SouthState Corporation Reports Fourth Quarter 2022 Results, Declares Quarterly Cash Dividend
SouthState Corporation (NASDAQ: SSB) reported robust financial results for Q4 and the entire 2022 fiscal year, demonstrating a strong deposit franchise. The company achieved a diluted EPS of $1.88, with adjusted diluted EPS at $1.90. Net income reached $143.5 million, representing a 36% year-over-year increase. Key highlights include a 120 basis point expansion in net interest margin and a 19% annualized growth in loans. A quarterly dividend of $0.50 per share was declared, payable on February 17, 2023. The company’s efficiency ratio improved to 48%, supported by a 5.5% revenue increase against just a 0.5% rise in expenses. SSB remains optimistic about future growth prospects.
- Diluted EPS increased to $1.88, with adjusted EPS of $1.90, reflecting strong earnings growth.
- Net income rose to $143.5 million, a 36% increase year-over-year.
- 19% annualized growth in loans, indicating robust lending activity.
- Net interest margin expanded by 120 basis points, enhancing profitability.
- Declared a quarterly dividend of $0.50 per share, reaffirming commitment to shareholder returns.
- Deposits declined by $559 million (6% annualized), which could impact future liquidity.
- Noninterest income dropped by $10 million from the previous quarter, mainly due to decreases in correspondent banking and capital markets income.
"The resilience of
Highlights of the fourth quarter of 2022 include:
Returns
- Reported Diluted Earnings per Share ("EPS") of
; Adjusted Diluted EPS (Non-GAAP) of$1.88 $1.90 - Net Income of
; Adjusted Net Income (Non-GAAP) of$143.5 million $144.7 million - Return on Average Common Equity of
11.4% and Reported Return on Average Tangible Common Equity (Non-GAAP) of20.2% ; Adjusted Return on Average Tangible Common Equity (Non-GAAP) of20.3% * - Return on Average Assets ("ROAA") of
1.28% ; Adjusted ROAA (Non-GAAP) of1.29% * - Pre-Provision Net Revenue ("PPNR") per weighted average diluted share (Non-GAAP) of
, up$3.03 11% from the prior quarter's and up$2.74 60% from in the year ago quarter$1.89 - Book Value per Share of
increased by$67.04 per share compared to the prior quarter$2.01 - Tangible Book Value ("TBV") per Share (Non-GAAP) of
, up$40.09 from the prior quarter$2.12
∗ Annualized percentages
Performance
- Net Interest Income of
; Core Net Interest Income (excluding loan accretion and deferred fees on PPP) (Non-GAAP) increased$396 million from prior quarter$36 million - Net Interest Margin ("NIM"), non-tax equivalent and tax equivalent (Non-GAAP) of
3.96% and3.99% , respectively, up 41 basis points from prior quarter - Noninterest Income of
down$63 million compared to the prior quarter due to correspondent banking and capital markets income and mortgage banking; Noninterest Income represented$10 million 0.57% of average assets for the fourth quarter of 2022 - Noninterest Expense, excluding merger and branch consolidation related expense (Non-GAAP), increased
compared to the prior quarter$1 million 5.5% revenue growth with0.5% expense growth generated5.0% operating leverage in the quarter- Efficiency Ratio improved to
48% from the prior quarter's53% ; Adjusted Efficiency Ratio (Non-GAAP) improved to48% from the prior quarter's50% Provision for Credit Losses ("PCL") driven by changing economic forecasts and loan portfolio growth, in spite of net loan recoveries and only$47.1 million in total net charge-offs (including DDA charge-offs)$873 thousand
Balance Sheet
- Loans increased
, or$1.3 billion 19% annualized, led by consumer real estate, commercial and industrial, and construction and land development loans; ending loan to deposit ratio of83% - Deposits declined
, or$559 million 6% annualized; total deposit cost was0.21% , up 13 basis points from prior quarter - Began applying settle-to-market accounting to variation margin payments for centrally cleared swaps, resulting in an offset of
recorded with market value of derivatives in Other Assets and$824 million of interest cost during the current quarter. Refer to the non-interest income table on page 6 and note 8 on page 11 for more details.$8.5 million
Subsequent Events
- The Board of Directors of the Company declared a quarterly cash dividend on its common stock of
per share, payable on$0.50 February 17, 2023 to shareholders of record as of February 10, 2023
Financial Performance
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||||
INCOME STATEMENT | 2022 | 2022 | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||
Interest income | ||||||||||||||||||||||
Loans, including fees (1) | $ | 359,552 | $ | 312,856 | $ | 272,000 | $ | 233,617 | $ | 238,310 | $ | 1,178,026 | $ | 990,519 | ||||||||
Investment securities, trading securities, federal funds sold and securities | ||||||||||||||||||||||
purchased under agreements to resell (8) | 64,337 | 63,476 | 54,333 | 36,854 | 29,063 | 218,999 | 94,285 | |||||||||||||||
Total interest income | 423,889 | 376,332 | 326,333 | 270,471 | 267,373 | 1,397,025 | 1,084,804 | |||||||||||||||
Interest expense | ||||||||||||||||||||||
Deposits (8) | 19,945 | 7,534 | 4,914 | 4,591 | 5,121 | 36,984 | 33,182 | |||||||||||||||
Federal funds purchased, securities sold under agreements | ||||||||||||||||||||||
to repurchase, and other borrowings | 7,940 | 6,464 | 5,604 | 4,362 | 4,156 | 24,370 | 18,447 | |||||||||||||||
Total interest expense | 27,885 | 13,998 | 10,518 | 8,953 | 9,277 | 61,354 | 51,629 | |||||||||||||||
Net interest income (8) | 396,004 | 362,334 | 315,815 | 261,518 | 258,096 | 1,335,671 | 1,033,175 | |||||||||||||||
Provision (recovery) for credit losses | 47,142 | 23,876 | 19,286 | (8,449) | (9,157) | 81,855 | (165,273) | |||||||||||||||
Net interest income after provision (recovery) for credit losses | 348,862 | 338,458 | 296,529 | 269,967 | 267,253 | 1,253,816 | 1,198,448 | |||||||||||||||
Noninterest income (8) | 63,392 | 73,053 | 86,756 | 86,046 | 91,902 | 309,247 | 354,252 | |||||||||||||||
Noninterest expense | ||||||||||||||||||||||
Operating expense | 227,957 | 226,754 | 225,779 | 218,324 | 217,392 | 898,813 | 869,473 | |||||||||||||||
Merger and branch consolidation related expense | 1,542 | 13,679 | 5,390 | 10,276 | 6,645 | 30,888 | 67,242 | |||||||||||||||
Extinguishment of debt cost | — | — | — | — | — | — | 11,706 | |||||||||||||||
Total noninterest expense | 229,499 | 240,433 | 231,169 | 228,600 | 224,037 | 929,701 | 948,421 | |||||||||||||||
Income before provision for income taxes | 182,755 | 171,078 | 152,116 | 127,413 | 135,118 | 633,362 | 604,279 | |||||||||||||||
Income taxes provision | 39,253 | 38,035 | 32,941 | 27,084 | 28,272 | 137,313 | 128,736 | |||||||||||||||
Net income | $ | 143,502 | $ | 133,043 | $ | 119,175 | $ | 100,329 | $ | 106,846 | $ | 496,049 | $ | 475,543 | ||||||||
Adjusted net income (non-GAAP) (2) | ||||||||||||||||||||||
Net income (GAAP) | $ | 143,502 | $ | 133,043 | $ | 119,175 | $ | 100,329 | $ | 106,846 | $ | 496,049 | $ | 475,543 | ||||||||
Securities gains, net of tax | — | (24) | — | — | (2) | (24) | (81) | |||||||||||||||
Initial provision for credit losses - NonPCD loans and UFC from ACBI, net of tax | — | — | — | 13,492 | — | 13,492 | — | |||||||||||||||
Merger and branch consolidation related expense, net of tax | 1,211 | 10,638 | 4,223 | 8,092 | 5,255 | 24,163 | 52,740 | |||||||||||||||
Extinguishment of debt cost, net of tax | — | — | — | — | — | — | 9,081 | |||||||||||||||
Adjusted net income (non-GAAP) | $ | 144,713 | $ | 143,657 | $ | 123,398 | $ | 121,913 | $ | 112,099 | $ | 533,680 | $ | 537,283 | ||||||||
Basic earnings per common share | $ | 1.90 | $ | 1.76 | $ | 1.58 | $ | 1.40 | $ | 1.53 | $ | 6.65 | $ | 6.76 | ||||||||
Diluted earnings per common share | $ | 1.88 | $ | 1.75 | $ | 1.57 | $ | 1.39 | $ | 1.52 | $ | 6.60 | $ | 6.71 | ||||||||
Adjusted net income per common share - Basic (non-GAAP) (2) | $ | 1.91 | $ | 1.90 | $ | 1.64 | $ | 1.71 | $ | 1.61 | $ | 7.16 | $ | 7.63 | ||||||||
Adjusted net income per common share - Diluted (non-GAAP) (2) | $ | 1.90 | $ | 1.89 | $ | 1.62 | $ | 1.69 | $ | 1.59 | $ | 7.10 | $ | 7.58 | ||||||||
Dividends per common share | $ | 0.50 | $ | 0.50 | $ | 0.49 | $ | 0.49 | $ | 0.49 | $ | 1.98 | $ | 1.92 | ||||||||
Basic weighted-average common shares outstanding | 75,639,640 | 75,605,960 | 75,461,157 | 71,447,429 | 69,651,334 | 74,550,708 | 70,393,262 | |||||||||||||||
Diluted weighted-average common shares outstanding | 76,326,777 | 76,182,131 | 76,094,198 | 72,110,746 | 70,289,971 | 75,181,305 | 70,888,896 | |||||||||||||||
Effective tax rate | 21.48 % | 22.23 % | 21.66 % | 21.26 % | 20.92 % | 21.68 % | 21.30 % |
Performance and Capital Ratios
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
2022 | 2022 | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||
PERFORMANCE RATIOS | |||||||||||||||||||||
Return on average assets (annualized) (8) | 1.28 | % | 1.17 | % | 1.05 | % | 0.95 | % | 1.03 | % | 1.12 | % | 1.19 | % | |||||||
Adjusted return on average assets (annualized) (non-GAAP) (2) (8) | 1.29 | % | 1.27 | % | 1.09 | % | 1.15 | % | 1.08 | % | 1.20 | % | 1.35 | % | |||||||
Return on average common equity (annualized) | 11.41 | % | 10.31 | % | 9.36 | % | 8.24 | % | 8.84 | % | 9.84 | % | 10.01 | % | |||||||
Adjusted return on average common equity (annualized) (non-GAAP) (2) | 11.50 | % | 11.13 | % | 9.69 | % | 10.01 | % | 9.28 | % | 10.59 | % | 11.31 | % | |||||||
Return on average tangible common equity (annualized) (non-GAAP) (3) | 20.17 | % | 17.99 | % | 16.59 | % | 13.97 | % | 14.63 | % | 17.16 | % | 16.64 | % | |||||||
Adjusted return on average tangible common equity (annualized) (non-GAAP) (2) (3) | 20.33 | % | 19.36 | % | 17.15 | % | 16.79 | % | 15.30 | % | 18.40 | % | 18.68 | % | |||||||
Efficiency ratio (tax equivalent) | 47.96 | % | 53.14 | % | 54.92 | % | 62.99 | % | 61.27 | % | 54.21 | % | 65.55 | % | |||||||
Adjusted efficiency ratio (non-GAAP) (4) | 47.63 | % | 50.02 | % | 53.59 | % | 60.05 | % | 59.39 | % | 52.34 | % | 59.88 | % | |||||||
Dividend payout ratio (5) | 26.40 | % | 28.44 | % | 31.03 | % | 33.71 | % | 32.02 | % | 29.54 | % | 28.43 | % | |||||||
Book value per common share | $ | 67.04 | $ | 65.03 | $ | 66.64 | $ | 68.30 | $ | 69.27 | |||||||||||
Tangible book value per common share (non-GAAP) (3) | $ | 40.09 | $ | 37.97 | $ | 39.47 | $ | 41.05 | $ | 44.62 | |||||||||||
CAPITAL RATIOS | |||||||||||||||||||||
Equity-to-assets (8) | 11.6 | % | 11.1 | % | 11.0 | % | 11.2 | % | 11.5 | % | |||||||||||
Tangible equity-to-tangible assets (non-GAAP) (3) (8) | 7.2 | % | 6.8 | % | 6.8 | % | 7.1 | % | 7.7 | % | |||||||||||
Tier 1 leverage (6) (8) * | 8.7 | % | 8.4 | % | 8.0 | % | 8.5 | % | 8.1 | % | |||||||||||
Tier 1 common equity (6) (8) * | 11.0 | % | 11.0 | % | 11.1 | % | 11.4 | % | 11.8 | % | |||||||||||
Tier 1 risk-based capital (6) (8) * | 11.0 | % | 11.0 | % | 11.1 | % | 11.4 | % | 11.8 | % | |||||||||||
Total risk-based capital (6) (8) * | 13.0 | % | 13.0 | % | 13.0 | % | 13.3 | % | 13.6 | % |
* | The regulatory capital ratios presented above include the assumption of the transitional method relative to the CARES Act in relief of COVID-19 pandemic on the economy and financial institutions in the United States. The referenced relief allows a total five-year "phase in" of the CECL impact on capital and relief over the next two years for the impact on the allowance for credit losses resulting from COVID-19. |
Balance Sheet
Ending Balance | ||||||||||||||||
(Dollars in thousands, except per share and share data) | ||||||||||||||||
BALANCE SHEET | 2022 | 2022 | 2022 | 2022 | 2021 | |||||||||||
Assets | ||||||||||||||||
Cash and due from banks | $ | 548,387 | $ | 394,794 | $ | 561,516 | $ | 588,372 | $ | 476,653 | ||||||
Federal funds sold and interest-earning deposits with banks (8) | 764,176 | 2,529,415 | 4,259,490 | 5,604,419 | 6,244,918 | |||||||||||
Cash and cash equivalents | 1,312,563 | 2,924,209 | 4,821,006 | 6,192,791 | 6,721,571 | |||||||||||
Trading securities, at fair value | 31,263 | 51,940 | 88,088 | 74,234 | 77,689 | |||||||||||
Investment securities: | ||||||||||||||||
Securities held to maturity | 2,683,241 | 2,738,178 | 2,806,465 | 2,827,769 | 1,819,901 | |||||||||||
Securities available for sale, at fair value | 5,326,822 | 5,369,610 | 5,666,008 | 5,924,206 | 5,193,478 | |||||||||||
Other investments | 179,717 | 179,755 | 179,815 | 179,258 | 160,568 | |||||||||||
Total investment securities | 8,189,780 | 8,287,543 | 8,652,288 | 8,931,233 | 7,173,947 | |||||||||||
Loans held for sale | 28,968 | 34,477 | 73,880 | 130,376 | 191,723 | |||||||||||
Loans: | ||||||||||||||||
Purchased credit deteriorated | 1,429,731 | 1,544,562 | 1,707,592 | 1,939,033 | 1,987,322 | |||||||||||
Purchased non-credit deteriorated | 5,943,092 | 6,365,175 | 6,908,234 | 7,633,824 | 5,890,069 | |||||||||||
Non-acquired | 22,805,039 | 20,926,566 | 19,319,440 | 16,983,570 | 16,050,775 | |||||||||||
Less allowance for credit losses | (356,444) | (324,398) | (319,708) | (300,396) | (301,807) | |||||||||||
Loans, net | 29,821,418 | 28,511,905 | 27,615,558 | 26,256,031 | 23,626,359 | |||||||||||
Other real estate owned ("OREO") | 1,023 | 2,160 | 1,431 | 3,290 | 2,736 | |||||||||||
Premises and equipment, net | 520,635 | 531,160 | 562,781 | 568,332 | 558,499 | |||||||||||
Bank owned life insurance | 964,708 | 960,052 | 953,970 | 942,922 | 783,049 | |||||||||||
Mortgage servicing rights | 86,610 | 90,459 | 87,463 | 83,339 | 65,620 | |||||||||||
Core deposit and other intangibles | 116,450 | 125,390 | 132,694 | 140,364 | 128,067 | |||||||||||
1,923,106 | 1,922,525 | 1,922,525 | 1,924,024 | 1,581,085 | ||||||||||||
Other assets (8) | 922,172 | 980,557 | 854,506 | 829,786 | 928,111 | |||||||||||
Total assets | $ | 43,918,696 | $ | 44,422,377 | $ | 45,766,190 | $ | 46,076,722 | $ | 41,838,456 | ||||||
Liabilities and Shareholders' Equity | ||||||||||||||||
Deposits: | ||||||||||||||||
Noninterest-bearing | $ | 13,168,656 | $ | 13,660,244 | $ | 14,337,018 | $ | 14,052,332 | $ | 11,498,840 | ||||||
Interest-bearing (8) | 23,181,967 | 23,249,545 | 24,097,601 | 24,598,679 | 23,555,989 | |||||||||||
Total deposits | 36,350,623 | 36,909,789 | 38,434,619 | 38,651,011 | 35,054,829 | |||||||||||
Federal funds purchased and securities | ||||||||||||||||
sold under agreements to repurchase | 556,417 | 557,802 | 669,999 | 770,409 | 781,239 | |||||||||||
Other borrowings | 392,275 | 392,368 | 392,460 | 405,553 | 327,066 | |||||||||||
Reserve for unfunded commitments | 67,215 | 52,991 | 32,543 | 30,368 | 30,510 | |||||||||||
Other liabilities (8) | 1,477,239 | 1,588,241 | 1,196,144 | 1,044,973 | 841,872 | |||||||||||
Total liabilities | 38,843,769 | 39,501,191 | 40,725,765 | 40,902,314 | 37,035,516 | |||||||||||
Shareholders' equity: | ||||||||||||||||
Common stock - | 189,261 | 189,191 | 189,103 | 189,403 | 173,331 | |||||||||||
Surplus | 4,215,712 | 4,207,040 | 4,195,976 | 4,214,897 | 3,653,098 | |||||||||||
Retained earnings | 1,347,042 | 1,241,413 | 1,146,230 | 1,064,064 | 997,657 | |||||||||||
Accumulated other comprehensive loss | (677,088) | (716,458) | (490,884) | (293,956) | (21,146) | |||||||||||
Total shareholders' equity | 5,074,927 | 4,921,186 | 5,040,425 | 5,174,408 | 4,802,940 | |||||||||||
Total liabilities and shareholders' equity | $ | 43,918,696 | $ | 44,422,377 | $ | 45,766,190 | $ | 46,076,722 | $ | 41,838,456 | ||||||
Common shares issued and outstanding | 75,704,563 | 75,676,445 | 75,641,322 | 75,761,018 | 69,332,297 |
Net Interest Income and Margin
Three Months Ended | |||||||||||||||||||||||||
(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 (8) | $ | 1,849,877 | $ | 16,491 | 3.54 % | $ | 3,403,421 | $ | 18,190 | 2.12 % | $ | 5,934,353 | $ | 2,216 | 0.15 % | ||||||||||
Investment securities | 8,286,894 | 47,846 | 2.29 % | 8,705,657 | 45,286 | 2.06 % | 6,945,952 | 26,847 | 1.53 % | ||||||||||||||||
Loans held for sale | 25,633 | 401 | 6.21 % | 47,119 | 620 | 5.22 % | 206,920 | 1,526 | 2.93 % | ||||||||||||||||
Total loans, excluding PPP | 29,480,843 | 359,120 | 4.83 % | 28,267,741 | 312,172 | 4.38 % | 23,445,336 | 230,337 | 3.90 % | ||||||||||||||||
Total PPP loans | 12,489 | 31 | 0.98 % | 27,236 | 64 | 0.93 % | 363,083 | 6,447 | 7.04 % | ||||||||||||||||
Total loans held for investment | 29,493,332 | 359,151 | 4.83 % | 28,294,977 | 312,236 | 4.38 % | 23,808,419 | 236,784 | 3.95 % | ||||||||||||||||
Total interest-earning assets (8) | 39,655,736 | 423,889 | 4.24 % | 40,451,174 | 376,332 | 3.69 % | 36,895,644 | 267,373 | 2.88 % | ||||||||||||||||
Noninterest-earning assets (8) | 4,774,158 | 4,534,539 | 4,328,068 | ||||||||||||||||||||||
Total Assets | $ | 44,429,894 | $ | 44,985,713 | $ | 41,223,712 | |||||||||||||||||||
Interest-Bearing Liabilities ("IBL"): | |||||||||||||||||||||||||
Transaction and money market accounts (8) | $ | 17,044,865 | $ | 16,901 | 0.39 % | $ | 17,503,416 | $ | 5,353 | 0.12 % | $ | 16,492,540 | $ | 2,230 | 0.05 % | ||||||||||
Savings deposits | 3,536,330 | 1,021 | 0.11 % | 3,621,493 | 488 | 0.05 % | 3,267,366 | 135 | 0.02 % | ||||||||||||||||
Certificates and other time deposits | 2,444,361 | 2,023 | 0.33 % | 2,627,280 | 1,693 | 0.26 % | 2,889,741 | 2,756 | 0.38 % | ||||||||||||||||
Federal funds purchased | 186,232 | 1,694 | 3.61 % | 240,814 | 1,312 | 2.16 % | 493,776 | 107 | 0.09 % | ||||||||||||||||
Repurchase agreements | 363,336 | 253 | 0.28 % | 376,985 | 194 | 0.20 % | 390,212 | 150 | 0.15 % | ||||||||||||||||
Other borrowings | 435,806 | 5,993 | 5.46 % | 392,427 | 4,958 | 5.01 % | 326,921 | 3,899 | 4.73 % | ||||||||||||||||
Total interest-bearing liabilities (8) | 24,010,930 | 27,885 | 0.46 % | 24,762,415 | 13,998 | 0.22 % | 23,860,556 | 9,277 | 0.15 % | ||||||||||||||||
Noninterest-bearing liabilities ("Non-IBL") (8) | 15,427,380 | 15,101,738 | 12,568,742 | ||||||||||||||||||||||
Shareholders' equity | 4,991,584 | 5,121,560 | 4,794,414 | ||||||||||||||||||||||
Total Non-IBL and shareholders' equity | 20,418,964 | 20,223,298 | 17,363,156 | ||||||||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 44,429,894 | $ | 44,985,713 | $ | 41,223,712 | |||||||||||||||||||
Net Interest Income and Margin (Non-Tax Equivalent) (8) | $ | 396,004 | 3.96 % | $ | 362,334 | 3.55 % | $ | 258,096 | 2.78 % | ||||||||||||||||
Net Interest Margin (Tax Equivalent) (non-GAAP) (8) | 3.99 % | 3.58 % | 2.79 % | ||||||||||||||||||||||
Total Deposit Cost (without Debt and Other Borrowings) | 0.21 % | 0.08 % | 0.06 % | ||||||||||||||||||||||
Overall Cost of Funds (including Demand Deposits) | 0.29 % | 0.14 % | 0.10 % | ||||||||||||||||||||||
Total Accretion on Acquired Loans (1) | $ | 7,350 | $ | 9,550 | $ | 7,707 | |||||||||||||||||||
Total Deferred Fees on PPP Loans | $ | — | $ | — | $ | 5,655 | |||||||||||||||||||
Tax Equivalent ("TE") Adjustment | $ | 2,397 | $ | 2,345 | $ | 1,734 |
(1) The remaining loan discount on acquired loans to be accreted into loan interest income totals |
Noninterest Income and Expense
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||
(Dollars in thousands) | 2022 | 2022 | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||
Noninterest Income: | ||||||||||||||||||||||
Fees on deposit accounts | $ | 34,480 | $ | 31,188 | $ | 33,658 | $ | 28,902 | $ | 30,293 | $ | 128,228 | $ | 105,641 | ||||||||
Mortgage banking (loss) income | (545) | 2,262 | 5,480 | 10,594 | 12,044 | 17,790 | 64,599 | |||||||||||||||
Trust and investment services income | 9,867 | 9,603 | 9,831 | 9,718 | 9,520 | 39,019 | 36,981 | |||||||||||||||
Securities gains, net | — | 30 | — | — | 2 | 30 | 102 | |||||||||||||||
Correspondent banking and capital market income (8) | 16,760 | 20,552 | 27,604 | 27,994 | 30,216 | 92,910 | 110,005 | |||||||||||||||
Interest on centrally-cleared variation margin (8) | (8,451) | (4,125) | (1,536) | (44) | 8 | (14,155) | 43 | |||||||||||||||
Total Correspondent banking and capital market income (8) | 8,309 | 16,427 | 26,068 | 27,950 | 30,224 | 78,755 | 110,048 | |||||||||||||||
Bank owned life insurance income | 6,723 | 6,082 | 6,246 | 5,260 | 4,932 | 24,311 | 18,410 | |||||||||||||||
Other | 4,558 | 7,461 | 5,473 | 3,622 | 4,887 | 21,114 | 18,471 | |||||||||||||||
Total Noninterest Income (8) | $ | 63,392 | $ | 73,053 | $ | 86,756 | $ | 86,046 | $ | 91,902 | $ | 309,247 | $ | 354,252 | ||||||||
Noninterest Expense: | ||||||||||||||||||||||
Salaries and employee benefits | $ | 140,440 | $ | 139,554 | $ | 137,037 | $ | 137,673 | $ | 137,321 | $ | 554,704 | $ | 552,030 | ||||||||
Occupancy expense | 22,412 | 22,490 | 22,759 | 21,840 | 22,915 | 89,501 | 92,225 | |||||||||||||||
Information services expense | 19,847 | 20,714 | 19,947 | 19,193 | 18,489 | 79,701 | 74,417 | |||||||||||||||
OREO and loan related expense (income) | 78 | 532 | (3) | (238) | (740) | 369 | 2,029 | |||||||||||||||
Business development and staff related | 5,851 | 5,090 | 4,916 | 4,276 | 4,577 | 20,133 | 16,677 | |||||||||||||||
Amortization of intangibles | 8,027 | 7,837 | 8,847 | 8,494 | 8,517 | 33,205 | 35,192 | |||||||||||||||
Professional fees | 3,756 | 3,495 | 4,331 | 3,749 | 2,639 | 15,331 | 10,629 | |||||||||||||||
Supplies and printing expense | 2,411 | 2,621 | 2,400 | 2,189 | 2,179 | 9,621 | 9,659 | |||||||||||||||
| 6,589 | 6,300 | 5,332 | 4,812 | 4,965 | 23,033 | 17,982 | |||||||||||||||
Advertising and marketing | 2,669 | 2,170 | 2,286 | 1,763 | 2,375 | 8,888 | 7,959 | |||||||||||||||
Other operating expenses | 15,877 | 15,951 | 17,927 | 14,573 | 14,155 | 64,327 | 50,674 | |||||||||||||||
Merger and branch consolidation related expense | 1,542 | 13,679 | 5,390 | 10,276 | 6,645 | 30,888 | 67,242 | |||||||||||||||
Extinguishment of debt cost | — | — | — | — | — | — | 11,706 | |||||||||||||||
Total Noninterest Expense | $ | 229,499 | $ | 240,433 | $ | 231,169 | $ | 228,600 | $ | 224,037 | $ | 929,701 | $ | 948,421 |
Loans and Deposits
The following table presents a summary of the loan portfolio by type (dollars in thousands):
Ending Balance | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
LOAN PORTFOLIO | 2022 | 2022 | 2022 | 2022 | 2021 | |||||||||||
Construction and land development * † | $ | 2,860,360 | $ | 2,550,552 | $ | 2,527,062 | $ | 2,316,313 | $ | 2,029,216 | ||||||
Investor commercial real estate* | 8,769,201 | 8,641,316 | 8,393,630 | 8,158,457 | 7,432,503 | |||||||||||
Commercial owner occupied real estate | 5,460,193 | 5,426,216 | 5,421,725 | 5,346,583 | 4,970,116 | |||||||||||
Commercial and industrial, excluding PPP | 5,303,379 | 4,962,616 | 4,760,355 | 4,447,279 | 3,516,485 | |||||||||||
Consumer real estate * | 6,475,210 | 5,977,120 | 5,505,531 | 4,988,736 | 4,806,958 | |||||||||||
Consumer/other | 1,299,415 | 1,263,362 | 1,279,790 | 1,179,697 | 928,240 | |||||||||||
Total loans, excluding PPP | 30,167,758 | 28,821,182 | 27,888,093 | 26,437,065 | 23,683,518 | |||||||||||
PPP loans | 10,104 | 15,121 | 47,173 | 119,362 | 244,648 | |||||||||||
Total Loans | $ | 30,177,862 | $ | 28,836,303 | $ | 27,935,266 | $ | 26,556,427 | $ | 23,928,166 |
* 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) | ||||||||||||||||
DEPOSITS | 2022 | 2022 | 2022 | 2022 | 2021 | |||||||||||
Noninterest-bearing checking | $ | 13,168,656 | $ | 13,660,244 | $ | 14,337,018 | $ | 14,052,332 | $ | 11,498,840 | ||||||
Interest-bearing checking | 8,955,519 | 8,741,447 | 8,953,332 | 9,275,208 | 9,018,987 | |||||||||||
Savings | 3,464,351 | 3,602,560 | 3,616,819 | 3,479,743 | 3,350,547 | |||||||||||
Money market (8) | 8,342,111 | 8,369,826 | 8,823,025 | 9,015,186 | 8,376,380 | |||||||||||
Time deposits | 2,419,986 | 2,535,712 | 2,704,425 | 2,828,542 | 2,810,075 | |||||||||||
Total Deposits (8) | $ | 36,350,623 | $ | 36,909,789 | $ | 38,434,619 | $ | 38,651,011 | $ | 35,054,829 | ||||||
Core Deposits (excludes Time Deposits) (8) | $ | 33,930,637 | $ | 34,374,077 | $ | 35,730,194 | $ | 35,822,469 | $ | 32,244,754 |
Asset Quality
Ending Balance | ||||||||||||||||
(Dollars in thousands) | 2022 | 2022 | 2022 | 2022 | 2021 | |||||||||||
NONPERFORMING ASSETS: | ||||||||||||||||
Non-acquired | ||||||||||||||||
Non-acquired nonaccrual loans and restructured loans on nonaccrual | $ | 44,671 | $ | 34,374 | $ | 20,716 | $ | 19,582 | $ | 18,700 | ||||||
Accruing loans past due 90 days or more | 2,358 | 2,358 | 1,371 | 22,818 | 4,612 | |||||||||||
Non-acquired OREO and other nonperforming assets | 245 | 114 | 93 | 464 | 590 | |||||||||||
Total non-acquired nonperforming assets | 47,274 | 36,846 | 22,180 | 42,864 | 23,902 | |||||||||||
Acquired | ||||||||||||||||
Acquired nonaccrual loans and restructured loans on nonaccrual | 59,554 | 61,866 | 63,526 | 59,267 | 56,718 | |||||||||||
Accruing loans past due 90 days or more | 1,992 | 1,430 | 4,418 | 12,768 | 251 | |||||||||||
Acquired OREO and other nonperforming assets | 922 | 2,234 | 1,577 | 3,118 | 2,875 | |||||||||||
Total acquired nonperforming assets | 62,468 | 65,530 | 69,521 | 75,153 | 59,844 | |||||||||||
Total nonperforming assets | $ | 109,742 | $ | 102,376 | $ | 91,701 | $ | 118,017 | $ | 83,746 |
Three Months Ended | ||||||||||||||||
2022 | 2022 | 2022 | 2022 | 2021 | ||||||||||||
ASSET QUALITY RATIOS: | ||||||||||||||||
Allowance for credit losses as a percentage of loans | 1.18 % | 1.12 % | 1.14 % | 1.13 % | 1.26 % | |||||||||||
Allowance for credit losses as a percentage of loans, excluding PPP loans | 1.18 % | 1.14 % | 1.15 % | 1.14 % | 1.27 % | |||||||||||
Allowance for credit losses as a percentage of nonperforming loans | 328.29 % | 324.30 % | 355.11 % | 262.50 % | 375.94 % | |||||||||||
Net charge-offs (recoveries) as a percentage of average loans (annualized) | 0.01 % | (0.02) % | 0.03 % | 0.04 % | 0.02 % | |||||||||||
Total nonperforming assets as a percentage of total assets | 0.25 % | 0.23 % | 0.20 % | 0.26 % | 0.20 % | |||||||||||
Nonperforming loans as a percentage of period end loans | 0.36 % | 0.35 % | 0.32 % | 0.43 % | 0.34 % |
Current Expected Credit Losses ("CECL")
Below is a table showing the roll forward of the ACL and UFC for the fourth quarter of 2022:
Allowance for Credit Losses ("ACL and UFC") | |||||||||||||
NonPCD ACL | PCD ACL | Total ACL | UFC | ||||||||||
Ending balance | $ | 270,919 | $ | 53,479 | $ | 324,398 | $ | 52,991 | |||||
Charge offs | (3,783) | — | (3,783) | — | |||||||||
Acquired charge offs | (331) | (553) | (884) | — | |||||||||
Recoveries | 2,290 | — | 2,290 | — | |||||||||
Acquired recoveries | 827 | 677 | 1,504 | — | |||||||||
Provision (recovery) for credit losses | 39,684 | (6,765) | 32,919 | 14,224 | |||||||||
Ending balance | $ | 309,606 | $ | 46,838 | $ | 356,444 | $ | 67,215 | |||||
Period end loans (includes PPP Loans) | $ | 28,748,131 | $ | 1,429,731 | $ | 30,177,862 | N/A | ||||||
Reserve to Loans (includes PPP Loans) | 1.08 % | 3.28 % | 1.18 % | N/A | |||||||||
Period end loans (excludes PPP Loans) | $ | 28,738,027 | $ | 1,429,731 | $ | 30,167,758 | N/A | ||||||
Reserve to Loans (excludes PPP Loans) | 1.08 % | 3.28 % | 1.18 % | N/A | |||||||||
Unfunded commitments (off balance sheet) * | $ | 10,173,471 | |||||||||||
Reserve to unfunded commitments (off balance sheet) | 0.66 % |
* Unfunded commitments exclude unconditionally cancelable commitments and letters of credit. |
Conference Call
The Company will host a conference call to discuss its fourth quarter results at
SouthState Corporation 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
(Dollars and shares in thousands, except per share data) | Three Months Ended | |||||||||||||||||||
PRE-PROVISION NET REVENUE ("PPNR") (NON-GAAP) | ||||||||||||||||||||
Net income (GAAP) | $ | 143,502 | $ | 133,043 | $ | 119,175 | $ | 100,329 | $ | 106,846 | ||||||||||
Provision (recovery) for credit losses | 47,142 | 23,876 | 19,286 | (8,449) | (9,157) | |||||||||||||||
Tax provision | 39,253 | 38,035 | 32,941 | 27,084 | 28,272 | |||||||||||||||
Merger and branch consolidation related expense | 1,542 | 13,679 | 5,390 | 10,276 | 6,645 | |||||||||||||||
Securities gains | — | (30) | — | — | (2) | |||||||||||||||
Pre-provision net revenue (PPNR) (Non-GAAP) | $ | 231,439 | $ | 208,603 | $ | 176,792 | $ | 129,240 | $ | 132,604 | ||||||||||
Average asset balance (GAAP) | $ | 44,429,894 | $ | 44,985,713 | $ | 45,576,742 | $ | 42,907,268 | $ | 41,223,712 | ||||||||||
PPNR ROAA | 2.07 | % | 1.84 | % | 1.56 | % | 1.22 | % | 1.28 | % | ||||||||||
Diluted weighted-average common shares outstanding | 76,327 | 76,182 | 76,094 | 72,111 | 70,290 | |||||||||||||||
PPNR per weighted-average common shares outstanding | $ | 3.03 | $ | 2.74 | $ | 2.32 | $ | 1.79 | $ | 1.89 |
(Dollars in thousands) | Three Months Ended | |||||||||||||||||||
CORE NET INTEREST INCOME (NON-GAAP) | ||||||||||||||||||||
Net interest income (GAAP) (8) | $ | 396,004 | $ | 362,334 | $ | 315,815 | $ | 261,518 | $ | 258,096 | ||||||||||
Less: | ||||||||||||||||||||
Total accretion on acquired loans | 7,350 | 9,550 | 12,770 | 6,741 | 7,707 | |||||||||||||||
Total deferred fees on PPP loans | — | — | 8 | 983 | 5,655 | |||||||||||||||
Core net interest income (Non-GAAP) | $ | 388,654 | $ | 352,784 | $ | 303,037 | $ | 253,794 | $ | 244,734 | ||||||||||
NET INTEREST MARGIN ("NIM"), TAX EQUIVALENT (NON-GAAP) | ||||||||||||||||||||
Net interest income (GAAP) (8) | $ | 396,004 | $ | 362,334 | $ | 315,815 | $ | 261,518 | $ | 258,096 | ||||||||||
Total average interest-earning assets (8) | 39,655,736 | 40,451,174 | 40,899,365 | 38,564,661 | 36,895,644 | |||||||||||||||
NIM, non-tax equivalent (8) | 3.96 | % | 3.55 | % | 3.10 | % | 2.75 | % | 2.78 | % | ||||||||||
Tax equivalent adjustment (included in NIM, tax equivalent) | 2,397 | 2,345 | 2,249 | 1,885 | 1,734 | |||||||||||||||
Net interest income, tax equivalent (Non-GAAP) (8) | $ | 398,401 | $ | 364,679 | $ | 318,064 | $ | 263,403 | $ | 259,830 | ||||||||||
NIM, tax equivalent (Non-GAAP) (8) | 3.99 | % | 3.58 | % | 3.12 | % | 2.77 | % | 2.79 | % |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP | 2022 | 2022 | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||
Adjusted Net Income (non-GAAP) (2) | ||||||||||||||||||||||||||||
Net income (GAAP) | $ | 143,502 | $ | 133,043 | $ | 119,175 | $ | 100,329 | $ | 106,846 | $ | 496,049 | $ | 475,543 | ||||||||||||||
Securities gains, net of tax | — | (24) | — | — | (2) | (24) | (81) | |||||||||||||||||||||
PCL - NonPCD loans and UFC, net of tax | — | — | — | 13,492 | — | 13,492 | — | |||||||||||||||||||||
Merger and branch consolidation related expense, net of tax | 1,211 | 10,638 | 4,223 | 8,092 | 5,255 | 24,163 | 52,740 | |||||||||||||||||||||
Extinguishment of debt cost, net of tax | — | — | — | — | — | — | 9,081 | |||||||||||||||||||||
Adjusted net income (non-GAAP) | $ | 144,713 | $ | 143,657 | $ | 123,398 | $ | 121,913 | $ | 112,099 | $ | 533,680 | $ | 537,283 | ||||||||||||||
Adjusted Net Income per Common Share - Basic (2) | ||||||||||||||||||||||||||||
Earnings per common share - Basic (GAAP) | $ | 1.90 | $ | 1.76 | $ | 1.58 | $ | 1.40 | $ | 1.53 | $ | 6.65 | $ | 6.76 | ||||||||||||||
Effect to adjust for securities gains | — | (0.00) | — | — | (0.00) | (0.00) | (0.00) | |||||||||||||||||||||
Effect to adjust for PCL - NonPCD loans and UFC, net of tax | — | — | — | 0.19 | — | 0.19 | — | |||||||||||||||||||||
Effect to adjust for merger and branch consolidation related expense, net of tax | 0.01 | 0.14 | 0.06 | 0.12 | 0.08 | 0.32 | 0.74 | |||||||||||||||||||||
Effect to adjust for extinguishment of debt cost | — | — | — | — | — | — | 0.13 | |||||||||||||||||||||
Adjusted net income per common share - Basic (non-GAAP) | $ | 1.91 | $ | 1.90 | $ | 1.64 | $ | 1.71 | $ | 1.61 | $ | 7.16 | $ | 7.63 | ||||||||||||||
Adjusted Net Income per Common Share - Diluted (2) | ||||||||||||||||||||||||||||
Earnings per common share - Diluted (GAAP) | $ | 1.88 | $ | 1.75 | $ | 1.57 | $ | 1.39 | $ | 1.52 | $ | 6.60 | $ | 6.71 | ||||||||||||||
Effect to adjust for securities gains | — | (0.00) | — | — | (0.00) | (0.00) | (0.00) | |||||||||||||||||||||
Effect to adjust for PCL - NonPCD loans and UFC, net of tax | — | — | — | 0.19 | — | 0.18 | — | |||||||||||||||||||||
Effect to adjust for merger and branch consolidation related expense, net of tax | 0.02 | 0.14 | 0.05 | 0.11 | 0.07 | 0.32 | 0.74 | |||||||||||||||||||||
Effect to adjust for extinguishment of debt cost | — | — | — | — | — | — | 0.13 | |||||||||||||||||||||
Adjusted net income per common share - Diluted (non-GAAP) | $ | 1.90 | $ | 1.89 | $ | 1.62 | $ | 1.69 | $ | 1.59 | $ | 7.10 | $ | 7.58 | ||||||||||||||
Adjusted Return on Average Assets (2) | ||||||||||||||||||||||||||||
Return on average assets (GAAP) (8) | 1.28 | % | 1.17 | % | 1.05 | % | 0.95 | % | 1.03 | % | 1.12 | % | 1.19 | % | ||||||||||||||
Effect to adjust for securities gains | — | % | (0.00) | % | — | % | — | % | (0.00) | % | (0.00) | % | (0.00) | % | ||||||||||||||
Effect to adjust for PCL - NonPCD loans and UFC, net of tax | — | % | — | % | — | % | 0.13 | % | — | % | 0.03 | % | — | % | ||||||||||||||
Effect to adjust for merger and branch consolidation related expense, net of tax | 0.01 | % | 0.10 | % | 0.04 | % | 0.07 | % | 0.05 | % | 0.05 | % | 0.14 | % | ||||||||||||||
Effect to adjust for extinguishment of debt cost | — | % | — | % | — | % | — | % | — | % | — | % | 0.02 | % | ||||||||||||||
Adjusted return on average assets (non-GAAP) (8) | 1.29 | % | 1.27 | % | 1.09 | % | 1.15 | % | 1.08 | % | 1.20 | % | 1.35 | % | ||||||||||||||
Adjusted Return on Average Common Equity (2) | ||||||||||||||||||||||||||||
Return on average common equity (GAAP) | 11.41 | % | 10.31 | % | 9.36 | % | 8.24 | % | 8.84 | % | 9.84 | % | 10.01 | % | ||||||||||||||
Effect to adjust for securities gains | — | % | (0.00) | % | — | % | — | % | (0.00) | % | (0.00) | % | (0.00) | % | ||||||||||||||
Effect to adjust for PCL - NonPCD loans and UFC, net of tax | — | % | — | % | — | % | 1.11 | % | — | % | 0.27 | % | — | % | ||||||||||||||
Effect to adjust for merger and branch consolidation related expense, net of tax | 0.09 | % | 0.82 | % | 0.33 | % | 0.66 | % | 0.44 | % | 0.48 | % | 1.11 | % | ||||||||||||||
Effect to adjust for extinguishment of debt cost | — | % | — | % | — | % | — | % | — | % | — | % | 0.19 | % | ||||||||||||||
Adjusted return on average common equity (non-GAAP) | 11.50 | % | 11.13 | % | 9.69 | % | 10.01 | % | 9.28 | % | 10.59 | % | 11.31 | % | ||||||||||||||
Return on Average Common Tangible Equity (3) | ||||||||||||||||||||||||||||
Return on average common equity (GAAP) | 11.41 | % | 10.31 | % | 9.36 | % | 8.24 | % | 8.84 | % | 9.84 | % | 10.01 | % | ||||||||||||||
Effect to adjust for intangible assets | 8.76 | % | 7.68 | % | 7.23 | % | 5.73 | % | 5.79 | % | 7.32 | % | 6.63 | % | ||||||||||||||
Return on average tangible equity (non-GAAP) | 20.17 | % | 17.99 | % | 16.59 | % | 13.97 | % | 14.63 | % | 17.16 | % | 16.64 | % | ||||||||||||||
Adjusted Return on Average Common Tangible Equity (2) (3) | ||||||||||||||||||||||||||||
Return on average common equity (GAAP) | 11.41 | % | 10.31 | % | 9.36 | % | 8.24 | % | 8.84 | % | 9.84 | % | 10.01 | % | ||||||||||||||
Effect to adjust for securities gains | — | % | (0.00) | % | — | % | — | % | (0.00) | % | (0.00) | % | (0.00) | % | ||||||||||||||
Effect to adjust for PCL - NonPCD loans and UFC, net of tax | — | % | — | % | — | % | 1.11 | % | — | % | 0.27 | % | — | % | ||||||||||||||
Effect to adjust for merger and branch consolidation related expense, net of tax | 0.10 | % | 0.82 | % | 0.33 | % | 0.66 | % | 0.43 | % | 0.48 | % | 1.11 | % | ||||||||||||||
Effect to adjust for extinguishment of debt cost | — | % | — | % | — | % | — | % | — | % | — | % | 0.19 | % | ||||||||||||||
Effect to adjust for intangible assets | 8.82 | % | 8.23 | % | 7.46 | % | 6.78 | % | 6.03 | % | 7.81 | % | 7.37 | % | ||||||||||||||
Adjusted return on average common tangible equity (non-GAAP) | 20.33 | % | 19.36 | % | 17.15 | % | 16.79 | % | 15.30 | % | 18.40 | % | 18.68 | % | ||||||||||||||
Adjusted Efficiency Ratio (4) | ||||||||||||||||||||||||||||
Efficiency ratio | 47.96 | % | 53.14 | % | 54.92 | % | 62.99 | % | 61.27 | % | 54.21 | % | 65.55 | % | ||||||||||||||
Effect to adjust for merger and branch consolidation related expense | (0.33) | % | (3.12) | % | (1.33) | % | (2.94) | % | (1.88) | % | (1.87) | % | (5.67) | % | ||||||||||||||
Adjusted efficiency ratio | 47.63 | % | 50.02 | % | 53.59 | % | 60.05 | % | 59.39 | % | 52.34 | % | 59.88 | % | ||||||||||||||
Tangible Book Value Per Common Share (3) | ||||||||||||||||||||||||||||
Book value per common share (GAAP) | $ | 67.04 | $ | 65.03 | $ | 66.64 | $ | 68.30 | $ | 69.27 | ||||||||||||||||||
Effect to adjust for intangible assets | (26.95) | (27.06) | (27.17) | (27.25) | (24.65) | |||||||||||||||||||||||
Tangible book value per common share (non-GAAP) | $ | 40.09 | $ | 37.97 | $ | 39.47 | $ | 41.05 | $ | 44.62 | ||||||||||||||||||
Tangible Equity-to-Tangible Assets (3) | ||||||||||||||||||||||||||||
Equity-to-assets (GAAP) (8) | 11.56 | % | 11.08 | % | 11.01 | % | 11.23 | % | 11.48 | % | ||||||||||||||||||
Effect to adjust for intangible assets | (4.31) | % | (4.30) | % | (4.18) | % | (4.16) | % | (3.77) | % | ||||||||||||||||||
Tangible equity-to-tangible assets (non-GAAP) (8) | 7.25 | % | 6.78 | % | 6.83 | % | 7.07 | % | 7.71 | % |
Certain prior period information has been reclassified to conform to the current period presentation, and these reclassifications had 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, merger and branch consolidation related expense, initial PCL on nonPCD loans and unfunded commitments from acquisitions and extinguishment of debt cost. 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 and branch consolidation related 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 Non-GAAP to GAAP" provide tables that reconcile non-GAAP measures to GAAP. |
(4) | Adjusted efficiency ratio is calculated by taking the noninterest expense excluding merger and branch consolidation related expense and amortization of intangible assets, divided by net interest income and noninterest income excluding securities gains (losses). 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) | |
(7) | Loan data excludes mortgage loans held for sale. |
(8) | During the fourth quarter of 2022, the Company determined the variation margin payments for its interest rate swaps centrally cleared through |
Three Months Ended | Nine Months Ended | Twelve Months Ended | ||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
INCOME STATEMENT | 2022 | 2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||
Interest income: | ||||||||||||||||||||||||
Effect to interest income on federal funds sold and interest-earning | ||||||||||||||||||||||||
deposits with banks | $ | 1,522 | $ | 674 | $ | 7 | $ | (8) | $ | 2,203 | $ | (43) | ||||||||||||
Interest expense: | ||||||||||||||||||||||||
Effect to interest expense on money market deposits | (2,603) | (862) | (37) | — | (3,502) | — | ||||||||||||||||||
Net interest income: | ||||||||||||||||||||||||
Net effect to net interest income | $ | 4,125 | $ | 1,536 | $ | 44 | $ | (8) | $ | 5,705 | $ | (43) | ||||||||||||
Noninterest Income: | ||||||||||||||||||||||||
Effect to correspondent banking and capital market income | $ | (4,125) | $ | (1,536) | $ | (44) | $ | 8 | $ | (5,705) | $ | 43 | ||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||
Effect to federal funds sold and interest-earning deposits with banks | $ | 114,514 | $ | 98,907 | $ | 160,185 | $ | (121,576) | ||||||||||||||||
Effect to other assets | (870,746) | (540,139) | (285,004) | — | ||||||||||||||||||||
Net effect to total assets | $ | (756,232) | $ | (441,232) | $ | (124,819) | $ | (121,576) | ||||||||||||||||
Liabilities: | ||||||||||||||||||||||||
Effect to money market deposits | $ | (756,232) | $ | (441,232) | $ | (124,819) | $ | — | ||||||||||||||||
Effect to other liabilities | — | — | — | (121,576) | ||||||||||||||||||||
Net effect to total liabilities | $ | (756,232) | $ | (441,232) | $ | (124,819) | $ | (121,576) | ||||||||||||||||
AVERAGE BALANCES | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Effect to federal funds sold and interest-earning deposits with banks | $ | 210,108 | $ | 211,970 | $ | 37,638 | $ | (135,996) | ||||||||||||||||
Noninterest-earning assets: | ||||||||||||||||||||||||
Noninterest-earning assets | 5,103,869 | 5,160,394 | 4,419,309 | 4,328,068 | ||||||||||||||||||||
Effect to noninterest-earning assets | (569,329) | (483,017) | (76,702) | — | ||||||||||||||||||||
Net effect to total average assets | $ | (359,221) | $ | (271,047) | $ | (39,064) | $ | (135,996) | ||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Effect to transaction and money market accounts | $ | (359,221) | $ | (271,047) | $ | (1,387) | $ | — | ||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||
Effect to Non-IBL | — | — | (37,677) | (135,996) | ||||||||||||||||||||
Net effect to total average liabilities | $ | (359,221) | $ | (271,047) | $ | (39,064) | $ | (135,996) |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
YIELD ANALYSIS | 2022 | 2022 | 2022 | 2021 | 2021 | |||||||||||||||
Interest-earning assets: | ||||||||||||||||||||
Effect to federal funds sold and interest-earning deposits with banks | 0.05 | % | 0.03 | % | — | % | — | % | ||||||||||||
Effect to total interest-earning assets | (0.01) | % | (0.01) | % | (0.01) | % | 0.02 | % | ||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||
Effect to transaction and money market accounts | (0.06) | % | (0.01) | % | 0.00 | % | — | % | ||||||||||||
Effect to total interest-bearing liabilities | (0.04) | % | (0.01) | % | 0.00 | % | — | % | ||||||||||||
Net effect to NIM | 0.02 | % | 0.00 | % | — | % | 0.01 | % | ||||||||||||
Net effect to NIM, TE (non-GAAP) | 0.03 | % | — | % | — | % | 0.01 | % | ||||||||||||
PERFORMANCE RATIOS | ||||||||||||||||||||
Effect to return on average assets (annualized) | 0.01 | % | 0.01 | % | — | % | 0.01 | % | — | % | ||||||||||
Effect to adjusted return on average assets (annualized) (non-GAAP) (2) | 0.01 | % | 0.01 | % | — | % | — | % | 0.01 | % | ||||||||||
Effect to equity-to-assets | 0.2 | % | 0.1 | % | — | % | 0.1 | % | ||||||||||||
Effect to tangible equity-to-tangible assets (non-GAAP) (3) | 0.1 | % | — | % | 0.1 | % | — | % | ||||||||||||
Effect to Tier 1 leverage | 0.1 | % | 0.1 | % | — | % | — | % | ||||||||||||
Effect to Tier 1 common equity | — | % | — | % | — | % | — | % | ||||||||||||
Effect to Tier 1 risk-based capital | — | % | — | % | — | % | — | % | ||||||||||||
Effect to Total risk-based capital | 0.1 | % | — | % | — | % | — | % |
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
All forward-looking statements speak only as of the date they are made and are based on information available at that time.
View original content to download multimedia:https://www.prnewswire.com/news-releases/southstate-corporation-reports-fourth-quarter-2022-results-declares-quarterly-cash-dividend-301731940.html
SOURCE
FAQ
What is the recent dividend announcement for SSB?
How did SouthState's earnings perform in Q4 2022?
What were SouthState's net income results for 2022?
How has SouthState's loan portfolio changed recently?