAAP)

      12.03 %

      10.62 %

      16.59 %

      15.89 %

      14.70 %







      Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)












      Noninterest expense (efficiency ratio numerator)

      $             282,924

      $             143,228

      $             566,748

      $             424,173

      $             285,230

      Certain noninterest expense items (non-GAAP)






      Merger related costs

      (1,415)

      (1,396)

      (22,476)

      (22,441)

      (21,019)

      Early retirement program

      (3,609)

      -

      -

      -

      -

      Donation to Simmons First Foundation

      -

      -

      (1,738)

      (1,738)

      (1,738)

      Branch right sizing expense

      (1,074)

      (979)

      (3,475)

      (2,371)

      (1,201)

      Other real estate and foreclosure expense adjustment

      (475)

      (186)

      (1,003)

      (653)

      (485)

      Amortization of intangibles adjustment

      (8,194)

      (4,096)

      (15,915)

      (11,807)

      (7,582)

      Adjusted efficiency ratio numerator

      $             268,157

      $             136,571

      $             522,141

      $             385,163

      $             253,205







      Net interest income

      $             341,065

      $             177,835

      $             717,316

      $             524,290

      $             330,705

      Noninterest income

      90,815

      45,835

      170,066

      125,419

      82,396

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

      12,417

      6,311

      24,671

      17,901

      11,698

      Efficiency ratio denominator

      444,297

      229,981

      912,053

      667,610

      424,799







      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)

      -

      Branch right sizing income

      -

      -

      153

      153

      88

      (Gain) loss on sale of securities

      391

      -

      278

      226

      204

      Adjusted efficiency ratio denominator

      $             444,688

      $             229,981

      $             908,025

      $             667,604

      $             425,091







      Efficiency ratio (1)

      63.68 %

      62.28 %

      62.14 %

      63.54 %

      67.14 %

      Adjusted efficiency ratio (non-GAAP) (1)

      60.30 %

      59.38 %

      57.50 %

      57.69 %

      59.56 %







       (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

      Earnings

      Earnings Forecasts & Projections

      Earnings Forecasts & Projections

      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.