SIMMONS FIRST NATIONAL CORP false 0000090498 0000090498 2024-07-24 2024-07-24

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) July 24, 2024

 

 

SIMMONS FIRST NATIONAL CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

Arkansas   0-6253   71-0407808
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)

 

501 Main Street, Pine Bluff, Arkansas   71601
(Address of principal executive offices)   (Zip Code)

(870) 541-1000

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading
Symbol(s)

 

Name of each exchange
on which registered

Common stock, par value $0.01 per share   SFNC   The Nasdaq Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Item 2.02

Results of Operations and Financial Condition.

On July 24, 2024, the Registrant issued a press release, a copy of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

The information provided pursuant to this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (“Exchange Act”) or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Registrant under the Securities Act of 1933 (“Securities Act”) or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

Item 7.01

Regulation FD Disclosure.

On July 24, 2024, the Registrant issued an investor presentation, a copy of which is attached hereto as Exhibit 99.2 and is incorporated herein by reference.

The information provided pursuant to this Item 7.01, including Exhibit 99.2, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Registrant under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01

Financial Statements and Exhibits.

 

Exhibit 99.1    Press Release dated July 24, 2024
Exhibit 99.2    Investor Presentation issued on July 24, 2024
Exhibit 104    Cover Page Interactive Data File (embedded within the Inline XBRL Document)


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    SIMMONS FIRST NATIONAL CORPORATION
     

/s/ C. Daniel Hobbs

Date: July 24, 2024       C. Daniel Hobbs, Executive Vice President and
      Chief Financial Officer

Exhibit 99.1

 

LOGO

July 24, 2024

Simmons First National Corporation Reports Second Quarter 2024 Results

Bob Fehlman, Simmons’ Chief Executive Officer, commented on second quarter 2024 results:

Overall, we were very pleased with our results for the quarter as key profitability metrics – net income, total revenue and pre-provision net revenue – all showed positive progression on a linked quarter basis.

Total loans increased 4 percent on a linked quarter annualized basis, while our focus on maintaining prudent pricing discipline resulted in a 15 basis point increase in the yield on our loan portfolio from the first quarter. At the same time, the pace of increase in deposit costs slowed, rising just 4 basis points compared to first quarter levels, and noninterest bearing deposit migration also eased. As a result, our net interest margin rose 3 basis points on a linked quarter basis.

Credit quality trends in the quarter were also positive, with nonperforming loans and past due loans decreasing from first quarter levels. While we continue to operate against a backdrop of uncertainty concerning slower economic growth and the timing of lower interest rates, we are comforted by our strong capital and liquidity positions. And given the liability sensitivity of our balance sheet, we believe we are well-positioned for profitable growth in a lower interest rate environment.

 

FINANCIAL HIGHLIGHTS

   2Q24     1Q24     2Q23    

2Q24 Highlights

BALANCE SHEET (in millions)         

Comparisons reflect 2Q24 vs 1Q24

 

•  Net income of $40.8 million and diluted EPS of $0.32

 

•  Adjusted earnings1 of $41.9 million and adjusted diluted EPS1 of $0.33

 

•  Total revenue of $197.2 million. PPNR1 of $57.9 million; Adjusted PPNR1 of $59.4 million

 

•  Net interest margin at 2.69%, up 3 bps

 

•  Pace of increase in deposit costs slowed significantly (4 bps) and noninterest bearing migration eased

 

•  Positive operating leverage driven by revenue growth and decline in noninterest expense

 

•  Provision for credit losses on loans exceeded net charge-offs in the quarter by $3.0 million

 

•  NCO ratio 19 bps in 2Q24; 16 bps of NCO ratio associated with run-off portfolio

•  ACL ratio ends the quarter at 1.34%; NPL coverage ratio at 223%

 

•  EA ratio 12.64%; TCE ratio1 up 9 bps to 7.84%

Total loans

   $ 17,192     $ 17,002     $ 16,834  
Total investment securities      6,571       6,735       7,337  
Total deposits      21,841       22,353       22,489  
Total assets      27,369       27,372       27,959  
Total shareholders’ equity      3,459       3,439       3,356  
ASSET QUALITY       

Net charge-off ratio (NCO ratio)

     0.19     0.19     0.04
Nonperforming loan ratio      0.60       0.63       0.43  
Nonperforming assets to total assets      0.39       0.41       0.28  
Allowance for credit losses to total loans      1.34       1.34       1.25  
Nonperforming loan coverage ratio      223       212       292  
PERFORMANCE MEASURES (in millions)       

Total revenue

   $ 197.2     $ 195.1     $ 208.2  
Adjusted total revenue1      197.2       195.1       208.6  
Pre-provision net revenue1 (PPNR)      57.9       55.2       68.5  
Adjusted pre-provision net revenue1      59.4       57.2       72.6  
Provision for credit losses      11.1       10.2       0.1  
PER SHARE DATA       

Diluted earnings

   $ 0.32     $ 0.31     $ 0.46  
Adjusted diluted earnings1      0.33       0.32       0.48  
Book value      27.56       27.42       26.59  
Tangible book value1      16.20       16.02       15.17  
CAPITAL RATIOS       

Equity to assets (EA ratio)

     12.64     12.56     12.00
Tangible common equity (TCE) ratio1      7.84       7.75       7.22  
Common equity tier 1 (CET1) ratio      12.00       11.95       11.92  
Total risk-based capital ratio      14.17       14.43       14.17  
LIQUIDITY ($ in millions)       

Loan to deposit ratio

     78.72     76.06     74.85
Borrowed funds to total liabilities      7.38       5.42       7.49  

Uninsured, non-collateralized deposits (UCD)

   $ 4,408     $ 4,643     $ 4,802  
Additional liquidity sources      11,120       11,457       11,096  
Coverage ratio of UCD      2.5x       2.5x       2.3x  


Simmons First National Corporation (NASDAQ: SFNC) (Simmons or Company) today reported net income of $40.8 million for the second quarter of 2024, compared to $38.9 million in the first quarter of 2024 and $58.3 million in the second quarter of 2023. Diluted earnings per share were $0.32 for the second quarter of 2024, compared to $0.31 in the first quarter of 2024 and $0.46 in the second quarter of 2023. Adjusted earnings1 for the second quarter of 2024 were $41.9 million, compared to $40.4 million for the first quarter of 2024 and $61.4 million for the second quarter of 2023. Adjusted diluted earnings per share1 for the second quarter of 2024 were $0.33, compared to $0.32 for the first quarter of 2024 and $0.48 for the second quarter of 2023.

During the second quarter of 2024, we recorded $0.3 million of noninterest expense related to an FDIC special assessment levied to support the Deposit Insurance Fund. This expense was in addition to the $1.6 million and $10.5 million FDIC special assessment we recorded in the first quarter of 2024 and fourth quarter of 2023, respectively. The table below summarizes the impact of these items, along with the impact of certain other items, consisting primarily of branch right sizing, early retirement, and termination of vendor and software services. They 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 EPS

 

$ in millions, except per share data

   2Q24      1Q24      2Q23  

Net income

   $ 40.8      $ 38.9      $ 58.3  

FDIC special assessment

     0.3        1.6        —   

Branch right sizing, net

     0.5        0.2        0.1  

Early retirement program

     0.1        0.2        3.6  

Termination of vendor and software services

     0.6        —         —   

Loss on sale of AFS investment securities

     —         —         0.4  
  

 

 

    

 

 

    

 

 

 

Total pre-tax impact

     1.5        2.0        4.1  

Tax effect2

     (0.4      (0.5      (1.0
  

 

 

    

 

 

    

 

 

 

Total impact on earnings

     1.1        1.5        3.1  
  

 

 

    

 

 

    

 

 

 

Adjusted earnings1

   $ 41.9      $ 40.4      $ 61.4  
  

 

 

    

 

 

    

 

 

 

Diluted EPS

   $ 0.32      $ 0.31      $ 0.46  

FDIC special assessment

     —         0.01        —   

Branch right sizing, net

     —         —         —   

Early retirement program

     —         —         0.03  

Termination of vendor and software contracts

     0.01        —         —   

Loss on sale of AFS investment securities

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Total pre-tax impact

     0.01        0.01        0.03  

Tax effect2

     —         —         (0.01
  

 

 

    

 

 

    

 

 

 

Total impact on earnings

     0.01        0.01        0.02  
  

 

 

    

 

 

    

 

 

 

Adjusted Diluted EPS1

   $ 0.33      $ 0.32      $ 0.48  
  

 

 

    

 

 

    

 

 

 

Net Interest Income

Net interest income for the second quarter of 2024 totaled $153.9 million, compared to $151.9 million for the first quarter of 2024 and $163.2 million for the second quarter of 2023. Interest income totaled $329.1 million for the second quarter of 2024, compared to $322.6 million for the first quarter of 2024 and $297.2 million for the second quarter of 2023. The increase in interest income was primarily driven by an increase in loan production coupled with the rate earned on loans. Interest expense totaled $175.2 million for the second quarter of 2024, up $4.5 million on a linked quarter basis primarily due to an increase in other borrowings costs. Included in net interest income is accretion recognized on loans, which totaled $1.6 million for the second quarter of 2024, $1.1 million for the first quarter of 2024 and $2.3 million for the second quarter of 2023.

The yield on loans on a fully taxable equivalent (FTE) basis for the second quarter of 2024 was 6.39 percent, up 15 basis points from 6.24 percent for the first quarter of 2024 and up 50 basis points from 5.89 percent for the second quarter of 2023. Cost of deposits for the second quarter of 2024 was 2.79 percent, compared to 2.75 percent for the first quarter of 2024 and 1.96 percent for the second quarter of 2023. The net interest margin on an FTE basis for the second quarter of 2024 was 2.69 percent, compared to 2.66 percent for the first quarter of 2024 and 2.76 percent for the second quarter of 2023.


Select Yield/Rates

 

     2Q24     1Q24     4Q23     3Q23     2Q23  

Loan yield (FTE)2

     6.39     6.24     6.20     6.08     5.89

Investment securities yield (FTE)2

     3.68       3.76       3.67       3.08       2.91  

Cost of interest bearing deposits

     3.53       3.48       3.31       3.06       2.57  

Cost of deposits

     2.79       2.75       2.58       2.37       1.96  

Cost of borrowed funds

     5.84       5.85       5.79       5.60       5.31  

Net interest spread (FTE)2

     1.92       1.89       1.93       1.87       2.10  

Net interest margin (FTE)2

     2.69       2.66       2.68       2.61       2.76  

Noninterest Income

Noninterest income for the second quarter of 2024 was $43.3 million, compared to $43.2 million in the first quarter of 2024 and $45.0 million in the second quarter of 2023. Adjusted noninterest income1 was $43.3 million in the second quarter of 2024, compared to $43.2 million in the first quarter of 2024 and $45.4 million in the second quarter of 2023. The increase in noninterest income and adjusted noninterest income on a linked quarter basis was primarily due to an increase in wealth management fees and service charges on deposit accounts, offset in part by a decline in mortgage lending income.

Noninterest Income

 

$ in millions

   2Q24      1Q24      4Q23     3Q23      2Q23  

Service charges on deposit accounts

   $ 12.3      $ 12.0      $ 12.8     $ 12.4      $ 12.9  

Wealth management fees

     8.3        7.5        7.7       7.7        7.4  

Debit and credit card fees

     8.2        8.2        7.8       7.7        8.0  

Mortgage lending income

     2.0        2.3        1.6       2.2        2.4  

Other service charges and fees

     2.4        2.2        2.3       2.2        2.3  

Bank owned life insurance

     3.9        3.8        3.1       3.1        2.6  

Gain (loss) on sale of securities

     —         —         (20.2     —         (0.4

Other income

     6.4        7.2        6.9       7.4        9.8  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total noninterest income

   $ 43.3      $ 43.2      $ 22.0     $ 42.8      $ 45.0  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Adjusted noninterest income1

   $ 43.3      $ 43.2      $ 42.2     $ 42.8      $ 45.4  

Noninterest Expense

Noninterest expense for the second quarter of 2024 was $139.4 million, compared to $139.9 million in the first quarter of 2024 and $139.7 million in the second quarter of 2023. During the second quarter and first quarter of 2024, noninterest expense included an FDIC special assessment of $0.3 million and $1.6 million, respectively. Also included in noninterest expense are certain items consisting of branch right sizing, early retirement, and termination of vendor and software services. Collectively, these items totaled $1.5 million in the second quarter of 2024, $2.0 million in the first quarter of 2024 and $3.7 million in the second quarter of 2023. Excluding these items (which are described in the “Reconciliation of Non-GAAP Financial Measures” tables below), adjusted noninterest expense1 was $137.8 million in the second quarter of 2024, $137.9 million in the first quarter of 2024 and $136.0 million in the second quarter of 2023. The decrease in noninterest expense and adjusted noninterest expense on a linked quarter basis was primarily due to a decline in salaries and employee benefits.

Noninterest Expense

 

$ in millions

   2Q24     1Q24     4Q23     3Q23     2Q23  

Salaries and employee benefits

   $ 70.7     $ 72.7     $ 67.0     $ 67.4     $ 74.7  

Occupancy expense, net

     11.9       12.3       11.7       12.0       11.4  

Furniture and equipment

     5.6       5.1       5.4       5.1       5.1  

Deposit insurance

     5.4       5.5       4.7       4.7       5.2  

Other real estate and foreclosure expense

     0.1       0.2       0.2       0.2       0.3  

FDIC special assessment

     0.3       1.6       10.5       —        —   

Other operating expenses

     45.4       42.5       48.6       42.6       42.9  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

   $ 139.4     $ 139.9     $ 148.1     $ 132.0     $ 139.7  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted salaries and employee benefits1

   $ 70.6     $ 72.4     $ 66.0     $ 65.8     $ 71.1  

Adjusted other operating expenses1

     44.3       42.4       44.9       42.1       43.0  

Adjusted noninterest expense1

     137.8       137.9       132.7       129.9       136.0  

Efficiency ratio

     68.38     69.41     80.46     65.11     65.18

Adjusted efficiency ratio1

     65.68       66.42       62.91       61.94       61.29  

Full-time equivalent employees

     2,961       2,989       3,007       3,005       3,066  


Loans and Unfunded Loan Commitments

Total loans at the end of the second quarter of 2024 were $17.2 billion, up $359 million, or 2 percent, compared to $16.8 billion at the end of the second quarter of 2023. Total loans on a linked quarter basis increased $191 million or 1 percent, reflecting continued focus on maintaining disciplined pricing strategies and prudent underwriting standards given market uncertainty regarding near-term economic activity and conditions. Unfunded loan commitments at the end of the second quarter of 2024 were $3.8 billion, compared to $3.9 billion at the end of the first quarter of 2024 and $4.4 billion at the end of the second quarter of 2023. The commercial loan pipeline ended the second quarter of 2024 at $1.0 billion, relatively unchanged from levels at the end of the first quarter 2024. The rate on ready to close commercial loans at the end of the second quarter of 2024 was 8.68 percent, up 30 basis points from the end of the first quarter of 2024.

Loans and Unfunded Loan Commitments

 

$ in millions

   2Q24      1Q24      4Q23      3Q23      2Q23  

Total loans

   $ 17,192      $ 17,002      $ 16,846      $ 16,772      $ 16,834  

Unfunded loan commitments

     3,746        3,875        3,880        4,049        4,443  

Deposits

Total deposits at the end of the second quarter of 2024 were $21.8 billion, compared to $22.4 billion at the end of the first quarter of 2024 and $22.5 billion at the end of the second quarter of 2023. The decrease in total deposits on a linked quarter basis was primarily attributable to activity related to public funds deposits. Noninterest bearing deposits totaled $4.6 billion at the end of the second quarter of 2024, relatively unchanged from first quarter 2024 levels as deposit migration eased in the second quarter. The loan-to-deposit ratio at the end of the second quarter of 2024 was 79 percent, compared to 76 percent at the end of the first quarter of 2024 and 75 percent at the end of the second quarter of 2023.

Deposits

 

$ in millions

   2Q24     1Q24     4Q23     3Q23     2Q23  

Noninterest bearing deposits

   $ 4,624     $ 4,698     $ 4,801     $ 4,991     $ 5,265  

Interest bearing transaction accounts

     10,092       10,316       10,277       9,875       10,203  

Time deposits

     4,185       4,314       4,266       4,103       3,784  

Brokered deposits

     2,940       3,025       2,901       3,262       3,237  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

   $ 21,841     $ 22,353     $ 22,245     $ 22,231     $ 22,489  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest bearing deposits to total deposits

     21     21     22     22     23

Total loans to total deposits

     79       76       76       75       75  

Asset Quality

Provision for credit losses totaled $11.1 million for the second quarter of 2024, compared to $10.2 million for the first quarter of 2024 and $0.1 million for the second quarter of 2023. Provision for credit losses on loans exceeded net charge-offs by $3.0 million during the second quarter of 2024. The allowance for credit losses on loans at the end of the second quarter of 2024 was $230.4 million, compared to $227.4 million at the end of the first quarter of 2024 and $210.0 million at the end of the second quarter of 2023. The increase in allowance for credit losses on loans on a linked quarter and year-over-year basis reflected continued normalization of the credit environment from historical lows, as well as changes in the macroeconomic conditions and increased activity in the loan portfolio. The allowance for credit losses on loans as a percentage of total loans was 1.34 percent at the end of the second quarter of 2024, unchanged from first quarter 2024 levels and up from 1.25 percent at the end of the second quarter of 2023.

Net charge-offs as a percentage of average loans for the second quarter of 2024 were 19 basis points, unchanged from first quarter 2024 levels and up from the 4 basis points recorded in the second quarter of 2023. Net charge-offs in the second quarter of 2024 included $6.7 million of charge-offs related to the previously identified run-off portfolio, which consists of an acquired asset-based lending portfolio and a small ticket equipment finance portfolio. Net charge-offs from the run-off portfolio accounted for 16 basis points of total net charge-offs recorded during the second quarter of 2024.


Total nonperforming loans at the end of the second quarter of 2024 were $103.4 million, compared to $107.3 million at the end of the first quarter of 2024 and $72.0 million at the end of the second quarter of 2023. The decrease in nonperforming loans on a linked quarter basis was primarily due to the run-off portfolio, which included a $5 million charge-off on a single, previously identified nonperforming asset-based lending credit. The nonperforming loan coverage ratio ended the second quarter of 2024 at 223 percent, compared to 212 percent at the end of the first quarter of 2024 and 292 percent at the end of the second quarter of 2023. Total nonperforming assets as a percentage of total assets were 0.39 percent at the end of the second quarter of 2024, compared to 0.41 percent at the end of the first quarter of 2024 and 0.28 percent at the end of the second quarter of 2023.

Asset Quality

 

$ in millions

   2Q24     1Q24     4Q23     3Q23     2Q23  

Allowance for credit losses on loans to total loans

     1.34     1.34     1.34     1.30     1.25

Allowance for credit losses on loans to nonperforming loans

     223       212       267       267       292  

Nonperforming loans to total loans

     0.60       0.63       0.50       0.49       0.43  

Net charge-off ratio (annualized)

     0.19       0.19       0.11       0.28       0.04  

Net charge-off ratio YTD (annualized)

     0.19       0.19       0.12       0.12       0.04  

Total nonperforming loans

   $ 103.4     $ 107.3     $ 84.5     $ 81.9     $ 72.0  

Total other nonperforming assets

     3.4       5.0       5.8       5.2       4.9  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 106.8     $ 112.3     $ 90.3     $ 87.1     $ 76.9  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reserve for unfunded commitments

   $ 25.6     $ 25.6     $ 25.6     $ 25.6     $ 36.9  

Capital

Total stockholders’ equity at the end of the second quarter of 2024 was $3.5 billion, compared to $3.4 billion at the end of the second quarter of 2023. On a linked quarter basis, total stockholders’ equity increased $19.7 million, primarily as a result of a $14.4 million increase in retained earnings. Book value per share at the end of the second quarter of 2024 was $27.56, compared to $27.42 at the end of the first quarter of 2024 and $26.59 at the end of the second quarter of 2023. Tangible book value per share1 at the end of the second quarter of 2024 was $16.20, compared to $16.02 at the end of the first quarter of 2024 and $15.17 at the end of the second quarter of 2023.

Stockholders’ equity as a percentage of total assets at June 30, 2024, was 12.6 percent, relatively unchanged from first quarter of 2024 levels and up from 12.0 percent reported at the end of the second quarter of 2023. Tangible common equity as a percentage of tangible assets1 was 7.8 percent, relatively unchanged from first quarter of 2024 levels and up from 7.2 percent reported at the end of the second quarter of 2023. Each of the regulatory capital ratios for Simmons and its lead subsidiary, Simmons Bank, continue to significantly exceed “well-capitalized” guidelines.

Select Capital Ratios

 

     2Q24     1Q24     4Q23     3Q23     2Q23  

Stockholders’ equity to total assets

     12.6     12.6     12.5     11.9     12.0

Tangible common equity to tangible assets1

     7.8       7.8       7.7       7.1       7.2  

Common equity tier 1 (CET1) ratio

     12.0       12.0       12.1       12.0       11.9  

Tier 1 leverage ratio

     9.5       9.4       9.4       9.3       9.2  

Tier 1 risk-based capital ratio

     12.0       12.0       12.1       12.0       11.9  

Total risk-based capital ratio

     14.2       14.4       14.4       14.3       14.2  

Cash Dividend and Share Repurchase Program

As a result of Simmons’ solid capital position and its ability to organically generate capital, the board of directors declared a quarterly cash dividend on Simmons’ Class A common stock of $0.21 per share, which represents a 5 percent increase from the cash dividend paid for the same time period last year. The cash dividend is payable on October 1, 2024, to shareholders of record as of September 13, 2024. Simmons has paid cash dividends for 115 consecutive years, and 2024 represents the 13th consecutive year that Simmons has increased its dividend. According to research by Dividend Power, Simmons is one of only 26 U.S. publicly traded companies that have paid dividends for 100+ uninterrupted years. Simmons also earned Dividend Power’s designation as a “Dividend Contender,” a title reserved exclusively for companies that have increased their dividend for 10 to 24 consecutive years. As of July 1, 2024, Dividend Power research noted that Simmons is one of only 370 companies out of nearly 6,000 companies listed on the New York Stock Exchange and NASDAQ to achieve this distinction.


During the second quarter of 2024, Simmons did not repurchase shares under its stock repurchase program that was authorized in January 2024 (2024 Program), which replaced its former repurchase program that was authorized in January 2022. Remaining authorization under the 2024 Program as of June 30, 2024, 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%

Conference Call

Management will conduct a live conference call to review this information beginning at 9:00 a.m. Central Time today, Wednesday, July 24, 2024. 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 10190204. 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 115 consecutive years. Its principal subsidiary, Simmons Bank, operates 234 branches in Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas. Founded in 1903, Simmons Bank offers comprehensive financial solutions delivered with a client-centric approach. In 2024, Simmons Bank was recognized by U.S. News & World Report as one of the 2024-2025 Best Companies to Work For in the South and by Forbes as one of America’s Best-In-State Banks 2024 in Tennessee. In 2023, Simmons Bank was recognized by Forbes as one of America’s Best Midsize Employers and among the World’s Best Banks for the fourth consecutive year. Additional information about Simmons Bank can be found on our website at simmonsbank.com, by following @Simmons_Bank on X (formerly Twitter) or by visiting our newsroom.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). The Company’s management uses these non-GAAP financial measures in their analysis of the Company’s performance. These measures adjust GAAP performance measures to, among other things, include the tax benefit associated with revenue items that are tax-exempt, as well as exclude from net income (including on a per share diluted basis), pre-tax, pre-provision earnings, net charge-offs, income available to common shareholders, non-interest income, and non-interest expense certain income and expense items attributable to, for example, merger activity (primarily including merger-related expenses), gains and/or losses on sale of branches, net branch right-sizing initiatives, FDIC special assessment charges and gain/loss on the sale of AFS investment securities. The Company has updated its calculation of certain non-GAAP financial measures to exclude the impact of gains or losses on the sale of AFS investment securities in light of the impact of the Company’s strategic AFS investment securities transactions during the fourth quarter of 2023 and has presented past periods on a comparable basis.

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. Fehlman’s quote, may be identified by reference to future periods or by the use of forward-looking terminology, such as “believe,” “budget,” “expect,” “foresee,” “anticipate,” “intend,” “indicate,” “target,” “estimate,” “plan,” “project,” “continue,” “contemplate,” “positions,” “prospects,” “predict,” or “potential,” by future conditional verbs such as “will,” “would,” “should,” “could,” “might” or “may,” or by variations of such words or by similar expressions. These forward-looking statements include, without limitation, statements relating to Simmons’ future growth, business strategies, lending capacity and lending activity, loan demand, revenue, assets, asset quality, profitability, dividends, net interest margin, non-interest revenue, share repurchase program, acquisition strategy, digital banking initiatives, the Company’s ability to recruit and retain key employees, the adequacy of the allowance for credit losses, and future economic conditions and interest rates. Any forward-looking statement speaks only as of the date of this 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, 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; general economic and market conditions; market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts (including the ongoing military conflicts between Russia and Ukraine and between Israel and Hamas) 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); 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; cyber threats, attacks or events; reliance on third parties for key services; government legislation; and other factors, many of which are beyond the control of the Company, could cause actual results to differ materially from those projected in or contemplated by the forward-looking statements. Additional information on factors that might affect the Company’s financial results is included in the Company’s Form 10-K for the year ended December 31, 2023, and other reports that the Company has filed with or furnished to the U.S. Securities and Exchange Commission (the SEC), all of which are available from the SEC on its website, www.sec.gov. In addition, there can be no guarantee that the board of directors (Board) of Simmons will approve a quarterly dividend in future quarters, and the timing, payment, and amount of future dividends (if any) is subject to, among other things, the discretion of the Board and may differ significantly from past dividends.

FOR MORE INFORMATION CONTACT:

Ed Bilek, EVP, Director of Investor and Media Relations

ed.bilek@simmonsbank.com or 205.612.3378 (cell)


SFNC

Simmons First National Corporation

Consolidated End of Period Balance Sheets

 

For the Quarters Ended

(Unaudited)

   Jun 30
2024
    Mar 31
2024
    Dec 31
2023
    Sep 30
2023
    Jun 30
2023
 
($ in thousands)                               

ASSETS

          

Cash and noninterest bearing balances due from banks

   $ 320,021     $ 380,324     $ 345,258     $ 181,822     $ 181,268  

Interest bearing balances due from banks and federal funds sold

     254,312       222,979       268,834       423,826       564,644  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

     574,333       603,303       614,092       605,648       745,912  

Interest bearing balances due from banks - time

     100       100       100       100       545  

Investment securities - held-to-maturity

     3,685,450       3,707,258       3,726,288       3,742,292       3,756,754  

Investment securities - available-for-sale

     2,885,904       3,027,558       3,152,153       3,358,421       3,579,758  

Mortgage loans held for sale

     13,053       11,899       9,373       11,690       10,342  

Loans:

          

Loans

     17,192,437       17,001,760       16,845,670       16,771,888       16,833,653  

Allowance for credit losses on loans

     (230,389     (227,367     (225,231     (218,547     (209,966
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

     16,962,048       16,774,393       16,620,439       16,553,341       16,623,687  

Premises and equipment

     581,893       576,466       570,678       567,167       562,025  

Foreclosed assets and other real estate owned

     2,209       3,511       4,073       3,809       3,909  

Interest receivable

     126,625       122,781       122,430       110,361       103,431  

Bank owned life insurance

     505,023       503,348       500,559       497,465       494,370  

Goodwill

     1,320,799       1,320,799       1,320,799       1,320,799       1,320,799  

Other intangible assets

     104,943       108,795       112,645       116,660       120,758  

Other assets

     606,692       611,964       592,045       676,572       636,833  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 27,369,072     $ 27,372,175     $ 27,345,674     $ 27,564,325     $ 27,959,123  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

          

Deposits:

          

Noninterest bearing transaction accounts

   $ 4,624,186     $ 4,697,539     $ 4,800,880     $ 4,991,034     $ 5,264,962  

Interest bearing transaction accounts and savings deposits

     10,925,179       11,071,762       10,997,425       10,571,807       10,866,078  

Time deposits

     6,291,518       6,583,703       6,446,673       6,668,370       6,357,682  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     21,840,883       22,353,004       22,244,978       22,231,211       22,488,722  

Federal funds purchased and securities sold under agreements to repurchase

     52,705       58,760       67,969       74,482       102,586  

Other borrowings

     1,346,378       871,874       972,366       1,347,855       1,373,339  

Subordinated notes and debentures

     366,217       366,179       366,141       366,103       366,065  

Accrued interest and other liabilities

     304,020       283,232       267,732       259,119       272,085  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     23,910,203       23,933,049       23,919,186       24,278,770       24,602,797  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity:

          

Common stock

     1,255       1,254       1,252       1,251       1,262  

Surplus

     2,506,469       2,503,673       2,499,930       2,497,874       2,516,398  

Undivided profits

     1,356,626       1,342,215       1,329,681       1,330,810       1,308,654  

Accumulated other comprehensive (loss) income

     (405,481     (408,016     (404,375     (544,380     (469,988
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     3,458,869       3,439,126       3,426,488       3,285,555       3,356,326  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 27,369,072     $ 27,372,175     $ 27,345,674     $ 27,564,325     $ 27,959,123  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 1


SFNC

Simmons First National Corporation

Consolidated Statements of Income - Quarter-to-Date

 

For the Quarters Ended    Jun 30      Mar 31      Dec 31     Sep 30     Jun 30  
(Unaudited)    2024      2024      2023     2023     2023  
($ in thousands, except per share data)                                 

INTEREST INCOME

            

Loans (including fees)

   $ 270,937      $ 261,490      $ 261,505     $ 255,901     $ 244,292  

Interest bearing balances due from banks and federal funds sold

     2,964        3,010        3,115       3,569       4,023  

Investment securities

     55,050        58,001        58,755       50,638       48,751  

Mortgage loans held for sale

     194        148        143       178       154  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

TOTAL INTEREST INCOME

     329,145        322,649        323,518       310,286       297,220  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

INTEREST EXPENSE

            

Time deposits

     73,946        73,241        72,458       68,062       53,879  

Other deposits

     79,087        78,692        71,412       65,095       54,485  

Federal funds purchased and securities

            

sold under agreements to repurchase

     156        189        232       277       318  

Other borrowings

     15,025        11,649        16,607       16,450       18,612  

Subordinated notes and debentures

     7,026        6,972        7,181       6,969       6,696  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

TOTAL INTEREST EXPENSE

     175,240        170,743        167,890       156,853       133,990  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME

     153,905        151,906        155,628       153,433       163,230  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

PROVISION FOR CREDIT LOSSES

            

Provision for credit losses on loans

     11,099        10,206        11,225       20,222       5,061  

Provision for credit losses on unfunded commitments

     —         —         —        (11,300     (5,000

Provision for credit losses on investment securities - AFS

     —         —         (1,196     (1,200     (1,326

Provision for credit losses on investment securities - HTM

     —         —         —        —        1,326  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

TOTAL PROVISION FOR CREDIT LOSSES

     11,099        10,206        10,029       7,722       61  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME AFTER PROVISION

            

FOR CREDIT LOSSES

     142,806        141,700        145,599       145,711       163,169  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

NONINTEREST INCOME

            

Service charges on deposit accounts

     12,252        11,955        12,782       12,429       12,882  

Debit and credit card fees

     8,162        8,246        7,822       7,712       7,986  

Wealth management fees

     8,274        7,478        7,679       7,719       7,440  

Mortgage lending income

     1,973        2,320        1,603       2,157       2,403  

Bank owned life insurance income

     3,876        3,814        3,094       3,095       2,555  

Other service charges and fees (includes insurance income)

     2,352        2,199        2,346       2,232       2,262  

Gain (loss) on sale of securities

     —         —         (20,218     —        (391

Other income

     6,410        7,172        6,866       7,433       9,843  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

TOTAL NONINTEREST INCOME

     43,299        43,184        21,974       42,777       44,980  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

NONINTEREST EXPENSE

            

Salaries and employee benefits

     70,716        72,653        66,982       67,374       74,723  

Occupancy expense, net

     11,864        12,258        11,733       12,020       11,410  

Furniture and equipment expense

     5,623        5,141        5,445       5,117       5,128  

Other real estate and foreclosure expense

     117        179        189       228       289  

Deposit insurance

     5,682        7,135        15,220       4,672       5,201  

Merger-related costs

     —         —         —        5       19  

Other operating expenses

     45,352        42,513        48,570       42,582       42,926  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

TOTAL NONINTEREST EXPENSE

     139,354        139,879        148,139       131,998       139,696  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

NET INCOME BEFORE INCOME TAXES

     46,751        45,005        19,434       56,490       68,453  

Provision for income taxes

     5,988        6,134        (4,473     9,243       10,139  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

NET INCOME

   $ 40,763      $ 38,871      $ 23,907     $ 47,247     $ 58,314  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

BASIC EARNINGS PER SHARE

   $ 0.32      $ 0.31      $ 0.19     $ 0.38     $ 0.46  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

DILUTED EARNINGS PER SHARE

   $ 0.32      $ 0.31      $ 0.19     $ 0.37     $ 0.46  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

Page 2


SFNC

Simmons First National Corporation

Consolidated Risk-Based Capital

 

For the Quarters Ended    Jun 30     Mar 31     Dec 31     Sep 30     Jun 30  
(Unaudited)    2024     2024     2023     2023     2023  
($ in thousands)                               
Tier 1 capital           

Stockholders’ equity

   $ 3,458,869     $ 3,439,126     $ 3,426,488     $ 3,285,555     $ 3,356,326  

CECL transition provision (1)

     30,873       30,873       61,746       61,746       61,746  

Disallowed intangible assets, net of deferred tax

     (1,391,969     (1,394,672     (1,398,810     (1,402,682     (1,406,500

Unrealized loss (gain) on AFS securities

     405,481       408,016       404,375       544,380       469,988  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Tier 1 capital

     2,503,254       2,483,343       2,493,799       2,488,999       2,481,560  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Tier 2 capital           

Subordinated notes and debentures

     366,217       366,179       366,141       366,103       366,065  

Subordinated debt phase out

     (132,000     (66,000     (66,000     (66,000     (66,000

Qualifying allowance for loan losses and reserve for unfunded commitments

     217,684       214,660       170,977       165,490       169,409  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Tier 2 capital

     451,901       514,839       471,118       465,593       469,474  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total risk-based capital

   $ 2,955,155     $ 2,998,182     $ 2,964,917     $ 2,954,592     $ 2,951,034  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk weighted assets

   $ 20,856,194     $ 20,782,094     $ 20,599,238     $ 20,703,669     $ 20,821,075  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted average assets for leverage ratio

   $ 26,371,545     $ 26,312,873     $ 26,552,988     $ 26,733,658     $ 26,896,289  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios at end of quarter

          

Equity to assets

     12.64     12.56     12.53     11.92     12.00

Tangible common equity to tangible assets (2)

     7.84     7.75     7.69     7.07     7.22

Common equity Tier 1 ratio (CET1)

     12.00     11.95     12.11     12.02     11.92

Tier 1 leverage ratio

     9.49     9.44     9.39     9.31     9.23

Tier 1 risk-based capital ratio

     12.00     11.95     12.11     12.02     11.92

Total risk-based capital ratio

     14.17     14.43     14.39     14.27     14.17

 

(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.

 

Page 3


SFNC

Simmons First National Corporation

Consolidated Investment Securities

 

For the Quarters Ended    Jun 30      Mar 31      Dec 31      Sep 30      Jun 30  
(Unaudited)    2024      2024      2023      2023      2023  
($ in thousands)                                   

Investment Securities - End of Period

              

Held-to-Maturity

              

U.S. Government agencies

   $ 454,488      $ 453,805      $ 453,121      $ 452,428      $ 451,737  

Mortgage-backed securities

     1,119,741        1,142,352        1,161,694        1,178,324        1,193,118  

State and political subdivisions

     1,857,409        1,855,642        1,856,674        1,857,652        1,859,022  

Other securities

     253,812        255,459        254,799        253,888        252,877  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     3,685,450        3,707,258        3,726,288        3,742,292        3,756,754  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Available-for-Sale

              

U.S. Treasury

   $ 1,275      $ 1,964      $ 2,254      $ 2,224      $ 2,209  

U.S. Government agencies

     66,563        69,801        72,502        172,759        176,564  

Mortgage-backed securities

     1,730,842        1,845,364        1,940,307        2,157,092        2,282,328  

State and political subdivisions

     864,190        874,849        902,793        790,344        885,505  

Other securities

     223,034        235,580        234,297        236,002        233,152  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

     2,885,904        3,027,558        3,152,153        3,358,421        3,579,758  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities (net of credit losses)

   $ 6,571,354      $ 6,734,816      $ 6,878,441      $ 7,100,713      $ 7,336,512  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fair value - HTM investment securities

   $ 3,005,524      $ 3,049,281      $ 3,135,370      $ 2,848,211      $ 3,094,958  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 4


SFNC

Simmons First National Corporation

Consolidated Loans

 

For the Quarters Ended    Jun 30      Mar 31      Dec 31      Sep 30      Jun 30  
(Unaudited)    2024      2024      2023      2023      2023  
($ in thousands)                                   

Loan Portfolio - End of Period

              

Consumer:

              

Credit cards

   $ 178,354      $ 182,742      $ 191,204      $ 191,550      $ 209,452  

Other consumer

     130,278        124,531        127,462        112,832        148,333  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer

     308,632        307,273        318,666        304,382        357,785  

Real Estate:

              

Construction

     3,056,703        3,331,739        3,144,220        3,022,321        2,930,586  

Single-family residential

     2,666,201        2,624,738        2,641,556        2,657,879        2,633,365  

Other commercial real estate

     7,760,266        7,508,049        7,552,410        7,565,008        7,546,130  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     13,483,170        13,464,526        13,338,186        13,245,208        13,110,081  

Commercial:

              

Commercial

     2,484,474        2,499,311        2,490,176        2,477,077        2,569,330  

Agricultural

     285,181        226,642        232,710        296,912        280,541  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     2,769,655        2,725,953        2,722,886        2,773,989        2,849,871  

Other

     630,980        504,008        465,932        448,309        515,916  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 17,192,437      $ 17,001,760      $ 16,845,670      $ 16,771,888      $ 16,833,653  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 5


SFNC

Simmons First National Corporation

Consolidated Allowance and Asset Quality

 

For the Quarters Ended    Jun 30     Mar 31     Dec 31     Sep 30     Jun 30  
(Unaudited)    2024     2024     2023     2023     2023  
($ in thousands)                               
Allowance for Credit Losses on Loans           

Beginning balance

   $ 227,367     $ 225,231     $ 218,547     $ 209,966     $ 206,557  

Loans charged off:

          

Credit cards

     1,418       1,646       1,500       1,318       1,409  

Other consumer

     550       732       767       633       666  

Real estate

     123       2,857       1,023       9,723       435  

Commercial

     7,243       4,593       3,105       1,219       1,225  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans charged off

     9,334       9,828       6,395       12,893       3,735  

Recoveries of loans previously charged off:

          

Credit cards

     221       248       242       234       298  

Other consumer

     509       333       518       344       436  

Real estate

     72       735       785       429       878  

Commercial

     455       442       309       245       471  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recoveries

     1,257       1,758       1,854       1,252       2,083  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans charged off

     8,077       8,070       4,541       11,641       1,652  

Provision for credit losses on loans

     11,099       10,206       11,225       20,222       5,061  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of quarter

   $ 230,389     $ 227,367     $ 225,231     $ 218,547     $ 209,966  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Nonperforming assets           

Nonperforming loans:

          

Nonaccrual loans

   $ 102,891     $ 105,788     $ 83,325     $ 81,135     $ 71,279  

Loans past due 90 days or more

     558       1,527       1,147       806       738  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming loans

     103,449       107,315       84,472       81,941       72,017  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other nonperforming assets:

          

Foreclosed assets and other real estate owned

     2,209       3,511       4,073       3,809       3,909  

Other nonperforming assets

     1,167       1,491       1,726       1,417       1,013  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other nonperforming assets

     3,376       5,002       5,799       5,226       4,922  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 106,825     $ 112,317     $ 90,271     $ 87,167     $ 76,939  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Ratios           

Allowance for credit losses on loans to total loans

     1.34     1.34     1.34     1.30     1.25

Allowance for credit losses to nonperforming loans

     223     212     267     267     292

Nonperforming loans to total loans

     0.60     0.63     0.50     0.49     0.43

Nonperforming assets to total assets

     0.39     0.41     0.33     0.32     0.28

Annualized net charge offs to average loans (QTD)

     0.19     0.19     0.11     0.28     0.04

Annualized net charge offs to average loans (YTD)

     0.19     0.19     0.12     0.12     0.04

Annualized net credit card charge offs to average credit card loans (QTD)

     2.50     2.88     2.49     2.19     2.25

 

Page 6


SFNC

Simmons First National Corporation

Consolidated - Average Balance Sheet and Net Interest Income Analysis

 

For the Quarters Ended  
(Unaudited)  
     Three Months Ended
Jun 2024
    Three Months Ended
Mar 2024
    Three Months Ended
Jun 2023
 
($ 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

   $ 214,777      $ 2,964        5.55   $ 211,121      $ 3,010        5.73   $ 404,639      $ 4,023        3.99

Investment securities - taxable

     4,035,508        39,283        3.92     4,162,455        42,198        4.08     4,821,231        32,745        2.72

Investment securities - non-taxable (FTE)

     2,597,005        21,429        3.32     2,635,368        21,301        3.25     2,627,192        21,253        3.24

Mortgage loans held for sale

     10,328        194        7.55     9,048        148        6.58     9,560        154        6.46

Loans - including fees (FTE)

     17,101,799        271,851        6.39     16,900,496        262,414        6.24     16,702,403        245,151        5.89
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest earning assets (FTE)

     23,959,417        335,721        5.64     23,918,488        329,071        5.53     24,565,025        303,326        4.95

Non-earning assets

     3,345,860             3,340,911             3,201,114        
  

 

 

         

 

 

         

 

 

       

Total assets

   $ 27,305,277           $ 27,259,399           $ 27,766,139        
  

 

 

         

 

 

         

 

 

       

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

Interest bearing liabilities:

                        

Interest bearing transaction and savings accounts

   $ 10,973,462      $ 79,087        2.90   $ 11,132,396      $ 78,692        2.84   $ 11,011,746      $ 54,485        1.98

Time deposits

     6,447,259        73,946        4.61     6,448,014        73,241        4.57     5,911,139        53,879        3.66
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest bearing deposits

     17,420,721        153,033        3.53     17,580,410        151,933        3.48     16,922,885        108,364        2.57

Federal funds purchased and securities sold under agreement to repurchase

     50,558        156        1.24     54,160        189        1.40     119,985        318        1.06

Other borrowings

     1,111,734        15,025        5.44     873,278        11,649        5.37     1,449,403        18,612        5.15

Subordinated notes and debentures

     366,198        7,026        7.72     366,160        6,972        7.66     366,047        6,696        7.34
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest bearing liabilities

     18,949,211        175,240        3.72     18,874,008        170,743        3.64     18,858,320        133,990        2.85
     

 

 

    

 

 

      

 

 

    

 

 

      

 

 

    

 

 

 

Noninterest bearing liabilities:

                        

Noninterest bearing deposits

     4,624,819             4,654,179             5,276,267        

Other liabilities

     280,092             284,191             272,628        
  

 

 

         

 

 

         

 

 

       

Total liabilities

     23,854,122             23,812,378             24,407,215        

Stockholders’ equity

     3,451,155             3,447,021             3,358,924        
  

 

 

         

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 27,305,277           $ 27,259,399           $ 27,766,139        
  

 

 

         

 

 

         

 

 

       

Net interest income (FTE)

      $ 160,481           $ 158,328           $ 169,336     
     

 

 

         

 

 

         

 

 

    

Net interest spread (FTE)

           1.92           1.89           2.10
        

 

 

         

 

 

         

 

 

 

Net interest margin (FTE)

           2.69           2.66           2.76
        

 

 

         

 

 

         

 

 

 

 

Page 7


SFNC

Simmons First National Corporation

Consolidated - Selected Financial Data

 

For the Quarters Ended    Jun 30     Mar 31     Dec 31     Sep 30     Jun 30  
(Unaudited)    2024     2024     2023     2023     2023  
($ in thousands, except share data)                               

QUARTER-TO-DATE

          

Financial Highlights - As Reported

          

Net Income

   $ 40,763     $ 38,871     $ 23,907     $ 47,247     $ 58,314  

Diluted earnings per share

     0.32       0.31       0.19       0.37       0.46  

Return on average assets

     0.60     0.57     0.35     0.68     0.84

Return on average common equity

     4.75     4.54     2.84     5.56     6.96

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

     8.67     8.33     5.61     10.33     12.85

Net interest margin (FTE)

     2.69     2.66     2.68     2.61     2.76

Efficiency ratio (2)

     68.38     69.41     80.46     65.11     65.18

FTE adjustment

     6,576       6,422       6,511       6,515       6,106  

Average diluted shares outstanding

     125,758,166       125,661,950       125,609,265       126,283,609       127,379,976  

Shares repurchased under plan

     —        —        —        1,128,962       1,128,087  

Average price of shares repurchased

     —        —        —        17.69       17.75  

Cash dividends declared per common share

     0.210       0.210       0.200       0.200       0.200  

Accretable yield on acquired loans

     1,569       1,123       1,762       2,146       2,267  

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

          

Adjusted earnings

   $ 41,897     $ 40,351     $ 50,215     $ 48,804     $ 61,354  

Adjusted diluted earnings per share

     0.33       0.32       0.40       0.39       0.48  

Adjusted return on average assets

     0.62     0.60     0.73     0.70     0.89

Adjusted return on average common equity

     4.88     4.71     5.97     5.74     7.33

Adjusted return on tangible common equity

     8.89     8.62     11.10     10.64     13.48

Adjusted efficiency ratio (2)

     65.68     66.42     62.91     61.94     61.29

YEAR-TO-DATE

          

Financial Highlights - GAAP

          

Net Income

   $ 79,634     $ 38,871     $ 175,057     $ 151,150     $ 103,903  

Diluted earnings per share

     0.63       0.31       1.38       1.19       0.82  

Return on average assets

     0.59     0.57     0.64     0.73     0.76

Return on average common equity

     4.64     4.54     5.21     6.00     6.23

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

     8.50     8.33     9.76     11.14     11.55

Net interest margin (FTE)

     2.68     2.66     2.78     2.82     2.92

Efficiency ratio (2)

     68.90     69.41     67.75     64.13     63.68

FTE adjustment

     12,998       6,422       25,443       18,932       12,417  

Average diluted shares outstanding

     125,693,536       125,661,950       126,775,704       127,099,727       127,421,034  

Cash dividends declared per common share

     0.420       0.210       0.800       0.600       0.400  

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

          

Adjusted earnings

   $ 82,248     $ 40,351     $ 207,716     $ 157,501     $ 108,697  

Adjusted diluted earnings per share

     0.65       0.32       1.64       1.24       0.85  

Adjusted return on average assets

     0.61     0.60     0.75     0.76     0.79

Adjusted return on average common equity

     4.80     4.71     6.18     6.25     6.51

Adjusted return on tangible common equity

     8.76     8.62     11.46     11.58     12.06

Adjusted efficiency ratio (2)

     66.05     66.42     61.32     60.81     60.30

END OF PERIOD

          

Book value per share

   $ 27.56     $ 27.42     $ 27.37     $ 26.26     $ 26.59  

Tangible book value per share

     16.20       16.02       15.92       14.77       15.17  

Shares outstanding

     125,487,520       125,419,618       125,184,119       125,133,281       126,224,707  

Full-time equivalent employees

     2,961       2,989       3,007       3,005       3,066  

Total number of financial centers

     234       233       234       232       231  

 

(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.

 

Page 8


SFNC

Simmons First National Corporation

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

 

For the Quarters Ended    Jun 30     Mar 31     Dec 31     Sep 30     Jun 30  
(Unaudited)    2024     2024     2023     2023     2023  
(in thousands, except per share data)                               

QUARTER-TO-DATE

          

Net income

   $ 40,763     $ 38,871     $ 23,907     $ 47,247     $ 58,314  

Certain items (non-GAAP)

          

FDIC Deposit Insurance special assessment

     283       1,549       10,521       —        —   

Merger related costs

     —        —        —        5       19  

Early retirement program

     118       219       1,032       1,557       3,609  

Termination of vendor and software services

     615       —        —        —        —   

Loss (gain) on sale of securities

     —        —        20,218       —        391  

Branch right sizing (net)

     519       236       3,846       547       95  

Tax effect of certain items (1)

     (401     (524     (9,309     (552     (1,074
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items, net of tax

     1,134       1,480       26,308       1,557       3,040  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

   $ 41,897     $ 40,351     $ 50,215     $ 48,804     $ 61,354  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ 0.32     $ 0.31     $ 0.19     $ 0.37     $ 0.46  

Certain items (non-GAAP)

          

FDIC Deposit Insurance special assessment

     —        0.01       0.08       —        —   

Merger related costs

     —        —        —        —        —   

Early retirement program

     —        —        0.01       0.01       0.03  

Termination of vendor and software services

     0.01       —        —        —        —   

Loss (gain) on sale of securities

     —        —        0.16       —        —   

Branch right sizing (net)

     —        —        0.03       0.01       —   

Tax effect of certain items (1)

     —        —        (0.07     —        (0.01
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items, net of tax

     0.01       0.01       0.21       0.02       0.02  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted earnings per share (non-GAAP)

   $ 0.33     $ 0.32     $ 0.40     $ 0.39     $ 0.48  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(1)   Effective tax rate of 26.135%.

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

QUARTER-TO-DATE

          

Noninterest income

   $ 43,299     $ 43,184     $ 21,974     $ 42,777     $ 44,980  

Certain noninterest income items

          

Loss (gain) on sale of securities

     —        —        20,218       —        391  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest income (non-GAAP)

   $ 43,299     $ 43,184     $ 42,192     $ 42,777     $ 45,371  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest expense

   $ 139,354     $ 139,879     $ 148,139     $ 131,998     $ 139,696  

Certain noninterest expense items

          

Merger related costs

     —        —        —        (5     (19

Early retirement program

     (118     (219     (1,032     (1,557     (3,609

FDIC Deposit Insurance special assessment

     (283     (1,549     (10,521     —        —   

Termination of vendor and software services

     (615     —        —        —        —   

Branch right sizing expense

     (519     (236     (3,846     (547     (95
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest expense (non-GAAP)

   $ 137,819     $ 137,875     $ 132,740     $ 129,889     $ 135,973  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Salaries and employee benefits

   $ 70,716     $ 72,653     $ 66,982     $ 67,374     $ 74,723  

Certain salaries and employee benefits items Early retirement program

     (118     (219     (1,032     (1,557     (3,609

Other

     1       —        2       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted salaries and employee benefits (non-GAAP)

   $ 70,599     $ 72,434     $ 65,952     $ 65,817     $ 71,114  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other operating expenses

   $ 45,352     $ 42,513     $ 48,570     $ 42,582     $ 42,926  

Certain other operating expenses items

          

Termination of vendor and software services

     (615     —        —        —        —   

Branch right sizing expense

     (392     (83     (3,708     (466     53  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted other operating expenses (non-GAAP)

   $ 44,345     $ 42,430     $ 44,862     $ 42,116     $ 42,979  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 9


SFNC

Simmons First National Corporation

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

 

For the Quarters Ended    Jun 30     Mar 31     Dec 31     Sep 30     Jun 30  
(Unaudited)    2024     2024     2023     2023     2023  
(in thousands, except per share data)                               

YEAR-TO-DATE

          

Net income

   $ 79,634     $ 38,871     $ 175,057     $ 151,150     $ 103,903  

Certain items (non-GAAP)

          

FDIC Deposit Insurance special assessment

     1,832       1,549       10,521       —        —   

Merger related costs

     —        —        1,420       1,420       1,415  

Early retirement program

     337       219       6,198       5,166       3,609  

Termination of vendor and software services

     615       —        —        —        —   

Loss (gain) on sale of securities

     —        —        20,609       391       391  

Branch right sizing (net)

     755       236       5,467       1,621       1,074  

Tax effect of certain items (1)

     (925     (524     (11,556     (2,247     (1,695
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items, net of tax

     2,614       1,480       32,659       6,351       4,794  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

   $ 82,248     $ 40,351     $ 207,716     $ 157,501     $ 108,697  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ 0.63     $ 0.31     $ 1.38     $ 1.19     $ 0.82  

Certain items (non-GAAP)

          

FDIC Deposit Insurance special assessment

     0.02       0.01       0.08       —        —   

Merger related costs

     —        —        0.01       0.01       0.01  

Early retirement program

     —        —        0.05       0.04       0.03  

Termination of vendor and software services

     —        —        —        —        —   

Loss (gain) on sale of securities

     —        —        0.17       —        —   

Branch right sizing (net)

     0.01       —        0.04       0.02       0.01  

Tax effect of certain items (1)

     (0.01     —        (0.09     (0.02     (0.02
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items, net of tax

     0.02       0.01       0.26       0.05       0.03  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted earnings per share (non-GAAP)

   $ 0.65     $ 0.32     $ 1.64     $ 1.24     $ 0.85  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(1)   Effective tax rate of 26.135%.

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

YEAR-TO-DATE

          

Noninterest income

   $ 86,483     $ 43,184     $ 155,566     $ 133,592     $ 90,815  

Certain noninterest income items

          

Loss (gain) on sale of securities

     —        —        20,609       391       391  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest income (non-GAAP)

   $ 86,483     $ 43,184     $ 176,175     $ 133,983     $ 91,206  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest expense

   $ 279,233     $ 139,879     $ 563,061     $ 414,922     $ 282,924  

Certain noninterest expense items

          

Merger related costs

     —        —        (1,420     (1,420     (1,415

Early retirement program

     (337     (219     (6,198     (5,166     (3,609

FDIC Deposit Insurance special assessment

     (1,832     (1,549     (10,521     —        —   

Termination of vendor and software services

     (615     —        —        —        —   

Branch right sizing expense

     (755     (236     (5,467     (1,621     (1,074
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest expense (non-GAAP)

   $ 275,694     $ 137,875     $ 539,455     $ 406,715     $ 276,826  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Salaries and employee benefits

   $ 143,369     $ 72,653     $ 286,117     $ 219,135     $ 151,761  

Certain salaries and employee benefits items Early retirement program

     (337     (219     (6,198     (5,166     (3,609

Other

     1       —        2       —        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted salaries and employee benefits (non-GAAP)

   $ 143,033     $ 72,434     $ 279,921     $ 213,969     $ 148,152  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Merger related costs

   $ —      $ —      $ 1,420     $ 1,420     $ 1,415  

Adjustment for merger related costs

     —        —        (1,420     (1,420     (1,415
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted merger related costs (non-GAAP)

   $ —      $ —      $ —      $ —      $ —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other operating expenses

   $ 87,865     $ 42,513     $ 177,164     $ 128,594     $ 86,012  

Certain other operating expenses items

          

Termination of vendor and software services

     (615     —        —        —        —   

Branch right sizing expense

     (475     (83     (4,937     (1,229     (763
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted other operating expenses (non-GAAP)

   $ 86,775     $ 42,430     $ 172,227     $ 127,365     $ 85,249  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 10


SFNC

Simmons First National Corporation

Reconciliation Of Non-GAAP Financial Measures - End of Period

 

For the Quarters Ended    Jun 30     Mar 31     Dec 31     Sep 30     Jun 30  
(Unaudited)    2024     2024     2023     2023     2023  
($ 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

   $ 3,458,869     $ 3,439,126     $ 3,426,488     $ 3,285,555     $ 3,356,326  

Intangible assets:

          

Goodwill

     (1,320,799     (1,320,799     (1,320,799     (1,320,799     (1,320,799

Other intangible assets

     (104,943     (108,795     (112,645     (116,660     (120,758
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total intangibles

     (1,425,742     (1,429,594     (1,433,444     (1,437,459     (1,441,557
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common stockholders’ equity

   $ 2,033,127     $ 2,009,532     $ 1,993,044     $ 1,848,096     $ 1,914,769  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 27,369,072     $ 27,372,175     $ 27,345,674     $ 27,564,325     $ 27,959,123  

Intangible assets:

          

Goodwill

     (1,320,799     (1,320,799     (1,320,799     (1,320,799     (1,320,799

Other intangible assets

     (104,943     (108,795     (112,645     (116,660     (120,758
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total intangibles

     (1,425,742     (1,429,594     (1,433,444     (1,437,459     (1,441,557
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets

   $ 25,943,330     $ 25,942,581     $ 25,912,230     $ 26,126,866     $ 26,517,566  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of common equity to assets

     12.64     12.56     12.53     11.92     12.00
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of tangible common equity to tangible assets

     7.84     7.75     7.69     7.07     7.22
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Tangible Book Value per Share

          

Total common stockholders’ equity

   $ 3,458,869     $ 3,439,126     $ 3,426,488     $ 3,285,555     $ 3,356,326  

Intangible assets:

          

Goodwill

     (1,320,799     (1,320,799     (1,320,799     (1,320,799     (1,320,799

Other intangible assets

     (104,943     (108,795     (112,645     (116,660     (120,758
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total intangibles

     (1,425,742     (1,429,594     (1,433,444     (1,437,459     (1,441,557
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common stockholders’ equity

   $ 2,033,127     $ 2,009,532     $ 1,993,044     $ 1,848,096     $ 1,914,769  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares of common stock outstanding

     125,487,520       125,419,618       125,184,119       125,133,281       126,224,707  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Book value per common share

   $ 27.56     $ 27.42     $ 27.37     $ 26.26     $ 26.59  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible book value per common share

   $ 16.20     $ 16.02     $ 15.92     $ 14.77     $ 15.17  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Coverage Ratio of Uninsured, Non-Collateralized Deposits

 

       

Uninsured deposits at Simmons Bank

   $ 8,186,903     $ 8,413,514     $ 8,328,444     $ 8,143,200     $ 8,507,395  

Less: Collateralized deposits (excluding portion that is FDIC insured)

     2,835,424       2,995,241       2,846,716       2,835,405       3,030,550  

Less: Intercompany eliminations

     943,979       775,461       728,480       676,840       674,552  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total uninsured, non-collateralized deposits

   $ 4,407,500     $ 4,642,812     $ 4,753,248     $ 4,630,955     $ 4,802,293  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FHLB borrowing availability

   $ 4,910,000     $ 5,326,000     $ 5,401,000     $ 5,372,000     $ 5,345,000  

Unpledged securities

     4,145,000       4,122,000       3,817,000       4,124,000       3,877,000  

Fed funds lines, Fed discount window and

          

Bank Term Funding Program (1)

     2,065,000       2,009,000       1,998,000       1,951,000       1,874,000  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additional liquidity sources

   $ 11,120,000     $ 11,457,000     $ 11,216,000     $ 11,447,000     $ 11,096,000  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Uninsured, non-collateralized deposit coverage ratio

     2.5       2.5       2.4       2.5       2.3  

 

(1)

The Bank Term Funding Program closed for new loans on March 11, 2024. At no time did Simmons borrow funds under this program.

 

Calculation of Net Charge Off Ratio

    

Net charge offs

   $ 8,077     $ 8,070  

Less: Net charge offs from run-off portfolio (1)

     6,700       4,500  
  

 

 

   

 

 

 

Net charge offs excluding run-off portfolio

   $ 1,377     $ 3,570  
  

 

 

   

 

 

 

Average total loans

   $  17,101,799     $   16,900,496  
  

 

 

   

 

 

 

Annualized net charge offs to average loans (NCO ratio)

     0.19     0.19
  

 

 

   

 

 

 

NCO ratio, excluding net charge offs associated with run-off portfolio (annualized)

     0.03     0.08
  

 

 

   

 

 

 

 

(1)

Run-off portfolio consists of asset based lending and small equipment finance portfolios obtained in acquisitions.

 

Page 11


SFNC

Simmons First National Corporation

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

 

For the Quarters Ended    Jun 30     Mar 31     Dec 31     Sep 30     Jun 30  
(Unaudited)    2024     2024     2023     2023     2023  
($ in thousands)                               

Calculation of Adjusted Return on Average Assets

          

Net income

   $ 40,763     $ 38,871     $ 23,907     $ 47,247     $ 58,314  

Certain items (non-GAAP)

          

FDIC Deposit Insurance special assessment

     283       1,549       10,521       —        —   

Merger related costs

     —        —        —        5       19  

Early retirement program

     118       219       1,032       1,557       3,609  

Termination of vendor and software services

     615       —        —        —        —   

Loss (gain) on sale of securities

     —        —        20,218       —        391  

Branch right sizing (net)

     519       236       3,846       547       95  

Tax effect of certain items (2)

     (401     (524     (9,309     (552     (1,074
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

   $ 41,897     $ 40,351     $ 50,215     $ 48,804     $ 61,354  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average total assets

   $ 27,305,277     $ 27,259,399     $ 27,370,811     $ 27,594,611     $ 27,766,139  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average assets

     0.60     0.57     0.35     0.68     0.84

Adjusted return on average assets (non-GAAP)

     0.62     0.60     0.73     0.70     0.89

Calculation of Return on Tangible Common Equity

          

Net income available to common stockholders

   $ 40,763     $ 38,871     $ 23,907     $ 47,247     $ 58,314  

Amortization of intangibles, net of taxes

     2,845       2,844       2,965       3,027       3,026  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income available to common stockholders

   $ 43,608     $ 41,715     $ 26,872     $ 50,274     $ 61,340  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items (non-GAAP)

          

Gain on insurance settlement

   $ —      $ —      $ —      $ —      $ —   

FDIC Deposit Insurance special assessment

     283       1,549       10,521       —        —   

Merger related costs

     —        —        —        5       19  

Early retirement program

     118       219       1,032       1,557       3,609  

Termination of vendor and software services

     615       —        —        —        —   

Loss (gain) on sale of securities

     —        —        20,218       —        391  

Branch right sizing (net)

     519       236       3,846       547       95  

Tax effect of certain items (2)

     (401     (524     (9,309     (552     (1,074
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

     41,897       40,351       50,215       48,804       61,354  

Amortization of intangibles, net of taxes

     2,845       2,844       2,965       3,027       3,026  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 44,742     $ 43,195     $ 53,180     $ 51,831     $ 64,380  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average common stockholders’ equity

   $ 3,451,155     $ 3,447,021     $ 3,336,247     $ 3,371,678     $ 3,358,924  

Average intangible assets:

          

Goodwill

     (1,320,799     (1,320,799     (1,320,799     (1,320,799     (1,320,799

Other intangibles

     (107,173     (111,023     (114,861     (119,125     (123,173
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total average intangibles

     (1,427,972     (1,431,822     (1,435,660     (1,439,924     (1,443,972
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible common stockholders’ equity (non-GAAP)

   $ 2,023,183     $ 2,015,199     $ 1,900,587     $ 1,931,754     $ 1,914,952  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average common equity

     4.75     4.54     2.84     5.56     6.96
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on tangible common equity

     8.67     8.33     5.61     10.33     12.85
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on average common equity (non-GAAP)

     4.88     4.71     5.97     5.74     7.33
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on tangible common equity (non-GAAP)

     8.89     8.62     11.10     10.64     13.48
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)

          

Noninterest expense (efficiency ratio numerator)

   $ 139,354     $ 139,879     $ 148,139     $ 131,998     $ 139,696  

Certain noninterest expense items (non-GAAP)

          

Merger related costs

     —        —        —        (5     (19

Early retirement program

     (118     (219     (1,032     (1,557     (3,609

FDIC Deposit Insurance special assessment

     (283     (1,549     (10,521     —        —   

Termination of vendor and software services

     (615     —        —        —        —   

Branch right sizing expense

     (519     (236     (3,846     (547     (95

Other real estate and foreclosure expense adjustment

     (117     (179     (189     (228     (289

Amortization of intangibles adjustment

     (3,852     (3,850     (4,015     (4,097     (4,098
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio numerator

   $ 133,850     $ 133,846     $ 128,536     $ 125,564     $ 131,586  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

   $ 153,905     $ 151,906     $ 155,628     $ 153,433     $ 163,230  

Noninterest income

     43,299       43,184       21,974       42,777       44,980  

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

     6,576       6,422       6,511       6,515       6,106  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio denominator

     203,780       201,512       184,113       202,725       214,316  

Certain noninterest income items (non-GAAP)

          

Branch right sizing income

     —        —        —        —        —   

(Gain) loss on sale of securities

     —        —        20,218       —        391  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio denominator

   $ 203,780     $ 201,512     $ 204,331     $ 202,725     $ 214,707  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio (1)

     68.38     69.41     80.46     65.11     65.18
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio (non-GAAP) (1)

     65.68     66.42     62.91     61.94     61.29
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

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

(2)

Effective tax rate of 26.135%.

 

Page 12


SFNC

Simmons First National Corporation

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

 

For the Quarters Ended    Jun 30      Mar 31      Dec 31     Sep 30      Jun 30  
(Unaudited)    2024      2024      2023     2023      2023  
($ in thousands)                                  

Calculation of Total Revenue and Adjusted Total Revenue

             

Net interest income

   $ 153,905      $ 151,906      $ 155,628     $ 153,433      $ 163,230  

Noninterest income

     43,299        43,184        21,974       42,777        44,980  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total revenue

     197,204        195,090        177,602       196,210        208,210  

Certain items, pre-tax (non-GAAP)

             

Less: Gain (loss) on sale of securities

     —         —         (20,218     —         (391
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Adjusted total revenue

   $ 197,204      $ 195,090      $ 197,820     $ 196,210      $ 208,601  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Calculation of Pre-Provision Net Revenue (PPNR)

             

Net interest income

   $ 153,905      $ 151,906      $ 155,628     $ 153,433      $ 163,230  

Noninterest income

     43,299        43,184        21,974       42,777        44,980  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total revenue

     197,204        195,090        177,602       196,210        208,210  

Less: Noninterest expense

     139,354        139,879        148,139       131,998        139,696  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Pre-Provision Net Revenue (PPNR)

   $ 57,850      $ 55,211      $ 29,463     $ 64,212      $ 68,514  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Calculation of Adjusted Pre-Provision Net Revenue

             

Pre-Provision Net Revenue (PPNR)

   $ 57,850      $ 55,211      $ 29,463     $ 64,212      $ 68,514  

Certain items, pre-tax (non-GAAP)

             

Plus: Loss (gain) on sale of securities

     —         —         20,218       —         391  

Plus: FDIC Deposit Insurance special assessment

     283        1,549        10,521       —         —   

Plus: Merger related costs

     —         —         —        5        19  

Plus: Early retirement program costs

     118        219        1,032       1,557        3,609  

Plus: Termination of vendor and software services

     615        —         —        —         —   

Plus: Branch right sizing costs (net)

     519        236        3,846       547        95  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Adjusted Pre-Provision Net Revenue

   $ 59,385      $ 57,215      $ 65,080     $ 66,321      $ 72,628  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

Page 13


SFNC

Simmons First National Corporation

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

 

For the Quarters Ended    Jun 30     Mar 31     Dec 31     Sep 30     Jun 30  
(Unaudited)    2024     2024     2023     2023     2023  
($ in thousands)                               

Calculation of Adjusted Return on Average Assets

          

Net income

   $ 79,634     $ 38,871     $ 175,057     $ 151,150     $ 103,903  

Certain items (non-GAAP)

          

FDIC Deposit Insurance special assessment

     1,832       1,549       10,521       —        —   

Merger related costs

     —        —        1,420       1,420       1,415  

Early retirement program

     337       219       6,198       5,166       3,609  

Termination of vendor and software services

     615       —        —        —        —   

Loss (gain) on sale of securities

     —        —        20,609       391       391  

Branch right sizing (net)

     755       236       5,467       1,621       1,074  

Tax effect of certain items (2)

     (925     (524     (11,556     (2,247     (1,695
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

   $ 82,248     $ 40,351     $ 207,716     $ 157,501     $ 108,697  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average total assets

   $ 27,282,338     $ 27,259,399     $ 27,554,859     $ 27,616,882     $ 27,628,202  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average assets

     0.59     0.57     0.64     0.73     0.76
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on average assets (non-GAAP)

     0.61     0.60     0.75     0.76     0.79
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Return on Tangible Common Equity

          

Net income available to common stockholders

   $ 79,634     $ 38,871     $ 175,057     $ 151,150     $ 103,903  

Amortization of intangibles, net of taxes

     5,689       2,844       12,044       9,079       6,052  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income available to common stockholders

   $ 85,323     $ 41,715     $ 187,101     $ 160,229     $ 109,955  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items (non-GAAP)

          

FDIC Deposit Insurance special assessment

   $ 1,832     $ 1,549     $ 10,521     $ —      $ —   

Merger related costs

     —        —        1,420       1,420       1,415  

Early retirement program

     337       219       6,198       5,166       3,609  

Termination of vendor and software services

     615       —        —        —        —   

Loss (gain) on sale of securities

     —        —        20,609       391       391  

Branch right sizing (net)

     755       236       5,467       1,621       1,074  

Tax effect of certain items (2)

     (925     (524     (11,556     (2,247     (1,695
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

     82,248       40,351       207,716       157,501       108,697  

Amortization of intangibles, net of taxes

     5,689       2,844       12,044       9,079       6,052  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 87,937     $ 43,195     $ 219,760     $ 166,580     $ 114,749  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average common stockholders’ equity

   $ 3,449,089     $ 3,447,021     $ 3,359,312     $ 3,367,088     $ 3,364,755  

Average intangible assets:

          

Goodwill

     (1,320,799     (1,320,799     (1,320,510     (1,320,412     (1,320,215

Other intangibles

     (109,098     (111,023     (121,098     (123,200     (125,272
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total average intangibles

     (1,429,897     (1,431,822     (1,441,608     (1,443,612     (1,445,487
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible common stockholders’ equity (non-GAAP)

   $ 2,019,192     $ 2,015,199     $ 1,917,704     $ 1,923,476     $ 1,919,268  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average common equity

     4.64     4.54     5.21     6.00     6.23
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on tangible common equity

     8.50     8.33     9.76     11.14     11.55
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on average common equity (non-GAAP)

     4.80     4.71     6.18     6.25     6.51
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on tangible common equity (non-GAAP)

     8.76     8.62     11.46     11.58     12.06
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)

          

Noninterest expense (efficiency ratio numerator)

   $ 279,233     $ 139,879     $ 563,061     $ 414,922     $ 282,924  

Certain noninterest expense items (non-GAAP) Merger related costs

     —        —        (1,420     (1,420     (1,415

Early retirement program

     (337     (219     (6,198     (5,166     (3,609

FDIC Deposit Insurance special assessment

     (1,832     (1,549     (10,521     —        —   

Termination of vendor and software services

     (615     —        —        —        —   

Branch right sizing expense

     (755     (236     (5,467     (1,621     (1,074

Other real estate and foreclosure expense adjustment

     (296     (179     (892     (703     (475

Amortization of intangibles adjustment

     (7,702     (3,850     (16,306     (12,291     (8,194
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio numerator

   $ 267,696     $ 133,846     $ 522,257     $ 393,721     $ 268,157  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

   $ 305,811     $ 151,906     $ 650,126     $ 494,498     $ 341,065  

Noninterest income

     86,483       43,184       155,566       133,592       90,815  

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

     12,998       6,422       25,443       18,932       12,417  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio denominator

     405,292       201,512       831,135       647,022       444,297  

Certain noninterest income items (non-GAAP) Branch right sizing income

     —        —        —        —        —   

(Gain) loss on sale of securities

     —        —        20,609       391       391  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio denominator

   $ 405,292     $ 201,512     $ 851,744     $ 647,413     $ 444,688  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio (1)

     68.90     69.41     67.75     64.13     63.68
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio (non-GAAP) (1)

     66.05     66.42     61.32     60.81     60.30
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

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

(2)

Effective tax rate of 26.135%.

 

Page 14

Exhibit 99.2

 

LOGO

Exhibit 99.2
2nd Quarter 2024 Earnings Presentation
Contents
3 Company Profile
4 2Q24 Financial Highlights
11 Deposits, Securities, Liquidity, Interest Rate Sensitivity and Capital
17 Loan Portfolio
23 Credit Quality
27 Appendix
1


LOGO

Forward-Looking Statements and Non-GAAP Financial Measures Forward-Looking Statements. Certain statements by Simmons First National Corporation (the “Company”, which where appropriate includes the Company’s wholly-owned banking subsidiary, Simmons Bank) contained in this presentation 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 may be identified by reference to a future period(s) or by the use of forward-looking terminology, such as “anticipate,” “believe,” “continue,” “estimate,” “expect,” “foresee,“ “indicate,” “plan,” “potential,” “project,” “target,” “may,” “might,” “will,” “would,” “could,“ “should,” “likely” or “intend,” future or conditional verb tenses, and variations or negatives of such terms or by similar expressions. These forward-looking statements include, without limitation, statements relating to the Company’s future growth; business strategies; product development; revenue; expenses (including interest expense and non-interest expenses); assets; loan demand (including loan growth, loan capacity, and other lending activity); deposit levels; asset quality; profitability; earnings; critical accounting policies; accretion; net interest margin; noninterest income; the Company’s common stock repurchase program; adequacy of the allowance for credit losses; income tax deductions; credit quality; level of credit losses from lending commitments; net interest revenue; interest rate sensitivity (including, among other things, the potential impact of rising rates); loan loss experience; liquidity; capital resources; future economic conditions and market risk; interest rates; the expected benefits, milestones, timelines, and costs associated with the Company’s merger and acquisition strategy and activity; the Company’s ability to recruit and retain key employees; increases in, and cash flows associated with, the Company’s securities portfolio; legal and regulatory limitations and compliance and competition; anticipated loan principal reductions; plans for investments in and cash flows from securities; estimated earn back periods; projections regarding securities investments and maturities thereof; estimates of future swap income set forth on slide 8; the interest rate sensitivity estimates and projections noted on slide 15; and dividends. Readers are cautioned not to place undue reliance on the forward-looking statements contained in this presentation in that actual results could differ materially from those indicated in or implied by such forward-looking statements due to a variety of factors. These factors include, but are not limited to, changes in the Company’s operating or expansion strategy; the availability of and costs associated with obtaining adequate and timely sources of liquidity; the ability to maintain credit quality; changes in general market and economic conditions; increased unemployment; labor shortages; possible adverse rulings, judgments, settlements and other outcomes of pending or future litigation; the ability of the Company to collect amounts due under loan agreements; changes in consumer preferences and loan demand; the effectiveness of the Company’s interest rate risk management strategies; laws and regulations affecting financial institutions in general or relating to taxes; the effect of pending or future legislation; the ability of the Company to repurchase its common stock on favorable terms; the ability of the Company to successfully manage and implement its acquisition strategy and integrate acquired institutions; difficulties and delays in integrating an acquired business or fully realizing cost savings and other benefits of mergers and acquisitions; changes in interest rates, deposit flows, real estate values, and capital markets; increased inflation; customer acceptance of the Company’s products and services; changes or disruptions in technology and IT systems (including cyber threats, attacks and events); changes in accounting principles relating to loan loss recognition (current expected credit losses, or CECL); the benefits associated with the Company’s early retirement program; political crises, war, and other military conflicts (including the ongoing military conflicts between Russia and Ukraine and between Israel and Hamas) or other major events, or the prospect of these events; increased competition in the markets in which the Company operates and from non-bank financial institutions; changes in governmental policies; loss of key employees; 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 delinquency and foreclosure rates on commercial real estate loans; and other risk factors. Other relevant risk factors may be detailed from time to time in the Company’s press releases and filings with the U.S. Securities and Exchange Commission, including, without limitation, the Company’s Form 10-K for the year ended December 31, 2023. In addition, there can be no guarantee that the board of directors (“Board”) of the Company 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. Any forward-looking statement speaks only as of the date of this presentation, and the Company undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this presentation. Annualized, pro forma, projected and estimated numbers are used for illustrative purpose only, are not forecasts and may not reflect actual results. Non-GAAP Financial Measures. This presentation 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 and capital adequacy. These measures adjust GAAP performance measures to, among other things, include the tax benefit associated with revenue items that are tax-exempt, as well as exclude from net income (including on a per share diluted basis), pre-tax, pre-provision earnings, net charge-offs, income available to common shareholders, non-interest income, and non-interest expense certain income and expense items attributable to, for example, merger activity (primarily including merger-related expenses), gains and/or losses on sale of branches, net branch right-sizing initiatives, FDIC special assessment charges and gain/loss on the sale of AFS investment securities. The Company has updated its calculation of certain non-GAAP financial measures to exclude the impact of gains or losses on the sale of AFS investment securities in light of the impact of the Company’s strategic AFS investment securities transactions during the fourth quarter of 2023, and has presented past periods on a comparable basis. 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, and presents certain other figures to include the effect that accumulated other comprehensive income could have on the Company’s capital levels . 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, present the Company’s capital inclusive of the potential impact of AOCI (primarily comprised of unrealized losses on securities), 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 appendix to this presentation.
2


LOGO

Simmons First National Corporation
A Mid-South based financial holding company serving our customers and the communities where we work and live since 1903
CONSECUTIVE YEARS
115 PAYING DIVIDENDS(3)
121 (YEARS)OF SERVICE
234 (FINANCIAL)CENTERS
ACROSS SIX STATES
Company Overview
$27.4 $21.8
BILLION BILLION
TOTAL ASSETS TOTAL DEPOSITS
$8.4 $17.2
BILLION BILLION
ASSETS UNDER TOTAL LOANS
MANAGEMENT/ 
ADMINISTRATION 
14.2% 7.8%
TOTAL RBC TCE RATIO1
RATIO 
4.5% 79%
DIVIDEND YIELD2 LOAN TO
DEPOSIT RATIO
1.34% 223%
ACL TO TOTAL NPL COVERAGE
LOANS RATIO
Figures presented on this slide are as of June 30, 2024, unless otherwise noted
1 Non-GAAP measures that management believes aid in the discussion of results. See appendix for Non-GAAP reconciliation
2 Based on July 12, 2024, closing stock price of $18.81 and projected annualized dividend rate of $0.84 per share
3 The future payment of dividends is not guaranteed and is subject to various factors, including approval by the Company’s board of directors


LOGO

2Q24 Financial Highlights
4


LOGO

2Q24 Highlights
Second quarter results
Average loans up 4% on a linked quarter annualized basis
NIM at 2.69%, up 3 bps vs 1Q24
Pace of increase in deposit costs slowed as noninterest bearing deposit migration eased
Credit quality remains sound
Provision for credit losses on loans exceeded NCOs by $3.0 million
16 bps of net charge-offs associated with run-off portfolio3
ACL ratio unchanged at 1.34%
Moody’s affirms credit ratings of both SFNC and Simmons Bank
Named by U.S. News & World Report as one of the “Best Companies to Work for in the South”
Recognized by Forbes as one of America’s Best-in-State Banks 2024 in Tennessee
1 Non-GAAP measures that management believes aid in the discussion of results. See Appendix for Non-GAAP reconciliation
2 All pre-provision net revenue (PPNR) figures set forth in this row are Non-GAAP measures. See footnote 1 for more information
3 “Run-off portfolio” consists of small ticket equipment finance and acquired asset based lending portfolios. See pages 23, 24 and 27 for more information
5


LOGO

Balance Sheet Highlights
2Q24 vs 1Q242Q24 vs 2Q23
$ in millions, except per share data 2Q24 1Q242Q23$ Change% Change$ Change% Change
Period End Balances 
Total loans $17,192.4 $17,001.8$16,833.7$190.71%$358.82%
Investment securities 6,571.4 6,734.87,336.5(163.5)(2)(765.2)(10)
Total assets 27,369.1 27,372.227,959.1(3.1)-(590.1)(2)
Total deposits 21,840.9 22,353.022,488.7(512.1)(2)(647.8)(3)
Borrowed funds 1,765.3 1,296.81,842.0468.536(76.7)(4)
Total stockholders’ equity 3,458.9 3,439.13,356.319.71102.53
Average Balances 
Total loans $17,101.8 $16,900.5$16,702.4$201.31%$399.42%
Investment securities 6,632.5 6,797.87,448.4(165.3)(2)(815.9)(11)
Total assets 27,305.3 27,259.427,766.145.9-(460.9)(2)
Total deposits 22,045.5 22,234.622,199.2(189.0)(1)(153.6)(1)
Borrowed funds 1,528.5 1,293.61,935.4234.918(406.9)(21)
Total stockholders’ equity 3,451.2 3,447.03,358.94.1-92.23
Select Other Data 
Equity to assets 12.64 %12.56%12.00 %
Tangible common equity to tangible assets 1 7.84 7.757.22
Book value per share $27.56 $27.42$26.59$0.141%$0.974%
Tangible book value per share 1 16.20 16.0215.170.1811.037
Allowance for credit losses to total loans 1.34 %1.34%1.25%
Nonperforming loan coverage ratio 223 212292
1 Non-GAAP measures that management believes aid in the discussion of results. See appendix for Non-GAAP reconciliation
6


LOGO

Income Summary
2Q24 Adjusted 2Q24 vs Adjusted
$ in millions, except per share data Reported Adjusted11Q242Q23
Net interest income $153.9 $153.9$2.01%$ (9.3)(6)%
Noninterest income  43.343.30.1-(2.1)(5)
Total revenue 197.2 197.22.11(11.4)(5)
Noninterest expense 139.4 137.8(0.1)-1.81
Pre-provision net revenue 2  57.959.42.24(13.2)(18)
Provision for credit losses on loans  11.111.10.9911.0NM
Provision for income taxes  6.06.4(0.3)(4)(4.8)(43)
Earnings $40.8 $41.9$ 1.54%$(19.5)(32)%
Diluted EPS $0.32 $0.33$0.013%$(0.15)(31)%
Totals may not foot due to rounding NM – Not meaningful
1 Non-GAAP measures that management believes aid in the discussion of results. See appendix for Non-GAAP reconciliation
2 All pre-provision net revenue (PPNR) figures set forth in this row are Non-GAAP measures. See footnote 1 for more information
7


LOGO

Net Interest Income and Margin (FTE)
Net Interest Income and Margin  Net Interest Margin Evolution
$ in millions; FTE  FTE
2 bps
8 bps
$169.3  (1) bp
(4) bps2.69%
$162.1
$159.9  $160.52.66%1 bp (3) bps
$158.3
2Q23 3Q23 4Q231Q242Q241Q24EAEA EA Funding Funding Funding 2Q24
VolumeRateMixVolumeRateMix
NIM 2.76% 2.61% 2.68%2.66%2.69%
Select Yields/Rates  Estimated Future Swap Income1
FTE (%)  $ in millions; Based on Forward Fed Funds rates
6.08 6.20 6.246.39
5.89  Assumed Average Effective Fed Funds Rate
5.60 5.79 5.855.845.29%5.10%4.81%4.55%4.31%
5.31 
3.67 3.763.68$10.5$10.2
2.91 3.08 $9.1
$8.5$8.0
2.58 2.752.79 1.96 2.37
2Q23 3Q23 4Q231Q242Q24
Loan Yield (FTE)  Securities (FTE)3Q244Q241Q252Q253Q25
Cost of Deposits  Other Borrowings
FTE – Fully taxable equivalent using an effective tax rate of 26.135%    EA – Earnings assets Totals may not foot due to rounding
1 Estimated swap income based on projected forward effective fed funds rates as of July 1, 2024. Does not include potential impact of hedge ineffectiveness that is recorded in interest income. Under the terms of the swap agreement, the Company receives Effective Fed Funds rate and pays a fixed rate of approximately 1.21%
8


LOGO

Noninterest Income
2Q24 Adjusted 2Q24 vs Adjusted
$ in millions Reported Adjusted11Q242Q23
Service charges on deposit accounts $12.3 $12.3$ 0.32%$(0.6)(5)%
Wealth management fees  8.38.30.8110.811
Debit and credit card fees  8.28.2(0.1)(1)0.22
Mortgage lending income  2.02.0(0.3)(15)(0.4)(18)
Bank owned life insurance  3.93.90.121.352
Other service charges and fees  2.42.40.270.14
Other  6.46.4(0.8)(11)(3.4)(35)
Total noninterest income $43.3 $43.3$ 0.1-%$(2.1)(5)%
Highlights
Adjusted noninterest income1 in 2Q24 up 1 percent annualized on a linked quarter basis
Increase in wealth management fees and service charges on deposit accounts more than offsets decline in mortgage lending income and other noninterest income
Year-over-year decease in “other” noninterest income primarily related to SBIC fair value adjustments and death benefits from bank owned life insurance recorded in 2Q23
Adjusted Total Revenue Per Employee  Adjusted Noninterest IncomeAdjusted Total Revenue
(FTE)1 to Adjusted Total Revenue1Per Diluted Share1
($ in thousands)  ($ in thousands)
21.8%21.8%22.1%22.0%$1.64$1.55$1.57$1.55$1.57
21.3%
$68.0 
$65.3 $65.8 $65.3$66.6
2Q23 3Q23 4Q231Q242Q242Q233Q234Q231Q242Q242Q233Q234Q231Q242Q24
Totals may not foot due to rounding    FTE – Full-time equivalent
1 Non-GAAP measures that management believes aid in the discussion of results. See appendix for Non-GAAP reconciliation 
9


LOGO

Noninterest Expense
2Q24 Adjusted 2Q24 vs Adjusted
$ in millions Reported Adjusted11Q242Q23
Salaries and employee benefits $ 70.7 $ 70.6($1.8)(3)%$(0.5)(1)%
Occupancy expense, net 11.9 11.7(0.4)(3)0.54
Furniture and equipment 5.6 5.60.590.510
Deposit insurance 5.4 5.4(0.2)(3)0.24
OREO and foreclosure expense 0.1 0.1(0.1)(35)(0.2)(60)
FDIC special assessment 0.3 -----
Other 45.4 44.31.951.43
Total noninterest expense $139.4 $137.8($0.1)-%$ 1.81%
Adjusted Noninterest Expense as a Adjusted Efficiency Ratio1 Employees (FTE)# of Financial Centers
Percentage of Total Average Assets1 
66.4%65.7%
61.9%62.9%3,066
2.03%2.03%61.3%3,0053,0072,9892,961234233234
1.96%  1.92%232
1.87%  231
2Q23 3Q23 4Q231Q242Q242Q233Q234Q231Q242Q242Q233Q234Q231Q242Q242Q233Q234Q231Q242Q24
Highlights
Adjusted noninterest expense1 decreased from 1Q24 levels
Adjusted 2Q24 noninterest expense as a percentage of average assets1 at 2.03 percent, unchanged from 1Q24 levels despite inflationary pressures
Headcount down 3.4 percent vs a year ago
Note: Numbers may not add due to rounding NM – not meaningful FTE – full-time equivalent
1 Non-GAAP measures that management believes aid in the discussion of results. See appendix for Non-GAAP reconciliation 
10


LOGO

Deposits, Securities, Liquidity, Interest Rate Sensitivity and Capital
11


LOGO

Deposits Deposit Mix  $ in billions (period end balances)  $22.5 $22.2 $22.2$22.4$21.8
$3.2 $3.3 $2.9$3.0$2.9
$3.8 $4.1 $4.3$4.3$4.2
$10.2 $9.9 $10.3$10.3$10.1
$5.3 $5.0 $4.8$4.7$4.6
2Q23 3Q23 4Q231Q242Q24
Noninterest Bearing Interest Bearing Transactions Time DepositsBrokered Deposits
Highlights
Average deposits of $22.0 billion, down $189 million, or less than 1 percent
Modest 4 bps increase in costs of deposits vs 17 bps increase in 1Q24
Linked quarter decrease in period end deposits primarily related to seasonality in public funds sector
Noninterest bearing deposit migration eased in the quarter (2Q24 vs 1Q24)
Period end balances decreased less than 2 percent
Average balances decreased less than 1 percent
Consumer checking households up on a year-to-date basis
~80% of deposits are FDIC insured or are collateralized deposits2
Linked Quarter Deposit Change1 
$ in millions (period end balances) 
Total Deposits $(512)
Noninterest Bearing Transaction Accounts  $(72)
Interest Bearing Transaction Accounts  $(106)
Time Deposits  $(80)
Public Funds  $(169)
Brokered Deposits (MM & CDs)  $(85)
Evolution of Funding Rates 
51% deposit beta during this cycle3 
5.26%5.33%5.33%5.33%
4.99%
Interest Bearing Deposits 4.52%
Cost of Deposits 
Avg Fed Funds Rate 3.65% 3.31%3.48%3.53%
3.06%
2.57%
2.20% 2.10%
1.41%2.58%2.75%2.79%
2.37%
0.65% 1.96%
1.58%
1.02%
0.47%
1Q22 2Q22 3Q224Q221Q232Q233Q234Q231Q242Q24
Source: Average Fed Funds rate based on data from www.macrotrends.net
1 Linked quarter growth is 2Q24 vs 1Q24. The categories titled “Noninterest Bearing Transaction Accounts,” “Interest Bearing Transaction Accounts” and “Time Deposits” exclude public funds and brokered deposits, which are each shown as separate categories
2 Non-GAAP measures that management believes aid in the discussion of results. See appendix for Non-GAAP reconciliation
3 Deposit beta calculated as change in cost of deposits from 1Q22 to 2Q24 divided by the change in quarterly average Federal Funds Effective rate for 1Q22 vs 2Q24
12


LOGO

Securities Portfolio
Securities Portfolio by Type 
At June 30, 2024 
7% 8%
Treasury/Agency
States and Political
Subdivisions
43% 42% MBS/CMO
Corporate & Other
Highlights
Average securities to total earning assets of 27% at 6/30/24 compared to 39% at 12/31/21. Continued focus on balance sheet optimization
Continuing to utilize cash flows from securities portfolio to fund loan growth and/or paydown wholesale funding
Evaluating targeted bond sales based on prevailing market conditions as part of overall balance sheet optimization strategy
Securities Portfolio Bond Ratings2 
$ in millions 
At June 30, 2024 HTM AFS
U.S. Guaranteed/GSE $1,574 $1,799
Aaa/AAA  478312
Aa/AA 1,158 507
A  30084
Baa/BBB  158170
Not Rated  1714
Total $3,685 $2,886
Fair value $3,006 $2,886
Securities Portfolio Summary 
Yield (FTE)1 Effective Duration
At June 30, 2024 
HTM AFS HTMAFS
Fixed Rate 
Municipal 3.27% 3.27%13.1813.50
MBS/CMO 3.02 1.415.964.48
Treasury/Agency 2.35 2.919.040.66
Corporate 4.11 6.014.571.49
Other 2.35 1.4519.693.42
Variable Rate - 5.63--
Total 3.13% 3.12%9.975.98
FTE – fully taxable equivalent using an effective tax rate of 26.135% Data presented on this slide is as of June 30, 2024, unless otherwise noted
1 Effective yield of securities portfolio at 6/30/24, excluding AOCI impact of HTM transfers made during Q2 22
2 Bond ratings reflect highest rating by Moody’s Investors Service, Inc., Standard & Poor’s or Fitch Ratings
13


LOGO

Liquidity: Solid liquidity position and access to additional sources
Cash and Cash Equivalents + Variable Rate Securities 
$ in millions 
$2,321 
$1,910 $1,824
$1,572$1,578
$1,406
$1,301$1,245$1,145
2Q22 3Q22 4Q221Q232Q233Q234Q231Q242Q24
Cash & Cash Equivalents Variable Rate Securities
Borrowed Funds as a Percent of Total Liabilities 
Period End Balances 
12.7%12.6%
10.0%10.4%
8.9%
6.9%  7.4%
6.2% 5.9% 6.2%5.7%5.9%
5.0%
2012 2013 20142015201620172018201920202021202220232Q24
Loan to Deposit Ratio 
Peer 
Median1 73.7% 79.2% 83.0%83.7%84.4%85.2%85.0%85.6%
78.7%
68.6% 70.5% 71.6%73.7%74.9%75.4%75.7%76.1%
2Q22 3Q22 4Q221Q232Q233Q234Q231Q242Q24
Additional Liquidity Sources 
$ in millions 
FHLB borrowing availability $ 4,910
Unpledged securities 4,145
Fed Funds lines and Fed Discount Window 2,065
Total at 6.30.24 $11,120
Uninsured, non-collateralized deposits2 $4,408
Coverage ratio 2.5x
1 Source: S&P Global Market Intelligence. Represents peer median loan to deposit ratio. Peer group includes ABCB, AUB, OZK, BOKF, CADE, CBSH, FBK, HWC, HTLF, HOMB, IBTX, ONB, PNFP, PB, RNST, SSB, SNV, TRMK, UMBF, UCBI
2 Uninsured, non-collateralized deposits represent uninsured deposits of Simmons Bank, less the uninsured portion of collateralized deposits, and deposit balances of SFNC subsidiaries. See appendix for Non-GAAP reconciliation
14


LOGO

Interest Rate Sensitivity: Attractively positioned for a lower interest rate environment
Loan Portfolio – Repricing and Maturity 
At June 30, 2024 
In millions 
Repricing TermRate Structure
3 mo 3-12 1-33-5Over 5
TotalVariableFixed
or less mo yearsyears years
RE—Construction 2,290.7 181.4381.6180.122.83,056.72,240.6816.1
RE—Commercial 2,191.6 690.62,905.11,170.5802.47,760.32,592.95,167.4
RE—Single-Family 442.1 223.0591.5490.3919.42,666.21,327.51,338.7
Commercial 1,330.0 160.7472.1384.7136.92,484.41,425.41,059.0
Consumer 220.0 13.547.617.310.3308.6213.395.4
Other1 524.9 31.263.060.5236.5916.2514.6401.6
Total 6,999.5 1,300.24,460.92,303.42,128.417,192.48,314.28,878.1
Weighted average rate 2 8.17% 5.76%4.80%5.85%4.56%6.30%7.61%5.15%
CD Maturities (over the next 12 months) 
$ in millions 
Weighted Average Rates 
4.64% 5.18% 4.46% 5.32% 3.89% 5.04%3.84% 5.17%
$1,867.6 
$1,143.9 
$973.2 
$534.9
$396.2 $375.5 $336.1 $217.2
3Q24 4Q24 1Q252Q25
Additional Interest Rate Sensitivity Factors
~$120 million of projected securities principal maturities per quarter3
~$2.2 billion of projected cash flows from fixed rate loans at a weighted average rate of 5.60%3
~$1.3 billion of FHLB advances maturing at a weighted average rate of 5.45%3
~26% of interest bearing deposits are tied to index rates, principally Fed Funds target rate
Balance Sheet Interest Rate Sensitivity
Over the next 12 months (estimated) 
Immediate change in interest rates
Estimated NII sensitivity given immediate, parallel shift in
interest rates across the yield curve with a static balance sheet
1.55% 
0.82% 0.48%
D100 bps D50 bps D25 bps
Gradual change in interest rates
Estimated NII sensitivity given gradual, parallel shift in interest
rates across the yield curve with a static balance sheet
0.42% 0.44% 0.40%
D100 bps D50 bps D25 bps
* Assumptions used in balance sheet interest rate sensitivity estimates under a gradual
decrease in interest rates include the following rate cuts at the FOMC meetings:
Down 25 bps – 25 bp decrease in September 2024
Down 50 bps – 25 bp decrease in September 2024 and December 30, 2024
Down 100 bps – 25 bp decrease in September 2024, December 2024. January 2025
and March 2025
Totals may not add due to rounding
1 Other includes agriculture, mortgage warehouse and other loans
2 Weighted average rates do not include mortgage warehouse and credit card portfolios
3 Projections over the next 12 months
15


LOGO

Capital: Focused on maintaining a strong capital position and tangible book value per share Tier 1 Leverage Ratio1 CET 1 Capital Ratio1 Tier 1 Risk-Based Capital Ratio1 Total Risk-Based Capital Ratio1 9.23% 9.44% 9.49% 12.00% 11.95% 12.00% 14.43% 11.92% 11.95% 11.92% 14.17% 14.17% 2Q23 1Q24 2Q24 2Q23 1Q24 2Q24 2Q23 1Q24 2Q24 2Q23 1Q24 2Q24 WELL CAPITALIZED WELL CAPITALIZED WELL CAPITALIZED WELL CAPITALIZED 5.0% 6.5% 8.0% 10.0% Book Value Per Common Share1 Tangible Book Value Per Common Share 1,2 Capital Ratios (at 6/30/24) 4% +7% CET 1 Capital Ratio Total Risk-Based Capital Ratio $27.42 $27.56 $26.59 $16.02 $16.20 12.00% 14.17% $15.17 Equity to Assets Tangible Common Equity Ratio2 12.64% 7.84% Share Repurchase Program3 2Q23 1Q24 2Q24 2Q23 1Q24 2Q24 No shares were repurchased during the second quarter of 2024 $175M remaining authorization under January 2024 program 1 2Q24 data as of June 30, 2024, 1Q24 data as of March 31, 2024, and 2Q23 data as of June 30, 2023 2 Non-GAAP measures that management believes aid in the discussion of results. See Appendix for Non-GAAP reconciliation 16 3 Market conditions and our capital needs (among other things) will drive decisions regarding additional, future stock repurchases


LOGO

Loan Portfolio


LOGO

Loans: Well-diversified, granular portfolio and conservative credit culture Loan Portfolio Waterfall Linked Quarter Loan Growth $ in millions $ in millions Total Loans $190 RE – Commercial $252 RE – Construction $(275) Commercial1 $9 Funded loans Paydowns/ /advances payoffs RE – Single Family $41 Consumer & Other $12 Agricultural $58 Mortgage Warehouse $116 Total loans Total loans Run-Off Portfolio2 $(23) at 3/31/24 at 6/30/24 Unfunded Commitments Highlights $ in millions Well-diversified, granular portfolio with no significant industry or geographic concentrations $4,443 $4,049 $3,880 $3,875 Highly focused on maintaining conservative underwriting standards and structure $3,746 guidelines while emphasizing prudent pricing discipline 88% variable rate Minimal exposure to Shared National Credits (SNC) 65% tied to Prime 35% tied to SOFR SNCs totaled ~1% of total loans Additional banking relationships with all borrowers 2Q23 3Q23 4Q23 1Q24 2Q24 RE—Construction Commercial RE—Single Family RE—Commercial Agriculture Consumer/Other 1 Commercial loan growth excludes the impact of loans included in the run-off portfolio 2 “Run-off portfolio” consists of small ticket equipment finance and acquired asset based lending portfolios 18


LOGO

Loans: Pipelines represent opportunities that meet pricing and disciplined credit appetite Commercial Loan Pipeline by Category $ in millions $1,122 Opportunity Proposal Ready to Close $1,048 $1,013 $1,002 $270 $948 $877 Highlights $381 $330 $504 Continued focus on maintaining prudent underwriting $689 $416 standards and pricing discipline $433 $121 $274 Rate on ready to close commercial loans1 at end of $147 2Q24 up 30 bps on a linked quarter basis $460 $189 $252 $167 Mortgage loan originations in 2Q24 $200 87% purchase $392 $292 $248 $244 $343 $485 13% refinance $551 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 Rate Ready to 6.85% 7.32% 7.94% 8.43% 8.44% 8.38% 8.68% Close1 Mortgage Loan Volume $ in millions Mortgage Closed Loan Volume Mortgage Pipeline Volume $32 $21 $36 $25 $24 $29 $127 $152 $17 $106 $101 $111 $69 $78 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 1 Rate ready to close represents the weighted average rate on commercial loans that are ready to close and does not include fees, including FAS 91 fees, associated with those commercial loans 19 


LOGO

Loans: Conservative LTVs underpin prudent underwriting standards in key sectors Loan Portfolio – Geographic diversification Office (non-owner occupied permanent) Key Statistics At 6/30/24 By State By State NPL Ratio2 0.78% 12% 2% Past Due 30+ Days 0.00% 18% 2% Average Loan Size $2.3M 33% 11% 46% 2% $0.8B Median Loan Size $0.5M Number of Loans <$1M 65% 5% 1 12% $16.7B Average LTV 47.7% 9% 15% Weighted Average LTV 54.6% Texas Arkansas Tennessee Missouri Oklahoma Kansas Other Multifamily (permanent) Key Statistics At 6/30/24 15% 18% By State 7% 5% NPL Ratio 0.01% Texas Arkansas Tennessee Missouri 37% 11% Past Due 30+ Days 0.00% Oklahoma Kansas Other Average Loan Size $2.3M 8% $0.7B Median Loan Size $0.6M % of Total % of Total Top 10 MSAs Number of Loans <$1M 68% Loans1 Commitments1 12% 20% Dallas-Plano-Irving 10.6% 10.6% Average LTV 53.6% Texas Arkansas Tennessee Missouri Oklahoma Kansas Other Houston-Sugarland-Baytown 9.0% 8.8% Weighted Average LTV 63.7% Memphis 5.7% 5.8% Retail (non-owner occupied permanent) Key Statistics At 6/30/24 Little Rock-North Little Rock-Conway 5.5% 5.7% By State Nashville-Davidson-Murfreesboro 5.2% 5.7% 15% NPL Ratio 0.51% Fort Worth-Arlington 4.7% 4.6% 1% Past Due 30+ Days 0.01% 6% 45% Average Loan Size $1.8M Fayetteville-Springdale-Rogers 3.2% 3.0% $1.0B Median Loan Size $0.9M 9% St. Louis 2.9% 2.6% Oklahoma City 2.3% 2.1% Number of Loans <$1M 52% 12% Jonesboro, AR 2.1% 2.1% Average LTV 48.6% 12% Weighted Average LTV 56.6% Texas Arkansas Tennessee Missouri Oklahoma Kansas Other Data shown above as of June 30, 2024 1 Total loans or commitments excluding credit card portfolio and mortgage warehouse 2 Represents a single, non-owner occupied real estate loan for a call center whose business was negatively impacted by Covid 20


LOGO

Loans: Construction and Land Development Construction and Land Development (CLD) By State % of Total % of Total Key Statistics At 6/30/24 MSAs Loans Commitments NPL Ratio 0.07% Dallas-Plano-Irving 16.0% 14.6% 25% Past Due 30+ Days 0.01% Houston-Sugarland-Baytown 13.2% 12.1% 43% Average Loan Size $1.4M Nashville-Davidson-Murfreesboro 6.9% 8.3% Median Loan Size $0.3M $3.1B Fort Worth-Arlington 4.5% 4.9% Number of Loans <$1M 85% 4% Oklahoma City 3.4% 2.4% Average LTV 55.1% 4% Wichita 3.2% 2.3% 2% Weighted Average LTV 55.1% Memphis 3.1% 3.2% 13% 9% Corpus Christi 2.7% 2.2% Texas Arkansas Tennessee Missouri Little Rock-North Little Rock-Conway 2.7% 2.8% Oklahoma Kansas Other CLD—Multifamily CLD—Industrial Warehouse (non-owner occupied) By State By State Key Statistics At 6/30/24 Key Statistics At 6/30/24 16% NPL Ratio 0.00% Texas NPL Ratio 0.00% Texas 33% 24% Past Due 30+ Days 0.00% Past Due 30+ Days 0.00% Arkansas Arkansas 10% 43% Tennessee Average Loan Size $13.0M Tennessee Average Loan Size $15.4M $0.9B $0.6B 1% Kansas Median Loan Size $8.8M Missouri Median Loan Size $6.4M 10% Florida Number of Loans <$1M 33% 12% Number of Loans <$1M 34% Other Oklahoma 16% Average LTV 49.6% 3% Florida Average LTV 41.1% 5% Weighted Average LTV 54.7% 21% 6% Weighted Average LTV 45.0% Other Data shown above as of June 30, 2024 21


LOGO

Loans: Loan portfolio by type and key credit metrics as of March 31, 2024 as of June 30, 2024 % of % of Unfunded Unfunded Balance Total Balance Total Past Due 30+ Days Classified Nonperforming Commitment ACL Commitment $ in millions $ Loans $ Loans $ $ $ $ % Reserve Total Loan Portfolio Credit Card 183 1% 178 1% 2 1 1—3.2% -Consumer – Other 124 1% 130 1% 1 1—29 2.2% 1.0% Real Estate – Construction 3,332 20% 3,057 18%—7 2 1,791 1.3% 1.2% Real Estate – Commercial 7,508 44% 7,760 45% 6 248 23 202 1.3% 0.4% Real Estate—Single-family 2,625 15% 2,666 15% 14 39 31 318 1.5% 0.6% Commercial 2,499 15% 2,485 14% 2 67 45 1,277 1.7% 0.1% Mortgage Warehouse 200 1% 316 2%— 0.2% -Agriculture 227 1% 285 2% 1 1 1 129 0.6% 0.2% Other 304 2% 315 2% 0.8% 1.1% Total Loan Portfolio 17,002 100% 17,192 100% 26 364 103 3,746 1.34% 0.7% Loan Concentration (Holding Company Level) C&D 111% 103% CRE 278% 277% Select Loan Categories Retail 1,264 7% 1,230 7%—8 5 91 1.0% 0.7% Nursing / Extended Care 283 2% 255 1% 1 101 — 8.4% 0.1% Healthcare 592 3% 602 4% 1 3 3 106 0.9% 0.2% Multifamily 1,532 9% 1,671 10%—13—630 0.9% 0.6% Hotel 678 4% 649 4% 1 65—114 2.5% 1.3% Restaurant 519 3% 541 3%—36 4 49 2.0% 0.4% NOO Office 892 5% 906 5%—13 7 73 2.1% 2.3% NOO Industrial Warehouse 1,692 10% 1,549 9%—1—330 0.2% 0.2% Run-Off Portfolio1 126 1% 103 1% 1 16 16 12 10.5% -% 1 “Run-off portfolio” consists of small ticket equipment finance and acquired asset based lending portfolios 22


LOGO

Credit Quality


LOGO

Credit Quality: Nonperforming and past due loans Nonperforming Loans Evolution Highlights $ in millions; FTE Decrease in nonperforming loans primarily driven by a $6 million decrease in run-off portfolio that included a $5 million charge-off related to a single, previously identified nonperforming credit “Run-off portfolio” consists of small ticket equipment finance and acquired asset based lending portfolios. Run-off portfolio totaled ~$103 million at end of 2Q24 Past due 30-89 days at 15 bps, down 4 bps from 1Q24 levels Moody’s affirmed their ratings on SFNC and Simmons Bank (June 6, 2024) 1Q24 RE—RE—Commercial Run-Off 2Q24 Commercial Construction (ex run-off Portfolio portfolio) Nonperforming Loans / Total Loans1 Nonperforming Assets / Total Assets1 Past Due 30-89 days / Total Loans1 Strategic decision to de-risk certain elements of the Annual Quarterly loan portfolio through planned exit of particular 0.29% acquired non-relationship credits Annual Quarterly 0.24% 0.24% 0.24% 0.96% 0.21% 0.19% 0.81% 0.83% 0.67% 0.15% 0.65% 0.63% 0.64% 0.64% 0.19% 0.18% 0.57% 0.60% 0.55% 0.50% 0.49% 0.50% 0.43% 0.41% 0.39% 0.37% 0.33% 0.33% 0.28% 0.32% 0.31% 0.11% 0.11% 0.23% 0.10% Annual Quarterly 2017 2018 2019 2020 2021 2022 2023 2Q23 3Q23 4Q23 1Q24 2Q24 2017 2018 2019 2020 2021 2022 2023 2Q23 3Q23 4Q23 1Q24 2Q24 2017 2018 2019 2020 2021 2022 2023 2Q23 3Q23 4Q23 1Q24 2Q24 Source: S&P Global Market Intelligence 2017 – 2023; Company Reports 1 As of December 31, for each respective year shown above; quarterly data as of the end of the quarter for each respective period 24


LOGO

Credit Quality: Loan loss provision and net charge-offs Net Charge-Offs to Average Loans1 Highlights Annual Quarterly Provision for credit losses on loans exceeded net charge-offs by $3.0 million during 2Q24 0.45% NCO ratio of 19 bps in 2Q24; 16 bps associated with run-off portfolio 0.31% 0.24% 0.28% ACL to total loans ended 2Q24 at 1.34%, unchanged for the third consecutive quarter 0.21% 0.19% 0.19% 16 bps of NCO ratio associated 0.12% 0.11% 0.09% 0.04% with run-off portfolio 0.13% Loan Loss Provision and Net Charge-Offs 2017 2018 2019 2020 2021 2022 2023 2Q23 3Q23 4Q23 1Q24 2Q24 $ in millions $20.2 Credit Card Portfolio Net Charge-Off Ratio1 2.88% 2.49% 2.50% 2.15% 2.25% 2.19% 1.86% $11.6 $11.2 $11.1 1.64% 1.61% 1.60% $10.2 1.40% 1.44% $8.1 $8.1 Annual Quarterly $5.1 $6.7 million of $4.5 net charge-offs associated with 2017 2018 2019 2020 2021 2022 2023 2Q23 3Q23 4Q23 1Q24 2Q24 $1.7 run-off portfolio 2Q23 3Q23 4Q23 1Q24 2Q24 Key Credit Metrics: Average FICO Scores 752 Provision for credit losses on loans Net Charge-Offs Balance Weighted Average FICO Score 745 Line Utilization 18% Source: S&P Global Market Intelligence 2017 – 2023 1 Net charge-offs to average loans for the full-year for each respective year shown above; quarterly annualized data for each respective quarter 25 

 


LOGO

CL: Reflects current economic forecast and composition of loan portfolio ACL / Loans (%) and ACL ($)1 $ in millions Allowance for Credit Losses on Loans and Loan Coverage $250 1.85% 2.00% 1.52% 1.71% ACL / $225 1.80% ACL $200 1.60% Loans 1.34% 1.34% $ in millions 1.34% $175 1.22% 1.40% $150 1.20% ACL as of 3/31/23 $ 206.6 1.25% $125 1.00% $100 0.80% 2Q23 Provision 5.1 $75 0.60% 2Q23 Net Charge-Offs (1.6) $50 0.40% ACL as of 6/30/23 $ 210.0 1.25% $25 $220 $238 $205 $197 $225 $227 $230 0.20% $0 0.00% 3Q23 Provision 20.2 1/1/20 CECL 2020 2021 2022 2023 1Q24 2Q24 Adoption 3Q23 Net Charge-Offs (11.7) ACL as of 9/30/23 $ 218.5 1.30% ACL METHODOLOGY AS OF 6/30/24: Moody’s June 2024 scenarios with management’s weighting: 4Q23 Provision 11.2 Baseline (70%) / S1 (20%) / S3 (10%) 4Q23 Net Charge-Offs (4.5) Total credit coverage / total commitments: 1.22% ACL as of 12/31/23 $ 225.2 1.34% 1Q24 Provision 10.2 Reserve for Unfunded Commitments 1Q24 Net Charge-Offs (8.0) As of As of As of As of As of $ in millions 6/30/23 9/30/23 12/31/23 3/31/24 6/30/24 ACL as of 3/31/24 $ 227.4 1.34% Unfunded Commitments $4,443 $4,049 $3,880 $3,875 $3,746 2Q24 Provision 11.1 2Q24 Net Charge-Offs (8.1) Reserve for Unfunded Commitments $36.9 $25.6 $25.6 $25.6 $25.6 Provision for Unfunded Commitments $(5.0) $(11.3) ACL as of 6/30/24 $ 230.4 1.34% Reserve / Unfunded Balance 0.83% 0.63% 0.66% 0.66% 0.68% Note: Numbers may not add due to rounding ACL – Allowance for Credit Losses on Loans 1 As of December 31, for each respective year shown above; quarterly data as of the end of the quarter for each respective period 26


LOGO

Appendix


LOGO

Non-GAAP Reconciliations 2Q 3Q 4Q 1Q 2Q $ in thousands, except per share data 2023 2023 2023 2024 2024 Calculation of Adjusted Earnings Net Income $ 58,314 $ 47,247 $ 23,907 $ 38,871 $ 40,763 Certain items Merger related costs 19 5 Branch right sizing, net 95 547 3,846 236 519 Loss (gain) on sale of securities 391 20,218 Early retirement program 3,609 1,557 1,032 219 118 FDIC special assessment 10,521 1,549 283 Termination of vendor and software services 615 Tax effect ½¹ ¾ (1,074) (552) (9,309) (524) (401) Certain items, net of tax 3,040 1,557 26,308 1,480 1,134 Adjusted earnings (non-GAAP) $ 61,354 $ 48,804 $ 50,215 $ 40,351 $ 41,897 Calculation of Earnings and Adjusted Earnings per Diluted Share Earnings available to common shareholders $ 58,314 $ 47,247 $ 23,907 $ 38,871 $ 40,763 Diluted earnings per share $ 0.46 $ 0.37 $ 0.19 $ 0.31 $ 0.32 Adjusted earnings available to common shareholders (non-GAAP) $ 61,354 $ 48,804 $ 50,215 $ 40,351 $ 41,897 Adjusted diluted earnings per share (non-GAAP) $ 0.48 $ 0.39 $ 0.40 $ 0.32 $ 0.33 (1) Effective tax rate of 26.135% 28


LOGO

Non-GAAP Reconciliations 2Q 3Q 4Q 1Q 2Q $ in thousands 2023 2023 2023 2024 2024 Calculation of Pre-Provision Net Revenue (PPNR) Net interest income $ 163,230 $ 153,433 $ 155,628 $ 151,906 $ 153,905 Noninterest income 44,980 42,777 21,974 43,184 43,299 Less: Noninterest expense 139,696 131,998 148,139 139,879 139,354 Pre-Provision Net Revenue (PPNR) (non-GAAP) $ 68,514 $ 64,212 $ 29,463 $ 55,211 $ 57,850 Calculation of Adjusted Pre-Provision Net Revenue Pre-Provision Net Revenue (PPNR) (non-GAAP) $ 68,514 $ 64,212 $ 29,463 $ 55,211 $ 57,850 Plus: (Gain) loss on sale of securities 391—20,218 —Plus: Merger related costs 19 5 — -Plus: Branch right sizing costs, net 95 547 3,846 236 519 Plus: FDIC special assessment — 10,521 1,549 283 Plus: Early retirement program 3,609 1,557 1,032 219 118 Plus: Termination of vendor and software services 615 Adjusted Pre-Provision Net Revenue (non-GAAP) $ 72,628 $ 66,321 $ 65,080 $ 57,215 $ 59,385 Calculation of Book Value and Tangible Book Value per Share Total common stockholders’ equity $ 3,356,326 $ 3,285,555 $ 3,426,488 $ 3,439,126 $ 3,458,869 Intangible assets: Goodwill (1,320,799) (1,320,799) (1,320,799) (1,320,799) (1,320,799) Other intangible assets (120,758) (116,660) (112,645) (108,795) (104,943) Total intangible assets (1,441,557) (1,437,459) (1,433,444) (1,429,594) (1,425,742) Tangible common stockholders’ equity (non-GAAP) $ 1,914,769 $ 1,848,096 $ 1,993,044 $ 2,009,532 $ 2,033,127 Shares of common stock outstanding 126,224,707 125,133,281 125,184,119 125,419,618 125,487,520 Book value per common share $ 26.59 $ 26.26 $ 27.37 $ 27.42 $ 27.56 Tangible book value per common share (non-GAAP) $ 15.17 $ 14.77 $ 15.92 $ 16.02 $ 16.20 29


LOGO

Non-GAAP Reconciliations 2Q 3Q 4Q 1Q 2Q $ in thousands, except number of employees (FTE) 2023 2023 2023 2024 2024 Calculation of Total Revenue and Adjusted Total Revenue Net Interest Income (GAAP) $ 163,230 $ 153,433 $ 155,628 $ 151,906 $ 153,905 Noninterest Income (GAAP) 44,980 42,777 21,974 43,184 43,299 Total Revenue (non-GAAP) $ 208,210 $ 196,210 $ 177,602 $ 195,090 $ 197,204 Total Revenue (non-GAAP) $ 208,210 $ 196,210 $ 177,602 $ 195,090 $ 197,204 Less: Gain (loss) on sales of securities (391) (20,218) Adjusted Total Revenue (non-GAAP) $ 208,601 $ 196,210 $ 197,820 $ 195,090 $ 197,204 Employees (FTE) 3,066 3,005 3,007 2,989 2,961 Total Revenue per Employee (FTE) $ 67.91 $ 65.29 $ 59.06 $ 65.27 $ 66.60 Adjusted Total Revenue per Employee (FTE) $ 68.04 $ 65.29 $ 65.79 $ 65.27 $ 66.60 Calculation of Adjusted Noninterest Income Noninterest Income (GAAP) $ 44,980 $ 42,777 $ 21,974 $ 43,184 $ 43,299 Less: Gain (loss) on sale of securities (391) (20,218) — -Adjusted Noninterest Income (non-GAAP) $ 45,371 $ 42,777 $ 42,192 $ 43,184 $ 43,299 Calculation of Noninterest Income to Total Revenue Noninterest Income to Total Revenue 21.60% 21.80% 12.37% 22.14% 21.96% Adjusted Noninterest Income to Adjusted Total Revenue (non-GAAP) 21.75% 21.80% 21.33% 22.14% 21.96% Calculation of Total Revenue and Adjusted Revenue Per Share Average Diluted Shares Outstanding 127,379,976 126,283,609 125,609,265 125,661,950 125,758,166 Total Revenue per Average Diluted Shares Outstanding $ 1.63 $ 1.55 $ 1.41 $ 1.55 $ 1.57 Adjusted Revenue per Average Diluted Shares Outstanding (non-GAAP) $ 1.64 $ 1.55 $ 1.57 $ 1.55 $ 1.57 FTE – Full time equivalent 30


LOGO

Non-GAAP Reconciliations 2Q 3Q 4Q 1Q 2Q $ in thousands 2023 2023 2023 2024 2024 Calculation of Adjusted Noninterest Expense Noninterest Expense (GAAP) $ 139,696 $ 131,998 $ 148,139 $ 139,879 $ 139,354 Less: Merger related costs 19 5 Less: Branch right sizing expense 95 547 3,846 236 519 Less: Early retirement program 3,609 1,557 1,032 219 118 Less: FDIC special assessment — 10,521 1,549 283 Less: Termination of vendor and software services 615 Adjusted Noninterest Expense (non-GAAP) $ 135,973 $ 129,889 $ 132,740 $ 137,875 $ 137,819 Calculation of Noninterest Expense to Average Assets Average total assets $ 27,766,139 $ 27,594,611 $ 27,370,811 $ 27,259,399 $ 27,305,277 Noninterest expense to average total assets 2.02% 1.90% 2.15% 2.06% 2.05% Adjusted noninterest expense to average assets (non-GAAP) 1.96% 1.87% 1.92% 2.03% 2.03% Calculation of Efficiency Ratio and Adjusted Efficiency Ratio Noninterest Expense (efficiency ratio numerator) $ 139,696 $ 131,998 $ 148,139 $ 139,879 $ 139,354 Total Revenue $ 208,210 $ 196,210 $ 177,602 $ 195,090 $ 197,204 Fully taxable equivalent adjustment 6,106 6,515 6,511 6,422 6,576 Efficiency ratio denominator $ 214,316 $ 202,725 $ 184,113 $ 201,512 $ 203,780 Efficiency ratio (based on GAAP figures) 65.18% 65.11% 80.46% 69.41% 68.38% Adjusted Noninterest Expense (non-GAAP) $ 135,973 $ 129,889 $ 132,740 $ 137,875 $ 137,819 Less: Other real estate and foreclosure expense 289 228 189 179 117 Less: Amortization of intangible assets 4,098 4,097 4,015 3,850 3,852 Adjusted efficiency ratio numerator (non-GAAP) $ 131,586 $ 125,564 $ 128,536 $ 133,846 $ 133,850 Adjusted Total Revenue (non-GAAP) (reconciliation shown on page 31) $ 208,601 $ 196,210 $ 197,820 $ 195,090 $ 197,204 Fully taxable equivalent adjustment 6,106 6,515 6,511 6,422 6,576 Adjusted efficiency ratio denominator non-GAAP) $ 214,707 $ 202,725 $ 204,331 $ 201,512 $ 203,780 Adjusted Efficiency Ratio (non-GAAP) 61.29% 61.94% 62.91% 66.42% 65.68% FTE – Full time equivalent Fully taxable equivalent adjustment using an effective tax rate of 26.135% 31


LOGO

Non-GAAP Reconciliations 2Q 1Q 2Q $ in thousands 2023 2024 2024 Calculation of Adjusted Salaries and Employee Benefits Salaries and employee benefits (GAAP) $ 74,723 $ 72,653 $ 70,716 Less: Early retirement program 3,609 219 118 Plus: Other ____ _ — — 1 Total Adjusted Salaries and Employee Benefits (non-GAAP) $ 71,114 $ 72,434 $ 70,599 Calculation of Adjusted Deposit Insurance Deposit insurance (GAAP) $ 5,201 $ 7,135 $ 5,682 Less: FDIC special assessment ____ _ — 1,549 283 Total Adjusted Deposit Insurance (non-GAAP) $ 5,201 $ 5,586 $ 5,399 Calculation of Adjusted Occupancy Expense, Net Occupancy expense, net (GAAP) $ 11,410 $ 12,258 $ 11,864 Less: Branch right sizing expense ____ _ 143 145 125 Total Adjusted Occupancy Expense (non-GAAP) $ 11,267 $ 12,113 $ 11,739 Calculation of Adjusted Other Noninterest Expense Other noninterest expense (GAAP) $ 42,926 $ 42,513 $ 45,352 Less: Branch right sizing expense (53) 83 392 Less: Termination of vendor and software services ____ _ — — 615 Total Adjusted Other Noninterest Expense (non-GAAP) $ 42,979 $ 42,430 $ 44,345 Calculation of Adjusted Provision for Income Taxes Provision for income taxes (GAAP) $ 10,139 $ 6,134 $ 5,988 Less: Tax effect of certain items (non-GAAP) (reconciliation shown on page 28) (1,074) (524) (401) Adjusted provision for income taxes (non-GAAP) $ 11,213 $ 6,658 $ 6,389 Fully taxable equivalent adjustment using an effective tax rate of 26.135% 32 


LOGO

Non-GAAP Reconciliations 2Q 1Q 2Q $ in thousands 2023 2024 2024 Calculation of Tangible Common Equity (TCE) Total common stockholders’ equity $ 3,356,326 $ 3,439,126 $ 3,458,869 Total assets $ 27,959,123 $ 27,372,175 $ 27,369,072 Less: Intangible assets (1,441,557) (1,429,594) (1,425,742) Total tangible assets $ 26,517,566 $ 25,942,581 $ 25,943,330 Common equity to total assets 12.00% 12.56% 12.64% Tangible common equity to tangible common assets (non-GAAP) 7.22% 7.75% 7.84% Calculation of CET 1 Capital Ratio, Including the Impact of AOCI Total stockholders’ equity $ 3,356,326 $ 3,439,126 $ 3,458,869 CECL transition provision 61,746 30,873 30,873 Disallowed allowed intangible assets, net of deferred tax (1,406,500) (1,394,672) (1,391,969) Unrealized loss (gain) on available for sale securities (AOCI) ____ _ 469,988 ____ _ 408,016 ____ _ 405,481 Total tier 1 capital (CET 1) $ 2,481,560 $ 2,483,343 $ 2,503,254 Total tier 1 capital (CET 1) $ 2,481,560 $ 2,483,343 $ 2,503,254 Less: Unrealized loss (gain) on available for sale securities (AOCI) 469,988 408,016 405,481 Total tier 1 capital, including AOCI (non-GAAP) $ 2,011,572 $ 2,075,327 $ 2,097,773 Risk weighted assets $ 20,821,075 $ 20,782,094 $ 20,856,194 CET 1 capital ratio 11.92% 11.95% 12.00% CET 1 capital ratio, including AOCI 9.69% 9.99% 10.06% FTE—Fully taxable equivalent adjustment using an effective tax rate of 26.135% 33 


LOGO

Non-GAAP Reconciliations 2Q 1Q 2Q $ in thousands 2023 2024 2024 Calculation of Uninsured, Non-Collateralized Deposit Coverage Ratio Uninsured deposits at Simmons Bank $ 8,507,395 $ 8,413,514 $ 8,186,903 Less: Collateralized deposits (excluding portion that is FDIC insured) 3,030,550 2,995,241 2,835,424 Less: Intercompany eliminations ______674,552 ______775,461 ______943,979 Total uninsured, non-collateralized deposits $ 4,802,293 $ 4,642,812 $ 4,407,500 FHLB borrowing availability $ 5,345,000 $ 5,326,000 $ 4,910,000 Unpledged securities 3,877,000 4,122,000 4,145,000 Fed funds lines, Fed discount window and Bank Term Funding Program1 1,874,000 2,009,000 2,065,000 Additional liquidity sources $ 11,096,000 $ 11,457,000 $ 11,120,000 Uninsured, non-collateralized deposit coverage ratio 2.3x 2.5x 2.5x Calculation of Net Charge-Off Ratio Net charge-offs $ 8,077 Less: Net charge-offs from run-off portfolio ______ 6,700 Net charge offs excluding run-off portfolio $ 1,377 Average total loans $ 17,101,799 Net charge-offs as a percentage of average total loans (annualized) (NCO ratio) 0.19% NCO ratio excluding NCOs associated with run-off portfolios (annualized) 0.03% FTE—Fully taxable equivalent adjustment using an effective tax rate of 26.135% 1 The Bank Term Funding Program closed for new loans on March 11, 2024. At no time did Simmons borrow funds under this program. 34


LOGO

Nasdaq: SFNC 2nd Quarter 2024 Earnings Presentation Contents 3 Company Profile 4 2Q24 Financial Highlights 11 Deposits, Securities, Liquidity, Interest Rate Sensitivity and Capital 17 Loan Portfolio 23 Credit Quality 27 Appendix

v3.24.2
Document and Entity Information
Jul. 24, 2024
Cover [Abstract]  
Entity Registrant Name SIMMONS FIRST NATIONAL CORP
Amendment Flag false
Entity Central Index Key 0000090498
Document Type 8-K
Document Period End Date Jul. 24, 2024
Entity Incorporation State Country Code AR
Entity File Number 0-6253
Entity Tax Identification Number 71-0407808
Entity Address, Address Line One 501 Main Street
Entity Address, City or Town Pine Bluff
Entity Address, State or Province AR
Entity Address, Postal Zip Code 71601
City Area Code (870)
Local Phone Number 541-1000
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Security 12b Title Common stock, par value $0.01 per share
Trading Symbol SFNC
Security Exchange Name NASDAQ
Entity Emerging Growth Company false

Simmons First National (NASDAQ:SFNC)
過去 株価チャート
から 6 2024 まで 7 2024 Simmons First Nationalのチャートをもっと見るにはこちらをクリック
Simmons First National (NASDAQ:SFNC)
過去 株価チャート
から 7 2023 まで 7 2024 Simmons First Nationalのチャートをもっと見るにはこちらをクリック