Exhibit 99.1
SERVISFIRST BANCSHARES, INC.
Announces Results For First Quarter of 2024
Birmingham, Ala. – (BUSINESS WIRE) – April 22, 2024 – ServisFirst Bancshares, Inc. (NYSE: SFBS), today announced earnings and operating results for the quarter ended March 31, 2024.
First Quarter 2024 Highlights:
| · | Loans grew by 8% annualized for the first quarter of 2024. |
| · | Net interest margin increased to 2.66% for the first quarter of 2024 from 2.57% for the fourth quarter of 2023. |
| · | Credit quality continues to be strong with non-performing assets to total assets of 0.22%. |
| · | Deposits grew 10% year-over-year. |
| · | Book value per share of $27.08, up 10% from the first quarter of 2023. |
Tom Broughton, Chairman, President, and CEO, said, “We hired nine new bankers during the first quarter after seven in the fourth quarter and we continue to attract the best talent in the industry in the Southeast.”
Kirk Pressley, CFO, said, “We are pleased to have stabilized our funding costs, which will continue to improve our net interest margin. Our expenses remain tightly controlled, as evidenced by our efficiency ratio, which we believe continues to be among the lowest of all commercial banks.”
FINANCIAL SUMMARY (UNAUDITED)
(in Thousands except share and per share amounts)
| | | Period Ending
March 31, 2024 | | Period Ending
December 31, 2023 | | % Change From
Period Ending
December 31, 2023
to Period Ending
March 31, 2024 | | Period Ending
March 31, 2023 | | % Change From
Period Ending
March 31, 2023
to Period Ending
March 31, 2024 |
| QUARTERLY OPERATING RESULTS | | | | | | | | | | | | | | | | | | | | |
| Net Income | | $ | 50,026 | | | $ | 42,074 | | | | 18.9 | % | | $ | 57,971 | | | | (13.7 | )% |
| Net Income Available to Common Stockholders | | $ | 50,026 | | | $ | 42,043 | | | | 19.0 | % | | $ | 57,971 | | | | (13.7 | )% |
| Diluted Earnings Per Share | | $ | 0.92 | | | $ | 0.77 | | | | 19.4 | % | | $ | 1.06 | | | | (13.4 | )% |
| Return on Average Assets | | | 1.26 | % | | | 1.04 | % | | | | | | | 1.63 | % | | | | |
| Return on Average Common Stockholders' Equity | | | 13.82 | % | | | 11.78 | % | | | | | | | 17.83 | % | | | | |
| Average Diluted Shares Outstanding | | | 54,595,384 | | | | 54,548,719 | | | | | | | | 54,534,482 | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Adjusted Net Income, net of tax* | | $ | 51,373 | | | $ | 49,891 | | | | 3.0 | % | | $ | 57,971 | | | | (11.4 | )% |
| Adjusted Net Income Available to Common | | | | | | | | | | | | | | | | | | | | |
| Stockholders, net of tax* | | $ | 51,373 | | | $ | 49,860 | | | | 3.0 | % | | $ | 57,971 | | | | (11.4 | )% |
| Adjusted Diluted Earnings Per Share, net of tax* | | $ | 0.94 | | | $ | 0.91 | | | | 2.7 | % | | $ | 1.06 | | | | (11.7 | )% |
| Adjusted Return on Average Assets, net of tax* | | | 1.29 | % | | | 1.23 | % | | | | | | | 1.63 | % | | | | |
| Adjusted Return on Average Common | | | | | | | | | | | | | | | | | | | | |
| Stockholders' Equity, net of tax* | | | 14.19 | % | | | 13.98 | % | | | | | | | 17.83 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| BALANCE SHEET | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | $ | 15,721,630 | | | $ | 16,129,668 | | | | (2.5 | )% | | $ | 14,566,559 | | | | 7.9 | % |
| Loans | | | 11,880,696 | | | | 11,658,829 | | | | 1.9 | % | | | 11,629,802 | | | | 2.2 | % |
| Non-interest-bearing Demand Deposits | | | 2,627,639 | | | | 2,643,101 | | | | (0.6 | )% | | | 2,898,736 | | | | (9.4 | )% |
| Total Deposits | | | 12,751,448 | | | | 13,273,511 | | | | (3.9 | )% | | | 11,615,317 | | | | 9.8 | % |
| Stockholders' Equity | | | 1,476,036 | | | | 1,440,405 | | | | 2.5 | % | | | 1,339,817 | | | | 10.2 | % |
* This press release includes certain non-GAAP financial measures: adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average common stockholders’ equity, adjusted efficiency ratio, tangible common stockholders' equity, total tangible assets, tangible book value per share, and tangible common equity to total tangible assets. Please see “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures.”
DETAILED FINANCIALS
ServisFirst Bancshares, Inc. reported net income and net income available to common stockholders of $50.0 million for the quarter ended March 31, 2024, compared to net income of $42.1 million and net income available to common stockholders of $42.0 million for the fourth quarter of 2023 and net income and net income available to common stockholders of $58.0 million for the first quarter of 2023. Basic and diluted earnings per common share were both $0.92 in the first quarter of 2024, compared to $0.77 for both in the fourth quarter of 2023 and $1.07 and $1.06, respectively, in the first quarter of 2023.
Annualized return on average assets was 1.26% and annualized return on average common stockholders’ equity was 13.82% for the first quarter of 2024, compared to 1.63% and 17.83%, respectively, for the first quarter of 2023.
Net interest income was $102.5 million for the first quarter of 2024, compared to $101.7 million for the fourth quarter of 2023 and $108.3 million for the first quarter of 2023. The net interest margin in the first quarter of 2024 was 2.66% compared to 2.57% in the fourth quarter of 2023 and 3.15% in the first quarter of 2023. Loan yields were 6.40% during the first quarter of 2024 compared to 6.32% during the fourth quarter of 2023 and 5.70% during the first quarter of 2023. Investment yields were 3.16% during the first quarter of 2024 compared to 3.08% during the fourth quarter of 2023 and 2.54% during the first quarter of 2023. Average interest-bearing deposit rates were 4.04% during the first quarter of 2024, compared to 4.06% during the fourth quarter of 2023 and 2.68% during the first quarter of 2023. Average federal funds purchased rates were 5.50% during first quarter of 2024, compared to 5.49% during the fourth quarter of 2023 and 4.67% during the first quarter of 2023.
Average loans for the first quarter of 2024 were $11.74 billion, an increase of $142.5 million, or 4.9% annualized, from average loans of $11.60 billion for the fourth quarter of 2023, and an increase of $89.6 million, or 0.8%, from average loans of $11.65 billion for the first quarter of 2023. Ending total loans for the first quarter of 2024 were $11.88 billion, an increase of $221.9 million, or 1.9%, from $11.66 billion for the fourth quarter of 2023, and an increase of $250.9 million, or 2.2%, from $11.63 billion for the first quarter of 2023.
Average total deposits for the first quarter of 2024 were $12.92 billion, a decrease of $0.30 billion, or 9.2% annualized, over average total deposits of $13.23 billion for the fourth quarter of 2023, and an increase of $1.42 billion, or 12.3%, from average total deposits of $11.50 billion for the first quarter of 2023. Ending total deposits for the first quarter of 2024 were $12.75 billion, a decrease of $522.1 million, or 3.9%, from $13.27 billion for the fourth quarter of 2023, and an increase of $1.1 billion, or 9.8%, from $11.62 billion for the first quarter of 2023. The decline in our deposits over the last quarter can be partly attributed to our strategic decision to move away from high-cost and non-core deposits.
Non-performing assets to total assets were 0.22% for the first quarter of 2024, compared to 0.14% for the fourth quarter of 2023 and 0.12% for the first quarter of 2023. The increase in non-performing assets to total assets can be attributed to a single relationship that moved to non-accrual status during the first quarter of 2024. This loan has been closely monitored and is well-collateralized. Annualized net charge-offs to average loans were 0.06% for the first quarter of 2024, compared to 0.09% for the fourth quarter of 2023 and 0.05% first quarter of 2023. The allowance for credit losses as a percentage of total loans at March 31, 2024, December 31, 2023, and March 31, 2023, was 1.31%, 1.32%, and 1.28%, respectively. We recorded a $4.4 million provision for credit losses in the first quarter of 2024 compared to $3.6 million in the fourth quarter of 2023, and $4.2 million in the first quarter of 2023.
Non-interest income increased $2.5 million, or 39.4%, to $8.8 million for the first quarter of 2024 from $6.3 million in the first quarter of 2023, and increased $1.4 million, or 19.4%, on a linked quarter basis. Service charges on deposit accounts increased $216,000, or 11.2%, to $2.2 million for the first quarter of 2024 from $1.9 million in the first quarter of 2023, and decreased $31,000, or 1.4%, on a linked quarter basis. Mortgage banking revenue increased $236,000, or 53.4%, to $678,000 for the first quarter of 2024 from $442,000 in the first quarter of 2023, and decreased $114,000, or 14.4%, on a linked quarter basis. Net credit card revenue increased $466,000, or 27.6%, to $2.2 million for the first quarter of 2024 from $1.7 million in the first quarter of 2023, and increased $151,000, or 7.5%, on a linked quarter basis. Bank-owned life insurance (“BOLI”) income increased $1.6 million, or 99.3%, to $3.2 million for the first quarter of 2024 from $1.6 million in the first quarter of 2023, and increased $1.6 million, or 97.1%, on a linked quarter basis. During the first quarter of 2024, we recognized $1.2 million of income attributed to a death benefit related to a former employee in our BOLI program. Other operating income decreased $36,000, or 5.7%, to $599,000 for the first quarter of 2024 from $635,000 in the first quarter of 2023, and decreased $164,000, or 21.5%, on a linked quarter basis. Merchant service revenue increased $53,000, or 11.7%, to $508,000 for the first quarter of 2024 from $455,000 in the first quarter of 2023.
Non-interest expense increased $6.6 million, or 16.7%, to $46.3 million for the first quarter of 2024 from $39.7 million in the first quarter of 2023, and decreased $12.0 million, or 20.5%, on a linked quarter basis. Salary and benefit expense increased $3.9 million, or 20.6%, to $23.0 million for the first quarter of 2024 from $19.1 million in the first quarter of 2023, and decreased $38,000, or 0.2%, on a linked quarter basis.. The number of FTE employees increased by 32, or 5.6%, to 605 at March 31, 2024 compared to 573 at March 31, 2023, and increased by 14, or 2.4%, from the end of the fourth quarter of 2023. The increase in salary and benefit expense from the first quarter of 2023 is largely due to the normalization of incentives and increased salary expenses due to an increase in FTE employees. Incentives increased approximately $2.8 million, and salaries increased approximately $1.0 million from the first quarter of 2023. Equipment and occupancy expense increased $122,000, or 3.6%, to $3.6 million for the first quarter of 2024 from $3.4 million in the first quarter of 2023, and decreased $303,000, or 7.8%, on a linked quarter basis. Third party processing and other services expense decreased $118,000, or 1.6%, to $7.2 million for the first quarter of 2024 from $7.3 million in the first quarter of 2023, and decreased $675,000, or 8.6%, on a linked quarter basis. Professional services expense decreased $190,000, or 11.5%, to $1.5 million for the first quarter of 2024 from $1.7 million in the first quarter of 2023, and increased $47,000, or 3.3%, on a linked quarter basis. FDIC and other regulatory assessments increased $2.4 million, or 157.4%, to $3.9 million for the first quarter of 2024 from $1.5 million in the first quarter of 2023, and decreased $5.6 million, or 58.9%, on a linked quarter basis. In the fourth quarter of 2023, the FDIC implemented a special assessment to recapitalize the Deposit Insurance Fund resulting in an expense of $7.2 million during the fourth quarter of 2023. The FDIC recapitalization estimate will be periodically adjusted as the FDIC sells assets, satisfies liabilities, and incurs expenses, which resulted in an additional expense of $1.8 million during the first quarter of 2024. See “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures” below for more discussion of these expenses. Other operating expenses increased $493,000, or 7.4%, to $7.2 million for the first quarter of 2024 from $6.7 million in the first quarter of 2023, and decreased $5.4 million, or 42.9%, on a linked quarter basis. During the fourth quarter of 2023, an incremental expense related to tax credit investments of $3.3 million, associated with the tax benefit discussed below, contributed to the increase in other operating expenses. In addition, the following items, which management viewed as unusual, infrequent, or not reflective of future normal operating expenses within the control of management, contributed to the increase in non-interest expense during the fourth quarter of 2023: the FDIC special assessment expense of $7.2 million, an EDP contract termination and related capitalized cost write-offs of $1.1 million to other operating expenses, and an adjustment to a privilege tax accrual resulting in a $2.2 million expense to other operating expenses. See “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures” below for more discussion of these expenses. The efficiency ratio was 43.30% during the first quarter of 2024 compared to 34.60% during the first quarter of 2023 and 55.23% during the fourth quarter of 2023. The adjusted efficiency ratio was 39.31%.
Income tax expense decreased $2.2 million, or 17.0%, to $10.6 million in the first quarter of 2024, compared to $12.8 million in the first quarter of 2023. Our effective tax rate was 17.5% for the first quarter of 2024 compared to 18.1% for the first quarter of 2023. We recognized an aggregate of $2.2 million in credits during the first quarter of 2024 related to investments in tax credit partnerships, compared to $2.7 million during the first quarter of 2023, and $6.7 million during the fourth quarter of 2023. During the fourth quarter of 2023, $4.1 million of the recognized credits were related to the incremental expense for tax credit investments discussed above. We recognized a reduction in provision for income taxes resulting from excess tax benefits from the exercise and vesting of stock options and restricted stock during the first quarters of 2024 and 2023 of $204,000 and $1.1 million, respectively.
About ServisFirst Bancshares, Inc.
ServisFirst Bancshares, Inc. is a bank holding company based in Birmingham, Alabama. Through its subsidiary ServisFirst Bank, ServisFirst Bancshares, Inc. provides business and personal financial services from locations in Alabama, Florida, Georgia, North and South Carolina, Tennessee, and Virginia. We also operate loan production offices in Florida and Tennessee. Through the ServisFirst Bank, we originate commercial, consumer and other loans and accept deposits, provide electronic banking services, such as online and mobile banking, including remote deposit capture, deliver treasury and cash management services and provide correspondent banking services to other financial institutions.
ServisFirst Bancshares, Inc. files periodic reports with the U.S. Securities and Exchange Commission (SEC). Copies of its filings may be obtained through the SEC’s website at www.sec.gov or at www.servisfirstbancshares.com.
Statements in this press release that are not historical facts, including, but not limited to, statements concerning future operations, results or performance, are hereby identified as "forward-looking statements" for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934 and Section 27A of the Securities Act of 1933. The words "believe," "expect," "anticipate," "project," “plan,” “intend,” “will,” “could,” “would,” “might” and similar expressions often signify forward-looking statements. Such statements involve inherent risks and uncertainties. ServisFirst Bancshares, Inc. cautions that such forward-looking statements, wherever they occur in this press release or in other statements attributable to ServisFirst Bancshares, Inc., are necessarily estimates reflecting the judgment of ServisFirst Bancshares, Inc.’s senior management and involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. Such forward-looking statements should, therefore, be considered in light of various factors that could affect the accuracy of such forward-looking statements, including, but not limited to: general economic conditions, especially in the credit markets and in the Southeast; the performance of the capital markets; changes in interest rates, yield curves and interest rate spread relationships; changes in accounting and tax principles, policies or guidelines; changes in legislation or regulatory requirements; changes as a result of our reclassification as a large financial institution by the FDIC; changes in our loan portfolio and the deposit base; possible changes in laws and regulations and governmental monetary and fiscal policies, including, but not limited to, the Federal Reserve policies in connection with continued inflationary pressures and the ability of the U.S. Congress to increase the U.S. statutory debt limit as needed; computer hacking or cyber-attacks resulting in unauthorized access to confidential or proprietary information; substantial, unexpected or prolonged changes in the level or cost of liquidity; the cost and other effects of legal and administrative cases and similar contingencies; possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and the value of collateral; the effect of natural disasters, such as hurricanes and tornados, in our geographic markets; and increased competition from both banks and non-bank financial institutions. The foregoing list of factors is not exhaustive. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-looking Statements” and “Risk Factors” in our most recent Annual Report on Form 10-K, in our Quarterly Reports on Form 10-Q for fiscal year 2024, and our other SEC filings. If one or more of the factors affecting our forward-looking information and statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained herein. Accordingly, you should not place undue reliance on any forward-looking statements, which speak only as of the date made. ServisFirst Bancshares, Inc. assumes no obligation to update or revise any forward-looking statements that are made from time to time.
More information about ServisFirst Bancshares, Inc. may be obtained over the Internet at www.servisfirstbancshares.com or by calling (205) 949-0302.
Contact: ServisFirst Bank
Davis Mange (205) 949-3420
dmange@servisfirstbank.com
SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)
(In thousands except share and per share data)
| | | 1st Quarter 2024 | | 4th Quarter 2023 | | 3rd Quarter 2023 | | 2nd Quarter 2023 | | 1st Quarter 2023 |
| CONSOLIDATED STATEMENT OF INCOME | | | | | | | | | | | | | | | | | | | | |
| Interest income | | $ | 226,710 | | | $ | 229,062 | | | $ | 213,206 | | | $ | 189,656 | | | $ | 181,322 | |
| Interest expense | | | 124,215 | | | | 127,375 | | | | 113,508 | | | | 88,405 | | | | 73,021 | |
| Net interest income | | | 102,495 | | | | 101,687 | | | | 99,698 | | | | 101,251 | | | | 108,301 | |
| Provision for credit losses | | | 4,368 | | | | 3,582 | | | | 4,282 | | | | 6,654 | | | | 4,197 | |
| Net interest income after provision for credit losses | | | 98,127 | | | | 98,105 | | | | 95,416 | | | | 94,597 | | | | 104,104 | |
| Non-interest income | | | 8,813 | | | | 7,379 | | | | 8,135 | | | | 8,582 | | | | 6,321 | |
| Non-interest expense | | | 46,303 | | | | 58,258 | | | | 41,663 | | | | 38,466 | | | | 39,664 | |
| Income before income tax | | | 60,637 | | | | 47,226 | | | | 61,888 | | | | 64,713 | | | | 70,761 | |
| Provision for income tax | | | 10,611 | | | | 5,152 | | | | 8,548 | | | | 11,245 | | | | 12,790 | |
| Net income | | | 50,026 | | | | 42,074 | | | | 53,340 | | | | 53,468 | | | | 57,971 | |
| Preferred stock dividends | | | - | | | | 31 | | | | - | | | | 31 | | | | - | |
| Net income available to common stockholders | | $ | 50,026 | | | $ | 42,043 | | | $ | 53,340 | | | $ | 53,437 | | | $ | 57,971 | |
| Earnings per share - basic | | $ | 0.92 | | | $ | 0.77 | | | $ | 0.98 | | | $ | 0.98 | | | $ | 1.07 | |
| Earnings per share - diluted | | $ | 0.92 | | | $ | 0.77 | | | $ | 0.98 | | | $ | 0.98 | | | $ | 1.06 | |
| Average diluted shares outstanding | | | 54,595,384 | | | | 54,548,719 | | | | 54,530,635 | | | | 54,527,317 | | | | 54,534,482 | |
| | | | | | | | | | | | | | | | | | | | | |
| CONSOLIDATED BALANCE SHEET DATA | | | | | | | | | | | | | | | | | | | | |
| Total assets | | $ | 15,721,630 | | | $ | 16,129,668 | | | $ | 16,044,332 | | | $ | 15,072,808 | | | $ | 14,566,559 | |
| Loans | | | 11,880,696 | | | | 11,658,829 | | | | 11,641,130 | | | | 11,604,894 | | | | 11,629,802 | |
| Debt securities | | | 1,941,625 | | | | 1,882,847 | | | | 1,878,701 | | | | 2,048,227 | | | | 1,646,937 | |
| Non-interest-bearing demand deposits | | | 2,627,639 | | | | 2,643,101 | | | | 2,621,072 | | | | 2,855,102 | | | | 2,898,736 | |
| Total deposits | | | 12,751,448 | | | | 13,273,511 | | | | 13,142,376 | | | | 12,288,219 | | | | 11,615,317 | |
| Borrowings | | | 64,737 | | | | 64,735 | | | | 64,751 | | | | 64,737 | | | | 65,417 | |
| Stockholders' equity | | | 1,476,036 | | | | 1,440,405 | | | | 1,401,384 | | | | 1,363,471 | | | | 1,339,817 | |
| | | | | | | | | | | | | | | | | | | | | |
| Shares outstanding | | | 54,507,778 | | | | 54,461,580 | | | | 54,425,447 | | | | 54,425,033 | | | | 54,398,025 | |
| Book value per share | | $ | 27.08 | | | $ | 26.45 | | | $ | 25.75 | | | $ | 25.05 | | | $ | 24.63 | |
| Tangible book value per share (1) | | $ | 26.83 | | | $ | 26.20 | | | $ | 25.50 | | | $ | 24.80 | | | $ | 24.38 | |
| | | | | | | | | | | | | | | | | | | | | |
| SELECTED FINANCIAL RATIOS (Annualized) | | | | | | | | | | | | | | | | | | | | |
| Net interest margin | | | 2.66 | % | | | 2.57 | % | | | 2.64 | % | | | 2.93 | % | | | 3.15 | % |
| Return on average assets | | | 1.26 | % | | | 1.04 | % | | | 1.37 | % | | | 1.50 | % | | | 1.63 | % |
| Return on average common stockholders' equity | | | 13.82 | % | | | 11.78 | % | | | 15.34 | % | | | 15.85 | % | | | 17.83 | % |
| Efficiency ratio | | | 43.30 | % | | | 55.23 | % | | | 38.64 | % | | | 35.02 | % | | | 34.60 | % |
| Non-interest expense to average earning assets | | | 1.20 | % | | | 1.47 | % | | | 1.10 | % | | | 1.11 | % | | | 1.15 | % |
| | | | | | | | | | | | | | | | | | | | | |
| CAPITAL RATIOS (2) | | | | | | | | | | | | | | | | | | | | |
| Common equity tier 1 capital to risk-weighted assets | | | 11.07 | % | | | 10.91 | % | | | 10.69 | % | | | 10.37 | % | | | 10.01 | % |
| Tier 1 capital to risk-weighted assets | | | 11.08 | % | | | 10.92 | % | | | 10.69 | % | | | 10.38 | % | | | 10.02 | % |
| Total capital to risk-weighted assets | | | 12.61 | % | | | 12.45 | % | | | 12.25 | % | | | 11.94 | % | | | 11.54 | % |
| Tier 1 capital to average assets | | | 9.44 | % | | | 9.12 | % | | | 9.35 | % | | | 9.83 | % | | | 9.49 | % |
| Tangible common equity to total tangible assets (1) | | | 9.31 | % | | | 8.85 | % | | | 8.66 | % | | | 8.96 | % | | | 9.11 | % |
(1) This press release contains certain non-GAAP financial measures. Please see “GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures.”
(2) Regulatory capital ratios for most recent period are preliminary.
GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures, including adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average common stockholders’ equity, and adjusted efficiency ratio. During the fourth quarter of 2023, we recorded a one-time expense of $7.2 million associated with the FDIC’s special assessment to recapitalize the Deposit Insurance Fund following bank failures in the spring of 2023. This assessment was updated in the first quarter of 2024 resulting in additional expense of $1.8 million. Additionally, we experienced expenses for the termination of an EDP contract and related capitalized cost write-offs resulting in $1.1 million in expenses, and an adjustment to a privilege tax accrual resulting in a $2.2 million expense. The EDP contract termination costs were related to a planned systems conversion that was canceled. We determined the benefits to our clients were less than expected and the disruption outweighed the benefits. The adjustment to the privilege tax accrual was due to an under-accrual in previous years, and the correction resulted in duplicate expenses for 2023. These expenses are unusual, or infrequent, in nature and not part of the noninterest expense run rate. Each of adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average common stockholders’ equity and adjusted efficiency ratio excludes the impact of these items, net of tax, and are all considered non-GAAP financial measures. This press release also contains the non-GAAP financial measures of tangible common stockholders’ equity, total tangible assets, tangible book value per share and tangible common equity to total tangible assets, each of which excludes goodwill associated with our acquisition of Metro Bancshares, Inc. in January 2015.
We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that these non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies, including those in our industry, use. The following reconciliation table provides a more detailed analysis of the non-GAAP financial measures as of and for the comparative periods presented in this press release. Dollars are in thousands, except share and per share data.
| | | Three Months Ended
March 31, 2024 | | Three Months Ended
December 31, 2023 | | Three Months Ended
March 31, 2023 |
| Net income - GAAP | | $ | 50,026 | | | $ | 42,074 | | | $ | 57,971 | |
| Adjustments: | | | | | | | | | | | | |
| FDIC special assessment | | | 1,799 | | | | 7,152 | | | | - | |
| Privilege tax expense | | | - | | | | 2,150 | | | | - | |
| EDP contract termination expense | | | - | | | | 1,134 | | | | - | |
| Tax on adjustments | | | (452 | ) | | | (2,619 | ) | | | - | |
| Adjusted net income - non-GAAP | | $ | 51,373 | | | $ | 49,891 | | | $ | 57,971 | |
| | | | | | | | | | | | | |
| Net income available to common stockholders - GAAP | | $ | 50,026 | | | $ | 42,043 | | | $ | 57,971 | |
| Adjustments: | | | | | | | | | | | | |
| FDIC special assessment | | | 1,799 | | | | 7,152 | | | | - | |
| Privilege tax expense | | | - | | | | 2,150 | | | | - | |
| EDP contract termination expense | | | - | | | | 1,134 | | | | - | |
| Tax on adjustments | | | (452 | ) | | | (2,619 | ) | | | - | |
| Adjusted net income available to common stockholders -non-GAAP | | $ | 51,373 | | | $ | 49,860 | | | $ | 49,860 | |
| | | | | | | | | | | | | |
| Diluted earnings per share - GAAP | | $ | 0.92 | | | $ | 0.77 | | | $ | 1.06 | |
| Adjustments: | | | | | | | | | | | | |
| FDIC special assessment | | | 0.03 | | | | 0.13 | | | | - | |
| Privilege tax expense | | | - | | | | 0.04 | | | | - | |
| EDP contract termination expense | | | - | | | | 0.02 | | | | - | |
| Tax on adjustments | | | (0.01 | ) | | | (0.05 | ) | | | - | |
| Adjusted diluted earnings per share - non-GAAP | | $ | 0.94 | | | $ | 0.91 | | | $ | 1.06 | |
| | | | | | | | | | | | | |
| Return on average assets - GAAP | | | 1.26 | % | | | 1.04 | % | | | 1.63 | % |
| Net income - GAAP | | $ | 50,026 | | | $ | 42,074 | | | $ | 57,971 | |
| Adjustments: | | | | | | | | | | | | |
| FDIC special assessment | | | 1,799 | | | | 7,152 | | | | - | |
| Privilege tax expense | | | - | | | | 2,150 | | | | - | |
| EDP contract termination expense | | | - | | | | 1,134 | | | | - | |
| Tax on adjustments | | | (452 | ) | | | (2,619 | ) | | | - | |
| Adjusted net income available to common stockholders -non-GAAP | | $ | 51,373 | | | $ | 49,891 | | | $ | 57,971 | |
| Average assets - GAAP | | $ | 15,957,579 | | | $ | 16,122,146 | | | $ | 14,398,549 | |
| Adjusted return on average assets - non-GAAP | | | 1.29 | % | | | 1.23 | % | | | 1.63 | % |
| | | | | | | | | | | | | |
| Return on average common stockholders' equity - GAAP | | | 13.82 | % | | | 11.78 | % | | | 17.83 | % |
| Net income available to common stockholders - GAAP | | $ | 50,026 | | | $ | 42,074 | | | $ | 57,971 | |
| Adjustments: | | | | | | | | | | | | |
| FDIC special assessment | | | 1,799 | | | | 7,152 | | | | - | |
| Privilege tax expense | | | - | | | | 2,150 | | | | - | |
| EDP contract termination expense | | | - | | | | 1,134 | | | | - | |
| Tax on adjustments | | | (452 | ) | | | (2,619 | ) | | | - | |
| Adjusted diluted earnings per share - non-GAAP | | $ | 51,373 | | | $ | 49,891 | | | $ | 57,971 | |
| Average common stockholders' equity - GAAP | | $ | 1,455,938 | | | $ | 1,415,866 | | | $ | 1,318,459 | |
| Adjusted return on average common stockholders' equity non-GAAP | | | 14.19 | % | | | 13.98 | % | | | 17.83 | % |
| | | | | | | | | | | | | |
| Efficiency ratio | | | 43.30 | % | | | 55.23 | % | | | 55.23 | % |
| Non-interest expense - GAAP | | $ | 45,550 | | | $ | 56,480 | | | $ | 57,971 | |
| Adjustments: | | | | | | | | | | | | |
| FDIC special assessment | | | 1,799 | | | | 7,152 | | | | - | |
| Privilege tax expense | | | - | | | | 2,150 | | | | - | |
| EDP contract termination expense | | | - | | | | 1,134 | | | | - | |
| Adjusted non-interest expense | | $ | 43,751 | | | $ | 46,044 | | | $ | 39,664 | |
| Net interest income plus non-interest income - GAAP | | $ | 111,308 | | | $ | 109,066 | | | $ | 114,622 | |
| Adjusted efficiency ratio - non-GAAP | | | 39.31 | % | | | 42.22 | % | | | 34.60 | % |
| | | At March 31,
2024 | | At December 31,
2023 | | At September 30,
2023 | | At June 30,
2023 | | At March 31,
2023 |
| Book value per share - GAAP | | $ | 27.08 | | | $ | 26.45 | | | $ | 25.75 | | | $ | 25.05 | | | $ | 24.63 | |
| Total common stockholders' equity - GAAP | | | 1,476,036 | | | | 1,440,405 | | | | 1,401,384 | | | | 1,363,471 | | | | 1,339,817 | |
| Adjustment for Goodwill | | | (13,615 | ) | | | (13,615 | ) | | | (13,615 | ) | | | (13,615 | ) | | | (13,615 | ) |
| Tangible common stockholders' equity - non-GAAP | | $ | 1,462,421 | | | $ | 1,426,790 | | | $ | 1,387,769 | | | $ | 1,349,856 | | | $ | 1,326,202 | |
| Tangible book value per share - non-GAAP | | $ | 26.83 | | | $ | 26.22 | | | $ | 25.50 | | | $ | 24.80 | | | $ | 24.38 | |
| | | | | | | | | | | | | | | | | | | | | |
| Stockholders' equity to total assets - GAAP | | | 9.39 | % | | | 8.93 | % | | | 8.73 | % | | | 9.05 | % | | | 9.20 | % |
| Total assets - GAAP | | $ | 15,721,630 | | | $ | 16,129,668 | | | $ | 16,044,332 | | | $ | 15,072,808 | | | $ | 14,566,559 | |
| Adjustment for Goodwill | | | (13,615 | ) | | | (13,615 | ) | | | (13,615 | ) | | | (13,615 | ) | | | (13,615 | ) |
| Total tangible assets - non-GAAP | | $ | 15,708,015 | | | $ | 16,116,053 | | | $ | 16,030,717 | | | $ | 15,059,193 | | | $ | 14,552,944 | |
| Tangible common equity to total tangible assets - non-GAAP | | | 9.31 | % | | | 8.85 | % | | | 8.66 | % | | | 8.96 | % | | | 9.11 | % |
| | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands)
| | | March 31, 2024 | | March 31, 2023 | | %
Change |
| ASSETS | | | | | | | | | | | | |
| Cash and due from banks | | $ | 78,708 | | | $ | 139,175 | | | | (43 | )% |
| Interest-bearing balances due from depository institutions | | | 1,201,566 | | | | 725,318 | | | | 66 | % |
| Federal funds sold | | | 170,625 | | | | 6,478 | | | | 2,534 | % |
| Cash and cash equivalents | | | 1,450,899 | | | | 870,971 | | | | 67 | % |
| Available for sale debt securities, at fair value | | | 1,073,929 | | | | 624,948 | | | | 72 | % |
| Held to maturity debt securities (fair value of $785,270 and $937,961, respectively) | | | 867,696 | | | | 1,021,989 | | | | (15 | )% |
| Restricted equity securities | | | 11,300 | | | | 7,307 | | | | 55 | % |
| Mortgage loans held for sale | | | 7,592 | | | | 1,651 | | | | 360 | % |
| Loans | | | 11,880,696 | | | | 11,629,802 | | | | 2 | % |
| Less allowance for credit losses | | | (155,892 | ) | | | (148,965 | ) | | | 5 | % |
| Loans, net | | | 11,724,804 | | | | 11,480,837 | | | | 2 | % |
| Premises and equipment, net | | | 59,302 | | | | 60,093 | | | | (1 | )% |
| Goodwill | | | 13,615 | | | | 13,615 | | | | - | % |
| Other assets | | | 512,493 | | | | 485,148 | | | | 6 | % |
| Total assets | | $ | 15,721,630 | | | $ | 14,566,559 | | | | 8 | % |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | |
| Deposits: | | | | | | | | | | | | |
| Non-interest-bearing demand | | $ | 2,627,639 | | | $ | 2,898,736 | | | | (9 | )% |
| Interest-bearing | | | 10,123,809 | | | | 8,716,581 | | | | 16 | % |
| Total deposits | | | 12,751,448 | | | | 11,615,317 | | | | 10 | % |
| Federal funds purchased | | | 1,345,328 | | | | 1,480,160 | | | | (9 | )% |
| Other borrowings | | | 64,737 | | | | 65,417 | | | | (1 | )% |
| Other liabilities | | | 84,081 | | | | 65,848 | | | | 28 | % |
| Total liabilities | | | 14,245,594 | | | | 13,226,742 | | | | 8 | % |
| Stockholders' equity: | | | | | | | | | | | | |
| Preferred stock, par value $0.001 per share; 1,000,000 authorized and undesignated at March 31, 2024 and March 31, 2023 | | | - | | | | - | | | | - | % |
| Common stock, par value $0.001 per share; 200,000,000 shares authorized; 54,507,778 shares issued and outstanding at March 31, 2024, and 54,398,025 shares issued and outstanding at March 31, 2023 | | | 54 | | | | 54 | | | | - | % |
| Additional paid-in capital | | | 233,560 | | | | 229,631 | | | | 2 | % |
| Retained earnings | | | 1,288,514 | | | | 1,152,681 | | | | 12 | % |
| Accumulated other comprehensive loss | | | (46,592 | ) | | | (43,049 | ) | | | 8 | % |
| Total stockholders' equity attributable to ServisFirst Bancshares, Inc. | | | 1,475,536 | | | | 1,339,317 | | | | 10 | % |
| Noncontrolling interest | | | 500 | | | | 500 | | | | - | % |
| Total stockholders' equity | | | 1,476,036 | | | | 1,339,817 | | | | 10 | % |
| Total liabilities and stockholders' equity | | $ | 15,721,630 | | | $ | 14,566,559 | | | | 8 | % |
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(In thousands except per share data)
| | | Three Months Ended March 31, |
| | | 2024 | | 2023 |
| Interest income: | | | | | | | | |
| Interest and fees on loans | | $ | 186,978 | | | $ | 163,732 | |
| Taxable securities | | | 15,979 | | | | 10,895 | |
| Nontaxable securities | | | 9 | | | | 21 | |
| Federal funds sold | | | 541 | | | | 614 | |
| Other interest and dividends | | | 23,203 | | | | 6,060 | |
| Total interest income | | | 226,710 | | | | 181,322 | |
| Interest expense: | | | | | | | | |
| Deposits | | | 104,066 | | | | 55,713 | |
| Borrowed funds | | | 20,149 | | | | 17,308 | |
| Total interest expense | | | 124,215 | | | | 73,021 | |
| Net interest income | | | 102,495 | | | | 108,301 | |
| Provision for credit losses | | | 4,368 | | | | 4,197 | |
| Net interest income after provision for credit losses | | | 98,127 | | | | 104,104 | |
| Non-interest income: | | | | | | | | |
| Service charges on deposit accounts | | | 2,150 | | | | 1,934 | |
| Mortgage banking | | | 678 | | | | 442 | |
| Credit card income | | | 2,155 | | | | 1,689 | |
| Bank-owned life insurance income | | | 3,231 | | | | 1,621 | |
| Other operating income | | | 599 | | | | 635 | |
| Total non-interest income | | | 8,813 | | | | 6,321 | |
| Non-interest expense: | | | | | | | | |
| Salaries and employee benefits | | | 22,986 | | | | 19,066 | |
| Equipment and occupancy expense | | | 3,557 | | | | 3,435 | |
| Third party processing and other services | | | 7,166 | | | | 7,284 | |
| Professional services | | | 1,464 | | | | 1,654 | |
| FDIC and other regulatory assessments | | | 3,905 | | | | 1,517 | |
| Other real estate owned expense | | | 30 | | | | 6 | |
| Other operating expense | | | 7,195 | | | | 6,702 | |
| Total non-interest expense | | | 46,303 | | | | 39,664 | |
| Income before income tax | | | 60,637 | | | | 70,761 | |
| Provision for income tax | | | 10,611 | | | | 12,790 | |
| Net income | | | 50,026 | | | | 57,971 | |
| Dividends on preferred stock | | | - | | | | - | |
| Net income available to common stockholders | | $ | 50,026 | | | $ | 57,971 | |
| Basic earnings per common share | | $ | 0.92 | | | $ | 1.07 | |
| Diluted earnings per common share | | $ | 0.92 | | | $ | 1.06 | |
LOANS BY TYPE (UNAUDITED)
(In thousands)
| | | 1st Quarter 2024 | | 4th Quarter 2023 | | 3rd Quarter 2023 | | 2nd Quarter 2023 | | 1st Quarter 2023 |
| Commercial, financial and agricultural | | $ | 2,834,102 | | | $ | 2,823,986 | | | $ | 2,890,535 | | | $ | 2,986,453 | | | $ | 3,081,926 | |
| Real estate - construction | | | 1,546,716 | | | | 1,519,619 | | | | 1,509,937 | | | | 1,397,732 | | | | 1,469,670 | |
| Real estate - mortgage: | | | | | | | | | | | | | | | | | | | | |
| Owner-occupied commercial | | | 2,377,042 | | | | 2,257,163 | | | | 2,237,684 | | | | 2,294,002 | | | | 2,243,436 | |
| 1-4 family mortgage | | | 1,284,888 | | | | 1,249,938 | | | | 1,170,099 | | | | 1,167,238 | | | | 1,138,645 | |
| Other mortgage | | | 3,777,758 | | | | 3,744,346 | | | | 3,766,124 | | | | 3,686,434 | | | | 3,624,071 | |
| Subtotal: Real estate - mortgage | | | 7,439,688 | | | | 7,251,447 | | | | 7,173,907 | | | | 7,147,674 | | | | 7,006,152 | |
| Consumer | | | 60,190 | | | | 63,777 | | | | 66,751 | | | | 73,035 | | | | 72,054 | |
| Total loans | | $ | 11,880,696 | | | $ | 11,658,829 | | | $ | 11,641,130 | | | $ | 11,604,894 | | | $ | 11,629,802 | |
SUMMARY OF CREDIT LOSS EXPERIENCE (UNAUDITED)
(Dollars in thousands)
| | | 1st Quarter 2024 | | 4th Quarter 2023 | | 3rd Quarter 2023 | | 2nd Quarter 2023 | | 1st Quarter 2023 |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | |
| Beginning balance | | $ | 153,317 | | | $ | 152,247 | | | $ | 152,272 | | | $ | 148,965 | | | $ | 146,297 | |
| Loans charged off: | | | | | | | | | | | | | | | | | | | | |
| Commercial financial and agricultural | | | 1,842 | | | | 2,831 | | | | 4,783 | | | | 4,358 | | | | 1,257 | |
| Real estate - construction | | | - | | | | 89 | | | | 19 | | | | - | | | | - | |
| Real estate - mortgage | | | 67 | | | | 14 | | | | - | | | | 131 | | | | 26 | |
| Consumer | | | 98 | | | | 231 | | | | 341 | | | | 111 | | | | 390 | |
| Total charge offs | | | 2,007 | | | | 3,165 | | | | 5,143 | | | | 4,600 | | | | 1,673 | |
| Recoveries: | | | | | | | | | | | | | | | | | | | | |
| Commercial financial and agricultural | | | 199 | | | | 614 | | | | 825 | | | | 1,233 | | | | 128 | |
| Real estate - construction | | | - | | | | - | | | | - | | | | - | | | | 3 | |
| Real estate - mortgage | | | 6 | | | | - | | | | - | | | | - | | | | 1 | |
| Consumer | | | 9 | | | | 39 | | | | 11 | | | | 21 | | | | 11 | |
| Total recoveries | | | 214 | | | | 653 | | | | 836 | | | | 1,254 | | | | 143 | |
| Net charge-offs | | | 1,793 | | | | 2,512 | | | | 4,307 | | | | 3,346 | | | | 1,530 | |
| Provision for credit losses | | | 4,368 | | | | 3,582 | | | | 4,282 | | | | 6,654 | | | | 4,197 | |
| Ending balance | | $ | 155,892 | | | $ | 153,317 | | | $ | 152,247 | | | $ | 152,272 | | | $ | 148,965 | |
| | | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses to total loans | | | 1.31 | % | | | 1.32 | % | | | 1.31 | % | | | 1.31 | % | | | 1.28 | % |
| Allowance for credit losses to total average loans | | | 1.33 | % | | | 1.32 | % | | | 1.31 | % | | | 1.31 | % | | | 1.28 | % |
| Net charge-offsto total average loans | | | 0.06 | % | | | 0.09 | % | | | 0.15 | % | | | 0.11 | % | | | 0.05 | % |
| Provision for credit losses to total average loans | | | 0.15 | % | | | 0.12 | % | | | 0.15 | % | | | 0.23 | % | | | 0.14 | % |
| Nonperforming assets: | | | | | | | | | | | | | | | | | | | | |
| Nonaccrual loans | | $ | 34,457 | | | $ | 19,349 | | | $ | 20,912 | | | $ | 16,897 | | | $ | 13,157 | |
| Loans 90+ days past due and accruing | | | 380 | | | | 2,184 | | | | 1,692 | | | | 5,947 | | | | 4,683 | |
| Other real estate owned and repossessed assets | | | 490 | | | | 995 | | | | 690 | | | | 832 | | | | 248 | |
| Total | | $ | 35,327 | | | $ | 22,528 | | | $ | 23,294 | | | $ | 23,676 | | | $ | 18,088 | |
| | | | | | | | | | | | | | | | | | | | | |
| Nonperforming loans to total loans | | | 0.29 | % | | | 0.18 | % | | | 0.19 | % | | | 0.20 | % | | | 0.15 | % |
| Nonperforming assets to total assets | | | 0.22 | % | | | 0.14 | % | | | 0.15 | % | | | 0.16 | % | | | 0.12 | % |
| Nonperforming assets to earning assets | | | 0.23 | % | | | 0.14 | % | | | 0.16 | % | | | 0.16 | % | | | 0.13 | % |
| Allowance for credit losses to nonaccrual loans | | | 452.42 | % | | | 795.17 | % | | | 731.74 | % | | | 901.18 | % | | | 1,132.24 | % |
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(In thousands except per share data)
| | | 1st Quarter
2024 | | 4th Quarter
2023 | | 3rd Quarter
2023 | | 2nd Quarter
2023 | | 1st Quarter
2023 |
| Interest income: | | | | | | | | | | | | | | | | | | | | |
| Interest and fees on loans | | $ | 186,978 | | | $ | 184,897 | | | $ | 178,754 | | | $ | 171,718 | | | $ | 163,732 | |
| Taxable securities | | | 15,979 | | | | 15,512 | | | | 15,522 | | | | 11,570 | | | | 10,895 | |
| Nontaxable securities | | | 9 | | | | 12 | | | | 15 | | | | 17 | | | | 21 | |
| Federal funds sold | | | 541 | | | | 1,018 | | | | 985 | | | | 227 | | | | 614 | |
| Other interest and dividends | | | 23,203 | | | | 27,623 | | | | 17,930 | | | | 6,124 | | | | 6,060 | |
| Total interest income | | | 226,710 | | | | 229,062 | | | | 213,206 | | | | 189,656 | | | | 181,322 | |
| Interest expense: | | | | | | | | | | | | | | | | | | | | |
| Deposits | | | 104,066 | | | | 108,155 | | | | 95,901 | | | | 71,971 | | | | 55,713 | |
| Borrowed funds | | | 20,149 | | | | 19,220 | | | | 17,607 | | | | 16,434 | | | | 17,308 | |
| Total interest expense | | | 124,215 | | | | 127,375 | | | | 113,508 | | | | 88,405 | | | | 73,021 | |
| Net interest income | | | 102,495 | | | | 101,687 | | | | 99,698 | | | | 101,251 | | | | 108,301 | |
| Provision for credit losses | | | 4,368 | | | | 3,582 | | | | 4,282 | | | | 6,654 | | | | 4,197 | |
| Net interest income after provision for credit losses | | | 98,127 | | | | 98,105 | | | | 95,416 | | | | 94,597 | | | | 104,104 | |
| Non-interest income: | | | | | | | | | | | | | | | | | | | | |
| Service charges on deposit accounts | | | 2,150 | | | | 2,181 | | | | 2,163 | | | | 2,142 | | | | 1,934 | |
| Mortgage banking | | | 678 | | | | 792 | | | | 825 | | | | 696 | | | | 442 | |
| Credit card income | | | 2,155 | | | | 2,004 | | | | 2,532 | | | | 2,406 | | | | 1,689 | |
| Bank-owned life insurance income | | | 3,231 | | | | 1,639 | | | | 1,818 | | | | 2,496 | | | | 1,621 | |
| Other operating income | | | 599 | | | | 763 | | | | 797 | | | | 842 | | | | 635 | |
| Total non-interest income | | | 8,813 | | | | 7,379 | | | | 8,135 | | | | 8,582 | | | | 6,321 | |
| Non-interest expense: | | | | | | | | | | | | | | | | | | | | |
| Salaries and employee benefits | | | 22,986 | | | | 23,024 | | | | 20,080 | | | | 18,795 | | | | 19,066 | |
| Equipment and occupancy expense | | | 3,557 | | | | 3,860 | | | | 3,579 | | | | 3,421 | | | | 3,435 | |
| Third party processing and other services | | | 7,166 | | | | 7,841 | | | | 6,549 | | | | 6,198 | | | | 7,284 | |
| Professional services | | | 1,464 | | | | 1,417 | | | | 1,265 | | | | 1,580 | | | | 1,654 | |
| FDIC and other regulatory assessments | | | 3,905 | | | | 9,509 | | | | 2,346 | | | | 2,242 | | | | 1,517 | |
| Other real estate owned expense | | | 30 | | | | 17 | | | | 18 | | | | 6 | | | | 6 | |
| Other operating expense | | | 7,195 | | | | 12,590 | | | | 7,826 | | | | 6,224 | | | | 6,702 | |
| Total non-interest expense | | | 46,303 | | | | 58,258 | | | | 41,663 | | | | 38,466 | | | | 39,664 | |
| Income before income tax | | | 60,637 | | | | 47,226 | | | | 61,888 | | | | 64,713 | | | | 70,761 | |
| Provision for income tax | | | 10,611 | | | | 5,152 | | | | 8,548 | | | | 11,245 | | | | 12,790 | |
| Net income | | | 50,026 | | | | 42,074 | | | | 53,340 | | | | 53,468 | | | | 57,971 | |
| Dividends on preferred stock | | | - | | | | 31 | | | | - | | | | 31 | | | | - | |
| Net income available to common stockholders | | $ | 50,026 | | | $ | 42,043 | | | $ | 53,340 | | | $ | 53,437 | | | $ | 57,971 | |
| Basic earnings per common share | | $ | 0.92 | | | $ | 0.77 | | | $ | 0.98 | | | $ | 0.98 | | | $ | 1.07 | |
| Diluted earnings per common share | | $ | 0.92 | | | $ | 0.77 | | | $ | 0.98 | | | $ | 0.98 | | | $ | 1.06 | |
AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS (UNAUDITED)
ON A FULLY TAXABLE-EQUIVALENT BASIS
(Dollars in thousands)
| | | 1st Quarter 2024 | | 4th Quarter 2023 | | 3rd Quarter 2023 | | 2nd Quarter 2023 | | 1st Quarter 2023 |
| | | Average
Balance | | Yield / Rate | | Average
Balance | | Yield / Rate | | Average
Balance | | Yield / Rate | | Average
Balance | | Yield / Rate | | Average
Balance | | Yield / Rate |
| Assets: | | | | | | | | | | | | | | | | | | | | |
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans, net of unearned income (1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Taxable | | $ | 11,723,391 | | | | 6.41 | % | | $ | 11,580,716 | | | | 6.33 | % | | $ | 11,545,003 | | | | 6.13 | % | | $ | 11,581,008 | | | | 5.94 | % | | $ | 11,632,439 | | | | 5.70 | % |
| Tax-exempt (2) | | | 17,605 | | | | 5.00 | | | | 17,787 | | | | 4.71 | | | | 18,023 | | | | 4.71 | | | | 18,312 | | | | 4.82 | | | | 18,978 | | | | 3.36 | |
| Total loans, net of unearned income | | | 11,740,996 | | | | 6.40 | | | | 11,598,503 | | | | 6.32 | | | | 11,563,026 | | | | 6.13 | | | | 11,599,320 | | | | 5.94 | | | | 11,651,417 | | | | 5.70 | |
| Mortgage loans held for sale | | | 4,770 | | | | 5.57 | | | | 5,105 | | | | 6.22 | | | | 5,476 | | | | 6.67 | | | | 5,014 | | | | 5.12 | | | | 1,522 | | | | 6.40 | |
| Debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Taxable | | | 2,013,295 | | | | 3.16 | | | | 2,007,636 | | | | 3.08 | | | | 2,029,995 | | | | 3.07 | | | | 1,757,397 | | | | 2.64 | | | | 1,724,523 | | | | 2.54 | |
| Tax-exempt (2) | | | 1,296 | | | | 3.40 | | | | 1,739 | | | | 2.30 | | | | 2,408 | | | | 2.49 | | | | 2,960 | | | | 2.43 | | | | 3,781 | | | | 2.43 | |
| Total securities (3) | | | 2,014,591 | | | | 3.16 | | | | 2,009,375 | | | | 3.08 | | | | 2,032,403 | | | | 3.07 | | | | 1,760,357 | | | | 2.64 | | | | 1,728,304 | | | | 2.54 | |
| Federal funds sold | | | 37,298 | | | | 5.83 | | | | 72,178 | | | | 5.60 | | | | 74,424 | | | | 5.25 | | | | 15,908 | | | | 5.72 | | | | 50,526 | | | | 4.93 | |
| Restricted equity securities | | | 10,417 | | | | 7.57 | | | | 10,216 | | | | 8.74 | | | | 8,471 | | | | 5.90 | | | | 8,834 | | | | 6.08 | | | | 9,919 | | | | 7.69 | |
| Interest-bearing balances with banks | | | 1,687,977 | | | | 5.48 | | | | 1,981,411 | | | | 5.49 | | | | 1,293,243 | | | | 5.45 | | | | 460,893 | | | | 5.21 | | | | 510,021 | | | | 4.67 | |
| Total interest-earning assets | | $ | 15,496,049 | | | | 5.88 | | | $ | 15,676,788 | | | | 5.80 | | | $ | 14,977,043 | | | | 5.65 | | | $ | 13,850,326 | | | | 5.49 | | | $ | 13,951,709 | | | | 5.27 | |
| Non-interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and due from banks | | | 98,813 | | | | | | | | 101,741 | | | | | | | | 111,566 | | | | | | | | 101,188 | | | | | | | | 106,448 | | | | | |
| Net premises and equipment | | | 60,126 | | | | | | | | 60,110 | | | | | | | | 60,121 | | | | | | | | 60,499 | | | | | | | | 60,617 | | | | | |
| Allowance for credit losses, accrued interest and other assets | | | 302,591 | | | | | | | | 283,435 | | | | | | | | 283,357 | | | | | | | | 279,860 | | | | | | | | 279,775 | | | | | |
| Total assets | | $ | 15,957,579 | | | | | | | $ | 16,122,074 | | | | | | | $ | 15,432,087 | | | | | | | $ | 14,291,873 | | | | | | | $ | 14,398,549 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Checking | | $ | 2,339,548 | | | | 2.69 | % | | $ | 2,245,431 | | | | 2.91 | % | | $ | 2,153,973 | | | | 2.72 | % | | $ | 1,628,936 | | | | 1.69 | % | | $ | 1,675,355 | | | | 1.25 | % |
| Savings | | | 106,924 | | | | 1.76 | | | | 107,035 | | | | 1.72 | | | | 112,814 | | | | 1.61 | | | | 122,050 | | | | 1.38 | | | | 134,671 | | | | 0.94 | |
| Money market | | | 6,761,495 | | | | 4.48 | | | | 7,106,190 | | | | 4.44 | | | | 6,538,426 | | | | 4.24 | | | | 5,971,639 | | | | 3.78 | | | | 5,756,642 | | | | 3.17 | |
| Time deposits | | | 1,164,204 | | | | 4.37 | | | | 1,111,350 | | | | 4.18 | | | | 1,093,388 | | | | 3.89 | | | | 983,582 | | | | 3.44 | | | | 850,639 | | | | 2.51 | |
| Total interest-bearing deposits | | | 10,372,171 | | | | 4.04 | | | | 10,570,006 | | | | 4.06 | | | | 9,898,601 | | | | 3.84 | | | | 8,706,207 | | | | 3.32 | | | | 8,417,307 | | | | 2.68 | |
| Federal funds purchased | | | 1,422,828 | | | | 5.50 | | | | 1,338,110 | | | | 5.49 | | | | 1,237,721 | | | | 5.43 | | | | 1,191,582 | | | | 5.14 | | | | 1,389,217 | | | | 4.67 | |
| Other borrowings | | | 64,736 | | | | 4.26 | | | | 64,734 | | | | 4.23 | | | | 64,734 | | | | 4.23 | | | | 100,998 | | | | 4.62 | | | | 114,726 | | | | 4.61 | |
| Total interest-bearing liabilities | | $ | 11,859,735 | | | | 4.21 | % | | $ | 11,972,850 | | | | 4.22 | % | | $ | 11,201,056 | | | | 4.02 | % | | $ | 9,998,787 | | | | 3.55 | % | | $ | 9,921,250 | | | | 2.98 | % |
| Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Non-interest-bearing checking | | | 2,550,841 | | | | | | | | 2,656,504 | | | | | | | | 2,778,858 | | | | | | | | 2,876,225 | | | | | | | | 3,086,774 | | | | | |
| Other liabilities | | | 91,064 | | | | | | | | 76,651 | | | | | | | | 72,924 | | | | | | | | 64,917 | | | | | | | | 72,121 | | | | | |
| Stockholders' equity | | | 1,503,240 | | | | | | | | 1,475,366 | | | | | | | | 1,437,766 | | | | | | | | 1,399,578 | | | | | | | | 1,358,587 | | | | | |
| Accumulated other comprehensive loss | | | (47,302 | ) | | | | | | | (59,297 | ) | | | | | | | (58,517 | ) | | | | | | | (47,634 | ) | | | | | | | (40,183 | ) | | | | |
| Total liabilities and stockholders' equity | | $ | 15,957,579 | | | | | | | $ | 16,122,074 | | | | | | | $ | 15,432,087 | | | | | | | $ | 14,291,873 | | | | | | | $ | 14,398,549 | | | | | |
| Net interest spread | | | | | | | 1.67 | % | | | | | | | 1.58 | % | | | | | | | 1.63 | % | | | | | | | 1.94 | % | | | | | | | 2.29 | % |
| Net interest margin | | | | | | | 2.66 | % | | | | | | | 2.57 | % | | | | | | | 2.64 | % | | | | | | | 2.93 | % | | | | | | | 3.15 | % |
(1) Average loans include nonaccrual loans in all periods. Loan fees of $3,655, $4,175, $2,996, $3,318, and $3,263 are included in interest income in the first quarter of 2024, fourth quarter of 2023, third quarter of 2023, second quarter of 2023, and first quarter of 2023, respectively.
(2) Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 21%.
(3) Unrealized losses on debt securities of $(68,162), $(84,647), $(83,815), $(69,498), and $(59,738) for the first quarter of 2024, fourth quarter of 2023, third quarter of 2023, second quarter of 2023, and first quarter of 2023, respectively, are excluded from the yield calculation.
