12:54:15 EDT Wed 10 Jun 2026
Enter Symbol
or Name
USA
CA



Simmons First Announces Third Quarter Earnings

2011-10-20 09:15 ET - News Release

PINE BLUFF, Ark., Oct. 20, 2011 (GLOBE NEWSWIRE) -- Simmons First National Corporation (Nasdaq:SFNC) today announced net income of $7.3 million and diluted earnings per share of $0.42 for the quarter ended September 30, 2011, compared to $7.6 million, or $0.44 diluted EPS for the same quarter last year. Regarding the quarterly earnings, J. Thomas May, Chairman and CEO, commented, "The primary driver for this slight decrease is a $2.0 million reduction of premiums on the sale of student loans, which we anticipated. This reduction of income equates to a decrease of $0.07 diluted EPS. Beginning with the 2010-2011 school year, the private sector was excluded from originating Government guaranteed student loans as a result of the irrational decision by the administration and congress."

"While we remain disappointed with the lack of loan demand throughout our markets, it was expected based on the economy and it is likely to continue throughout 2011. Considering the negative impact on non-interest income created by regulatory and legislative actions, coupled with the negative impact of historically low interest rates on margins, we are pleased with our third quarter earnings performance," added May.

Total assets were $3.3 billion at September 30, 2011, an increase of 9.1% from $3.0 billion at September 30, 2010.

Loans

Total loans, including those covered by FDIC loss share agreements, were $1.8 billion at September 30, 2011, an increase of $26 million, or 1.5%, from the same period in 2010. "In our legacy portfolio, we experienced a decrease of $108 million, or 6.2%, compared to September 30, 2010. Additionally, like the rest of the industry, we continue to experience weak loan demand as a result of a slow economy. We believe loan demand is likely to remain soft throughout the remainder of 2011, but we remain committed and positioned to meet the borrowing needs of our consumer and business customers," commented May. Loans covered by FDIC loss share agreements, which provide 80% Government guaranteed protection against credit risk on those covered assets, were $172 million at September 30, 2011.

Deposits

At September 30, 2011, total deposits were $2.6 billion, an increase of $253 million, or 10.6%, compared to the same period in 2010. The September 30, 2011, deposits include $192 million of deposits in Missouri and Kansas. "While we continue our efforts to manage our high levels of liquidity, we remain focused on creating core deposit growth. We are very pleased with our ratio of non-time deposits as a percent of total deposits, which is a very favorable 66%," added May.

Net Interest Income

The Company's net interest income for the third quarter of 2011 increased 4.7% to $27.3 million compared to the same period of 2010. The increase in net interest income was primarily due to a higher yield on covered loans acquired through acquisitions compared to the yield on loans in the legacy portfolio, along with an increase in earning assets and a continued decrease in cost of funds. Net interest margin was 3.86%, a decrease of 16 basis points from the third quarter of 2010.

Non-Interest Income

Non-interest income for the third quarter of 2011 was $13.7 million, a decrease of $1.1 million, or 7.4%, compared to the same period last year. "As I mentioned earlier, the cause for the decrease in non-interest income is the $2.0 million reduction of premiums on the sale of student loans," reiterated May.

Non-Interest Expense

Non-interest expense for the third quarter of 2011 was $27.6 million, an increase of $875,000, compared to the same period in 2010.  Non-interest expense includes $1.7 million in incremental normal operating expense associated with the Company's Kansas FDIC-assisted transaction. "Normalizing for the Kansas acquisitions, non-interest expense decreased by $788,000, or 2.9%, compared to the same quarter last year. This decrease in normalized non-interest expense is the result of the implementation of our efficiency initiatives and a decrease in deposit insurance premiums as a result of changes in the FDIC's assessment base and rates," according to May.

Asset Quality

During 2010, the Company acquired loans and foreclosed real estate ("OREO") through FDIC-assisted acquisitions. Through the loss share provisions of the purchase and assumption agreements, the FDIC agreed to reimburse the Company for 80% of the losses incurred on the disposition of such loans and OREO. The loans and OREO covered by the FDIC loss share agreements and the related FDIC loss share indemnification asset were presented in the Company's financial reports as "covered" assets (i.e., covered by the FDIC loss share agreements) with a carrying value equal to the discounted net present value of expected future proceeds. At September 30, 2011, loans covered by loss share were carried at $172 million (net of discount), OREO covered by loss share was carried at $14 million (net of discount) and the FDIC loss share indemnification asset was carried at $52 million. As a result of the FDIC loss share indemnification related to these assets and the discounted net present value method of valuing these assets, such assets are excluded from the computations of the following asset quality ratios, except for their inclusion in total assets.

The Company's allowance for loan losses was $29.2 million at September 30, 2011, or 1.79% of total loans and 157% of non-performing loans. Non-performing assets as a percent of total assets were 1.24% as of September 30, 2011, a decrease from 1.27% as of June 30, 2011. Non-performing loans as a percent of total loans were 1.14% as of September 30, 2011, unchanged from June 30, 2011. These ratios include $2.5 million of Government guaranteed student loans that were over 90 days past due at the end of the quarter. Excluding the guaranteed past due student loans, non-performing assets as a percent of total assets were 1.17% and non-performing loans as a percent of total loans were 0.99%.

Excluding credit cards, the Company's annualized net charge-off ratio was 0.17% for the third quarter of 2011 and 0.31% for the first nine months of 2011. The credit card annualized net charge-off ratio decreased to 1.94%, compared to 2.24% for the third quarter of 2010. The Company's credit card loss ratio is more than 400 basis points below the most recently published credit card charge-off industry average of over 6%.

Capital

At September 30, 2011, stockholders' equity was $408 million, book value per share was $23.52 and tangible book value per share was $19.92. The Company's ratio of stockholders' equity to total assets was 12.4% and its ratio of tangible stockholders' equity to tangible assets was 10.7%, as of September 30, 2011.

"Our exceptional level of capital puts us in the 90th percentile of our peer group and allows us to actively pursue the right opportunities that meet our strategic plan regarding mergers and acquisitions," continued May. As of September 30, 2011, the Company's regulatory capital ratios remain significantly higher than regulatory "well capitalized" guidelines:

  "Well Capitalized"  SFNC
Tier 1 Leverage Ratio 5.00% 12.11%
Tier 1 Risk-Based Capital Ratio 6.00% 20.90%
Total Risk-Based Capital Ratio 10.00% 22.15%

Simmons First National Corporation

Simmons First National Corporation is an eight bank financial holding company with community banks in Pine Bluff, Lake Village, Jonesboro, Rogers, Searcy, Russellville, El Dorado and Hot Springs, Arkansas. The Company's eight banks conduct financial operations from 88 offices, of which 84 are financial centers, in 47 communities in Arkansas, Missouri and Kansas. The Company's common stock trades on the NASDAQ Global Select Market under the symbol "SFNC".

The Simmons First National Corporation logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=4819

Conference Call

Management will conduct a conference call to review this information beginning at 3:00 p.m. Central Time on Thursday, October 20, 2011. Interested persons can listen to this call by dialing 1-800-854-4175 (United States and Canada only) and asking for the Simmons First National Corporation conference call. A replay of the call will be available through 5:00 p.m. Central Time on October 27, 2011, by dialing 1-855-859-2056 or 800-585-8367. The passcode for the replay is 16445276. In addition, the call will be available live or in recorded version on the Company's website at www.simmonsfirst.com.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with generally accepted accounting principles (GAAP). The Company's management uses these non-GAAP financial measures in their analysis of the Company's performance. These measures typically adjust GAAP performance measures to exclude the effects of the amortization of intangibles and include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant activities or nonrecurring transactions. Since the presentation of these non-GAAP performance measures and their impact differ between companies, management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company's core businesses. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. 

Forward Looking Statements

Statements in this press release that are not historical facts should be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements of this type speak only as of the date of this news release. By nature, forward-looking statements involve inherent risk and uncertainties. Various factors, including, but not limited to, economic conditions, credit quality, interest rates, loan demand and changes in the assumptions used in making the forward-looking statements, could cause actual results to differ materially from those contemplated by the forward-looking statements. Additional information on factors that might affect Simmons First National Corporation's financial results is included in its Form 10-K filing with the Securities and Exchange Commission.

Simmons First National Corporation     SFNC       
Consolidated End of Period Balance Sheets           
For the Quarters Ended  Sep 30  Jun 30  Mar 31  Dec 31  Sep 30 
(Unaudited)  2011  2011  2011  2010  2010 
(in thousands)
ASSETS           
Cash and non-interest bearing balances due from banks   $ 33,408  $ 43,604  $ 35,923  $ 33,717  $ 77,874
Interest bearing balances due from banks   490,283  498,323  473,247  418,343  247,300
Federal funds sold   --   --   --   --   750
Cash and cash equivalents   523,691  541,927  509,170  452,060  325,924
Investment securities - held-to-maturity   504,302  406,365  501,745  465,183  461,548
Investment securities - available-for-sale   140,579  178,853  119,847  148,479  183,942
Mortgage loans held for sale   21,037  9,983  6,618  17,237  25,383
Assets held in trading accounts   5,252  7,356  7,468  7,577  7,412
Loans   1,631,541  1,633,660  1,619,374  1,683,464  1,739,554
Allowance for loan losses   (29,151)  (27,796)  (27,905)  (26,416)  (25,682)
Net loans   1,602,390  1,605,864  1,591,469  1,657,048  1,713,872
Covered assets:           
Loans, net of discount   172,394  192,899  208,774  231,600  38,160
Other real estate owned, net of discount   13,845  13,033  12,933  8,717  2,650
FDIC indemnification asset   52,223  54,437  58,520  60,235  9,600
Premises and equipment   86,972  82,145  82,948  77,199  77,967
Foreclosed assets held for sale, net   22,159  22,441  23,686  23,204  23,903
Interest receivable   16,195  15,203  15,382  17,363  16,884
Bank owned life insurance   50,175  49,914  49,475  49,072  48,662
Goodwill   60,605  60,605  60,605  60,605  60,605
Core deposit premiums   1,793  2,015  2,239  2,463  1,194
Other assets   19,736  20,169  18,511  38,390  20,451
Total assets   $ 3,293,348  $ 3,263,209  $ 3,269,390  $ 3,316,432  $ 3,018,157
           
LIABILITIES AND STOCKHOLDERS' EQUITY           
Deposits:           
Non-interest bearing transaction accounts   $ 531,025  $ 476,274  $ 459,628  $ 428,750  $ 374,494
Interest bearing transaction accounts and savings deposits   1,194,907  1,228,910  1,217,718  1,220,133  1,146,433
Time deposits less than $100,000   513,658  524,567  537,070  599,537  483,285
Time deposits greater than $100,000   395,224  377,429  387,000  360,349  377,957
Total deposits   2,634,814  2,607,180  2,601,416  2,608,769  2,382,169
Federal funds purchased and securities sold under agreements to repurchase   98,286  93,560  107,099  109,139  85,561
Short-term debt   481  628  718  1,033  1,728
Long-term debt   122,501  123,673  127,344  164,324  136,829
Accrued interest and other liabilities   29,607  34,308  33,266  35,796  27,901
Total liabilities   2,885,689  2,859,349  2,869,843  2,919,061  2,634,188
           
Stockholders' equity:           
Common stock   173  173  173  173  172
Surplus   115,026  115,126  114,537  114,040  113,376
Undivided profits   291,830  287,870  284,420  282,646  269,369
Accumulated other comprehensive income           
Unrealized appreciation on AFS securities   630  691  417  512  1,052
Total stockholders' equity   407,659  403,860  399,547  397,371  383,969
Total liabilities and stockholders' equity   $ 3,293,348  $ 3,263,209  $ 3,269,390  $ 3,316,432  $ 3,018,157
           
Simmons First National Corporation     SFNC       
Consolidated Average Quarter-to-Date Balance Sheets         
For the Quarters Ended  Sep 30  Jun 30  Mar 31  Dec 31  Sep 30 
(Unaudited)  2011  2011  2011  2010  2010 
(in thousands)          
ASSETS           
Cash and non-interest bearing balances due from banks   $ 35,202  $ 34,128  $ 34,869  $ 71,780  $ 75,606
Interest bearing balances due from banks   462,333  472,425  463,858  400,174  159,996
Federal funds sold   2,309  554  583  1,208  3,477
Cash and cash equivalents   499,844  507,107  499,310  473,162  239,079
Investment securities - held-to-maturity   460,951  479,371  493,128  462,328  457,368
Investment securities - available-for-sale   164,468  143,447  120,085  180,634  197,419
Mortgage loans held for sale   12,527  7,806  7,445  27,832  19,842
Assets held in trading accounts   7,428  7,462  7,598  7,615  7,438
Loans   1,640,439  1,618,749  1,633,298  1,697,937  1,809,902
Allowance for loan losses   (28,299)  (27,498)  (27,073)  (23,316)  (26,396)
Net loans   1,612,140  1,591,251  1,606,225  1,674,621  1,783,506
Covered assets:           
Loans, net of discount   180,884  201,788  219,956  256,619  38,956
Other real estate owned, net of discount   13,467  12,722  9,171  12,978  3,056
FDIC indemnification asset   53,547  57,738  59,777  32,008  12,601
Premises and equipment   83,917  82,729  80,516  77,876  76,673
Foreclosed assets held for sale, net   22,292  23,299  23,382  23,658  22,540
Interest receivable   15,376  15,712  15,831  18,325  15,451
Bank owned life insurance   50,116  49,695  49,275  48,868  48,463
Goodwill   60,605  60,605  60,605  60,605  60,605
Core deposit premiums   1,917  2,140  2,363  1,612  1,300
Other assets   20,307  18,296  29,784  20,515  18,800
Total assets   $ 3,259,786  $ 3,261,168  $ 3,284,451  $ 3,379,256  $ 3,003,097
           
LIABILITIES AND STOCKHOLDERS' EQUITY           
Deposits:           
Non-interest bearing transaction accounts   $ 494,982  $ 463,689  $ 436,272  $ 416,343  $ 363,599
Interest bearing transaction accounts and savings deposits   1,201,174  1,222,299  1,216,903  1,239,736  1,143,827
Time deposits less than $100,000   518,855  532,462  570,426  617,288  493,890
Time deposits greater than $100,000   383,688  379,289  370,004  364,481  366,375
Total deposits   2,598,699  2,597,739  2,593,605  2,637,848  2,367,691
Federal funds purchased and securities sold under agreements to repurchase   93,067  98,919  114,491  111,594  82,708
Short-term debt   579  828  865  2,094  3,241
Long-term debt   123,136  125,357  139,728  166,774  137,631
Accrued interest and other liabilities   35,683  33,954  34,480  67,113  27,600
Total liabilities   2,851,164  2,856,797  2,883,169  2,985,423  2,618,871
Total stockholders' equity   408,622  404,371  401,282  393,833  384,226
Total liabilities and stockholders' equity   $ 3,259,786  $ 3,261,168  $ 3,284,451  $ 3,379,256  $ 3,003,097
           
 Simmons First National Corporation     SFNC      
 Consolidated Statements of Income - Quarter-to-Date           
 For the Quarters Ended Sep 30Jun 30Mar 31Dec 31Sep 30
 (Unaudited)  2011  2011  2011  2010  2010 
(in thousands, except per share data)          
INTEREST INCOME           
Loans   $ 24,366  $ 23,883  $ 24,094  $ 25,649  $ 26,934
Covered loans   3,917  4,347  4,341  3,127  864
Federal funds sold   3  1  1  3  6
Investment securities   3,539  3,771  3,705  4,030  4,182
Mortgage loans held for sale   130  87  88  286  210
Assets held in trading accounts   8  9  9  10  7
Interest bearing balances due from banks   243  298  235  234  123
TOTAL INTEREST INCOME   32,206  32,396  32,473  33,339  32,326
INTEREST EXPENSE           
Time deposits   2,738  2,865  3,134  3,500  3,369
Other deposits   856  934  1,042  1,156  1,236
Federal funds purchased and securities sold under agreements to repurchase   113  103  116  134  126
Short-term debt   13  12  12  13  15
Long-term debt   1,207  1,232  1,335  2,260  1,524
TOTAL INTEREST EXPENSE   4,927  5,146  5,639  7,063  6,270
NET INTEREST INCOME   27,279  27,250  26,834  26,276  26,056
Provision for loan losses   2,842  3,328  2,675  3,733  3,407
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES   24,437  23,922  24,159  22,543  22,649
NON-INTEREST INCOME           
Trust income   1,370  1,243  1,346  1,416  1,343
Service charges on deposit accounts   4,450  4,212  3,857  4,272  4,388
Other service charges and fees   695  780  806  716  646
Income on sale of mortgage loans, net of commissions   1,249  849  626  2,033  1,242
Income on investment banking, net of commissions   203  381  600  486  369
Credit card fees   4,303  4,264  3,943  4,448  3,972
Premiums on sale of student loans   --   --   --   --   1,979
Bank owned life insurance income   261  414  403  410  404
Gain on sale of securities   --   --   --   317  -- 
Gain on FDIC-assisted transactions   --   --   --   18,277  -- 
Other income   1,191  2,221  1,051  1,286  479
TOTAL NON-INTEREST INCOME   13,722  14,364  12,632  33,661  14,822
NON-INTEREST EXPENSE           
Salaries and employee benefits   15,533  16,436  17,116  15,692  14,809
Occupancy expense, net   2,224  2,100  2,189  2,176  1,906
Furniture and equipment expense   1,763  1,560  1,589  1,530  1,542
Other real estate and foreclosure expense   215  223  94  298  304
Deposit insurance   211  842  1,039  914  885
Merger related costs   --   167  190  2,034  134
Other operating expenses   7,687  7,364  7,758  7,846  7,178
TOTAL NON-INTEREST EXPENSE   27,633  28,692  29,975  30,490  26,758
NET INCOME BEFORE INCOME TAXES   10,526  9,594  6,816  25,714  10,713
Provision for income taxes   3,269  2,848  1,750  9,154  3,093
NET INCOME   $ 7,257  $ 6,746  $ 5,066  $ 16,560  $ 7,620
BASIC EARNINGS PER SHARE   $ 0.42  $ 0.39  $ 0.29  $ 0.96  $ 0.45
DILUTED EARNINGS PER SHARE   $ 0.42  $ 0.39  $ 0.29  $ 0.96  $ 0.44
           
Simmons First National Corporation     SFNC       
Consolidated Statements of Income - Year-to-Date           
For the Quarters Ended Sep 30Jun 30Mar 31Dec 31Sep 30
(Unaudited)  2011  2011  2011  2010  2010 
(in thousands, except per share data)          
INTEREST INCOME           
Loans   $ 72,343  $ 47,977  $ 24,094  $ 106,062  $ 80,413
Covered loans   12,605  8,688  4,341  4,204  1,077
Federal funds sold   5  2  1  15  12
Investment securities   11,015  7,476  3,705  17,208  13,178
Mortgage loans held for sale   305  175  88  715  429
Assets held in trading accounts   26  18  9  30  20
Interest bearing balances due from banks   776  533  235  721  487
TOTAL INTEREST INCOME   97,075  64,869  32,473  128,955  95,616
INTEREST EXPENSE           
Time deposits   8,737  5,999  3,134  14,310  10,810
Other deposits   2,832  1,976  1,042  5,227  4,071
Federal funds purchased and securities sold under agreements to repurchase   332  219  116  532  398
Short-term debt   37  24  12  58  45
Long-term debt   3,774  2,567  1,335  6,879  4,619
TOTAL INTEREST EXPENSE   15,712  10,785  5,639  27,006  19,943
NET INTEREST INCOME   81,363  54,084  26,834  101,949  75,673
Provision for loan losses   8,845  6,003  2,675  14,129  10,396
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES   72,518  48,081  24,159  87,820  65,277
NON-INTEREST INCOME           
Trust income   3,959  2,589  1,346  5,179  3,763
Service charges on deposit accounts   12,519  8,069  3,857  17,700  13,428
Other service charges and fees   2,281  1,586  806  2,812  2,096
Income on sale of mortgage loans, net of commissions   2,724  1,475  626  4,810  2,777
Income on investment banking, net of commissions   1,184  981  600  2,236  1,750
Credit card fees   12,510  8,207  3,943  16,140  11,692
Premiums on sale of student loans   --   --   --   2,524  2,524
Bank owned life insurance income   1,078  817  403  1,670  1,260
Gain on sale of securities   --   --   --   317  -- 
Gain on FDIC-assisted transactions   --   --   --   21,314  3,037
Other income   4,463  3,272  1,051  3,229  1,943
TOTAL NON-INTEREST INCOME   40,718  26,996  12,632  77,931  44,270
NON-INTEREST EXPENSE           
Salaries and employee benefits   49,085  33,552  17,116  60,731  45,039
Occupancy expense, net   6,513  4,289  2,189  7,808  5,632
Furniture and equipment expense   4,912  3,149  1,589  6,093  4,563
Other real estate and foreclosure expense   532  317  94  974  676
Deposit insurance   2,092  1,881  1,039  3,813  2,899
Merger related costs   357  357  190  2,611  577
Other operating expenses   22,809  15,122  7,758  29,290  21,444
TOTAL NON-INTEREST EXPENSE   86,300  58,667  29,975  111,320  80,830
NET INCOME BEFORE INCOME TAXES   26,936  16,410  6,816  54,431  28,717
Provision for income taxes   7,867  4,598  1,750  17,314  8,160
NET INCOME   $ 19,069  $ 11,812  $ 5,066  $ 37,117  $ 20,557
BASIC EARNINGS PER SHARE   $ 1.10  $ 0.68  $ 0.29  $ 2.16  $ 1.20
DILUTED EARNINGS PER SHARE   $ 1.10  $ 0.68  $ 0.29  $ 2.15  $ 1.19
         
Simmons First National Corporation     SFNC    
Consolidated Risk-Based Capital           
For the Quarters Ended  Sep 30  Jun 30  Mar 31  Dec 31  Sep 30 
(Unaudited)  2011  2011  2011  2010  2010 
(in thousands)          
Tier 1 capital          
Stockholders' equity   $ 407,659  $ 403,860  $ 399,547  $ 397,371  $ 383,969
Trust preferred securities, net allowable   30,000  30,000  30,000  30,000  30,000
Disallowed intangible assets, net of deferred tax   (48,403)  (48,923)  (49,447)  (49,953)  (48,986)
Unrealized gain on AFS securities   (630)  (691)  (417)  (512)  (1,052)
           
Total Tier 1 capital   388,626  384,246  379,683  376,906  363,931
           
Tier 2 capital          
Qualifying unrealized gain on AFS equity securities   6  17  14  7  4
Qualifying allowance for loan losses   23,337  22,825  22,700  23,553  23,729
           
Total Tier 2 capital   23,343  22,842  22,714  23,560  23,733
           
Total risk-based capital   $ 411,969  $ 407,088  $ 402,397  $ 400,466  $ 387,664
           
Risk weighted assets   $ 1,859,657  $ 1,819,494  $ 1,809,241  $ 1,879,832  $ 1,894,845
           
Adjusted average assets for leverage ratio   $ 3,210,283  $ 3,211,310  $ 3,234,262  $ 3,327,825  $ 2,952,227
           
Ratios at end of quarter          
Equity to assets  12.38% 12.38% 12.22% 11.98% 12.72%
Tangible common equity to tangible assets  10.69% 10.66% 10.50% 10.28% 10.90%
Tier 1 leverage ratio  12.11% 11.97% 11.74% 11.33% 12.33%
Tier 1 risk-based capital ratio  20.90% 21.12% 20.99% 20.05% 19.21%
Total risk-based capital ratio  22.15% 22.37% 22.24% 21.30% 20.46%
         
Simmons First National Corporation     SFNC   
Consolidated Loans and Investments           
For the Quarters Ended  Sep 30  Jun 30  Mar 31  Dec 31  Sep 30 
(Unaudited)  2011  2011  2011  2010  2010 
(in thousands)          
Loan Portfolio - End of Period (1)          
Consumer           
Credit cards   $ 182,886  $ 181,216  $ 176,544  $ 190,329  $ 181,774
Student loans   50,620  53,574  57,181  61,305  64,989
Other consumer   112,947  107,411  110,954  118,581  123,062
Total consumer   346,453  342,201  344,679  370,215  369,825
Real Estate           
Construction   113,317  139,217  142,261  153,772  150,137
Single-family residential   353,917  355,566  358,152  364,442  375,150
Other commercial   550,410  540,011  546,659  548,360  566,370
Total real estate   1,017,644  1,034,794  1,047,072  1,066,574  1,091,657
Commercial           
Commercial   138,724  142,897  144,298  150,501  146,258
Agricultural   123,873  104,526  72,205  86,171  121,716
Total commercial   262,597  247,423  216,503  236,672  267,974
Other   4,847  9,242  11,120  10,004  10,098
Total Loans   $ 1,631,541  $ 1,633,660  $ 1,619,374  $ 1,683,465  $ 1,739,554
           
 (1) Excludes loans covered by FDIC loss share agreements.         
           
Investment Securities - End of Period          
 Held-to-Maturity           
 U.S. Treasury   $ 4,000  $ 4,000  $ 4,000  $ 4,000  $ 4,000
 U.S. Government agencies   291,795  190,294  289,844  249,844  250,927
 Mortgage-backed securities   67  70  75  78  81
 State and political subdivisions   207,510  211,071  206,896  210,331  205,610
 Other securities   930  930  930  930  930
 Total held-to-maturity   504,302  406,365  501,745  465,183  461,548
 Available-for-Sale           
 U.S. Government agencies   121,939  157,836  97,830  125,469  166,624
 Mortgage-backed securities   2,624  2,664  2,657  2,789  2,993
 FHLB stock   6,231  8,604  9,604  11,508  7,549
 Other securities   9,785  9,749  9,756  8,713  6,776
 Total available-for-sale   140,579  178,853  119,847  148,479  183,942
 Total investment securities   $ 644,881  $ 585,218  $ 621,592  $ 613,662  $ 645,490
 Fair value - HTM investment securities   $ 511,617  $ 411,531  $ 505,150  $ 466,907  $ 469,101
           
Investment Securities - QTD Average          
 Taxable securities   $ 418,179  $ 415,101  $ 405,257  $ 435,839  $ 448,978
 Tax exempt securities   207,240  207,717  207,956  207,123  205,809
 Total investment securities - QTD average   $ 625,419  $ 622,818  $ 613,213  $ 642,962  $ 654,787
         
Simmons First National Corporation     SFNC   
Consolidated Allowance and Asset Quality           
For the Quarters Ended  Sep 30  Jun 30  Mar 31  Dec 31  Sep 30 
(Unaudited)  2011  2011  2011  2010  2010 
(in thousands)          
Allowance for Loan Losses          
Balance, beginning of quarter   $ 27,796  $ 27,905  $ 26,416  $ 25,682  $ 25,881
Loans charged off           
Credit cards   1,140  1,145  1,156  1,218  1,329
Other consumer   450  621  289  560  559
Real estate   255  1,682  343  1,361  3,548
Commercial   345  745  95  567  164
Total loans charged off   2,190  4,193  1,883  3,706  5,600
           
Recoveries of loans previously charged off           
Credit cards   261  237  237  225  308
Other consumer   219  131  154  128  150
Real estate   151  147  247  275  1,512
Commercial   72  241  59  79  24
Total recoveries   703  756  697  707  1,994
Net loans charged off   1,487  3,437  1,186  2,999  3,606
Provision for loan losses   2,842  3,328  2,675  3,733  3,407
Balance, end of quarter   $ 29,151  $ 27,796  $ 27,905  $ 26,416  $ 25,682
           
Non-performing assets (1)          
Non-performing loans           
Nonaccrual loans           
Real estate   $ 12,810  $ 11,823  $ 12,872  $ 8,345  $ 7,588
Commercial   1,177  1,583  1,173  1,314  1,160
Consumer   1,356  1,400  1,546  1,527  1,251
Total nonaccrual loans   15,343  14,806  15,591  11,186  9,999
Loans past due 90 days or more           
Government guaranteed student loans   2,496  3,113  2,627  1,736  2,154
Other loans   777  721  1,117  969  891
Total loans past due 90 days or more   3,273  3,834  3,744  2,705  3,045
Total non-performing loans   18,616  18,640  19,335  13,891  13,044
Other non-performing assets           
Foreclosed assets held for sale   22,159  22,441  23,686  23,204  23,903
Other non-performing assets   191  235  246  109  104
Total other non-performing assets   22,350  22,676  23,932  23,313  24,007
Total non-performing assets   $ 40,966  $ 41,316  $ 43,267  $ 37,204  $ 37,051
Performing TDRs (troubled debt restructurings)   $ 10,393  $ 10,298  $ 10,653  $ 19,426  $ 16,149
           
Ratios (1)          
Allowance for loan losses to total loans  1.79% 1.70% 1.72% 1.57% 1.48%
Allowance for loan losses to non-performing loans  156.59% 149.12% 144.32% 190.17% 196.89%
Non-performing loans to total loans  1.14% 1.14% 1.19% 0.83% 0.75%
Non-performing assets (including performing TDRs) to total assets  1.56% 1.58% 1.65% 1.71% 1.76%
Non-performing assets to total assets  1.24% 1.27% 1.32% 1.12% 1.23%
Non-performing assets to total assets (excluding Gov't guaranteed student loans)  1.17% 1.17% 1.24% 1.07% 1.16%
Annualized net charge offs to total loans  0.36% 0.85% 0.29% 0.70% 0.79%
Annualized net credit card charge offs to total credit card loans  1.94% 2.08% 2.06% 2.14% 2.24%
Annualized net charge offs to total loans (excluding credit cards)  0.17% 0.70% 0.07% 0.52% 0.63%
Past due loans >30 days (excluding nonaccrual)  0.71% 0.87% 1.41% 0.95% 0.74%
Past due loans >30 days (excluding nonaccrual) (excluding Gov't guaranteed student loans)  0.46% 0.60% 1.13% 0.79% 0.48%
           
(1) Excludes assets covered by FDIC loss share agreements, except for their inclusion in total assets.   
         
Simmons First National Corporation     SFNC   
Consolidated - Net Interest Income Analysis         
For the Quarters Ended  Sep 30  Jun 30  Mar 31  Dec 31  Sep 30 
(Unaudited)  2011  2011  2011  2010  2010 
           
ASSETS          
           
Earning Assets          
Interest bearing balances due from banks 0.21% 0.25% 0.21% 0.23% 0.31%
Federal funds sold 0.52% 0.72% 0.70% 0.99% 0.68%
Investment securities 3.02% 3.23% 3.27% 3.24% 3.29%
Mortgage loans held for sale 4.12% 4.47% 4.79% 4.08% 4.20%
Assets held in trading accounts 0.43% 0.48% 0.48% 0.52% 0.37%
Loans, including covered loans (1) 6.16% 6.22% 6.23% 5.84% 5.97%
Total interest earning assets 4.53% 4.60% 4.64% 4.52% 4.94%
           
LIABILITIES          
           
Interest bearing liabilities          
Interest bearing transaction and savings accounts 0.28% 0.31% 0.35% 0.37% 0.43%
Time deposits 1.20% 1.26% 1.35% 1.41% 1.55%
Total interest bearing deposits 0.68% 0.71% 0.79% 0.83% 0.91%
Federal funds purchased and securities sold under agreement to repurchase 0.48% 0.42% 0.41% 0.48% 0.60%
Other borrowings 3.91% 3.95% 3.89% 5.34% 4.33%
Total interest bearing liabilities 0.84% 0.87% 0.95% 1.12% 1.12%
           
NET INTEREST MARGIN/SPREAD          
           
Net interest spread 3.69% 3.73% 3.69% 3.40% 3.82%
Net interest margin - quarter-to-date 3.86% 3.90% 3.87% 3.60% 4.02%
Net interest margin - year-to-date 3.87% 3.88% 3.87% 3.78% 3.85%
           
(1) Covered loans are loans covered by FDIC loss share agreements.      
         
Simmons First National Corporation     SFNC    
Consolidated - Selected Financial Data           
For the Quarters Ended  Sep 30  Jun 30  Mar 31  Dec 31  Sep 30 
(Unaudited)  2011  2011  2011  2010  2010 
(in thousands, except share data)          
QUARTER-TO-DATE          
Diluted earnings per share   $ 0.42  $ 0.39  $ 0.29  $ 0.96  $ 0.44
Core earnings (excludes nonrecurring items) (non-GAAP)   7,257  6,245  5,181  6,856  7,701
Diluted core earnings per share (non-GAAP)   0.42  0.36  0.30  0.40  0.44
Cash dividends declared per common share   0.19  0.19  0.19  0.19  0.19
Cash dividends declared - amount   3,296  3,297  3,292  3,282  3,273
Return on average stockholders' equity  7.05% 6.69% 5.12% 16.68% 7.87%
Return on tangible equity  8.47% 8.08% 6.24% 19.97% 9.52%
Return on average assets  0.88% 0.83% 0.63% 1.94% 1.01%
Net interest margin (FTE)  3.86% 3.90% 3.87% 3.60% 4.02%
FTE adjustment - investments   1,221  1,241  1,239  1,216  1,243
FTE adjustment - loans   12  13  13  14  14
Amortization of intangibles   222  224  224  211  187
Amortization of intangibles, net of taxes   135  136  136  128  114
Average shares outstanding   17,348,460  17,342,165  17,296,684  17,255,366  17,220,572
Average earning assets   2,931,339  2,931,602  2,945,951  3,034,347  2,694,398
Average interest bearing liabilities   2,320,499  2,359,154  2,412,417  2,501,967  2,227,672
           
YEAR-TO-DATE          
Diluted earnings per share   $ 0.04  $ 0.04  $ 0.04  $ 0.05  $ 0.04
Core earnings (excludes nonrecurring items) (non-GAAP)   18,683  11,426  5,181  26,041  19,185
Diluted core earnings per share (non-GAAP)   1.08  0.66  0.30  1.51  1.11
Cash dividends declared per common share   0.57  0.38  0.19  0.76  0.57
Cash dividends declared - amount   9,885  6,589  3,292  13,091  9,809
Return on average stockholders' equity  6.30% 5.91% 5.12% 9.69% 7.24%
Return on tangible equity  7.61% 7.17% 6.24% 11.71% 8.80%
Return on average assets  0.78% 0.73% 0.63% 1.18% 0.90%
Net interest margin (FTE)  3.87% 3.88% 3.87% 3.78% 3.85%
FTE adjustment - investments   3,701  2,480  1,239  4,954  3,738
FTE adjustment - loans   38  26  13  58  44
Amortization of intangibles   670  448  224  786  575
Amortization of intangibles, net of taxes   407  272  136  483  355
Average shares outstanding   17,329,293  17,319,550  17,296,684  17,204,200  17,186,957
Average diluted shares outstanding   17,338,676  17,352,606  17,329,740  17,264,900  17,248,878
Average earning assets   2,936,297  2,938,777  2,945,951  2,826,718  2,757,509
Average interest bearing liabilities   2,364,023  2,385,787  2,412,417  2,340,838  2,287,127
           
END OF PERIOD          
Book value per share   $ 23.52  $ 23.28  $ 23.06  $ 23.01  $ 22.28
Tangible book value per share   19.92  19.67  19.43  19.36  18.70
Shares outstanding   17,329,775  17,348,775  17,327,601  17,271,594  17,230,920
Full-time equivalent employees   1,070  1,095  1,082  1,075  1,029
Total number of ATM's   102  102  103  103  93
Total number of financial centers   84  84  85  85  85
Parent company only - investment in subsidiaries   379,331  375,686  372,773  370,402  322,730
Parent company only - intangible assets   133  133  133  133  133
         
Simmons First National Corporation     SFNC    
Consolidated - Reconciliation of Core Earnings (non-GAAP)       
For the Quarters Ended  Sep 30  Jun 30  Mar 31  Dec 31  Sep 30 
(Unaudited)  2011  2011  2011  2010  2010 
(in thousands, except per share data)          
QUARTER-TO-DATE          
Net Income   $ 7,257  $ 6,746  $ 5,066  $ 16,560  $ 7,620
Nonrecurring items           
Gain on sale of MasterCard stock (1)  --   (1,132)  --   --   -- 
Gain on FDIC-assisted transactions  --   --   --   (18,277)  -- 
Merger related costs  --   167  190  2,034  134
Gains from sale of securities (2)  --   --   --   (318)  -- 
FHLB prepayment penalties (3)  --   --   --   594  -- 
Branch right sizing  --   141  --   --   -- 
Tax effect (4)  --   323  (75)  6,263  (53)
Net nonrecurring items   --   (501)  115  (9,704)  81
Core earnings (non-GAAP)   $ 7,257  $ 6,245  $ 5,181  $ 6,856  $ 7,701
           
Diluted earnings per share   $ 0.42  $ 0.39  $ 0.29  $ 0.96  $ 0.44
Nonrecurring items           
Gain on sale of MasterCard stock (1)  --   (0.07)  --   --   -- 
Gain on FDIC-assisted transactions  --   --   --   (1.05)  -- 
Merger related costs  --   0.01  0.01  0.12  -- 
Gains from sale of securities (2)  --   --   --   (0.02)  -- 
FHLB prepayment penalties (3)  --   --   --   0.03  -- 
Branch right sizing  --   0.01  --   --   -- 
Tax effect (4)  --   0.02  --   0.36  -- 
Net nonrecurring items   --   (0.03)  0.01  (0.56)  -- 
Diluted core earnings per share (non-GAAP)   $ 0.42  $ 0.36  $ 0.30  $ 0.40  $ 0.44
           
YEAR-TO-DATE          
Net Income   $ 19,069  $ 11,812  $ 5,066  $ 37,117  $ 20,557
Nonrecurring items           
Gain on sale of MasterCard stock (1)  (1,132)  (1,132)  --   --   -- 
Gain on FDIC-assisted transactions  --   --   --   (21,314)  (3,037)
Merger related costs  357  357  190  2,611  577
Gains from sale of securities (2)  --   --   --   (318)  -- 
FHLB prepayment penalties (3)  --   --   --   594  -- 
Branch right sizing  141  141  --   372  372
Tax effect (4)  248  248  (75)  6,979  716
Net nonrecurring items   (386)  (386)  115  (11,076)  (1,372)
Core earnings (non-GAAP)   $ 18,683  $ 11,426  $ 5,181  $ 26,041  $ 19,185
           
 Diluted earnings per share   $ 1.10  $ 0.68  $ 0.29  $ 2.15  $ 1.19
 Nonrecurring items           
Gain on sale of MasterCard stock (1)  (0.07)  (0.07)  --   --   -- 
Gain on FDIC-assisted transactions  --   --   --   (1.23)  (0.18)
Merger related costs  0.02  0.02  0.01  0.15  0.03
Gains from sale of securities (2)  --   --   --   (0.02)  -- 
FHLB prepayment penalties (3)  --   --   --   0.03  -- 
Branch right sizing  0.01  0.01  --   0.02  0.02
Tax effect (4)  0.02  0.02  --   0.41  0.05
Net nonrecurring items   (0.02)  (0.02)  0.01  (0.64)  (0.08)
Diluted core earnings per share (non-GAAP)   $ 1.08  $ 0.66  $ 0.30  $ 1.51  $ 1.11
           
 (1) Gain from liquidation of Class B shares received as part of MasterCard's 2006 IPO.       
 (2) Gains from sale of securities marked for sale at time of FDIC-assisted transaction.       
 (3) Penalties for prepayment of FHLB advances marked for sale at time of FDIC-assisted transaction.     
 (4) Effective tax rate of 39.225%; 2010 adjusted for additional fair value deduction related to donation of closed branch. 
CONTACT: DAVID W. GARNER
         Senior Vice President and Investor Relations Officer
         Simmons First National Corporation
         (870) 541-1000

Simmons First National Corporation Logo

© 2026 Canjex Publishing Ltd. All rights reserved.