|
, /PRNewswire/ --
Financial Highlights
4Q25
3Q25
4Q24
4Q25 Highlights
Balance Sheet (in millions)
Comparisons reflect 4Q25 vs 3Q25 unless otherwise noted
• Net income of $78.1 million and diluted EPS of $0.54
• Adjusted net income1 of $79.0 million and adjusted diluted EPS1 of $0.54
• ROAA of 1.28% and ROE of 9.08%
• Adjusted ROAA1 of 1.29%; adjusted ROTCE1 of 16.10%
• Total revenue of $249.0 million and PPNR1 of $109.1 million
• Adjusted total revenue1 of $249.0 million and adjusted PPNR1 of $110.4 million
• Net interest margin up 31 bps to 3.81%; cost of deposits down 21 bps
• Efficiency ratio of 55.52%; adjusted efficiency ratio1 of 53.64%
• Total loans and total deposits up 7% annualized
• NCO ratio reflects charge-offs related to two previously disclosed credit relationships4 and run-off portfolio
• NPL ratio down 26 bps to 0.64%; ACL ratio at 1.28%
Total loans
$17,492
$17,189
$17,006
Total investment securities
3,266
3,319
6,166
Total deposits
20,184
19,838
21,886
Total assets
24,541
24,208
26,876
Total shareholders' equity
3,419
3,354
3,529
Performance Measures (in millions)
Total revenue
$ 249.0
$(569.5)
$208.5
Adjusted total revenue1
249.0
232.5
208.5
Pre-provision net revenue1 (PPNR)
109.1
(711.6)
67.4
Adjusted pre-provision net revenue1
110.4
92.8
69.2
Provision for credit losses
15.1
12.0
13.3
Per share Data
Diluted earnings
$ 0.54
$ (4.00)
$ 0.38
Adjusted diluted earnings1
0.54
0.46
0.39
Cash dividend declared
0.2125
0.2125
0.21
Asset Quality
Net charge-off ratio (NCO ratio)
1.12 %
0.25 %
0.27 %
Nonperforming loan ratio (NPL ratio)
0.64
0.90
0.65
Nonperforming assets to total assets
0.51
0.66
0.45
Allowance for credit losses to loans (ACL)
1.28
1.50
1.38
Nonperforming loan coverage ratio
199
168
212
Capital Ratios
Equity to assets (EA) ratio
13.93 %
13.85 %
13.13 %
Tangible common equity (TCE) ratio1
8.71
8.53
8.29
Common equity tier 1 (CET1) ratio
11.63
11.54
12.38
Total risk-based capital ratio
14.45
15.07
14.61
Other Data
Net interest margin (FTE)
3.81 %
3.50 %
2.87 %
Loan yield (FTE)
6.23
6.31
6.32
Cost of deposits
2.04
2.25
2.60
Full-time equivalent employees
2,917
2,883
2,946
Number of financial centers
222
223
222
Jay Brogdon, Simmons' President and CEO, commented on fourth quarter 2025 results:
Our results for the fourth quarter exceeded expectations across the board, reflecting the positive results of the balance sheet repositioning transactions in the third quarter as well as disciplined execution of our strategy. These results included strong revenue growth – notably with net interest margin expansion of 31 basis points to 3.81 percent – and continued expense discipline that resulted in a 19 percent linked-quarter increase in adjusted PPNR1. Adjusted ROAA1 was 1.29 percent, and our adjusted efficiency ratio1 improved to 53.6 percent. At the same time, balance sheet growth was solid as total loans increased 7 percent on an annualized basis and customer deposits increased 8 percent annualized.
Our strong top-line performance in the quarter was coupled with improving credit quality and capital metrics. Nonperforming loans decreased 26 basis points to 0.64 percent of total loans with the charge-offs of two previously disclosed credit relationships and the sale of a run-off portfolio. In addition, we performed a deep dive analysis of nonperforming loans and took aggressive action to improve the loss content of the portfolio. Our reserves on these relationships were appropriate, and the ACL ended the quarter at 1.28 percent and is near the top-end of our modeled range.
As we enter 2026, our commitment to delivering profitable growth and efficient scale positions us well for the future. We are confident in our ability to build on our momentum, driving value for our customers and associates and generating attractive returns for our shareholders.
Simmons First National Corporation (NASDAQ: SFNC) (Simmons or Company) today reported net income of $78.1 million for the fourth quarter of 2025, compared to a net loss of $562.8 million for the third quarter of 2025 and net income of $48.3 million for the fourth quarter of 2024. Diluted earnings per share were $0.54 for the fourth quarter of 2025, $(4.00) for the third quarter of 2025 and $0.38 for the fourth quarter of 2024. Adjusted earnings1 for the fourth quarter of 2025 were $79.0 million, compared to $64.9 million in the third quarter of 2025 and $49.6 million in the fourth quarter of 2024.
For the fourth quarter of 2025, return on average assets was 1.28 percent and return on average common equity was 9.08 percent. Adjusted return on average assets1 was 1.29 percent and adjusted return on average tangible common equity1 was 16.10 percent.
As previously disclosed, during the third quarter of 2025, the Company utilized the net proceeds from a public offering of the Company's Class A common stock to support a balance sheet repositioning that included the sale of low-yielding investment securities and resulted in an after-tax loss of approximately $626 million. The table below summarizes the impact of the loss on the sale of securities, as well as other certain items, consisting primarily of loss on sale of equipment finance business, branch right sizing costs, early retirement program costs and a loss on early extinguishment of debt. These items are also described in further detail in the "Reconciliation of Non-GAAP Financial Measures" tables contained in this press release.
Impact of Certain Items on Earnings and Diluted Earnings Per Share (EPS)
$ in millions, except per share data
4Q25
3Q25
4Q24
Net income (loss)
$ 78.1
$(562.8)
$ 48.3
Loss on sale of equipment finance business
1.1
-
-
Branch right sizing costs, net
0.1
2.0
1.6
Early retirement program costs
-
0.3
0.2
Loss on early extinguishment of debt
-
0.6
-
Loss on sale of securities
-
801.5
-
Total pre-tax impact
1.2
804.4
1.8
Tax effect
(0.3)
(176.7)
(0.5)
Total impact on earnings
0.9
627.7
1.3
Adjusted earnings1, 3
$ 79.0
$ 64.9
$ 49.6
Diluted EPS
$ 0.54
$ (4.00)
$ 0.38
Loss on sale of equipment finance business
0.01
Branch right sizing costs, net
-
0.01
0.01
Early retirement program costs
-
-
-
Loss on early extinguishment of debt
-
-
-
Loss on sale of securities
-
5.70
-
Total pre-tax impact
0.01
5.71
0.01
Tax effect
(0.01)
(1.25)
-
Total impact on earnings
-
4.46
0.01
Adjusted Diluted EPS1
$ 0.54
$ 0.46
$ 0.39
Net Interest Income
Net interest income for the fourth quarter of 2025 totaled $197.3 million, up $10.6 million, or 6 percent, compared to $186.7 million for the third quarter of 2025 and up $32.4 million, or 20 percent, from $164.9 million in the fourth quarter of 2024. The increase in net interest income on a linked quarter basis was primarily driven by a $16.5 million decrease in interest expense, fueled by $14.1 million decrease in interest bearing deposit costs and a $2.4 million decrease in the cost of other interest bearing liabilities.
Net interest margin for the fourth quarter of 2025 on a fully taxable equivalent basis was 3.81 percent, up 31 basis points compared to 3.50 percent for the third quarter of 2025 and up 94 basis points compared to 2.87 percent for the fourth quarter of 2024. The increase in net interest margin on a linked quarter basis reflects a full quarter impact of the balance sheet repositioning completed in the third quarter of 2025, coupled with strong loan and low-cost deposit growth during the fourth quarter of 2025.
Select Yield/Rates
4Q25
3Q25
2Q25
1Q25
4Q24
Loan yield (FTE)2
6.23 %
6.31 %
6.26 %
6.20 %
6.32 %
Investment securities yield (FTE)2
4.30
4.01
3.48
3.48
3.54
Cost of interest bearing deposits
2.62
2.86
2.97
3.05
3.28
Cost of deposits
2.04
2.25
2.36
2.44
2.60
Net interest spread (FTE)2
3.18
2.86
2.41
2.30
2.15
Net interest margin (FTE)2
3.81
3.50
3.06
2.95
2.87
Noninterest Income
Noninterest income for the fourth quarter of 2025 was $51.7 million, compared to $(756.2) million in the third quarter of 2025 and $43.6 million in the fourth quarter of 2024. Included in third quarter 2025 results was a $801.5 million pre-tax loss on the sale of low-yielding securities that were sold in connection with the previously mentioned balance sheet repositioning and a $0.6 million loss on the early extinguishment of debt. Excluding these items (which are described in the "Reconciliation of Non-GAAP Financial Measures" tables below), adjusted noninterest income1 was $45.9 million in the third quarter of 2025. The increase in adjusted noninterest income on a linked quarter basis was primarily driven by an increase in swap fee income, wealth management fees, debit and credit card fees, and proceeds from bank owned life insurance death benefits, which is included in other income in the table below.
Noninterest Income
$ in millions
4Q25
3Q25
2Q25
1Q25
4Q24
Service charges on deposit accounts
$ 12.7
$ 13.0
$ 12.6
$ 12.6
$ 13.0
Wealth management fees
10.3
10.0
9.5
9.6
9.7
Debit and credit card fees
8.7
8.5
8.6
8.4
8.3
Mortgage lending income
2.2
2.3
1.7
2.0
1.8
Other service charges and fees
1.5
1.5
1.3
1.3
1.4
Bank owned life insurance
3.9
3.9
3.9
4.1
3.8
Gain (loss) on sale of securities
-
(801.5)
-
-
-
Other income
12.4
6.1
4.8
8.0
5.6
Total noninterest income
$ 51.7
$(756.2)
$ 42.4
$ 46.2
$ 43.6
Adjusted noninterest income1
$ 51.7
$ 45.9
$ 42.4
$ 46.2
$ 43.6
Noninterest Expense
Noninterest expense for the fourth quarter of 2025 was $139.9 million, compared to $142.0 million in the third quarter of 2025 and $141.1 million in the fourth quarter of 2024. Included in noninterest expense are certain items consisting of branch right sizing costs, early retirement program costs, termination of vendor and software services and a loss on the sale of an equipment finance business. Collectively, these items totaled $1.2 million in the fourth quarter of 2025, $2.3 million in the third quarter of 2025 and $1.8 million in the fourth quarter of 2024. Excluding these items (which are described in the "Reconciliation of Non-GAAP Financial Measures" tables below), adjusted noninterest expense1 was $138.6 million in the fourth quarter of 2025, $139.7 million in the third quarter of 2025 and $139.3 million in the fourth quarter of 2024. The decrease in adjusted noninterest expense on a linked quarter basis primarily reflected salary and employee benefits accrual adjustments and a fraud recovery, offset in part by an increase in other operating expenses primarily related to the timing of certain professional services and marketing expenses recorded in the fourth quarter of 2025.
Noninterest Expense
$ in millions
4Q25
3Q25
2Q25
1Q25
4Q24
Salaries and employee benefits
$ 72.9
$ 76.2
$ 73.9
$ 74.8
$ 71.6
Occupancy expense, net
11.6
12.1
11.8
12.7
11.9
Furniture and equipment
5.3
5.3
5.5
5.5
5.7
Deposit insurance
4.7
5.2
4.9
5.4
5.6
Other real estate and foreclosure expense
0.4
0.2
0.2
0.2
0.3
Other operating expenses
44.8
43.0
42.3
46.1
46.1
Total noninterest expense
$139.9
$142.0
$138.6
$144.6
$141.1
Adjusted salaries and employee benefits1
$ 72.9
$ 75.9
$ 72.3
$ 74.8
$ 71.4
Adjusted other operating expenses1
44.0
41.5
42.5
45.9
44.7
Adjusted noninterest expense1
138.6
139.7
136.8
143.6
139.3
Efficiency ratio
55.52 %
(25.11) %
62.82 %
66.94 %
65.66 %
Adjusted efficiency ratio1
53.64
57.72
60.52
64.75
62.89
Full-time equivalent employees
2,917
2,883
2,947
2,949
2,946
Number of financial centers
222
223
223
222
222
Loans and Unfunded Loan Commitments
Total loans at the end of the fourth quarter of 2025 were $17.5 billion, up $303.4 million, or 7 percent annualized, compared to $17.2 billion at the end of the third quarter of 2025. The increase in total loans was driven by increases in real estate – commercial, commercial and consumer & other portfolios, offset in part by seasonal declines in mortgage warehouse and agricultural portfolios. Unfunded loan commitments at the end of the fourth quarter of 2025 were $3.9 billion, compared to $4.0 billion at the end of the third quarter of 2025. The commercial loan pipeline totaled $1.5 billion at the end of the fourth quarter of 2025, and ready to close commercial loans totaled $774 million with a weighted average rate of 6.53 percent.
Loans and Unfunded Loan Commitments
$ in millions
4Q25
3Q25
2Q25
1Q25
4Q24
Total loans
$17,492
$17,189
$17,111
$17,094
$17,006
Unfunded loan commitments
3,871
3,955
3,947
3,888
3,739
Deposits and Other Borrowings
Total deposits at the end of the fourth quarter of 2025 were $20.2 billion, compared to $19.8 billion at the end of the third quarter of 2025 and $21.9 billion at the end of the fourth quarter of 2024. The increase in total deposits on a linked quarter basis was fueled by a $349 million, or 8 percent annualized, increase in customer deposits, driven by increases in interest bearing transaction accounts and savings accounts and interest bearing public fund deposits. The decrease in total deposits on a year-over-year basis deposits reflects a reduction of higher rate, non-relationship wholesale and public fund deposits as part of the balance sheet repositioning completed during the third quarter of 2025.
Other borrowings at the end of the fourth quarter of 2025 were $302.3 million, compared to $18.8 million at the end of the third quarter of 2025 and $745.4 million at the end of the fourth quarter of 2024. The decrease in other borrowings on a year-over-year basis reflected the pay down of higher cost wholesale funding, primarily FHLB advances, as part of the balance sheet repositioning.
Deposits
$ in millions
4Q25
3Q25
2Q25
1Q25
4Q24
Noninterest bearing deposits
$ 4,330
$ 4,377
$ 4,468
$ 4,455
$ 4,461
Interest bearing transaction accounts
10,453
10,289
10,532
10,621
10,331
Time deposits
3,508
3,331
3,588
3,695
3,796
Brokered deposits
1,893
1,841
3,237
2,914
3,298
Total deposits
$20,184
$19,838
$21,825
$21,684
$21,886
Noninterest bearing deposits to total deposits
21 %
22 %
20 %
21 %
20 %
Total loans to total deposits
87
87
78
79
78
Asset Quality
Total nonperforming loans at the end of the fourth quarter of 2025 totaled $112.7 million, compared to $153.9 million at the end of the third quarter of 2025 and $110.7 million at the end of the fourth quarter of 2024. The decrease in nonperforming loans on a linked quarter basis reflected a $40.8 million decline related to two previously disclosed credit relationships. In addition, during the fourth quarter of 2025 the Company completed the sale of a small ticket equipment finance portfolio that was included in a run-off portfolio, resulting in a $3.2 million decrease in nonperforming loans.
The nonperforming loan coverage ratio ended the fourth quarter of 2025 at 199 percent, compared to 168 percent at the end of the third quarter of 2025 and 212 percent at the end of the fourth quarter of 2024. Total nonperforming assets as a percentage of total assets were 51 basis points at the end of the fourth quarter of 2025, compared to 66 basis points at the end of the third quarter of 2025 and 45 basis points at the end of the fourth quarter of 2024.
Net charge offs as a percentage of average loans for the fourth quarter of 2025 were 112 basis points and included net charge-offs of $28.2 million (or 65 basis points) related to the two previously disclosed credit relationships for which the Company held specific reserves totaling $30.8 million. In addition, there were $6.2 million (or 14 basis points) of net charge-offs related to a run-off portfolio that included a small ticket equipment finance portfolio that was sold during the quarter.
Provision for credit losses on loans totaled $15.1 million for the fourth quarter of 2025, compared to $15.2 million in the third quarter of 2025 and $13.3 million in the fourth quarter of 2024. The allowance for credit losses on loans at the end of the fourth quarter of 2025 was $224.4 million, compared to $258.0 million at the end of the third quarter of 2025 and $235.0 million at the end of the fourth quarter of 2024. The allowance for credit losses on loans as a percentage of total loans (ACL ratio) was 1.28 percent at the end of the fourth quarter of 2025, compared to 1.50 percent at the end of the third quarter of 2025 and 1.38 percent at the end of the fourth quarter of 2024. The linked quarter reduction in the ACL ratio was primarily due to the utilization of specific reserves related to the two previously disclosed credit relationships and the run-off portfolio.
Asset Quality
$ in millions
4Q25
3Q25
2Q25
1Q25
4Q24
Allowance for credit losses on loans to total loans
1.28 %
1.50 %
1.48 %
1.48 %
1.38 %
Allowance for credit losses on loans to nonperforming loans
199
168
161
165
212
Nonperforming loans to total loans
0.64
0.90
0.92
0.89
0.65
Net charge-off ratio (annualized)
1.12
0.25
0.25
0.23
0.27
Net charge-off ratio YTD (annualized)
0.47
0.24
0.24
0.23
0.22
Total nonperforming loans
$112.7
$153.9
$157.2
$152.3
$110.7
Total other nonperforming assets
12.4
6.8
9.5
10.0
10.5
Total nonperforming assets
$125.1
$160.7
$166.7
$162.3
$121.2
Reserve for unfunded commitments
$25.6
$25.6
$25.6
$25.6
$25.6
Capital and Subordinated Debt
Total stockholders' equity at the end of the fourth quarter and third quarter of 2025 was $3.4 billion, compared to $3.5 billion at the end of the fourth quarter of 2024. Book value per share at the end of the fourth quarter of 2025 was $23.62, compared to $23.18 at the end of the third quarter of 2025 and $28.08 at the end of the fourth quarter of 2024. Tangible book value per share1 at the end of the fourth quarter of 2025 was $13.91, compared to $16.80 at the end of the fourth quarter of 2024. The increase in book value per share and tangible book value per share on a linked quarter basis was primarily due to a $47.3 million increase in undivided profits. The year-over-year decline in book value per share and tangible book value per share was primarily due to an increase in outstanding shares resulting from the public offering of the Company's Class A common stock completed in the third quarter of 2025 and the impacts of the balance sheet repositioning.
Total stockholders' equity as a percentage of total assets at the end of the fourth quarter of 2025 was 13.9%, unchanged from third quarter of 2025 levels and up from 13.1 percent at the end of the fourth quarter of 2024. Tangible common equity as a percentage of tangible assets1 was 8.7 percent at the end of the fourth quarter of 2025, compared to 8.5 percent at the end of the third quarter of 2025 and 8.3 percent at the end of the fourth quarter of 2024. Each of the applicable regulatory capital ratios for Simmons and its principal subsidiary, Simmons Bank, continue to significantly exceed "well-capitalized" regulatory guidelines.
On October 1, 2025, the Company completed the redemption of the Company's outstanding $330 million principal amount of its Fixed-to-Floating Rate Subordinated Notes due 2028.
Select Capital Ratios
4Q25
3Q25
2Q25
1Q25
4Q24
Stockholders' equity to total assets
13.9 %
13.9 %
13.3 %
13.2 %
13.1 %
Tangible common equity to tangible assets1
8.7
8.5
8.5
8.3
8.3
Common equity tier 1 (CET1) ratio
11.6
11.5
12.4
12.2
12.4
Tier 1 leverage ratio
10.1
9.6
10.0
9.8
9.7
Tier 1 risk-based capital ratio
11.6
11.5
12.4
12.2
12.4
Total risk-based capital ratio
14.4
15.1
14.4
14.6
14.6
Share Repurchase Program
During the fourth quarter of 2025, Simmons did not repurchase shares under its stock repurchase program that was authorized in January 2024 (2024 Program). Remaining authorization under the 2024 Program as of December 31, 2025, was approximately $175 million. The timing, pricing and amount of any repurchases under the 2024 Program will be determined by Simmons' management at its discretion based on a variety of factors including, but not limited to, market conditions, trading volume and market price of Simmons' common stock, Simmons' capital needs, Simmons' working capital and investment requirements, other corporate considerations, economic conditions, and legal requirements. The 2024 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 basis using an effective tax rate of 26.135%
(3) In this press release, "Adjusted Earnings" may also be referred to as "Adjusted Net Income"
(4) As used in this press release, "two previously disclosed credit relationships" refers to two credit relationships (one associated with a downtown St. Louis, Missouri hotel and the other associated with a fast-food operator) that the Company migrated to nonperforming status at the end of the first quarter of 2025
Conference Call
Management will conduct a live conference call to review this information beginning at 7:30 a.m. Central Time on Wednesday, January 21, 2026. 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 10205234. 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 116 consecutive years. Its principal subsidiary, Simmons Bank, operates more than 220 branches in Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas. Founded in 1903, Simmons Bank offers comprehensive financial solutions delivered with a client-centric approach. Recently, Simmons Bank was recognized by Newsweek as one of America's Best Regional Banks and Credit Unions 2026 and by Forbes as one of America's Best-In-State Companies 2026. In 2025, Simmons Bank was recognized by Newsweek as one of America's Greatest Workplaces 2025 in Arkansas and one of America's Best Regional Banks 2025, and by U.S. News & World Report as one of the 2024-2025 Best Companies to Work For in the South. Additional information about Simmons Bank can be found on our website at simmonsbank.com, by following @Simmons_Bank on X 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, noninterest income, and noninterest expense certain income and expense items attributable to, for example, losses on sale of securities, loss on sale of equipment finance business, net branch right-sizing initiatives, early retirement program, termination of vendor and software services and losses on early extinguishment of debt.
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 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 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. Brogdon'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 adequacy of the allowance for credit losses, future economic conditions and interest rates, and the adequacy of reserve levels for loans. Any forward-looking statement speaks only as of the date of this press release, and Simmons undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this press 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, the effects of a government shutdown, 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, changes in information technology affecting the financial industry, and changes in customer behaviors, including consumer spending, borrowing, and saving habits; changes in tariff policies; general economic and market conditions; changes in governmental administrations; 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 conflicts in the Middle East and between Russia and Ukraine) or other major events, or the prospect of these events; the soundness of other financial institutions and any indirect exposure related to the closings of other financial institutions and their impact on the broader market through other customers, suppliers and partners, or that the conditions which resulted in the liquidity concerns experienced by closed financial institutions 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 and from non-bank financial institutions; 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); fraud that results in material losses or that we have not discovered yet that may result in material 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 acquisitions; increased delinquency and foreclosure rates on commercial real estate loans; significant increases in nonaccrual loan balances; cyber or other information technology 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. 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. 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, 2024, the Company's Form 10-Q for the quarter ended September 30, 2025, 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.
Simmons First National Corporation
SFNC
Consolidated End of Period Balance Sheets
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands)
ASSETS
Cash and noninterest bearing balances due from banks
$ 380,439
$ 377,604
$ 398,081
$ 423,171
$ 429,705
Interest bearing balances due from banks and federal funds sold
331,474
266,013
246,381
211,115
257,672
Cash and cash equivalents
711,913
643,617
644,462
634,286
687,377
Interest bearing balances due from banks - time
100
100
100
100
100
Investment securities - held-to-maturity
-
-
3,591,531
3,615,556
3,636,636
Investment securities - available-for-sale
3,266,221
3,319,277
2,405,320
2,491,849
2,529,426
Mortgage loans held for sale
17,438
15,507
16,972
8,351
11,417
Assets held in trading accounts
11,685
12,695
-
-
-
Loans:
Loans
17,492,179
17,188,817
17,111,096
17,094,078
17,005,937
Allowance for credit losses on loans
(224,377)
(258,006)
(253,537)
(252,168)
(235,019)
Net loans
17,267,802
16,930,811
16,857,559
16,841,910
16,770,918
Premises and equipment
561,220
568,343
573,160
573,616
585,431
Foreclosed assets and other real estate owned
12,009
6,386
8,794
8,976
9,270
Interest receivable
104,062
104,383
120,443
117,398
123,243
Bank owned life insurance
540,001
539,372
535,481
535,324
531,805
Goodwill
1,320,799
1,320,799
1,320,799
1,320,799
1,320,799
Other intangible assets
84,423
87,520
90,617
93,714
97,242
Other assets
643,204
659,352
528,382
551,112
572,385
Total assets
$ 24,540,877
$ 24,208,162
$ 26,693,620
$ 26,792,991
$ 26,876,049
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
Noninterest bearing transaction accounts
$ 4,330,211
$ 4,377,232
$ 4,468,237
$ 4,455,255
$ 4,460,517
Interest bearing transaction accounts and savings deposits
11,141,169
10,932,914
11,176,791
11,265,554
10,982,022
Time deposits
4,712,658
4,527,587
6,179,962
5,963,811
6,443,211
Total deposits
20,184,038
19,837,733
21,824,990
21,684,620
21,885,750
Federal funds purchased and securities sold
under agreements to repurchase
21,383
22,348
31,306
50,133
37,109
Other borrowings
302,253
18,832
634,349
884,863
745,372
Subordinated notes and debentures
317,714
648,976
366,369
366,331
366,293
Accrued interest and other liabilities
296,249
326,310
287,396
275,559
312,653
Total liabilities
21,121,637
20,854,199
23,144,410
23,261,506
23,347,177
Stockholders' equity:
Common stock
1,448
1,447
1,260
1,259
1,257
Surplus
2,846,581
2,848,977
2,518,286
2,515,372
2,511,590
Undivided profits
864,341
817,022
1,410,564
1,382,564
1,376,935
Accumulated other comprehensive (loss) income
(293,130)
(313,483)
(380,900)
(367,710)
(360,910)
Total stockholders' equity
3,419,240
3,353,963
3,549,210
3,531,485
3,528,872
Total liabilities and stockholders' equity
$ 24,540,877
$ 24,208,162
$ 26,693,620
$ 26,792,991
$ 26,876,049
Simmons First National Corporation
SFNC
Consolidated Statements of Income - Quarter-to-Date
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands, except per share data)
INTEREST INCOME
Loans (including fees)
$ 270,868
$ 269,210
$ 265,373
$ 257,755
$ 272,727
Interest bearing balances due from banks and federal funds sold
2,485
6,421
2,531
2,703
2,913
Investment securities
33,833
37,464
46,898
47,257
50,162
Mortgage loans held for sale
227
229
221
122
180
Assets held in trading accounts
118
99
-
-
-
TOTAL INTEREST INCOME
307,531
313,423
315,023
307,837
325,982
INTEREST EXPENSE
Time deposits
41,989
49,064
57,231
62,559
70,661
Other deposits
60,516
67,546
69,108
67,895
72,369
Federal funds purchased and securities
sold under agreements to repurchase
57
72
59
113
119
Other borrowings
2,138
2,957
10,613
7,714
11,386
Subordinated notes and debentures
5,535
7,123
6,188
6,134
6,505
TOTAL INTEREST EXPENSE
110,235
126,762
143,199
144,415
161,040
NET INTEREST INCOME
197,296
186,661
171,824
163,422
164,942
PROVISION FOR CREDIT LOSSES
Provision for credit losses on loans
15,116
15,180
11,945
26,797
13,332
TOTAL PROVISION FOR CREDIT LOSSES
15,116
11,966
11,945
26,797
13,332
NET INTEREST INCOME AFTER PROVISION
FOR CREDIT LOSSES
182,180
174,695
159,879
136,625
151,610
NONINTEREST INCOME
Service charges on deposit accounts
12,669
13,045
12,588
12,635
12,978
Debit and credit card fees
8,660
8,478
8,567
8,446
8,323
Wealth management fees
10,337
9,965
9,464
9,629
9,658
Mortgage lending income
2,232
2,259
1,687
2,013
1,828
Bank owned life insurance income
3,942
3,943
3,890
4,092
3,780
Other service charges and fees (includes insurance income)
1,503
1,474
1,321
1,333
1,426
Gain (loss) on sale of securities
-
(801,492)
-
-
-
Other income
12,365
6,141
4,837
8,007
5,565
TOTAL NONINTEREST INCOME
51,708
(756,187)
42,354
46,155
43,558
NONINTEREST EXPENSE
Salaries and employee benefits
72,924
76,249
73,862
74,824
71,588
Occupancy expense, net
11,636
12,106
11,844
12,651
11,876
Furniture and equipment expense
5,304
5,275
5,474
5,465
5,671
Other real estate and foreclosure expense
432
200
216
198
317
Deposit insurance
4,736
5,175
4,917
5,391
5,550
Other operating expenses
44,830
43,027
42,276
46,051
46,115
TOTAL NONINTEREST EXPENSE
139,862
142,032
138,589
144,580
141,117
NET INCOME (LOSS) BEFORE INCOME TAXES
94,026
(723,524)
63,644
38,200
54,051
Provision for income taxes
15,948
(160,732)
8,871
5,812
5,732
NET INCOME (LOSS)
$ 78,078
$ (562,792)
$ 54,773
$ 32,388
$ 48,319
BASIC EARNINGS PER SHARE
$ 0.54
$ (4.01)
$ 0.43
$ 0.26
$ 0.38
DILUTED EARNINGS PER SHARE
$ 0.54
$ (4.00)
$ 0.43
$ 0.26
$ 0.38
Simmons First National Corporation
SFNC
Consolidated Risk-Based Capital
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands)
Tier 1 capital
Stockholders' equity
$ 3,419,240
$ 3,353,963
$ 3,549,210
$ 3,531,485
$ 3,528,872
CECL transition provision (1)
-
-
-
-
30,873
Disallowed intangible assets, net of deferred tax
(1,374,839)
(1,376,255)
(1,379,104)
(1,381,953)
(1,385,128)
Unrealized loss (gain) on AFS securities
293,130
313,483
380,900
367,710
360,910
Total Tier 1 capital
2,337,531
2,291,191
2,551,006
2,517,242
2,535,527
Tier 2 capital
Subordinated notes and debentures
317,714
648,976
366,369
366,331
366,293
Subordinated debt phase out
-
(198,000)
(198,000)
(132,000)
(132,000)
Qualifying allowance for loan losses and
reserve for unfunded commitments
250,006
248,710
258,079
257,769
222,313
Total Tier 2 capital
567,720
699,686
426,448
492,100
456,606
Total risk-based capital
$ 2,905,251
$ 2,990,877
$ 2,977,454
$ 3,009,342
$ 2,992,133
Risk weighted assets
$ 20,106,493
$ 19,861,879
$ 20,646,324
$ 20,621,540
$ 20,473,960
Adjusted average assets for leverage ratio
$ 23,224,638
$ 23,963,356
$ 25,606,135
$ 25,619,424
$ 26,037,459
Ratios at end of quarter
Equity to assets
13.93 %
13.85 %
13.30 %
13.18 %
13.13 %
Tangible common equity to tangible assets (2)
8.71 %
8.53 %
8.46 %
8.34 %
8.29 %
Common equity Tier 1 ratio (CET1)
11.63 %
11.54 %
12.36 %
12.21 %
12.38 %
Tier 1 leverage ratio
10.06 %
9.56 %
9.96 %
9.83 %
9.74 %
Tier 1 risk-based capital ratio
11.63 %
11.54 %
12.36 %
12.21 %
12.38 %
Total risk-based capital ratio
14.45 %
15.07 %
14.42 %
14.59 %
14.61 %
(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
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands)
Investment Securities - End of Period
Held-to-Maturity
U.S. Government agencies
$ -
$ -
$ 457,228
$ 456,545
$ 455,869
Mortgage-backed securities
-
-
1,024,313
1,048,170
1,070,032
State and political subdivisions
-
-
1,855,614
1,856,905
1,857,177
Other securities
-
-
254,376
253,936
253,558
Total held-to-maturity (net of credit losses)
-
-
3,591,531
3,615,556
3,636,636
Available-for-Sale
U.S. Treasury
$ -
$ -
$ 400
$ 699
$ 996
U.S. Government agencies
47,172
48,355
49,498
52,318
54,547
Mortgage-backed securities
2,201,958
2,249,593
1,349,991
1,380,913
1,392,759
State and political subdivisions
859,071
845,371
807,842
832,898
858,182
Other securities
158,020
175,958
197,589
225,021
222,942
Total available-for-sale (net of credit losses)
3,266,221
3,319,277
2,405,320
2,491,849
2,529,426
Total investment securities (net of credit losses)
$ 3,266,221
$ 3,319,277
$ 5,996,851
$ 6,107,405
$ 6,166,062
Fair value - HTM investment securities
$ -
$ -
$ 2,891,974
$ 2,929,625
$ 2,949,951
Simmons First National Corporation
SFNC
Consolidated Loans
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands)
Loan Portfolio - End of Period
Consumer:
Credit cards
$ 175,760
$ 173,020
$ 176,166
$ 179,680
$ 181,675
Other consumer
115,472
112,335
123,831
97,198
127,319
Total consumer
291,232
285,355
299,997
276,878
308,994
Real Estate:
Construction
2,873,807
2,874,823
2,784,578
2,778,245
2,789,249
Single-family residential
2,607,450
2,617,849
2,625,717
2,647,451
2,689,946
Other commercial real estate
8,289,968
7,875,649
7,961,412
8,051,304
7,912,336
Total real estate
13,771,225
13,368,321
13,371,707
13,477,000
13,391,531
Commercial:
Commercial
2,382,339
2,397,388
2,440,507
2,372,681
2,434,175
Agricultural
306,300
353,181
333,078
264,469
261,154
Total commercial
2,688,639
2,750,569
2,773,585
2,637,150
2,695,329
Other
741,083
784,572
665,807
703,050
610,083
Total loans
$ 17,492,179
$ 17,188,817
$ 17,111,096
$ 17,094,078
$ 17,005,937
Simmons First National Corporation
SFNC
Consolidated Allowance and Asset Quality
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands)
Allowance for Credit Losses on Loans
Beginning balance
$ 258,006
$ 253,537
$ 252,168
$ 235,019
$ 233,223
Loans charged off:
Credit cards
1,346
1,862
1,702
1,460
1,629
Other consumer
550
600
351
1,133
505
Real estate
25,850
1,350
1,450
4,425
3,810
Commercial
22,004
8,079
8,257
4,243
6,796
Total loans charged off
49,750
11,891
11,760
11,261
12,740
Recoveries of loans previously charged off:
Credit cards
347
257
334
211
391
Other consumer
163
303
294
306
279
Real estate
105
115
87
99
275
Commercial
390
505
469
997
259
Total recoveries
1,005
1,180
1,184
1,613
1,204
Net loans charged off
48,745
10,711
10,576
9,648
11,536
Provision for credit losses on loans
15,116
15,180
11,945
26,797
13,332
Balance, end of quarter
$ 224,377
$ 258,006
$ 253,537
$ 252,168
$ 235,019
Nonperforming assets
Nonperforming loans:
Nonaccrual loans
$ 111,791
$ 153,516
$ 156,453
$ 151,897
$ 110,154
Loans past due 90 days or more
948
423
709
494
603
Total nonperforming loans
112,739
153,939
157,162
152,391
110,757
Other nonperforming assets:
Foreclosed assets and other real estate owned
12,009
6,386
8,794
8,976
9,270
Other nonperforming assets
323
392
759
978
1,202
Total other nonperforming assets
12,332
6,778
9,553
9,954
10,472
Total nonperforming assets
$ 125,071
$ 160,717
$ 166,715
$ 162,345
$ 121,229
Ratios
Allowance for credit losses on loans to total loans
1.28 %
1.50 %
1.48 %
1.48 %
1.38 %
Allowance for credit losses to nonperforming loans
199 %
168 %
161 %
165 %
212 %
Nonperforming loans to total loans
0.64 %
0.90 %
0.92 %
0.89 %
0.65 %
Nonperforming assets to total assets
0.51 %
0.66 %
0.62 %
0.61 %
0.45 %
Annualized net charge offs to average loans (QTD)
1.12 %
0.25 %
0.25 %
0.23 %
0.27 %
Annualized net charge offs to average loans (YTD)
0.47 %
0.24 %
0.24 %
0.23 %
0.22 %
Annualized net credit card charge offs to
average credit card loans (QTD)
2.23 %
3.64 %
2.99 %
2.72 %
2.63 %
Simmons First National Corporation
SFNC
Consolidated - Average Balance Sheet and Net Interest Income Analysis
For the Quarters Ended
(Unaudited)
Three Months Ended
Dec 2025
Three Months Ended
Sep 2025
Three Months Ended
Dec 2024
($ 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
$ 232,046
$ 2,485
4.25 %
$ 566,344
$ 6,421
4.50 %
$ 238,731
$ 2,913
4.85 %
Investment securities - taxable
2,490,444
28,235
4.50 %
2,751,493
29,183
4.21 %
3,633,138
34,459
3.77 %
Investment securities - non-taxable (FTE)
810,597
7,578
3.71 %
1,242,936
11,210
3.58 %
2,633,148
21,260
3.21 %
Mortgage loans held for sale
15,738
227
5.72 %
13,776
229
6.60 %
10,713
180
6.68 %
Assets held in trading accounts
12,534
118
3.74 %
11,305
99
3.47 %
-
-
0.00 %
Loans - including fees (FTE)
17,295,415
271,778
6.23 %
16,976,231
270,092
6.31 %
17,212,034
273,594
6.32 %
Total interest earning assets (FTE)
20,856,774
310,421
5.90 %
21,562,085
317,234
5.84 %
23,727,764
332,406
5.57 %
Non-earning assets
3,397,673
3,352,837
3,351,179
Total assets
$ 24,254,447
$ 24,914,922
$ 27,078,943
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
Interest bearing transaction and
savings accounts
$ 10,971,959
$ 60,516
2.19 %
$ 11,043,132
$ 67,546
2.43 %
$ 10,967,450
$ 72,369
2.63 %
Time deposits
4,573,502
41,989
3.64 %
5,116,070
49,064
3.80 %
6,397,251
70,661
4.39 %
Total interest bearing deposits
15,545,461
102,505
2.62 %
16,159,202
116,610
2.86 %
17,364,701
143,030
3.28 %
Federal funds purchased and securities
sold under agreement to repurchase
20,990
57
1.08 %
23,306
72
1.23 %
47,314
119
1.00 %
Other borrowings
217,996
2,138
3.89 %
268,278
2,957
4.37 %
932,366
11,386
4.86 %
Subordinated notes and debentures
319,162
5,535
6.88 %
407,922
7,123
6.93 %
366,274
6,505
7.07 %
Total interest bearing liabilities
16,103,609
110,235
2.72 %
16,858,708
126,762
2.98 %
18,710,655
161,040
3.42 %
Noninterest bearing liabilities:
Noninterest bearing deposits
4,412,009
4,369,941
4,491,361
Other liabilities
328,812
317,965
333,781
Total liabilities
20,844,430
21,546,614
23,535,797
Stockholders' equity
3,410,017
3,368,308
3,543,146
Total liabilities and stockholders' equity
$ 24,254,447
$ 24,914,922
$ 27,078,943
Net interest income (FTE)
$ 200,186
$ 190,472
$ 171,366
Net interest spread (FTE)
3.18 %
2.86 %
2.15 %
Net interest margin (FTE)
3.81 %
3.50 %
2.87 %
Simmons First National Corporation
SFNC
Consolidated - Selected Financial Data
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands, except share data)
QUARTER-TO-DATE
Financial Highlights - As Reported
Net Income (loss)
$ 78,078
$ (562,792)
$ 54,773
$ 32,388
$ 48,319
Diluted earnings per share
0.54
(4.00)
0.43
0.26
0.38
Return on average assets
1.28 %
-8.96 %
0.82 %
0.49 %
0.71 %
Return on average tangible assets (non-GAAP) (1)
1.40 %
-9.46 %
0.91 %
0.56 %
0.79 %
Return on average common equity
9.08 %
-66.29 %
6.20 %
3.69 %
5.43 %
Return on tangible common equity (non-GAAP) (1)
15.92 %
-113.56 %
10.73 %
6.61 %
9.59 %
Net interest margin (FTE)
3.81 %
3.50 %
3.06 %
2.95 %
2.87 %
Efficiency ratio (2)
55.52 %
-25.11 %
62.82 %
66.94 %
65.66 %
FTE adjustment
2,890
3,811
6,422
6,414
6,424
Average diluted shares outstanding
145,210,222
140,648,704
126,406,453
126,336,557
126,232,084
Cash dividends declared per common share
0.213
0.213
0.213
0.213
0.210
Accretable yield on acquired loans
749
725
1,263
1,084
1,863
Financial Highlights - Adjusted (non-GAAP) (1)
Adjusted earnings
$ 78,975
$ 64,930
$ 56,071
$ 33,122
$ 49,634
Adjusted diluted earnings per share
0.54
0.46
0.44
0.26
0.39
Adjusted return on average assets
1.29 %
1.03 %
0.84 %
0.50 %
0.73 %
Adjusted return on average tangible assets (non-GAAP) (1)
1.41 %
1.13 %
0.93 %
0.57 %
0.81 %
Adjusted return on average common equity
9.19 %
7.65 %
6.34 %
3.77 %
5.57 %
Adjusted return on tangible common equity
16.10 %
13.62 %
10.97 %
6.75 %
9.83 %
Adjusted efficiency ratio (2)
53.64 %
57.72 %
60.52 %
64.75 %
62.89 %
YEAR-TO-DATE
Financial Highlights - GAAP
Net Income (loss)
$ (397,553)
$ (475,631)
$ 87,161
$ 32,388
$ 152,693
Diluted earnings per share
(2.95)
(3.63)
0.69
0.26
1.21
Return on average assets
-1.55 %
-2.44 %
0.66 %
0.49 %
0.56 %
Return on average tangible assets (non-GAAP) (1)
-1.60 %
-2.54 %
0.74 %
0.56 %
0.64 %
Return on average common equity
-11.45 %
-18.21 %
4.94 %
3.69 %
4.38 %
Return on tangible common equity (non-GAAP) (1)
-18.84 %
-30.13 %
8.67 %
6.61 %
7.96 %
Net interest margin (FTE)
3.32 %
3.17 %
3.01 %
2.95 %
2.74 %
Efficiency ratio (2)
460.26 %
-329.30 %
64.86 %
66.94 %
69.57 %
FTE adjustment
19,537
16,647
12,836
6,414
25,820
Average diluted shares outstanding
134,731,180
131,132,891
126,325,650
126,336,557
126,115,606
Cash dividends declared per common share
0.850
0.638
0.425
0.213
0.840
Financial Highlights - Adjusted (non-GAAP) (1)
Adjusted earnings
$ 233,098
$ 154,123
$ 89,193
$ 33,122
$ 177,887
Adjusted diluted earnings per share
1.73
1.18
0.71
0.26
1.41
Adjusted return on average assets
0.91 %
0.79 %
0.67 %
0.50 %
0.65 %
Adjusted return on average tangible assets (non-GAAP) (1)
1.00 %
0.87 %
0.75 %
0.57 %
0.73 %
Adjusted return on average common equity
6.71 %
5.90 %
5.06 %
3.77 %
5.10 %
Adjusted return on tangible common equity
11.78 %
10.37 %
8.86 %
6.75 %
9.18 %
Adjusted efficiency ratio (2)
58.92 %
60.90 %
62.62 %
64.75 %
64.56 %
END OF PERIOD
Book value per share
$ 23.62
$ 23.18
$ 28.17
$ 28.04
$ 28.08
Tangible book value per share
13.91
13.45
16.97
16.81
16.80
Shares outstanding
144,762,817
144,703,075
125,996,248
125,926,822
125,651,540
Full-time equivalent employees
2,917
2,883
2,947
2,949
2,946
Total number of financial centers
222
223
223
222
222
(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
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
(in thousands, except per share data)
QUARTER-TO-DATE
Net income (loss)
$ 78,078
$ (562,792)
$ 54,773
$ 32,388
$ 48,319
Certain items (non-GAAP)
Loss on early extinguishment of debt
-
570
-
-
-
Early retirement program
-
305
1,594
-
200
Termination of vendor and software services
12
-
-
-
-
Loss on sale of Equipment Finance business
1,118
-
-
-
-
Loss (gain) on sale of securities
-
801,492
-
-
-
Branch right sizing (net)
85
2,004
163
994
1,581
Tax effect of certain items (1)
(318)
(176,649)
(459)
(260)
(466)
Certain items, net of tax
897
627,722
1,298
734
1,315
Adjusted earnings (non-GAAP) (2)
$ 78,975
$ 64,930
$ 56,071
$ 33,122
$ 49,634
Diluted earnings per share
$ 0.54
$ (4.00)
$ 0.43
$ 0.26
$ 0.38
Certain items (non-GAAP)
Loss on early extinguishment of debt
-
-
-
-
-
Early retirement program
-
-
0.01
-
-
Termination of vendor and software services
-
-
-
-
-
Loss on sale of Equipment Finance business
0.01
-
-
-
-
Loss (gain) on sale of securities
-
5.70
-
-
-
Branch right sizing (net)
-
0.01
-
-
0.01
Tax effect of certain items (1)
(0.01)
(1.25)
-
-
-
Certain items, net of tax
-
4.46
0.01
-
0.01
Adjusted diluted earnings per share (non-GAAP)
$ 0.54
$ 0.46
$ 0.44
$ 0.26
$ 0.39
(1) Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.
(2) In this press release, "Adjusted Earnings" may also be referred to as "Adjusted Net Income."
Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP)
QUARTER-TO-DATE
Noninterest income
$ 51,708
$ (756,187)
$ 42,354
$ 46,155
$ 43,558
Certain noninterest income items
Loss on early extinguishment of debt
-
570
-
-
-
Loss (gain) on sale of securities
-
801,492
-
-
-
Adjusted noninterest income (non-GAAP)
$ 51,708
$ 45,875
$ 42,354
$ 46,155
$ 43,558
Other income
$ 12,365
$ 6,141
$ 4,837
$ 8,007
$ 5,565
Certain other income items
Loss on early extinguishment of debt
-
570
-
-
-
Adjusted other income (non-GAAP)
$ 12,365
$ 6,711
$ 4,837
$ 8,007
$ 5,565
Noninterest expense
$ 139,862
$ 142,032
$ 138,589
$ 144,580
$ 141,117
Certain noninterest expense items
Early retirement program
-
(305)
(1,594)
-
(200)
Termination of vendor and software services
(12)
-
-
-
-
Loss on sale of Equipment Finance business
(1,118)
-
-
-
-
Branch right sizing expense
(85)
(2,004)
(163)
(994)
(1,581)
Adjusted noninterest expense (non-GAAP)
138,647
139,723
136,832
143,586
139,336
Less: Fraud event
-
-
-
(4,300)
-
Adjusted noninterest expense, excluding fraud event (non-GAAP)
$ 138,647
$ 139,723
$ 136,832
$ 139,286
$ 139,336
Salaries and employee benefits
$ 72,924
$ 76,249
$ 73,862
$ 74,824
$ 71,588
Certain salaries and employee benefits items
Early retirement program
-
(305)
(1,594)
-
(200)
Other
-
(1)
1
-
-
Adjusted salaries and employee benefits (non-GAAP)
$ 72,924
$ 75,943
$ 72,269
$ 74,824
$ 71,388
Other operating expenses
$ 44,830
$ 43,027
$ 42,276
$ 46,051
$ 46,115
Certain other operating expenses items
Termination of vendor and software services
(12)
-
-
-
-
Loss on sale of Equipment Finance business
(1,118)
-
-
-
-
Branch right sizing expense
327
(1,556)
255
(161)
(1,457)
Adjusted other operating expenses (non-GAAP)
$ 44,027
$ 41,471
$ 42,531
$ 45,890
$ 44,658
Simmons First National Corporation
SFNC
Reconciliation Of Non-GAAP Financial Measures - Adjusted Earnings - Year-to-Date
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
(in thousands, except per share data)
YEAR-TO-DATE
Net income (loss)
$ (397,553)
$ (475,631)
$ 87,161
$ 32,388
$ 152,693
Certain items (non-GAAP)
Loss on early extinguishment of debt
570
570
-
-
-
FDIC Deposit Insurance special assessment
-
-
-
-
1,832
Early retirement program
1,899
1,899
1,594
-
536
Termination of vendor and software services
12
-
-
-
602
Loss on sale of Equipment Finance business
1,118
-
-
-
-
Loss (gain) on sale of securities
801,492
801,492
-
-
28,393
Branch right sizing (net)
3,246
3,161
1,157
994
2,746
Tax effect of certain items (1)
(177,686)
(177,368)
(719)
(260)
(8,915)
Certain items, net of tax
630,651
629,754
2,032
734
25,194
Adjusted earnings (non-GAAP) (2)
$ 233,098
$ 154,123
$ 89,193
$ 33,122
$ 177,887
Diluted earnings per share
$ (2.95)
$ (3.63)
$ 0.69
$ 0.26
$ 1.21
Certain items (non-GAAP)
Loss on early extinguishment of debt
-
-
-
-
-
FDIC Deposit Insurance special assessment
-
-
-
-
0.02
Early retirement program
0.01
0.02
0.01
-
-
Termination of vendor and software services
0.01
-
-
-
-
Loss on sale of Equipment Finance business
0.01
-
-
-
-
Loss (gain) on sale of securities
5.95
6.11
-
-
0.23
Branch right sizing (net)
0.02
0.02
0.01
-
0.02
Tax effect of certain items (1)
(1.32)
(1.34)
-
-
(0.07)
Certain items, net of tax
4.68
4.81
0.02
-
0.20
Adjusted diluted earnings per share (non-GAAP)
$ 1.73
$ 1.18
$ 0.71
$ 0.26
$ 1.41
(1) Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.
(2) In this press release, "Adjusted Earnings" may also be referred to as "Adjusted Net Income."
Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP)
YEAR-TO-DATE
Noninterest income
$ (615,970)
$ (667,678)
$ 88,509
$ 46,155
$ 147,171
Certain noninterest income items
Loss on early extinguishment of debt
570
570
-
-
-
Loss (gain) on sale of securities
801,492
801,492
-
-
28,393
Adjusted noninterest income (non-GAAP)
$ 186,092
$ 134,384
$ 88,509
$ 46,155
$ 175,564
Other income
$ 31,350
$ 18,985
$ 12,844
$ 8,007
$ 27,493
Certain other income items
Loss on early extinguishment of debt
570
570
-
-
-
Adjusted other income (non-GAAP)
$ 31,920
$ 19,555
$ 12,844
$ 8,007
$ 27,493
Noninterest expense
$ 565,063
$ 425,201
$ 283,169
$ 144,580
$ 557,543
Certain noninterest expense items
Early retirement program
(1,899)
(1,899)
(1,594)
-
(536)
FDIC Deposit Insurance special assessment
-
-
-
-
(1,832)
Termination of vendor and software services
(12)
-
-
-
(602)
Loss on sale of Equipment Finance business
(1,118)
-
-
-
-
Branch right sizing expense
(3,246)
(3,161)
(1,157)
(994)
(2,746)
Adjusted noninterest expense (non-GAAP)
558,788
420,141
280,418
143,586
551,827
Less: Fraud event
(4,300)
(4,300)
(4,300)
(4,300)
-
Adjusted noninterest expense, excluding fraud event (non-GAAP)
$ 554,488
$ 415,841
$ 276,118
$ 139,286
$ 551,827
Salaries and employee benefits
$ 297,859
$ 224,935
$ 148,686
$ 74,824
$ 284,124
Certain salaries and employee benefits items
Early retirement program
(1,899)
(1,899)
(1,594)
-
(536)
Other
-
-
1
-
-
Adjusted salaries and employee benefits (non-GAAP)
$ 295,960
$ 223,036
$ 147,093
$ 74,824
$ 283,588
Other operating expenses
$ 176,184
$ 131,354
$ 88,327
$ 46,051
$ 178,520
Certain other operating expenses items
Termination of vendor and software services
(12)
-
-
-
(602)
Loss on sale of Equipment Finance business
(1,118)
-
-
-
-
Branch right sizing expense
(1,135)
(1,462)
94
(161)
(2,116)
Adjusted other operating expenses (non-GAAP)
$ 173,919
$ 129,892
$ 88,421
$ 45,890
$ 175,802
Simmons First National Corporation
SFNC
Reconciliation Of Non-GAAP Financial Measures - End of Period
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ 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
$ 3,419,240
$ 3,353,963
$ 3,549,210
$ 3,531,485
$ 3,528,872
Intangible assets:
Goodwill
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
Other intangible assets
(84,423)
(87,520)
(90,617)
(93,714)
(97,242)
Total intangibles
(1,405,222)
(1,408,319)
(1,411,416)
(1,414,513)
(1,418,041)
Tangible common stockholders' equity
$ 2,014,018
$ 1,945,644
$ 2,137,794
$ 2,116,972
$ 2,110,831
Total assets
$ 24,540,877
$ 24,208,162
$ 26,693,620
$ 26,792,991
$ 26,876,049
Intangible assets:
Goodwill
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
Other intangible assets
(84,423)
(87,520)
(90,617)
(93,714)
(97,242)
Total intangibles
(1,405,222)
(1,408,319)
(1,411,416)
(1,414,513)
(1,418,041)
Tangible assets
$ 23,135,655
$ 22,799,843
$ 25,282,204
$ 25,378,478
$ 25,458,008
Ratio of common equity to assets
13.93 %
13.85 %
13.30 %
13.18 %
13.13 %
Ratio of tangible common equity to tangible assets
8.71 %
8.53 %
8.46 %
8.34 %
8.29 %
Calculation of Tangible Book Value per Share
Total common stockholders' equity
$ 3,419,240
$ 3,353,963
$ 3,549,210
$ 3,531,485
$ 3,528,872
Intangible assets:
Goodwill
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
Other intangible assets
(84,423)
(87,520)
(90,617)
(93,714)
(97,242)
Total intangibles
(1,405,222)
(1,408,319)
(1,411,416)
(1,414,513)
(1,418,041)
Tangible common stockholders' equity
$ 2,014,018
$ 1,945,644
$ 2,137,794
$ 2,116,972
$ 2,110,831
Shares of common stock outstanding
144,762,817
144,703,075
125,996,248
125,926,822
125,651,540
Book value per common share
$ 23.62
$ 23.18
$ 28.17
$ 28.04
$ 28.08
Tangible book value per common share
$ 13.91
$ 13.45
$ 16.97
$ 16.81
$ 16.80
Calculation of Coverage Ratio of Uninsured, Non-Collateralized Deposits
Uninsured deposits at Simmons Bank
$ 9,640,677
$ 9,565,766
$ 8,407,847
$ 8,614,833
$ 8,467,291
Less: Collateralized deposits (excluding portion that is FDIC insured)
2,363,327
2,169,362
2,691,215
3,005,328
2,790,339
Less: Intercompany eliminations
2,729,191
2,937,147
1,121,932
1,073,500
1,045,734
Total uninsured, non-collateralized deposits
$ 4,548,159
$ 4,459,257
$ 4,594,700
$ 4,536,005
$ 4,631,218
FHLB borrowing availability
$ 5,999,000
$ 6,134,000
$ 5,133,000
$ 4,432,000
$ 4,716,000
Unpledged securities
1,480,000
1,575,000
3,697,000
4,197,000
4,103,000
Fed funds lines, Fed discount window and
Bank Term Funding Program (1)
1,836,000
1,824,000
1,894,000
1,780,000
2,081,000
Additional liquidity sources
$ 9,315,000
$ 9,533,000
$ 10,724,000
$ 10,409,000
$ 10,900,000
Uninsured, non-collateralized deposit coverage ratio
2.0
2.1
2.3
2.3
2.4
(1) The Bank Term Funding Program closed for new loans on March 11, 2024. At no time did Simmons borrow funds under this program.
Simmons First National Corporation
SFNC
Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands)
Calculation of Adjusted Return on Average Assets & Average Tangible Assets
Net income (loss)
$ 78,078
$ (562,792)
$ 54,773
$ 32,388
$ 48,319
Amortization of intangibles, net of taxes
2,288
2,287
2,289
2,605
2,843
Total adjusted tangible net income (non-GAAP)
$ 80,366
$ (560,505)
$ 57,062
$ 34,993
$ 51,162
Certain items (non-GAAP)
Loss on early extinguishment of debt
-
570
-
-
-
Early retirement program
-
305
1,594
-
200
Termination of vendor and software services
12
-
-
-
-
Loss on sale of Equipment Finance business
1,118
-
-
-
-
Loss (gain) on sale of securities
-
801,492
-
-
-
Branch right sizing (net)
85
2,004
163
994
1,581
Tax effect of certain items (1)
(318)
(176,649)
(459)
(260)
(466)
Adjusted earnings (non-GAAP)
78,975
64,930
56,071
33,122
49,634
Amortization of intangibles, net of taxes
2,288
2,287
2,289
2,605
2,843
Total adjusted tangible net income (non-GAAP)
$ 81,263
$ 67,217
$ 58,360
$ 35,727
$ 52,477
Average total assets
$ 24,254,447
$ 24,914,922
$ 26,645,131
$ 26,678,628
$ 27,078,943
Average intangible assets:
Goodwill
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
Other intangibles
(86,206)
(89,349)
(92,432)
(95,787)
(99,405)
Total average intangibles
(1,407,005)
(1,410,148)
(1,413,231)
(1,416,586)
(1,420,204)
Average tangible assets (non-GAAP)
$ 22,847,442
$ 23,504,774
$ 25,231,900
$ 25,262,042
$ 25,658,739
Return on average assets
1.28 %
-8.96 %
0.82 %
0.49 %
0.71 %
Adjusted return on average assets (non-GAAP)
1.29 %
1.03 %
0.84 %
0.50 %
0.73 %
Return on average tangible assets (non-GAAP)
1.40 %
-9.46 %
0.91 %
0.56 %
0.79 %
Adjusted return on average tangible assets (non-GAAP)
1.41 %
1.13 %
0.93 %
0.57 %
0.81 %
Calculation of Return on Tangible Common Equity
Net income (loss) available to common stockholders
$ 78,078
$ (562,792)
$ 54,773
$ 32,388
$ 48,319
Amortization of intangibles, net of taxes
2,288
2,287
2,289
2,605
2,843
Total income available to common stockholders
$ 80,366
$ (560,505)
$ 57,062
$ 34,993
$ 51,162
Certain items (non-GAAP)
Loss on early extinguishment of debt
-
570
-
-
-
Early retirement program
-
305
1,594
-
200
Termination of vendor and software services
12
-
-
-
-
Loss on sale of Equipment Finance business
1,118
-
-
-
-
Loss (gain) on sale of securities
-
801,492
-
-
-
Branch right sizing (net)
85
2,004
163
994
1,581
Tax effect of certain items (1)
(318)
(176,649)
(459)
(260)
(466)
Adjusted earnings (non-GAAP)
78,975
64,930
56,071
33,122
49,634
Amortization of intangibles, net of taxes
2,288
2,287
2,289
2,605
2,843
Total adjusted earnings available to common stockholders (non-GAAP)
$ 81,263
$ 67,217
$ 58,360
$ 35,727
$ 52,477
Average common stockholders' equity
$ 3,410,017
$ 3,368,308
$ 3,546,163
$ 3,564,469
$ 3,543,146
Average intangible assets:
Goodwill
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
Other intangibles
(86,206)
(89,349)
(92,432)
(95,787)
(99,405)
Total average intangibles
(1,407,005)
(1,410,148)
(1,413,231)
(1,416,586)
(1,420,204)
Average tangible common stockholders' equity (non-GAAP)
$ 2,003,012
$ 1,958,160
$ 2,132,932
$ 2,147,883
$ 2,122,942
Return on average common equity
9.08 %
-66.29 %
6.20 %
3.69 %
5.43 %
Return on tangible common equity
15.92 %
-113.56 %
10.73 %
6.61 %
9.59 %
Adjusted return on average common equity (non-GAAP)
9.19 %
7.65 %
6.34 %
3.77 %
5.57 %
Adjusted return on tangible common equity (non-GAAP)
16.10 %
13.62 %
10.97 %
6.75 %
9.83 %
(1) Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.
Simmons First National Corporation
SFNC
Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date (continued)
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands)
Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)
Noninterest expense (efficiency ratio numerator)
$ 139,862
$ 142,032
$ 138,589
$ 144,580
$ 141,117
Certain noninterest expense items (non-GAAP)
Early retirement program
-
(305)
(1,594)
-
(200)
Termination of vendor and software services
(12)
-
-
-
-
Loss on sale of Equipment Finance business
(1,118)
-
-
-
-
Branch right sizing expense
(85)
(2,004)
(163)
(994)
(1,581)
Other real estate and foreclosure expense adjustment
(432)
(200)
(216)
(198)
(317)
Amortization of intangibles adjustment
(3,097)
(3,097)
(3,098)
(3,527)
(3,850)
Adjusted efficiency ratio numerator
$ 135,118
$ 136,426
$ 133,518
$ 139,861
$ 135,169
Net interest income
$ 197,296
$ 186,661
$ 171,824
$ 163,422
$ 164,942
Noninterest income
51,708
(756,187)
42,354
46,155
43,558
Fully tax-equivalent adjustment (2)
2,890
3,811
6,422
6,414
6,424
Efficiency ratio denominator
251,894
(565,715)
220,600
215,991
214,924
Certain noninterest income items (non-GAAP)
Loss on early extinguishment of debt
-
570
-
-
-
(Gain) loss on sale of securities
-
801,492
-
-
-
Adjusted efficiency ratio denominator
$ 251,894
$ 236,347
$ 220,600
$ 215,991
$ 214,924
Efficiency ratio (1)
55.52 %
-25.11 %
62.82 %
66.94 %
65.66 %
Adjusted efficiency ratio (non-GAAP) (1)
53.64 %
57.72 %
60.52 %
64.75 %
62.89 %
Calculation of Total Revenue and Adjusted Total Revenue
Net interest income
$ 197,296
$ 186,661
$ 171,824
$ 163,422
$ 164,942
Noninterest income
51,708
(756,187)
42,354
46,155
43,558
Total revenue
249,004
(569,526)
214,178
209,577
208,500
Certain items, pre-tax (non-GAAP)
Plus: Loss on early extinguishment of debt
-
570
-
-
-
Less: Gain (loss) on sale of securities
-
(801,492)
-
-
-
Adjusted total revenue
$ 249,004
$ 232,536
$ 214,178
$ 209,577
$ 208,500
Calculation of Pre-Provision Net Revenue (PPNR)
Net interest income
$ 197,296
$ 186,661
$ 171,824
$ 163,422
$ 164,942
Noninterest income
51,708
(756,187)
42,354
46,155
43,558
Total revenue
249,004
(569,526)
214,178
209,577
208,500
Less: Noninterest expense
139,862
142,032
138,589
144,580
141,117
Pre-Provision Net Revenue (PPNR)
$ 109,142
$ (711,558)
$ 75,589
$ 64,997
$ 67,383
Calculation of Adjusted Pre-Provision Net Revenue
Pre-Provision Net Revenue (PPNR)
$ 109,142
$ (711,558)
$ 75,589
$ 64,997
$ 67,383
Certain items, pre-tax (non-GAAP)
Plus: Loss on early extinguishment of debt
-
570
-
-
-
Plus: Loss (gain) on sale of securities
-
801,492
-
-
-
Plus: Early retirement program costs
-
305
1,594
-
200
Plus: Termination of vendor and software services
12
-
-
-
-
Plus: Loss on sale of Equipment Finance business
1,118
-
-
-
-
Plus: Branch right sizing costs (net)
85
2,004
163
994
1,581
Adjusted Pre-Provision Net Revenue
$ 110,357
$ 92,813
$ 77,346
$ 65,991
$ 69,164
(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) Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.
Simmons First National Corporation
SFNC
Reconciliation Of Non-GAAP Financial Measures - Year-to-Date
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands)
Calculation of Adjusted Return on Average Assets & Average Tangible Assets
Net income (loss)
$ (397,553)
$ (475,631)
$ 87,161
$ 32,388
$ 152,693
Amortization of intangibles, net of taxes
9,469
7,181
4,894
2,605
11,377
Total adjusted tangible net income (non-GAAP)
$ (388,084)
$ (468,450)
$ 92,055
$ 34,993
$ 164,070
Certain items (non-GAAP)
Loss on early extinguishment of debt
570
570
-
-
-
FDIC Deposit Insurance special assessment
-
-
-
-
1,832
Early retirement program
1,899
1,899
1,594
-
536
Termination of vendor and software services
12
-
-
-
602
Loss on sale of Equipment Finance business
1,118
-
-
-
-
Loss (gain) on sale of securities
801,492
801,492
-
-
28,393
Branch right sizing (net)
3,246
3,161
1,157
994
2,746
Tax effect of certain items (1)
(177,686)
(177,368)
(719)
(260)
(8,915)
Adjusted earnings (non-GAAP)
233,098
154,123
89,193
33,122
177,887
Amortization of intangibles, net of taxes
9,469
7,181
4,894
2,605
11,377
Total adjusted tangible net income (non-GAAP)
$ 242,567
$ 161,304
$ 94,087
$ 35,727
$ 189,264
Average total assets
$ 25,614,700
$ 26,073,100
$ 26,661,787
$ 26,678,628
$ 27,214,647
Average intangible assets:
Goodwill
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
Other intangibles
(90,913)
(92,499)
(94,100)
(95,787)
(105,239)
Total average intangibles
(1,411,712)
(1,413,298)
(1,414,899)
(1,416,586)
(1,426,038)
Average tangible assets (non-GAAP)
$ 24,202,988
$ 24,659,802
$ 25,246,888
$ 25,262,042
$ 25,788,609
Return on average assets
-1.55 %
-2.44 %
0.66 %
0.49 %
0.56 %
Adjusted return on average assets (non-GAAP)
0.91 %
0.79 %
0.67 %
0.50 %
0.65 %
Return on average tangible assets (non-GAAP)
-1.60 %
-2.54 %
0.74 %
0.56 %
0.64 %
Adjusted return on average tangible assets (non-GAAP)
1.00 %
0.87 %
0.75 %
0.57 %
0.73 %
Calculation of Return on Tangible Common Equity
Net income (loss) available to common stockholders
$ (397,553)
$ (475,631)
$ 87,161
$ 32,388
$ 152,693
Amortization of intangibles, net of taxes
9,469
7,181
4,894
2,605
11,377
Total income available to common stockholders
$ (388,084)
$ (468,450)
$ 92,055
$ 34,993
$ 164,070
Certain items (non-GAAP)
Loss on early extinguishment of debt
570
570
-
-
-
FDIC Deposit Insurance special assessment
-
-
-
-
1,832
Early retirement program
1,899
1,899
1,594
-
536
Termination of vendor and software services
12
-
-
-
602
Loss on sale of Equipment Finance business
1,118
-
-
-
-
Loss (gain) on sale of securities
801,492
801,492
-
-
28,393
Branch right sizing (net)
3,246
3,161
1,157
994
2,746
Tax effect of certain items (1)
(177,686)
(177,368)
(719)
(260)
(8,915)
Adjusted earnings (non-GAAP)
233,098
154,123
89,193
33,122
177,887
Amortization of intangibles, net of taxes
9,469
7,181
4,894
2,605
11,377
Total adjusted earnings available to common stockholders (non-GAAP)
$ 242,567
$ 161,304
$ 94,087
$ 35,727
$ 189,264
Average common stockholders' equity
$ 3,471,531
$ 3,492,261
$ 3,555,265
$ 3,564,469
$ 3,486,822
Average intangible assets:
Goodwill
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
(1,320,799)
Other intangibles
(90,913)
(92,499)
(94,100)
(95,787)
(105,239)
Total average intangibles
(1,411,712)
(1,413,298)
(1,414,899)
(1,416,586)
(1,426,038)
Average tangible common stockholders' equity (non-GAAP)
$ 2,059,819
$ 2,078,963
$ 2,140,366
$ 2,147,883
$ 2,060,784
Return on average common equity
-11.45 %
-18.21 %
4.94 %
3.69 %
4.38 %
Return on tangible common equity
-18.84 %
-30.13 %
8.67 %
6.61 %
7.96 %
Adjusted return on average common equity (non-GAAP)
6.71 %
5.90 %
5.06 %
3.77 %
5.10 %
Adjusted return on tangible common equity (non-GAAP)
11.78 %
10.37 %
8.86 %
6.75 %
9.18 %
(1) Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.
Simmons First National Corporation
SFNC
Reconciliation Of Non-GAAP Financial Measures - Year-to-Date
For the Quarters Ended
Dec 31
Sep 30
Jun 30
Mar 31
Dec 31
(Unaudited)
2025
2025
2025
2025
2024
($ in thousands)
Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)
Noninterest expense (efficiency ratio numerator)
$ 565,063
$ 425,201
$ 283,169
$ 144,580
$ 557,543
Certain noninterest expense items (non-GAAP)
Early retirement program
(1,899)
(1,899)
(1,594)
-
(536)
FDIC Deposit Insurance special assessment
-
-
-
-
(1,832)
Termination of vendor and software services
(12)
-
-
-
(602)
Loss on sale of Equipment Finance business
(1,118)
-
-
-
-
Branch right sizing expense
(3,246)
(3,161)
(1,157)
(994)
(2,746)
Other real estate and foreclosure expense adjustment
(1,046)
(614)
(414)
(198)
(700)
Amortization of intangibles adjustment
(12,819)
(9,722)
(6,625)
(3,527)
(15,403)
Adjusted efficiency ratio numerator
$ 544,923
$ 409,805
$ 273,379
$ 139,861
$ 535,724
Net interest income
$ 719,203
$ 521,907
$ 335,246
$ 163,422
$ 628,465
Noninterest income
(615,970)
(667,678)
88,509
46,155
147,171
Fully tax-equivalent adjustment (2)
19,537
16,647
12,836
6,414
25,820
Efficiency ratio denominator
122,770
(129,124)
436,591
215,991
801,456
Certain noninterest income items (non-GAAP)
Loss on early extinguishment of debt
570
570
-
-
-
(Gain) loss on sale of securities
801,492
801,492
-
-
28,393
Adjusted efficiency ratio denominator
$ 924,832
$ 672,938
$ 436,591
$ 215,991
$ 829,849
Efficiency ratio (1)
460.26 %
-329.30 %
64.86 %
66.94 %
69.57 %
Adjusted efficiency ratio (non-GAAP) (1)
58.92 %
60.90 %
62.62 %
64.75 %
64.56 %
(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) Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.
SOURCE Simmons First National Corporation
|