SouthState Corporation Reports First Quarter 2025 Results, Declares Quarterly Cash Dividend
SouthState (NYSE: SSB) has reported its Q1 2025 financial results, marking significant strategic changes. The company completed the IBTX acquisition in January and executed a sale-leaseback transaction in March. Key highlights include:
- Net Income of $89.1 million with adjusted net income of $219.3 million
- Diluted EPS of $0.87, with adjusted diluted EPS of $2.15
- Net Interest Margin improved to 3.85%
- Net Interest Income of $545 million
The company declared a quarterly cash dividend of $0.54 per share, payable May 16, 2025. The balance sheet shows total assets of $65.1 billion, with loans at $46.1 billion and deposits at $53.3 billion. Capital ratios remain strong with Total Risk-Based Capital at 13.7% and Tier 1 Common Equity at 11.0%.
SouthState (NYSE: SSB) ha comunicato i risultati finanziari del primo trimestre 2025, evidenziando importanti cambiamenti strategici. La società ha completato l'acquisizione di IBTX a gennaio e ha effettuato una transazione di sale-leaseback a marzo. I punti salienti includono:
- Utile netto di 89,1 milioni di dollari con un utile netto rettificato di 219,3 milioni
- EPS diluito di 0,87 dollari, con un EPS diluito rettificato di 2,15 dollari
- Margine d'interesse netto migliorato al 3,85%
- Reddito da interessi netto di 545 milioni di dollari
La società ha dichiarato un dividendo trimestrale in contanti di 0,54 dollari per azione, pagabile il 16 maggio 2025. Il bilancio mostra attività totali per 65,1 miliardi di dollari, con prestiti a 46,1 miliardi e depositi a 53,3 miliardi. I coefficienti patrimoniali rimangono solidi con un capitale totale basato sul rischio al 13,7% e un capitale comune Tier 1 all'11,0%.
SouthState (NYSE: SSB) ha presentado sus resultados financieros del primer trimestre de 2025, marcando cambios estratégicos significativos. La empresa completó la adquisición de IBTX en enero y realizó una operación de sale-leaseback en marzo. Los aspectos más destacados incluyen:
- Ingreso neto de 89.1 millones de dólares con un ingreso neto ajustado de 219.3 millones
- EPS diluido de 0.87 dólares, con un EPS diluido ajustado de 2.15 dólares
- Margen de interés neto mejorado al 3.85%
- Ingreso neto por intereses de 545 millones de dólares
La compañía declaró un dividendo trimestral en efectivo de 0.54 dólares por acción, pagadero el 16 de mayo de 2025. El balance muestra activos totales por 65.1 mil millones de dólares, con préstamos por 46.1 mil millones y depósitos por 53.3 mil millones. Los índices de capital se mantienen sólidos, con un capital total basado en riesgos del 13.7% y un capital común de Nivel 1 del 11.0%.
SouthState (NYSE: SSB)는 2025년 1분기 재무 실적을 발표하며 중요한 전략적 변화를 알렸습니다. 회사는 1월에 IBTX 인수를 완료했고 3월에는 세일리스백 거래를 실행했습니다. 주요 내용은 다음과 같습니다:
- 순이익 8,910만 달러, 조정 순이익 2억 1,930만 달러
- 희석 주당순이익(EPS) 0.87달러, 조정 희석 EPS 2.15달러
- 순이자마진 3.85%로 개선
- 순이자수익 5억 4,500만 달러
회사는 주당 0.54달러의 분기 현금 배당금을 선언했으며, 지급일은 2025년 5월 16일입니다. 대차대조표에는 총 자산 651억 달러, 대출금 461억 달러, 예금 533억 달러가 나타나 있습니다. 자본 비율은 총 위험 기반 자본 13.7%, 1등급 보통주 자본 11.0%로 견고하게 유지되고 있습니다.
SouthState (NYSE : SSB) a publié ses résultats financiers du premier trimestre 2025, marquant des changements stratégiques importants. La société a finalisé l'acquisition d'IBTX en janvier et réalisé une opération de vente-bail en mars. Les points clés sont :
- Résultat net de 89,1 millions de dollars avec un résultat net ajusté de 219,3 millions
- BPA dilué de 0,87 $, avec un BPA dilué ajusté de 2,15 $
- Marge d'intérêt nette améliorée à 3,85 %
- Revenu net d'intérêts de 545 millions de dollars
La société a déclaré un dividende trimestriel en espèces de 0,54 $ par action, payable le 16 mai 2025. Le bilan indique un total d'actifs de 65,1 milliards de dollars, avec des prêts à 46,1 milliards et des dépôts à 53,3 milliards. Les ratios de capital restent solides avec un capital total basé sur le risque à 13,7 % et un capital commun de catégorie 1 à 11,0 %.
SouthState (NYSE: SSB) hat seine Finanzergebnisse für das erste Quartal 2025 veröffentlicht und dabei bedeutende strategische Veränderungen bekannt gegeben. Das Unternehmen hat im Januar die Übernahme von IBTX abgeschlossen und im März eine Sale-Leaseback-Transaktion durchgeführt. Die wichtigsten Punkte sind:
- Nettoeinkommen von 89,1 Millionen US-Dollar mit einem bereinigten Nettoergebnis von 219,3 Millionen
- Verwässertes Ergebnis je Aktie (EPS) von 0,87 US-Dollar, bereinigtes verwässertes EPS von 2,15 US-Dollar
- Nettozinsmarge verbesserte sich auf 3,85 %
- Nettozinsertrag von 545 Millionen US-Dollar
Das Unternehmen erklärte eine vierteljährliche Bardividende von 0,54 US-Dollar je Aktie, zahlbar am 16. Mai 2025. Die Bilanz weist Gesamtvermögen von 65,1 Milliarden US-Dollar aus, mit Krediten in Höhe von 46,1 Milliarden und Einlagen von 53,3 Milliarden. Die Kapitalquoten bleiben mit einer risikobasierten Gesamtkapitalquote von 13,7 % und einer Kernkapitalquote (Tier 1 Common Equity) von 11,0 % stabil.
- Net Interest Margin improved to 3.85%
- Strong capital position with Total Risk-Based Capital at 13.7%
- Adjusted Net Income increased to $219.3 million
- Successful completion of IBTX acquisition strengthening market position
- Reported Net Income decreased to $89.1 million
- Loans decreased by 2% excluding acquisition effects
- Securities restructuring resulted in $229 million net loss
- Higher provision for credit losses at $100.6 million
Insights
SouthState delivered strong Q1 results with strategic repositioning to enhance profitability while maintaining robust capital and asset quality.
SouthState's Q1 2025 results demonstrate a successful strategic repositioning that significantly enhances its earnings profile. The bank reported
The bank's net interest margin expanded impressively to
Capital metrics remain strong with a preliminary total risk-based capital ratio of
The balance sheet shows loans decreased
The closing of the IBTX acquisition creates a substantially larger institution with greater scale and potential operating synergies, which should support future profitability. SouthState's strategic repositioning through these transactions appears to have significantly strengthened its financial foundation while positioning it for more consistent earnings performance ahead.
SouthState's acquisition of Independent Bank Group has strengthened its balance sheet and transformed its financial profile through precise restructuring.
The successful closure of SouthState's acquisition of Independent Bank Group on January 1st represents a transformative transaction that has substantially expanded the bank's scale and geographic footprint. Post-acquisition, SouthState's total assets increased by approximately
What makes this acquisition particularly strategic was the accompanying balance sheet optimization. Management executed a textbook integration playbook by simultaneously conducting a securities portfolio restructuring and a sale-leaseback transaction. These two maneuvers essentially neutralized each other from an accounting perspective—the securities restructuring created a
This balanced approach allowed SouthState to reposition its securities portfolio for better yields in the current rate environment without negatively impacting earnings. The
The
The integration is proceeding well with merger expenses of
"The first quarter was a strategic reset that took SouthState's earnings profile from good to great", commented John C. Corbett, SouthState's Chief Executive Officer. "We closed the IBTX acquisition in January and then closed the sale leaseback transaction and securities restructure in March. The securities restructuring and better than expected deposit pricing pushed our net interest margin to
Highlights of the first quarter of 2025 include:
Returns
- Reported Diluted Earnings per Share ("EPS") of
; Adjusted Diluted EPS (Non-GAAP) of$0.87 $2.15 - Net Income of
; Adjusted Net Income (Non-GAAP) of$89.1 million $219.3 million - Return on Average Common Equity of
4.3% ; Return on Average Tangible Common Equity (Non-GAAP) of9.0% and Adjusted Return on Average Tangible Common Equity (Non-GAAP) of19.9% * - Return on Average Assets ("ROAA") of
0.56% and Adjusted ROAA (Non-GAAP) of1.38% * - Book Value per Share of
; Tangible Book Value ("TBV") per Share (Non-GAAP) of$84.99 $50.07
Performance
- Net Interest Income of
$545 million - Net Interest Margin ("NIM"), non-tax equivalent of
3.84% , and tax equivalent (Non-GAAP) of3.85% of acquisition date charge-offs on PCD loans acquired from Independent Bank Group, Inc. ("Independent") to bring these loans in accordance with SouthState policies and practices; excluding these day one charge-offs on acquired PCD loans, net charge-offs totaled$39.4 million , or$4.4 million 0.04% * of Provision for Credit Losses ("PCL"), including$100.6 million of initial provision for credit losses related to acquired non-PCD loans and unfunded commitments; total Allowance for Credit Losses ("ACL") plus reserve for unfunded commitments of$92.1 million 1.47% of loans- Noninterest Income of
; Noninterest Income represented$86 million 0.54% , of average assets for the first quarter of 2025* - Efficiency Ratio of
61% and Adjusted Efficiency Ratio (Non-GAAP) of50%
Balance Sheet
- Loans decreased by
, or$263 million 2% *, and deposits increased by , or$68 million 1% *, excluding the effects of the acquisition date balances acquired from Independent(9); ending loan to deposit ratio of88% - Total loan yield of
6.25% and total deposit cost of1.89% - Strong capital position with Tangible Common Equity, Total Risk-Based Capital, Tier 1 Leverage, and Tier 1 Common Equity ratios of
8.2% ,13.7% ,8.9% , and11.0% , respectively†
∗ Annualized percentages
† Preliminary
Significant Transactions
- Closed previously announced acquisition of Independent on January 1, 2025
- Executed sale leaseback transaction during 1Q 2025, resulting in a gain of
, net of transaction costs$229 million - Completed securities portfolio restructuring during 1Q 2025 with a total net loss of
$229 million
Subsequent Events
- The Board of Directors of the Company declared a quarterly cash dividend on its common stock of
per share, payable on May 16, 2025 to shareholders of record as of May 9, 2025$0.54
Financial Performance
Three Months Ended | ||||||||||||||||
(Dollars in thousands, except per share data) | Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||
INCOME STATEMENT | 2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||
Interest Income | ||||||||||||||||
Loans, including fees (1) | $ | 724,640 | $ | 489,709 | $ | 494,082 | $ | 478,360 | $ | 463,688 | ||||||
Investment securities, trading securities, federal funds sold and securities | ||||||||||||||||
purchased under agreements to resell | 83,926 | 59,096 | 50,096 | 52,764 | 53,567 | |||||||||||
Total interest income | 808,566 | 548,805 | 544,178 | 531,124 | 517,255 | |||||||||||
Interest Expense | ||||||||||||||||
Deposits | 245,957 | 168,263 | 177,919 | 165,481 | 160,162 | |||||||||||
Federal funds purchased, securities sold under agreements | ||||||||||||||||
to repurchase, and other borrowings | 18,062 | 10,763 | 14,779 | 15,384 | 13,157 | |||||||||||
Total interest expense | 264,019 | 179,026 | 192,698 | 180,865 | 173,319 | |||||||||||
Net Interest Income | 544,547 | 369,779 | 351,480 | 350,259 | 343,936 | |||||||||||
Provision (recovery) for credit losses | 100,562 | 6,371 | (6,971) | 3,889 | 12,686 | |||||||||||
Net Interest Income after Provision (Recovery) for Credit Losses | 443,985 | 363,408 | 358,451 | 346,370 | 331,250 | |||||||||||
Noninterest Income | ||||||||||||||||
Operating income | 85,620 | 80,595 | 74,934 | 75,225 | 71,558 | |||||||||||
Securities losses, net | (228,811) | (50) | — | — | — | |||||||||||
Gain on sale leaseback, net of transaction costs | 229,279 | — | — | — | — | |||||||||||
Total noninterest income | 86,088 | 80,545 | 74,934 | 75,225 | 71,558 | |||||||||||
Noninterest Expense | ||||||||||||||||
Operating expense | 340,820 | 250,699 | 243,543 | 242,343 | 240,923 | |||||||||||
Merger, branch consolidation, severance related and other restructuring expense (8) | 68,006 | 6,531 | 3,304 | 5,785 | 4,513 | |||||||||||
FDIC special assessment | — | (621) | — | 619 | 3,854 | |||||||||||
Total noninterest expense | 408,826 | 256,609 | 246,847 | 248,747 | 249,290 | |||||||||||
Income before Income Tax Provision | 121,247 | 187,344 | 186,538 | 172,848 | 153,518 | |||||||||||
Income tax provision | 32,167 | 43,166 | 43,359 | 40,478 | 38,462 | |||||||||||
Net Income | $ | 89,080 | $ | 144,178 | $ | 143,179 | $ | 132,370 | $ | 115,056 | ||||||
Adjusted Net Income (non-GAAP) (2) | ||||||||||||||||
Net Income (GAAP) | $ | 89,080 | $ | 144,178 | $ | 143,179 | $ | 132,370 | $ | 115,056 | ||||||
Securities losses, net of tax | 178,639 | 38 | — | — | — | |||||||||||
Gain on sale leaseback, net of transaction costs and tax | (179,004) | — | — | — | — | |||||||||||
Initial provision for credit losses – Non-PCD loans and UFC from Independent, net of tax | 71,892 | — | — | — | — | |||||||||||
Merger, branch consolidation, severance related and other restructuring expense, net of tax (8) | 53,094 | 5,026 | 2,536 | 4,430 | 3,382 | |||||||||||
Deferred tax asset remeasurement | 5,581 | — | — | — | — | |||||||||||
FDIC special assessment, net of tax | — | (478) | — | 474 | 2,888 | |||||||||||
Adjusted Net Income (non-GAAP) | $ | 219,282 | $ | 148,764 | $ | 145,715 | $ | 137,274 | $ | 121,326 | ||||||
Basic earnings per common share | $ | 0.88 | $ | 1.89 | $ | 1.88 | $ | 1.74 | $ | 1.51 | ||||||
Diluted earnings per common share | $ | 0.87 | $ | 1.87 | $ | 1.86 | $ | 1.73 | $ | 1.50 | ||||||
Adjusted net income per common share - Basic (non-GAAP) (2) | $ | 2.16 | $ | 1.95 | $ | 1.91 | $ | 1.80 | $ | 1.59 | ||||||
Adjusted net income per common share - Diluted (non-GAAP) (2) | $ | 2.15 | $ | 1.93 | $ | 1.90 | $ | 1.79 | $ | 1.58 | ||||||
Dividends per common share | $ | 0.54 | $ | 0.54 | $ | 0.54 | $ | 0.52 | $ | 0.52 | ||||||
Basic weighted-average common shares outstanding | 101,409,624 | 76,360,935 | 76,299,069 | 76,251,401 | 76,301,411 | |||||||||||
Diluted weighted-average common shares outstanding | 101,828,600 | 76,957,882 | 76,805,436 | 76,607,281 | 76,660,081 | |||||||||||
Effective tax rate | 26.53 % | 23.04 % | 23.24 % | 23.42 % | 25.05 % | |||||||||||
Adjusted effective tax rate | 21.93 % | 20.92 % | 20.06 % | 22.42 % | 21.83 % |
Performance and Capital Ratios
Three Months Ended | |||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||||
2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||||
PERFORMANCE RATIOS | |||||||||||||||||
Return on average assets (annualized) | 0.56 | % | 1.23 | % | 1.25 | % | 1.17 | % | 1.03 | % | |||||||
Adjusted return on average assets (annualized) (non-GAAP) (2) | 1.38 | % | 1.27 | % | 1.27 | % | 1.22 | % | 1.08 | % | |||||||
Return on average common equity (annualized) | 4.29 | % | 9.72 | % | 9.91 | % | 9.58 | % | 8.36 | % | |||||||
Adjusted return on average common equity (annualized) (non-GAAP) (2) | 10.56 | % | 10.03 | % | 10.08 | % | 9.94 | % | 8.81 | % | |||||||
Return on average tangible common equity (annualized) (non-GAAP) (3) | 8.99 | % | 15.09 | % | 15.63 | % | 15.49 | % | 13.63 | % | |||||||
Adjusted return on average tangible common equity (annualized) (non-GAAP) (2) (3) | 19.85 | % | 15.56 | % | 15.89 | % | 16.05 | % | 14.35 | % | |||||||
Efficiency ratio (tax equivalent) | 60.97 | % | 55.73 | % | 56.58 | % | 57.03 | % | 58.48 | % | |||||||
Adjusted efficiency ratio (non-GAAP) (4) | 50.24 | % | 54.42 | % | 55.80 | % | 55.52 | % | 56.47 | % | |||||||
Dividend payout ratio (5) | 61.45 | % | 28.58 | % | 28.76 | % | 29.93 | % | 34.42 | % | |||||||
Book value per common share | $ | 84.99 | $ | 77.18 | $ | 77.42 | $ | 74.16 | $ | 72.82 | |||||||
Tangible book value per common share (non-GAAP) (3) | $ | 50.07 | $ | 51.11 | $ | 51.26 | $ | 47.90 | $ | 46.48 | |||||||
CAPITAL RATIOS | |||||||||||||||||
Equity-to-assets | 13.2 | % | 12.7 | % | 12.8 | % | 12.4 | % | 12.3 | % | |||||||
Tangible equity-to-tangible assets (non-GAAP) (3) | 8.2 | % | 8.8 | % | 8.9 | % | 8.4 | % | 8.2 | % | |||||||
Tier 1 leverage (6) | 8.9 | % | 10.0 | % | 10.0 | % | 9.7 | % | 9.6 | % | |||||||
Tier 1 common equity (6) | 11.0 | % | 12.6 | % | 12.4 | % | 12.1 | % | 11.9 | % | |||||||
Tier 1 risk-based capital (6) | 11.0 | % | 12.6 | % | 12.4 | % | 12.1 | % | 11.9 | % | |||||||
Total risk-based capital (6) | 13.7 | % | 15.0 | % | 14.7 | % | 14.4 | % | 14.4 | % |
Balance Sheet
Ending Balance | ||||||||||||||||
(Dollars in thousands, except per share and share data) | Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||
BALANCE SHEET | 2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||
Assets | ||||||||||||||||
Cash and due from banks | $ | 688,153 | $ | 525,506 | $ | 563,887 | $ | 507,425 | $ | 478,271 | ||||||
Federal funds sold and interest-earning deposits with banks | 2,611,537 | 866,561 | 648,792 | 609,741 | 731,186 | |||||||||||
Cash and cash equivalents | 3,299,690 | 1,392,067 | 1,212,679 | 1,117,166 | 1,209,457 | |||||||||||
Trading securities, at fair value | 107,401 | 102,932 | 87,103 | 92,161 | 66,188 | |||||||||||
Investment securities: | ||||||||||||||||
Securities held to maturity | 2,195,980 | 2,254,670 | 2,301,307 | 2,348,528 | 2,446,589 | |||||||||||
Securities available for sale, at fair value | 5,853,369 | 4,320,593 | 4,564,363 | 4,498,264 | 4,598,400 | |||||||||||
Other investments | 345,695 | 223,613 | 211,458 | 201,516 | 187,285 | |||||||||||
Total investment securities | 8,395,044 | 6,798,876 | 7,077,128 | 7,048,308 | 7,232,274 | |||||||||||
Loans held for sale | 357,918 | 279,426 | 287,043 | 100,007 | 56,553 | |||||||||||
Loans: | ||||||||||||||||
Purchased credit deteriorated | 3,634,490 | 862,155 | 913,342 | 957,255 | 1,031,283 | |||||||||||
Purchased non-credit deteriorated | 13,084,853 | 3,635,782 | 3,959,028 | 4,253,323 | 4,534,583 | |||||||||||
Non-acquired | 30,047,389 | 29,404,990 | 28,675,822 | 28,023,986 | 27,101,444 | |||||||||||
Less allowance for credit losses | (623,690) | (465,280) | (467,981) | (472,298) | (469,654) | |||||||||||
Loans, net | 46,143,042 | 33,437,647 | 33,080,211 | 32,762,266 | 32,197,656 | |||||||||||
Premises and equipment, net | 946,334 | 502,559 | 507,452 | 517,382 | 512,635 | |||||||||||
Bank owned life insurance | 1,273,472 | 1,013,209 | 1,007,275 | 1,001,998 | 997,562 | |||||||||||
Mortgage servicing rights | 87,742 | 89,795 | 83,512 | 88,904 | 87,970 | |||||||||||
Core deposit and other intangibles | 455,443 | 66,458 | 71,835 | 77,389 | 83,193 | |||||||||||
Goodwill | 3,088,059 | 1,923,106 | 1,923,106 | 1,923,106 | 1,923,106 | |||||||||||
Other assets | 981,309 | 775,129 | 745,303 | 765,283 | 778,244 | |||||||||||
Total assets | $ | 65,135,454 | $ | 46,381,204 | $ | 46,082,647 | $ | 45,493,970 | $ | 45,144,838 | ||||||
Liabilities and Shareholders' Equity | ||||||||||||||||
Deposits: | ||||||||||||||||
Noninterest-bearing | $ | 13,757,255 | $ | 10,192,117 | $ | 10,376,531 | $ | 10,374,464 | $ | 10,546,410 | ||||||
Interest-bearing | 39,580,360 | 27,868,749 | 27,261,664 | 26,723,938 | 26,632,024 | |||||||||||
Total deposits | 53,337,615 | 38,060,866 | 37,638,195 | 37,098,402 | 37,178,434 | |||||||||||
Federal funds purchased and securities | ||||||||||||||||
sold under agreements to repurchase | 679,337 | 514,912 | 538,322 | 542,403 | 554,691 | |||||||||||
Other borrowings | 752,798 | 391,534 | 691,626 | 691,719 | 391,812 | |||||||||||
Reserve for unfunded commitments | 62,253 | 45,327 | 41,515 | 50,248 | 53,229 | |||||||||||
Other liabilities | 1,679,090 | 1,478,150 | 1,268,409 | 1,460,795 | 1,419,663 | |||||||||||
Total liabilities | 56,511,093 | 40,490,789 | 40,178,067 | 39,843,567 | 39,597,829 | |||||||||||
Shareholders' equity: | ||||||||||||||||
Common stock - | 253,698 | 190,805 | 190,674 | 190,489 | 190,443 | |||||||||||
Surplus | 6,667,277 | 4,259,722 | 4,249,672 | 4,238,192 | 4,230,345 | |||||||||||
Retained earnings | 2,080,053 | 2,046,809 | 1,943,874 | 1,841,933 | 1,749,215 | |||||||||||
Accumulated other comprehensive loss | (376,667) | (606,921) | (479,640) | (620,211) | (622,994) | |||||||||||
Total shareholders' equity | 8,624,361 | 5,890,415 | 5,904,580 | 5,650,403 | 5,547,009 | |||||||||||
Total liabilities and shareholders' equity | $ | 65,135,454 | $ | 46,381,204 | $ | 46,082,647 | $ | 45,493,970 | $ | 45,144,838 | ||||||
Common shares issued and outstanding | 101,479,065 | 76,322,206 | 76,269,577 | 76,195,723 | 76,177,163 |
Net Interest Income and Margin
Three Months Ended | |||||||||||||||||||||||||
Mar. 31, 2025 | Dec. 31, 2024 | Mar. 31, 2024 | |||||||||||||||||||||||
(Dollars in thousands) | Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||||
YIELD ANALYSIS | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||
Interest-Earning Assets: | |||||||||||||||||||||||||
Federal funds sold and interest-earning deposits with banks | $ | 2,199,800 | $ | 22,540 | 4.16 % | $ | 1,308,313 | $ | 14,162 | 4.31 % | $ | 668,349 | $ | 8,254 | 4.97 % | ||||||||||
Investment securities | 8,325,775 | 61,386 | 2.99 % | 7,144,438 | 44,934 | 2.50 % | 7,465,735 | 45,313 | 2.44 % | ||||||||||||||||
Loans held for sale | 174,833 | 3,678 | 8.53 % | 179,803 | 2,304 | 5.10 % | 42,872 | 681 | 6.39 % | ||||||||||||||||
Total loans held for investment | 46,797,045 | 720,962 | 6.25 % | 33,662,822 | 487,405 | 5.76 % | 32,480,220 | 463,007 | 5.73 % | ||||||||||||||||
Total interest-earning assets | 57,497,453 | 808,566 | 5.70 % | 42,295,376 | 548,805 | 5.16 % | 40,657,176 | 517,255 | 5.12 % | ||||||||||||||||
Noninterest-earning assets | 6,785,973 | 4,214,390 | 4,353,987 | ||||||||||||||||||||||
Total Assets | $ | 64,283,426 | $ | 46,509,766 | $ | 45,011,163 | |||||||||||||||||||
Interest-Bearing Liabilities ("IBL"): | |||||||||||||||||||||||||
Transaction and money market accounts | $ | 29,249,014 | $ | 176,949 | 2.45 % | $ | 20,823,079 | $ | 121,239 | 2.32 % | $ | 19,544,019 | $ | 117,292 | 2.41 % | ||||||||||
Savings deposits | 2,904,961 | 1,944 | 0.27 % | 2,427,760 | 1,741 | 0.29 % | 2,589,251 | 1,818 | 0.28 % | ||||||||||||||||
Certificates and other time deposits | 7,165,188 | 67,064 | 3.80 % | 4,517,047 | 45,283 | 3.99 % | 4,282,749 | 41,052 | 3.86 % | ||||||||||||||||
Federal funds purchased | 323,400 | 3,479 | 4.36 % | 292,626 | 3,479 | 4.73 % | 256,506 | 3,369 | 5.28 % | ||||||||||||||||
Repurchase agreements | 298,305 | 1,430 | 1.94 % | 261,373 | 1,382 | 2.10 % | 280,674 | 1,358 | 1.95 % | ||||||||||||||||
Other borrowings | 812,136 | 13,153 | 6.57 % | 394,853 | 5,902 | 5.95 % | 563,848 | 8,430 | 6.01 % | ||||||||||||||||
Total interest-bearing liabilities | 40,753,004 | 264,019 | 2.63 % | 28,716,738 | 179,026 | 2.48 % | 27,517,047 | 173,319 | 2.53 % | ||||||||||||||||
Noninterest-bearing deposits | 13,493,329 | 10,561,382 | 10,530,597 | ||||||||||||||||||||||
Other noninterest-bearing liabilities | 1,618,981 | 1,330,020 | 1,426,968 | ||||||||||||||||||||||
Shareholders' equity | 8,418,112 | 5,901,626 | 5,536,551 | ||||||||||||||||||||||
Total Non-IBL and shareholders' equity | 23,530,422 | 17,793,028 | 17,494,116 | ||||||||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 64,283,426 | $ | 46,509,766 | $ | 45,011,163 | |||||||||||||||||||
Net Interest Income and Margin (Non-Tax Equivalent) | $ | 544,547 | 3.84 % | $ | 369,779 | 3.48 % | $ | 343,936 | 3.40 % | ||||||||||||||||
Net Interest Margin (Tax Equivalent) (non-GAAP) | 3.85 % | 3.48 % | 3.41 % | ||||||||||||||||||||||
Total Deposit Cost (without Debt and Other Borrowings) | 1.89 % | 1.75 % | 1.74 % | ||||||||||||||||||||||
Overall Cost of Funds (including Demand Deposits) | 1.97 % | 1.81 % | 1.83 % | ||||||||||||||||||||||
Total Accretion on Acquired Loans (1) | $ | 61,798 | $ | 2,887 | $ | 4,287 | |||||||||||||||||||
Tax Equivalent ("TE") Adjustment | $ | 784 | $ | 547 | $ | 528 | |||||||||||||||||||
• The remaining loan discount on acquired loans to be accreted into loan interest income totals |
Noninterest Income and Expense
Three Months Ended | ||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | ||||||||||||
(Dollars in thousands) | 2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||
Noninterest Income: | ||||||||||||||||
Fees on deposit accounts | $ | 35,933 | $ | 35,121 | $ | 33,986 | $ | 33,842 | $ | 33,145 | ||||||
Mortgage banking income | 7,737 | 4,777 | 3,189 | 5,912 | 6,169 | |||||||||||
Trust and investment services income | 14,932 | 12,414 | 11,578 | 11,091 | 10,391 | |||||||||||
Correspondent banking and capital markets income | 16,715 | 20,905 | 17,381 | 16,267 | 14,591 | |||||||||||
Expense on centrally-cleared variation margin | (7,170) | (7,350) | (7,488) | (11,407) | (10,280) | |||||||||||
Total correspondent banking and capital markets income | 9,545 | 13,555 | 9,893 | 4,860 | 4,311 | |||||||||||
Bank owned life insurance income | 10,199 | 7,944 | 8,276 | 7,372 | 6,892 | |||||||||||
Other | 7,275 | 6,784 | 8,012 | 12,148 | 10,650 | |||||||||||
Securities losses, net | (228,811) | (50) | — | — | — | |||||||||||
Gain on sale leaseback, net of transaction costs | 229,279 | — | — | — | — | |||||||||||
Total Noninterest Income | $ | 86,088 | $ | 80,545 | $ | 74,934 | $ | 75,225 | $ | 71,558 | ||||||
Noninterest Expense: | ||||||||||||||||
Salaries and employee benefits | $ | 195,811 | $ | 154,116 | $ | 150,865 | $ | 151,435 | $ | 150,453 | ||||||
Occupancy expense | 35,493 | 22,831 | 22,242 | 22,453 | 22,577 | |||||||||||
Information services expense | 31,362 | 23,416 | 23,280 | 23,144 | 22,353 | |||||||||||
OREO and loan related expense | 1,784 | 1,416 | 1,358 | 1,307 | 606 | |||||||||||
Business development and staff related | 6,510 | 6,777 | 5,542 | 5,942 | 5,521 | |||||||||||
Amortization of intangibles | 23,831 | 5,326 | 5,327 | 5,744 | 5,998 | |||||||||||
Professional fees | 4,709 | 5,366 | 4,017 | 3,906 | 3,115 | |||||||||||
Supplies and printing expense | 3,128 | 2,729 | 2,762 | 2,526 | 2,540 | |||||||||||
FDIC assessment and other regulatory charges | 11,258 | 7,365 | 7,482 | 7,771 | 8,534 | |||||||||||
Advertising and marketing | 2,290 | 2,269 | 2,296 | 2,594 | 1,984 | |||||||||||
Other operating expenses | 24,644 | 19,088 | 18,372 | 15,521 | 17,242 | |||||||||||
Merger, branch consolidation, severance related and other restructuring expense (8) | 68,006 | 6,531 | 3,304 | 5,785 | 4,513 | |||||||||||
FDIC special assessment | — | (621) | — | 619 | 3,854 | |||||||||||
Total Noninterest Expense | $ | 408,826 | $ | 256,609 | $ | 246,847 | $ | 248,747 | $ | 249,290 |
Loans and Deposits
The following table presents a summary of the loan portfolio by type:
Ending Balance | ||||||||||||||||
(Dollars in thousands) | Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||
LOAN PORTFOLIO (7) | 2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||
Construction and land development * † | $ | 3,497,909 | $ | 2,184,327 | $ | 2,458,151 | $ | 2,592,307 | $ | 2,437,343 | ||||||
Investor commercial real estate* | 16,822,119 | 9,991,482 | 9,856,709 | 9,731,773 | 9,752,529 | |||||||||||
Commercial owner occupied real estate | 7,417,116 | 5,716,376 | 5,544,716 | 5,522,978 | 5,511,855 | |||||||||||
Commercial and industrial | 8,106,484 | 6,222,876 | 5,931,187 | 5,769,838 | 5,544,131 | |||||||||||
Consumer real estate * | 9,838,952 | 8,714,969 | 8,649,714 | 8,440,724 | 8,223,066 | |||||||||||
Consumer/other | 1,084,152 | 1,072,897 | 1,107,715 | 1,176,944 | 1,198,386 | |||||||||||
Total Loans | $ | 46,766,732 | $ | 33,902,927 | $ | 33,548,192 | $ | 33,234,564 | $ | 32,667,310 |
* | Single family home construction-to-permanent loans originated by the Company's mortgage banking division are included in construction and land development category until completion. Investor commercial real estate loans include commercial non-owner occupied real estate and other income producing property. Consumer real estate includes consumer owner occupied real estate and home equity loans. |
† | Includes single family home construction-to-permanent loans of |
Ending Balance | ||||||||||||||||
(Dollars in thousands) | Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||
DEPOSITS | 2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||
Noninterest-bearing checking | $ | 13,757,255 | $ | 10,192,116 | $ | 10,376,531 | $ | 10,374,464 | $ | 10,546,410 | ||||||
Interest-bearing checking | 12,034,973 | 8,232,322 | 7,550,392 | 7,547,406 | 7,898,835 | |||||||||||
Savings | 2,939,407 | 2,414,172 | 2,442,584 | 2,475,130 | 2,557,203 | |||||||||||
Money market | 17,447,738 | 13,056,534 | 12,614,046 | 12,122,336 | 11,895,385 | |||||||||||
Time deposits | 7,158,242 | 4,165,722 | 4,654,642 | 4,579,066 | 4,280,601 | |||||||||||
Total Deposits | $ | 53,337,615 | $ | 38,060,866 | $ | 37,638,195 | $ | 37,098,402 | $ | 37,178,434 | ||||||
Core Deposits (excludes Time Deposits) | $ | 46,179,373 | $ | 33,895,144 | $ | 32,983,553 | $ | 32,519,336 | $ | 32,897,833 |
Asset Quality
Ending Balance | |||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||||
(Dollars in thousands) | 2025 | 2024 | 2024 | 2024 | 2024 | ||||||||||||
NONPERFORMING ASSETS: | |||||||||||||||||
Non-acquired | |||||||||||||||||
Non-acquired nonaccrual loans and restructured loans on nonaccrual | $ | 151,673 | $ | 141,982 | $ | 111,240 | $ | 110,774 | $ | 106,189 | |||||||
Accruing loans past due 90 days or more | 3,273 | 3,293 | 6,890 | 5,843 | 2,497 | ||||||||||||
Non-acquired OREO and other nonperforming assets | 2,290 | 1,182 | 1,217 | 2,876 | 1,589 | ||||||||||||
Total non-acquired nonperforming assets | 157,236 | 146,457 | 119,347 | 119,493 | 110,275 | ||||||||||||
Acquired | |||||||||||||||||
Acquired nonaccrual loans and restructured loans on nonaccrual | 116,691 | 65,314 | 70,731 | 78,287 | 63,451 | ||||||||||||
Accruing loans past due 90 days or more | 537 | — | 389 | 916 | 135 | ||||||||||||
Acquired OREO and other nonperforming assets | 5,976 | 1,583 | 493 | 598 | 655 | ||||||||||||
Total acquired nonperforming assets | 123,204 | 66,897 | 71,613 | 79,801 | 64,241 | ||||||||||||
Total nonperforming assets | $ | 280,440 | $ | 213,354 | $ | 190,960 | $ | 199,294 | $ | 174,516 | |||||||
Three Months Ended | |||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||||
2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||||
ASSET QUALITY RATIOS (7): | |||||||||||||||||
Allowance for credit losses as a percentage of loans | 1.33 % | 1.37 % | 1.39 % | 1.42 % | 1.44 % | ||||||||||||
Allowance for credit losses, including reserve for unfunded commitments, | |||||||||||||||||
as a percentage of loans | 1.47 % | 1.51 % | 1.52 % | 1.57 % | 1.60 % | ||||||||||||
Allowance for credit losses as a percentage of nonperforming loans | 229.15 % | 220.94 % | 247.28 % | 241.19 % | 272.62 % | ||||||||||||
Net charge-offs as a percentage of average loans (annualized) | 0.38 % | 0.06 % | 0.07 % | 0.05 % | 0.03 % | ||||||||||||
Net charge-offs, excluding acquisition date charge-offs, as a percentage | |||||||||||||||||
of average loans (annualized) * | 0.04 % | 0.06 % | 0.07 % | 0.05 % | 0.03 % | ||||||||||||
Total nonperforming assets as a percentage of total assets | 0.43 % | 0.46 % | 0.41 % | 0.44 % | 0.39 % | ||||||||||||
Nonperforming loans as a percentage of period end loans | 0.58 % | 0.62 % | 0.56 % | 0.59 % | 0.53 % | ||||||||||||
* Excluding acquisition date charge-offs recorded in connection with the Independent merger. |
Current Expected Credit Losses ("CECL")
Below is a table showing the roll forward of the ACL and UFC for the first quarter of 2025:
Allowance for Credit Losses ("ACL") and Unfunded Commitments ("UFC") | |||||||||||||
(Dollars in thousands) | Non-PCD ACL | PCD ACL | Total ACL | UFC | |||||||||
Ending balance 12/31/2024 | $ | 444,959 | $ | 20,321 | $ | 465,280 | $ | 45,327 | |||||
ACL - PCD loans from Independent | — | 118,643 | 118,643 | — | |||||||||
Initial provision for credit losses - Independent | 79,971 | — | 79,971 | 12,112 | |||||||||
Acquisition date charge-offs on acquired PCD loans - Independent * | — | (39,429) | (39,429) | — | |||||||||
Charge offs | (6,139) | — | (6,139) | — | |||||||||
Acquired charge offs | (885) | (398) | (1,283) | — | |||||||||
Recoveries | 1,345 | — | 1,345 | — | |||||||||
Acquired recoveries | 291 | 1,346 | 1,637 | — | |||||||||
Provision for credit losses | 7,073 | (3,408) | 3,665 | 4,814 | |||||||||
Ending balance 3/31/2025 | $ | 526,615 | $ | 97,075 | $ | 623,690 | $ | 62,253 | |||||
Period end loans | $ | 43,132,242 | $ | 3,634,490 | $ | 46,766,732 | N/A | ||||||
Allowance for Credit Losses to Loans | 1.22 % | 2.67 % | 1.33 % | N/A | |||||||||
Unfunded commitments (off balance sheet) † | $ | 10,654,446 | |||||||||||
Reserve to unfunded commitments (off balance sheet) | 0.58 % | ||||||||||||
* Acquisition date charge-offs recorded in connection with the Independent merger, to conform with the Company's charge-off policies and practices. | |||||||||||||
† Unfunded commitments exclude unconditionally cancelable commitments and letters of credit. |
Conference Call
The Company will host a conference call to discuss its first quarter results at 9:00 a.m. Eastern Time on April 25, 2025. Callers wishing to participate may call toll-free by dialing (888) 350-3899 within the US and (646) 960-0343 for all other locations. The numbers for international participants are listed at https://events.q4irportal.com/custom/access/2324/. The conference ID number is 4200408. Alternatively, individuals may listen to the live webcast of the presentation by visiting SouthStateBank.com. An audio replay of the live webcast is expected to be available by the evening of April 25, 2025 on the Investor Relations section of SouthStateBank.com.
SouthState is a financial services company headquartered in
Non-GAAP Measures
Statements included in this press release include non-GAAP measures and should be read along with the accompanying tables that provide a reconciliation of non-GAAP measures to GAAP measures. Although other companies may use calculation methods that differ from those used by SouthState for non-GAAP measures, management believes that these non-GAAP measures provide additional useful information, which allows readers to evaluate the ongoing performance of the Company. Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP.
(Dollars in thousands) | Three Months Ended | |||||||||||||||||||
PRE-PROVISION NET REVENUE ("PPNR") (NON-GAAP) | Mar. 31, 2025 | Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | |||||||||||||||
Net income (GAAP) | $ | 89,080 | $ | 144,178 | $ | 143,179 | $ | 132,370 | $ | 115,056 | ||||||||||
Provision (recovery) for credit losses | 100,562 | 6,371 | (6,971) | 3,889 | 12,686 | |||||||||||||||
Income tax provision | 26,586 | 43,166 | 43,359 | 40,478 | 38,462 | |||||||||||||||
Income tax provision - deferred tax asset remeasurement | 5,581 | — | — | — | — | |||||||||||||||
Securities losses, net | 228,811 | 50 | — | — | — | |||||||||||||||
Gain on sale leaseback, net of transaction costs | (229,279) | — | — | — | — | |||||||||||||||
Merger, branch consolidation, severance related and other restructuring expense (8) | 68,006 | 6,531 | 3,304 | 5,785 | 4,513 | |||||||||||||||
FDIC special assessment | — | (621) | — | 619 | 3,854 | |||||||||||||||
Pre-provision net revenue (PPNR) (Non-GAAP) | $ | 289,347 | $ | 199,675 | $ | 182,871 | $ | 183,141 | $ | 174,571 | ||||||||||
(Dollars in thousands) | Three Months Ended | |||||||||||||||||||
NET INTEREST MARGIN ("NIM"), TE (NON-GAAP) | Mar. 31, 2025 | Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | |||||||||||||||
Net interest income (GAAP) | $ | 544,547 | $ | 369,779 | $ | 351,480 | $ | 350,259 | $ | 343,936 | ||||||||||
Total average interest-earning assets | 57,497,453 | 42,295,376 | 41,223,980 | 41,011,662 | 40,657,176 | |||||||||||||||
NIM, non-tax equivalent | 3.84 | % | 3.48 | % | 3.39 | % | 3.43 | % | 3.40 | % | ||||||||||
Tax equivalent adjustment (included in NIM, TE) | 784 | 547 | 486 | 631 | 528 | |||||||||||||||
Net interest income, tax equivalent (Non-GAAP) | $ | 545,331 | $ | 370,326 | $ | 351,966 | $ | 350,890 | $ | 344,464 | ||||||||||
NIM, TE (Non-GAAP) | 3.85 | % | 3.48 | % | 3.40 | % | 3.44 | % | 3.41 | % |
Three Months Ended | ||||||||||||||||||||
(Dollars in thousands, except per share data) | Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP | 2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||||||
Adjusted Net Income (non-GAAP) (2) | ||||||||||||||||||||
Net income (GAAP) | $ | 89,080 | $ | 144,178 | $ | 143,179 | $ | 132,370 | $ | 115,056 | ||||||||||
Securities losses, net of tax | 178,639 | 38 | — | — | — | |||||||||||||||
Gain on sale leaseback, net of transaction costs and tax | (179,004) | — | — | — | — | |||||||||||||||
PCL - Non-PCD loans and UFC, net of tax | 71,892 | — | — | — | — | |||||||||||||||
Merger, branch consolidation, severance related and other restructuring expense, net of tax (8) | 53,094 | 5,026 | 2,536 | 4,430 | 3,382 | |||||||||||||||
Deferred tax asset remeasurement | 5,581 | — | — | — | — | |||||||||||||||
FDIC special assessment, net of tax | — | (478) | — | 474 | 2,888 | |||||||||||||||
Adjusted net income (non-GAAP) | $ | 219,282 | $ | 148,764 | $ | 145,715 | $ | 137,274 | $ | 121,326 | ||||||||||
Adjusted Net Income per Common Share - Basic (non-GAAP) (2) | ||||||||||||||||||||
Earnings per common share - Basic (GAAP) | $ | 0.88 | $ | 1.89 | $ | 1.88 | $ | 1.74 | $ | 1.51 | ||||||||||
Effect to adjust for securities losses, net of tax | 1.76 | 0.00 | — | — | — | |||||||||||||||
Effect to adjust for gain on sale leaseback, net of transaction costs and tax | (1.77) | — | — | — | — | |||||||||||||||
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax | 0.71 | — | — | — | — | |||||||||||||||
Effect to adjust for merger, branch consolidation, severance related and other restructuring expense, net of tax (8) | 0.52 | 0.07 | 0.03 | 0.05 | 0.04 | |||||||||||||||
Effect to adjust for deferred tax asset remeasurement | 0.06 | — | — | — | — | |||||||||||||||
Effect to adjust for FDIC special assessment, net of tax | — | (0.01) | — | 0.01 | 0.04 | |||||||||||||||
Adjusted net income per common share - Basic (non-GAAP) | $ | 2.16 | $ | 1.95 | $ | 1.91 | $ | 1.80 | $ | 1.59 | ||||||||||
Adjusted Net Income per Common Share - Diluted (non-GAAP) (2) | ||||||||||||||||||||
Earnings per common share - Diluted (GAAP) | $ | 0.87 | $ | 1.87 | $ | 1.86 | $ | 1.73 | $ | 1.50 | ||||||||||
Effect to adjust for securities losses, net of tax | 1.76 | 0.00 | — | — | — | |||||||||||||||
Effect to adjust for gain on sale leaseback, net of transaction costs and tax | (1.76) | — | — | — | — | |||||||||||||||
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax | 0.71 | — | — | — | — | |||||||||||||||
Effect to adjust for merger, branch consolidation, severance related and other restructuring expense, net of tax (8) | 0.52 | 0.07 | 0.04 | 0.05 | 0.04 | |||||||||||||||
Effect to adjust for deferred tax remeasurement | 0.05 | — | — | — | — | |||||||||||||||
Effect to adjust for FDIC special assessment, net of tax | — | (0.01) | — | 0.01 | 0.04 | |||||||||||||||
Adjusted net income per common share - Diluted (non-GAAP) | $ | 2.15 | $ | 1.93 | $ | 1.90 | $ | 1.79 | $ | 1.58 | ||||||||||
Adjusted Return on Average Assets (non-GAAP) (2) | ||||||||||||||||||||
Return on average assets (GAAP) | 0.56 | % | 1.23 | % | 1.25 | % | 1.17 | % | 1.03 | % | ||||||||||
Effect to adjust for securities losses, net of tax | 1.13 | % | 0.00 | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for gain on sale leaseback, net of transaction costs and tax | (1.13) | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax | 0.45 | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for merger, branch consolidation, severance related and other restructuring expense, net of tax (8) | 0.33 | % | 0.04 | % | 0.02 | % | 0.05 | % | 0.02 | % | ||||||||||
Effect to adjust for deferred tax remeasurement | 0.04 | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for FDIC special assessment, net of tax | — | % | (0.00) | % | — | % | 0.00 | % | 0.03 | % | ||||||||||
Adjusted return on average assets (non-GAAP) | 1.38 | % | 1.27 | % | 1.27 | % | 1.22 | % | 1.08 | % | ||||||||||
Adjusted Return on Average Common Equity (non-GAAP) (2) | ||||||||||||||||||||
Return on average common equity (GAAP) | 4.29 | % | 9.72 | % | 9.91 | % | 9.58 | % | 8.36 | % | ||||||||||
Effect to adjust for securities losses, net of tax | 8.61 | % | 0.00 | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for gain on sale leaseback, net of transaction costs and tax | (8.63) | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax | 3.46 | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for merger, branch consolidation, severance related and other restructuring expense, net of tax (8) | 2.56 | % | 0.34 | % | 0.17 | % | 0.33 | % | 0.24 | % | ||||||||||
Effect to adjust for deferred tax remeasurement | 0.27 | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for FDIC special assessment, net of tax | — | % | (0.03) | % | — | % | 0.03 | % | 0.21 | % | ||||||||||
Adjusted return on average common equity (non-GAAP) | 10.56 | % | 10.03 | % | 10.08 | % | 9.94 | % | 8.81 | % | ||||||||||
Return on Average Common Tangible Equity (non-GAAP) (3) | ||||||||||||||||||||
Return on average common equity (GAAP) | 4.29 | % | 9.72 | % | 9.91 | % | 9.58 | % | 8.36 | % | ||||||||||
Effect to adjust for intangible assets | 4.70 | % | 5.37 | % | 5.72 | % | 5.91 | % | 5.27 | % | ||||||||||
Return on average tangible equity (non-GAAP) | 8.99 | % | 15.09 | % | 15.63 | % | 15.49 | % | 13.63 | % | ||||||||||
Adjusted Return on Average Common Tangible Equity (non-GAAP) (2) (3) | ||||||||||||||||||||
Return on average common equity (GAAP) | 4.29 | % | 9.72 | % | 9.91 | % | 9.58 | % | 8.36 | % | ||||||||||
Effect to adjust for securities losses, net of tax | 8.61 | % | 0.00 | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for gain on sale leaseback, net of transaction costs and tax | (8.63) | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for PCL - Non-PCD loans and UFC, net of tax | 3.46 | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for merger, branch consolidation, severance related and other restructuring expense, net of tax (8) | 2.56 | % | 0.34 | % | 0.18 | % | 0.32 | % | 0.25 | % | ||||||||||
Effect to adjust for deferred tax remeasurement | 0.27 | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for FDIC special assessment, net of tax | — | % | (0.03) | % | — | % | 0.03 | % | 0.21 | % | ||||||||||
Effect to adjust for intangible assets, net of tax | 9.29 | % | 5.53 | % | 5.80 | % | 6.12 | % | 5.53 | % | ||||||||||
Adjusted return on average common tangible equity (non-GAAP) | 19.85 | % | 15.56 | % | 15.89 | % | 16.05 | % | 14.35 | % |
Three Months Ended | ||||||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | ||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP | 2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||||||
Adjusted Efficiency Ratio (non-GAAP) (4) | ||||||||||||||||||||
Efficiency ratio | 60.97 | % | 55.73 | % | 56.58 | % | 57.03 | % | 58.48 | % | ||||||||||
Effect to adjust for securities losses | (13.35) | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for gain on sale leaseback, net of transaction costs | 13.39 | % | — | % | — | % | — | % | — | % | ||||||||||
Effect to adjust for merger, branch consolidation, severance related and other restructuring expense (8) | (10.77) | % | (1.45) | % | (0.78) | % | (1.36) | % | (1.08) | % | ||||||||||
Effect to adjust for FDIC special assessment | — | % | 0.14 | % | — | % | (0.15) | % | (0.93) | % | ||||||||||
Adjusted efficiency ratio | 50.24 | % | 54.42 | % | 55.80 | % | 55.52 | % | 56.47 | % | ||||||||||
Tangible Book Value Per Common Share (non-GAAP) (3) | ||||||||||||||||||||
Book value per common share (GAAP) | $ | 84.99 | $ | 77.18 | $ | 77.42 | $ | 74.16 | $ | 72.82 | ||||||||||
Effect to adjust for intangible assets | (34.92) | (26.07) | (26.16) | (26.26) | (26.34) | |||||||||||||||
Tangible book value per common share (non-GAAP) | $ | 50.07 | $ | 51.11 | $ | 51.26 | $ | 47.90 | $ | 46.48 | ||||||||||
Tangible Equity-to-Tangible Assets (non-GAAP) (3) | ||||||||||||||||||||
Equity-to-assets (GAAP) | 13.24 | % | 12.70 | % | 12.81 | % | 12.42 | % | 12.29 | % | ||||||||||
Effect to adjust for intangible assets | (4.99) | % | (3.91) | % | (3.94) | % | (4.03) | % | (4.08) | % | ||||||||||
Tangible equity-to-tangible assets (non-GAAP) | 8.25 | % | 8.79 | % | 8.87 | % | 8.39 | % | 8.21 | % |
Certain prior period information has been reclassified to conform to the current period presentation, and these reclassifications have no impact on net income or equity as previously reported.
Footnotes to tables:
(1) | Includes loan accretion (interest) income related to the discount on acquired loans of |
(2) | Adjusted earnings, adjusted return on average assets, adjusted EPS, and adjusted return on average equity are non-GAAP measures and exclude the gains or losses on sales of securities, gain on sale leaseback, net of transaction costs, PCL on non-PCD loans and unfunded commitments, deferred tax asset remeasurement, merger, branch consolidation, severance related and other restructuring expense, and FDIC special assessments. Management believes that non-GAAP adjusted measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company. Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP. Adjusted earnings and the related adjusted return measures (non-GAAP) exclude the following from net income (GAAP) on an after-tax basis: (a) pre-tax merger, branch consolidation, severance related and other restructuring expense of |
(3) | The tangible measures are non-GAAP measures and exclude the effect of period end or average balance of intangible assets. The tangible returns on equity and common equity measures also add back the after-tax amortization of intangibles to GAAP basis net income. Management believes that these non-GAAP tangible measures provide additional useful information, particularly since these measures are widely used by industry analysts for companies with prior merger and acquisition activities. Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP. The sections titled "Reconciliation of GAAP to Non-GAAP" provide tables that reconcile GAAP measures to non-GAAP. |
(4) | Adjusted efficiency ratio is calculated by taking the noninterest expense excluding transaction costs on sale leaseback, merger, branch consolidation, severance related and other restructuring expenses and amortization of intangible assets, divided by net interest income and noninterest income excluding gains (losses) on sales of securities, net and gain on sale leaseback, net of transaction costs. The pre-tax amortization expenses of intangible assets were |
(5) | The dividend payout ratio is calculated by dividing total dividends paid during the period by the total net income for the same period. |
(6) | March 31, 2025 ratios are estimated and may be subject to change pending the final filing of the FR Y-9C; all other periods are presented as filed. |
(7) | Loan data excludes loans held for sale. |
(8) | Includes pre-tax cyber incident costs of |
(9) | SouthState acquired |
Cautionary Statement Regarding Forward Looking Statements
Statements included in this communication, which are not historical in nature are intended to be, and are hereby identified as, forward-looking statements for purposes of the safe harbor provided by Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are based on, among other things, management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy and SouthState. Words and phrases such as "may," "approximately," "continue," "should," "expects," "projects," "anticipates," "is likely," "look ahead," "look forward," "believes," "will," "intends," "estimates," "strategy," "plan," "could," "potential," "possible" and variations of such words and similar expressions are intended to identify such forward-looking statements.
SouthState cautions readers that forward looking statements are subject to certain risks, uncertainties and assumptions that are difficult to predict with regard to, among other things, timing, extent, likelihood and degree of occurrence, which could cause actual results to differ materially from anticipated results. Such risks, uncertainties and assumptions, include, among others, the following: (1) economic volatility risk, including as a result of monetary, fiscal, and trade law policies, such as tariffs, and inflation, potentially resulting in higher rates, deterioration in the credit markets, greater than expected noninterest expenses, excessive loan losses, or on the other hand lower rates, which also may have other negative consequences, which risks could be exacerbated by potential negative economic developments resulting from federal spending cuts and/or one or more federal budget-related impasses or actions; (2) risks related to the ability of the Company to pursue its strategic plans which depend upon certain growth goals in our lines of business; (3) risks related to the merger and integration of SouthState and Independent including, among others, (i) the risk that the cost savings and any revenue synergies from the merger may not be fully realized or may take longer than anticipated to be realized, (ii) the risk that the integration of Independent's operations into SouthState's operations will be materially delayed or will be more costly or difficult than expected or that the parties are otherwise unable to successfully integrate Independent's businesses into SouthState's businesses, (iii) the amount of the costs, fees, expenses and charges related to the merger, and (iv) reputational risk and the reaction of each company's customers, suppliers, employees or other business partners to the merger; (4) risks relating to the ability to retain our culture and attract and retain qualified people as we grow and are located in new markets, and being able to offer competitive salaries and benefits, including flexibility of working remotely or in the office; (5) deposit attrition, client loss or revenue loss following completed mergers or acquisitions that may be greater than anticipated; (6) credit risks associated with an obligor's failure to meet the terms of any contract with the Bank or otherwise fail to perform as agreed under the terms of any loan-related document; (7) interest rate risk primarily resulting from our inability to effectively manage the risk, and their impact on the Bank's earnings, including from the correspondent and mortgage divisions, housing demand, the market value of the Bank's loan and securities portfolios, and the market value of SouthState's equity; (8) a decrease in our net interest income due to the interest rate environment; (9) liquidity risk affecting the Bank's ability to meet its obligations when they come due; (10) unexpected outflows of uninsured deposits may require us to sell investment securities at a loss; (11) potential deterioration in real estate values; (12) the loss of value of our investment portfolio could negatively impact market perceptions of us and could lead to deposit withdrawals; (13) price risk focusing on changes in market factors that may affect the value of traded instruments in "mark-to-market" portfolios; (14) transaction risk arising from problems with service or product delivery; (15) the impact of increasing digitization of the banking industry and movement of customers to on-line platforms, and the possible impact on the Bank's results of operations, customer base, expenses, suppliers and operations; (16) controls and procedures risk, including the potential failure or circumvention of our controls and procedures or failure to comply with regulations related to controls and procedures; (17) volatility in the financial services industry (including failures or rumors of failures of other depository institutions), along with actions taken by governmental agencies to address such turmoil, could affect the ability of depository institutions, including us, to attract and retain depositors and to borrow or raise capital; (18) the impact of competition with other financial institutions, including deposit and loan pricing pressures and the resulting impact, including as a result of compression to net interest margin; (19) compliance risk involving risk to earnings or capital resulting from violations of or nonconformance with laws, rules, regulations, prescribed practices, or ethical standards, and contractual obligations regarding data privacy and cybersecurity; (20) regulatory change risk resulting from new laws, rules, regulations, accounting principles, proscribed practices or ethical standards, including, without limitation, the possibility that regulatory agencies may require higher levels of capital above the current regulatory-mandated minimums and including the impact of special FDIC assessments, the Consumer Financial Protection Bureau regulations or other guidance, and the possibility of changes in accounting standards, policies, principles and practices; (21) risks related to the legal, regulatory, and supervisory environment, including changes in financial services legislation, regulation, policies, or government officials or other personnel; (22) strategic risk resulting from adverse business decisions or improper implementation of business decisions; (23) reputation risk that adversely affects earnings or capital arising from negative public opinion including the effects of social media on market perceptions of us and banks generally; (24) cybersecurity risk related to the dependence of SouthState on internal computer systems and the technology of outside service providers, as well as the potential impacts of internal or external security breaches, which may subject the Company to potential business disruptions or financial losses resulting from deliberate attacks or unintentional events; (25) reputational and operational risks associated with environment, social and governance (ESG) matters, including the impact of changes in federal and state laws, regulations and guidance relating to climate change; (26) excessive loan losses; (27) reputational risk and possible higher than estimated reduced revenue from previously announced or proposed regulatory changes in the Bank's consumer programs and products; (28) operational, technological, cultural, regulatory, legal, credit and other risks associated with the exploration, consummation and integration of potential future acquisitions, whether involving stock or cash consideration; (29) catastrophic events such as hurricanes, tornados, earthquakes, floods or other natural or human disasters, including public health crises and infectious disease outbreaks, as well as any government actions in response to such events, and the related disruption to local, regional and global economic activity and financial markets, and the impact that any of the foregoing may have on SouthState and its customers and other constituencies; (30) geopolitical risk from terrorist activities and armed conflicts that may result in economic and supply disruptions, and loss of market and consumer confidence; (31) the risks of fluctuations in market prices for SouthState common stock that may or may not reflect economic condition or performance of SouthState; (32) the payment of dividends on SouthState common stock, which is subject to legal and regulatory limitations as well as the discretion of the board of directors of SouthState, SouthState's performance and other factors; (33) ownership dilution risk associated with potential acquisitions in which SouthState's stock may be issued as consideration for an acquired company; and (34) other factors that may affect future results of SouthState, as disclosed in SouthState's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed by SouthState with the
All forward-looking statements speak only as of the date they are made and are based on information available at that time. SouthState does not undertake any obligation to update or otherwise revise any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.
View original content to download multimedia:https://www.prnewswire.com/news-releases/southstate-corporation-reports-first-quarter-2025-results-declares-quarterly-cash-dividend-302437789.html
SOURCE SouthState Corporation