Biggest changeTable 6: Noninterest Expense Years Ended December 31, 2024 Change from 2023 Change from (Dollars in thousands) 2024 2023 2022 2023 2022 Salaries and employee benefits $ 283,588 $ 279,919 $ 286,982 $ 3,669 1.3 % $ (7,063) (2.5) % Early retirement program 536 6,198 — (5,662) (91.4) 6,198 * Occupancy expense, net 48,214 46,741 44,321 1,473 3.2 2,420 5.5 Furniture and equipment expense 22,047 20,741 20,665 1,306 6.3 76 0.4 Other real estate and foreclosure expense 700 892 1,003 (192) (21.5) (111) (11.1) Deposit insurance 23,938 29,986 11,608 (6,048) (20.2) 18,378 * Merger related costs — 1,420 22,476 (1,420) (100.0) (21,056) (93.7) Other operating expenses: Professional services 22,179 19,612 19,138 2,567 13.1 474 2.5 Postage 8,735 9,458 8,955 (723) (7.6) 503 5.6 Telephone 6,388 6,965 6,394 (577) (8.3) 571 8.9 Credit card expenses 12,886 13,243 12,243 (357) (2.7) 1,000 8.2 Marketing 27,369 24,008 28,870 3,361 14.0 (4,862) (16.8) Software and technology 42,939 42,530 40,906 409 1.0 1,624 4.0 Operating supplies 2,482 2,591 2,556 (109) (4.2) 35 1.4 Amortization of intangibles 15,403 16,306 15,915 (903) (5.5) 391 2.5 Branch right sizing expense 2,746 5,467 3,475 (2,721) (49.8) 1,992 57.3 Other expense 37,393 36,984 41,241 409 1.1 (4,257) (10.3) Total noninterest expense $ 557,543 $ 563,061 $ 566,748 $ (5,518) (1.0) % $ (3,687) (0.7) % _________________________ *Not meaningful Due to our Better Bank Initiative and continuous efficiency improvements, offset by expected increases related to merit-based compensation adjustments and targeted investments during the upcoming period, we expect marginal growth in noninterest expense during 2025.
Biggest changeTable 6: Noninterest Expense Years Ended December 31, 2025 Change from 2024 Change from (Dollars in thousands) 2025 2024 2023 2024 2023 Salaries and employee benefits $ 297,859 $ 284,124 $ 286,117 $ 13,735 4.8 % $ (1,993) (0.7) % Occupancy expense, net 48,237 48,214 46,741 23 — 1,473 3.2 Furniture and equipment expense 21,518 22,047 20,741 (529) (2.4) 1,306 6.3 Other real estate and foreclosure expense 1,046 700 892 346 49.4 (192) (21.5) Deposit insurance 20,219 23,938 29,986 (3,719) (15.5) (6,048) (20.2) Merger related costs — — 1,420 — — (1,420) (100.0) Other operating expenses: Professional services 21,803 22,179 19,612 (376) (1.7) 2,567 13.1 Postage 9,255 8,735 9,458 520 6.0 (723) (7.6) Telephone 6,056 6,388 6,965 (332) (5.2) (577) (8.3) Credit card expenses 12,538 12,886 13,243 (348) (2.7) (357) (2.7) Marketing 28,049 27,369 24,008 680 2.5 3,361 14.0 Software and technology 41,743 42,939 42,530 (1,196) (2.8) 409 1.0 Operating supplies 2,699 2,482 2,591 217 8.7 (109) (4.2) Amortization of intangibles 12,819 15,403 16,306 (2,584) (16.8) (903) (5.5) Branch right sizing expense 3,246 2,746 5,467 500 18.2 (2,721) (49.8) Other expense 37,976 37,393 36,984 583 1.6 409 1.1 Total noninterest expense $ 565,063 $ 557,543 $ 563,061 $ 7,520 1.3 % $ (5,518) (1.0) % Income Taxes The provision for income taxes for 2025 was a benefit of $130.1 million, compared to an expense of $18.6 million in 2024 and $25.5 million in 2023.
Allowance for Credit Losses The allowance for credit losses is a reserve established through a provision for credit losses charged to expense which represents management’s best estimate of lifetime expected losses based on reasonable and supportable forecasts, quantitative factors, and other qualitative considerations.
Allowance for Credit Losses The allowance for credit losses is a reserve established through a provision for credit losses charged to expense which represents management’s best estimate of lifetime expected losses based on reasonable and supportable forecasts, quantitative factors, and other qualitative considerations.
The timing, pricing, and amount of any repurchases under the 2024 Program will be determined by management at its discretion based on a variety of factors, including, but not limited to, trading volume and market price of our common stock, corporate considerations, our working capital and investment requirements, general market and economic conditions, and legal requirements.
The timing, pricing, and amount of any repurchases under the 2026 Program will be determined by management at its discretion based on a variety of factors, including, but not limited to, trading volume and market price of our common stock, corporate considerations, our working capital and investment requirements, general market and economic conditions, and legal requirements.
The Basel III Capital Rules established risk-weighting categories depending on the nature of the assets, generally ranging from 0% for U.S. government and agency securities, to 600% for certain equity exposures. 60 The final rules included a new common equity Tier 1 capital to risk-weighted assets ratio of 4.5% and a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets.
The Basel III Capital Rules established risk-weighting categories depending on the nature of the assets, generally ranging from 0% for U.S. government and agency securities, to 600% for certain equity exposures. 61 The final rules included a new common equity Tier 1 capital to risk-weighted assets ratio of 4.5% and a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets.
On November 30, 2021, we redeemed all of the Series D Preferred Stock, including accrued and unpaid dividends. On April 27, 2022, our shareholders approved an amendment to our Articles of Incorporation to remove the classification and designation for the Series D Preferred Stock. As of December 31, 2024, there were no shares of preferred stock issued or outstanding.
On November 30, 2021, we redeemed all of the Series D Preferred Stock, including accrued and unpaid dividends. On April 27, 2022, our shareholders approved an amendment to our Articles of Incorporation to remove the classification and designation for the Series D Preferred Stock. As of December 31, 2025, there were no shares of preferred stock issued or outstanding.
An allowance for credit losses related to mortgage-backed securities and U.S. government agencies was not recorded as of December 31, 2024 due to those securities being explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies and have a long history of no credit losses.
An allowance for credit losses related to mortgage-backed securities and U.S. government agencies was not recorded as of December 31, 2025 due to those securities being explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies and have a long history of no credit losses.
Because the 2022 Program was set to terminate on January 31, 2024, the Company’s Board of Directors authorized a new stock repurchase program in January 2024 (“2024 Program”) under which the Company may repurchase up to $175.0 million of its Class A common stock currently issued and outstanding.
Because the 2022 Program was set to terminate on January 31, 2024, the Company’s Board of Directors authorized a new stock repurchase program in January 2024 (“2024 Program”) under which the Company could repurchase up to $175.0 million of its Class A common stock currently issued and outstanding.
Management believes that, as of December 31, 2024, we met all capital adequacy requirements to which we are subject. As of the most recent notification from regulatory agencies, Simmons Bank was well capitalized under the regulatory framework for prompt corrective action.
Management believes that, as of December 31, 2025, we met all capital adequacy requirements to which we are subject. As of the most recent notification from regulatory agencies, Simmons Bank was well capitalized under the regulatory framework for prompt corrective action.
Our practice is to limit exposure to interest rate movements by maintaining a significant portion of earning assets and interest bearing liabilities in short-term repricing. In the last several years, on average, approximately 44% of our loan portfolio and approximately 92% of our time deposits have repriced in one year or less.
Our practice is to limit exposure to interest rate movements by maintaining a significant portion of earning assets and interest bearing liabilities in short-term repricing. In the last several years, on average, approximately 48% of our loan portfolio and approximately 94% of our time deposits have repriced in one year or less.
Table 5 shows noninterest income for the years ended December 31, 2024, 2023 and 2022, respectively, as well as changes in 2024 from 2023 and in 2023 from 2022.
Table 5 shows noninterest income for the years ended December 31, 2025, 2024 and 2023, respectively, as well as changes in 2025 from 2024 and in 2024 from 2023.
See Note 7, Goodwill and Other Intangible Assets, in the accompanying Notes to Consolidated Financial Statements for additional information regarding our intangibles. 45 Table 6 below shows noninterest expense for the years ended December 31, 2024, 2023 and 2022, respectively, as well as changes in 2024 from 2023 and in 2023 from 2022.
See Note 7, Goodwill and Other Intangible Assets, in the accompanying Notes to Consolidated Financial Statements for additional information regarding our intangibles. 46 Table 6 below shows noninterest expense for the years ended December 31, 2025, 2024 and 2023, respectively, as well as changes in 2025 from 2024 and in 2024 from 2023.
Our allowance for credit losses at December 31, 2024 was considered appropriate given the current economic environment and other related factors. 51 The following table sets forth the sum of the amounts of the allowance for credit losses attributable to individual loans within each category, or loan categories in general.
Our allowance for credit losses at December 31, 2025 was considered appropriate given the current economic environment and other related factors. 52 The following table sets forth the sum of the amounts of the allowance for credit losses attributable to individual loans within each category, or loan categories in general.
Credit card loans are generally charged off when payment of interest or principal exceeds 150 days past due. The credit card recovery group pursues account holders until it is determined, on a case-by-case basis, to be uncollectible. Total non-performing assets increased $31.0 million from December 31, 2023 to December 31, 2024.
Credit card loans are generally charged off when payment of interest or principal exceeds 150 days past due. The credit card recovery group pursues account holders until it is determined, on a case-by-case basis, to be uncollectible. Total non-performing assets increased $3.8 million from December 31, 2024 to December 31, 2025.
Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K filed with the SEC on February 27, 2024 (the “ 202 3 Form 10-K ”) for a discussion and analysis of the more significant factors that affected the 2022 period, which are incorporated herein by reference.
Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K filed with the SEC on February 27, 2025 (the “ 2024 Form 10-K ”) for a discussion and analysis of the more significant factors that affected the 2023 period, which are incorporated herein by reference.
For the year ended December 31, 2024, the net amount included in interest income on investment securities in the consolidated statements of income related to these swap agreements was $42.9 million. The adoption of ASU 2016-13 at the beginning of 2020 required us to replace the existing impairment models for financial assets, which includes investment securities.
For the year ended December 31, 2025, the net amount included in interest income on investment securities in the consolidated statements of income related to these swap agreements was $31.3 million. The adoption of ASU 2016-13 at the beginning of 2020 required us to replace the existing impairment models for financial assets, which includes investment securities.
It is management’s practice to review the allowance on a monthly basis and, after considering the factors previously noted, to determine the level of provision made to the allowance. During 2024, our provision for credit loss expense was $46.8 million, as compared to an expense of $42.0 million during 2023 and an expense of $14.1 million during 2022.
It is management’s practice to review the allowance on a monthly basis and, after considering the factors previously noted, to determine the level of provision made to the allowance. During 2025, our provision for credit loss expense was $65.8 million, as compared to an expense of $46.8 million during 2024 and an expense of $42.0 million during 2023.
The accounting policies that we view as critical to us are those relating to estimates and judgments regarding (a) the determination of the adequacy of the allowance for credit losses, (b) acquisition accounting and valuation of loans, (c) the valuation of goodwill and the useful lives applied to intangible assets, (d) the valuation of stock-based compensation plans and (e) income taxes.
The accounting policies that we view as critical to us are those relating to estimates and judgments regarding (a) the determination of the adequacy of the allowance for credit losses, (b) acquisition accounting and valuation of loans, (c) the valuation of goodwill and the useful lives applied to intangible assets and (d) income taxes.
Management and the Board of Directors utilize “adjusted diluted earnings per share” (non-GAAP) for the following purposes: • Calculation of annual performance-based incentives for certain executives • Calculation of long-term performance-based incentives for certain executives • Investor presentations of Company performance 61 We have $1.42 billion and $1.43 billion total goodwill and other intangible assets for the periods ended December 31, 2024 and 2023, respectively.
Management and the Board of Directors utilize “adjusted diluted earnings per share” (non-GAAP) for the following purposes: • Calculation of annual performance-based incentives for certain executives • Calculation of long-term performance-based incentives for certain executives • Investor presentations of Company performance 62 We have $1.41 billion and $1.42 billion total goodwill and other intangible assets for the periods ended December 31, 2025 and 2024, respectively.
Paralleling the federal funds rate, multiple increases by the Federal Reserve during 2022 and 2023 increased the prime rate to 8.50% as of the end of 2023 and a series of rate cuts during 2024 decreased the prime rate to 7.50% at the end of 2024. To date in 2025, the prime interest rate has also been held steady.
Paralleling the federal funds rate, multiple increases by the Federal Reserve during 2022 and 2023 increased the prime rate to 8.50% as of the end of 2023 and a series of rate cuts during 2024 and 2025 decreased the prime rate to 6.75% at the end of 2025. To date in 2026, the prime interest rate has also held steady.
The Notes will mature on April 1, 2028 and are subordinated in right of payment to the payment of our other existing and future senior indebtedness, including all our general creditors. The Notes are obligations of the Company only and are not obligations of, and are not guaranteed by, any of its subsidiaries.
The 2025 Notes will mature on October 1, 2035 and are subordinated in right of payment to the payment of our other existing and future senior indebtedness, including all our general creditors. The 2025 Notes are obligations of the Company only and are not obligations of, and are not guaranteed by, any of its subsidiaries.
Annualized net credit card charge-offs to average total credit card loans were 2.93%, compared to 2.20% during 2023, and 144 basis points better than the most recently published industry average charge-off ratio as reported by the Federal Reserve for all banks.
Annualized net credit card charge-offs to average total credit card loans were 2.95%, compared to 2.93% during 2024, and 97 basis points better than the most recently published industry average charge-off ratio as reported by the Federal Reserve for all banks.
The 2024 Program does not obligate us to repurchase any common stock and may be modified, discontinued, or suspended at any time without prior notice. We anticipate funding for the 2024 Program to come from available sources of liquidity, including cash on hand and future cash flow.
The 2026 Program does not obligate us to repurchase any common stock and may be modified, discontinued, or suspended at any time without prior notice. We anticipate funding for the 2026 Program to come from available sources of liquidity, including cash on hand and future cash flow. No shares were repurchased during 2025 or 2024.
We offer a variety of products designed to attract and retain customers with a continuing focus on developing core deposits. Our core deposits consist of all deposits excluding time deposits of $250,000 or more and brokered deposits. As of December 31, 2024, core deposits comprised 77.8% of our total deposits.
We offer a variety of products designed to attract and retain customers with a continuing focus on developing core deposits. Our core deposits consist of all deposits excluding time deposits of $250,000 or more and brokered deposits. As of December 31, 2025, core deposits comprised 83.2% of our total deposits.
Adjusting for these certain items, adjusted earnings for the year ended December 31, 2024 were $177.9 million, or $1.41 adjusted diluted earnings per share, compared to $207.7 million, or $1.64 adjusted diluted earnings per share, in 2023. See GAAP Reconciliation of Non-GAAP Financial Measures for additional discussion and reconciliations of non-GAAP measures.
Adjusting for these certain items, adjusted earnings for the year ended December 31, 2025 were $233.1 million, or $1.73 adjusted diluted earnings per share, compared to $177.9 million, or $1.41 adjusted diluted earnings per share, in 2024. See GAAP Reconciliation of Non-GAAP Financial Measures for additional discussion and reconciliations of non-GAAP measures.
There are no securities of any one state or political subdivision issuer exceeding ten percent of our stockholders’ equity at December 31, 2024. 52 We had approximately $2.46 billion, or 39.9%, of our total portfolio invested in mortgaged-backed securities at December 31, 2024. These mortgage-backed securities were issued by agencies of the U.S. government.
There are no securities of any one state or political subdivision issuer exceeding ten percent of our stockholders’ equity at December 31, 2025. We had approximately $2.20 billion, or 67.2%, of our total portfolio invested in mortgaged-backed securities at December 31, 2025. These mortgage-backed securities were issued by agencies of the U.S. government.
Nonaccrual loans increased by $26.8 million during 2024, in addition to an increase in foreclosed assets held for sale of $5.2 million. The increase in nonaccrual loans was primarily spread within our real estate and commercial loan portfolios.
Total non-performing assets increased $31.0 million from December 31, 2023 to December 31, 2024. Nonaccrual loans increased by $26.8 million during 2024, in addition to an increase in foreclosed assets held for sale of $5.2 million. The increase in nonaccrual loans was primarily spread within our real estate and commercial loan portfolios.
Variances from the plan are reviewed monthly and, when required, management takes corrective action intended to ensure financial goals are met. We also regularly monitor staffing levels at each subsidiary to ensure productivity and overhead are in line with existing workload requirements.
These profit plans are subject to extensive initial reviews and monitored by management monthly. Variances from the plan are reviewed monthly and, when required, management takes corrective action intended to ensure financial goals are met. We also regularly monitor staffing levels at each subsidiary to ensure productivity and overhead are in line with existing workload requirements.
Our C&D loans decreased by $355.0 million, or 11.3%, single family residential loans increased by $48.4 million, or 1.8%, and CRE loans increased by $359.9 million, or 4.8%. The changes among our real estate portfolio reflected our focus on maintaining conservative underwriting standards and structure guidelines while emphasizing prudent pricing discipline during the period.
Our C&D loans increased by $84.6 million, or 3.0%, single family residential loans decreased by $82.5 million, or 3.1%, and CRE loans increased by $377.6 million, or 4.8%. The changes among our real estate portfolio reflected our focus on maintaining conservative underwriting standards and structure guidelines while emphasizing prudent pricing discipline during the period.
We continually monitor and look for opportunities to fairly reprice our deposits while remaining competitive in this current challenging rate environment. Our net interest margin on a fully tax equivalent basis was 2.74% for the year ended December 31, 2024, down 4 basis points from 2023.
We continually monitor and look for opportunities to fairly reprice our deposits while remaining competitive in this current challenging rate environment. Our net interest margin on a fully tax equivalent basis was 3.32% for the year ended December 31, 2025, up 58 basis points from 2024.
Table 9: Non-performing Assets Years Ended December 31, (Dollars in thousands) 2024 2023 2022 2021 2020 Nonaccrual loans (1) $ 110,154 $ 83,325 $ 58,434 $ 68,204 $ 122,879 Loans past due 90 days or more (principal or interest payments) 603 1,147 507 349 578 Total non-performing loans 110,757 84,472 58,941 68,553 123,457 Other non-performing assets: Foreclosed assets held for sale and other real estate owned 9,270 4,073 2,887 6,032 18,393 Other non-performing assets 1,202 1,726 644 1,667 2,016 Total other non-performing assets 10,472 5,799 3,531 7,699 20,409 Total non-performing assets $ 121,229 $ 90,271 $ 62,472 $ 76,252 $ 143,866 Allowance for credit losses to non-performing loans 212 % 267 % 334 % 300 % 193 % Non-performing loans to total loans 0.65 % 0.50 % 0.37 % 0.57 % 0.96 % Non-performing assets to total assets 0.45 % 0.33 % 0.23 % 0.31 % 0.64 % _________________________ (1) Includes nonaccrual financial difficulty modifications (formerly known as troubled debt restructurings) of approximately $597,000, $282,000, $1.6 million, $2.7 million and $4.4 million at December 31, 2024, 2023, 2022, 2021 and 2020, respectively.
Table 9: Non-performing Assets Years Ended December 31, (Dollars in thousands) 2025 2024 2023 2022 2021 Nonaccrual loans (1) $ 111,791 $ 110,154 $ 83,325 $ 58,434 $ 68,204 Loans past due 90 days or more (principal or interest payments) 948 603 1,147 507 349 Total non-performing loans 112,739 110,757 84,472 58,941 68,553 Other non-performing assets: Foreclosed assets held for sale and other real estate owned 12,009 9,270 4,073 2,887 6,032 Other non-performing assets 323 1,202 1,726 644 1,667 Total other non-performing assets 12,332 10,472 5,799 3,531 7,699 Total non-performing assets $ 125,071 $ 121,229 $ 90,271 $ 62,472 $ 76,252 Allowance for credit losses to non-performing loans 199 % 212 % 267 % 334 % 300 % Non-performing loans to total loans 0.64 % 0.65 % 0.50 % 0.37 % 0.57 % Non-performing assets to total assets 0.51 % 0.45 % 0.33 % 0.23 % 0.31 % _________________________ (1) Includes nonaccrual financial difficulty modifications (formerly known as troubled debt restructurings) of approximately $853,000, $597,000, $282,000, $1.6 million and $2.7 million at December 31, 2025, 2024, 2023, 2022 and 2021, respectively.
Table 7: Loan Portfolio Years Ended December 31, (In thousands) 2024 2023 2022 2021 2020 Consumer: Credit cards $ 181,675 $ 191,204 $ 196,928 $ 187,052 $ 188,845 Other consumer 127,319 127,462 152,882 168,318 202,379 Total consumer 308,994 318,666 349,810 355,370 391,224 Real Estate: Construction and development 2,789,249 3,144,220 2,566,649 1,326,371 1,596,255 Single family residential 2,689,946 2,641,556 2,546,115 2,101,975 1,880,673 Other commercial 7,912,336 7,552,410 7,468,498 5,738,904 5,746,863 Total real estate 13,391,531 13,338,186 12,581,262 9,167,250 9,223,791 Commercial: Commercial 2,434,175 2,490,176 2,632,290 1,992,043 2,574,386 Agricultural 261,154 232,710 205,623 168,717 175,905 Total commercial 2,695,329 2,722,886 2,837,913 2,160,760 2,750,291 Other 610,083 465,932 373,139 329,123 535,591 Total loans before allowance for credit losses $ 17,005,937 $ 16,845,670 $ 16,142,124 $ 12,012,503 $ 12,900,897 Table 8 reflects the remaining loan maturities by interest rate type at December 31, 2024.
Table 7: Loan Portfolio Years Ended December 31, (In thousands) 2025 2024 2023 2022 2021 Consumer: Credit cards $ 175,760 $ 181,675 $ 191,204 $ 196,928 $ 187,052 Other consumer 115,472 127,319 127,462 152,882 168,318 Total consumer 291,232 308,994 318,666 349,810 355,370 Real Estate: Construction and development 2,873,807 2,789,249 3,144,220 2,566,649 1,326,371 Single family residential 2,607,450 2,689,946 2,641,556 2,546,115 2,101,975 Other commercial 8,289,968 7,912,336 7,552,410 7,468,498 5,738,904 Total real estate 13,771,225 13,391,531 13,338,186 12,581,262 9,167,250 Commercial: Commercial 2,382,339 2,434,175 2,490,176 2,632,290 1,992,043 Agricultural 306,300 261,154 232,710 205,623 168,717 Total commercial 2,688,639 2,695,329 2,722,886 2,837,913 2,160,760 Other 741,083 610,083 465,932 373,139 329,123 Total loans before allowance for credit losses $ 17,492,179 $ 17,005,937 $ 16,845,670 $ 16,142,124 $ 12,012,503 Table 8 reflects the remaining loan maturities by interest rate type at December 31, 2025.
Based upon our analysis of the underlying risk characteristics of the AFS portfolio, including credit ratings and other qualitative factors, no allowance for credit losses related to AFS securities was deemed necessary at December 31, 2024 and 2023. Our allowance for credit losses related to HTM securities was $3.2 million for both periods ended December 31, 2024 and 2023.
Based upon our analysis of the underlying risk characteristics of the AFS portfolio, including credit ratings and other qualitative factors, no allowance for credit losses related to AFS securities was deemed necessary at December 31, 2025 and 2024.
Management must make conclusions and estimates about the application of these innately intricate laws, related regulations, and case law. When preparing the Company’s income tax returns, management attempts to make reasonable interpretations of the tax laws.
Due to the complexity of these laws, taxpayers and the taxing authorities may subject these laws to different interpretations. Management must make conclusions and estimates about the application of these innately intricate laws, related regulations, and case law. When preparing the Company’s income tax returns, management attempts to make reasonable interpretations of the tax laws.
Government agencies $ 455,869 $ — $ 455,869 $ — $ (95,961) $ 359,908 Mortgage-backed securities 1,070,032 — 1,070,032 212 (133,746) 936,498 State and political subdivisions 1,857,373 (196) 1,857,177 20 (436,061) 1,421,136 Other securities 256,576 (3,018) 253,558 — (21,149) 232,409 Total HTM $ 3,639,850 $ (3,214) $ 3,636,636 $ 232 $ (686,917) $ 2,949,951 December 31, 2023 U.S.
Government agencies $ 455,869 $ — $ 455,869 $ — $ (95,961) $ 359,908 Mortgage-backed securities 1,070,032 — 1,070,032 212 (133,746) 936,498 State and political subdivisions 1,857,373 (196) 1,857,177 20 (436,061) 1,421,136 Other securities 256,576 (3,018) 253,558 — (21,149) 232,409 Total HTM $ 3,639,850 $ (3,214) $ 3,636,636 $ 232 $ (686,917) $ 2,949,951 (In thousands) Amortized Cost Allowance for Credit Losses Gross Unrealized Gains Gross Unrealized (Losses) Estimated Fair Value Available-for-sale December 31, 2025 U.S.
Table 23: Reconciliation of Uninsured, Non-Collateralized Deposits and the Calculation of Uninsured, Non-Collateralized Deposit Coverage Ratio (non-GAAP) (In thousands) 2024 2023 2022 Uninsured deposits at Simmons Bank $ 8,467,291 $ 8,328,444 $ 8,913,990 Less: Collateralized deposits (excluding portion that is FDIC insured) 2,790,339 2,846,716 2,759,248 Less: Intercompany eliminations 1,045,734 728,480 529,042 Total uninsured, non-collateralized deposits $ 4,631,218 $ 4,753,248 $ 5,625,700 FHLB borrowing availability $ 4,716,000 $ 5,401,000 $ 5,442,000 Unpledged securities 4,103,000 3,817,000 3,180,000 Fed funds lines, Fed discount window and Bank Term Funding Program (1) 2,081,000 1,998,000 1,982,000 Additional liquidity sources $ 10,900,000 $ 11,216,000 $ 10,604,000 Uninsured, non-collateralized deposit coverage ratio 2.4x 2.4x 1.9x ___________________________________ (1) The Bank Term Funding Program closed for new loans on March 11, 2024.
Table 23: Reconciliation of Uninsured, Non-Collateralized Deposits and the Calculation of Uninsured, Non-Collateralized Deposit Coverage Ratio (non-GAAP) (In thousands) 2025 2024 2023 Uninsured deposits at Simmons Bank $ 9,640,677 $ 8,467,291 $ 8,328,444 Less: Collateralized deposits (excluding portion that is FDIC insured) 2,363,327 2,790,339 2,846,716 Less: Intercompany eliminations 2,729,191 1,045,734 728,480 Total uninsured, non-collateralized deposits $ 4,548,159 $ 4,631,218 $ 4,753,248 FHLB borrowing availability $ 5,999,000 $ 4,716,000 $ 5,401,000 Unpledged securities 1,480,000 4,103,000 3,817,000 Fed funds lines, Fed discount window and Bank Term Funding Program (1) 1,836,000 2,081,000 1,998,000 Additional liquidity sources $ 9,315,000 $ 10,900,000 $ 11,216,000 Uninsured, non-collateralized deposit coverage ratio 2.0x 2.4x 2.4x ___________________________________ (1) The Bank Term Funding Program closed for new loans on March 11, 2024.
Our commercial loan pipeline consisting of all commercial loan opportunities was $1.26 billion at December 31, 2024, compared to $948.2 million at December 31, 2023.
Our commercial loan pipeline consisting of all commercial loan opportunities was $1.54 billion at December 31, 2025, compared to $1.26 billion at December 31, 2024.
We are continually monitoring and looking for opportunities to fairly reprice our deposits while remaining competitive in this current challenging rate environment. Our total deposits as of December 31, 2024, were $21.89 billion, a decrease of $359.2 million from December 31, 2023.
We are continually monitoring and looking for opportunities to fairly reprice our deposits while remaining competitive in this current challenging rate environment. Our total deposits as of December 31, 2025, were $20.18 billion, a decrease of $1.70 billion from December 31, 2024.
There are no conditions or events since that notification that management believes have changed the bank’s categories. 59 Our risk-based capital ratios at December 31, 2024 and 2023 are presented in Table 18 below: Table 18: Risk-Based Capital December 31, (Dollars in thousands) 2024 2023 Tier 1 capital: Stockholders’ equity $ 3,528,872 $ 3,426,488 CECL transition provision 30,873 61,746 Goodwill and other intangible assets (1,385,128) (1,398,810) Unrealized loss on available-for-sale securities, net of income taxes 360,910 404,375 Total Tier 1 capital 2,535,527 2,493,799 Tier 2 capital: Subordinated notes and debentures 366,293 366,141 Subordinated debt phase out (132,000) (66,000) Qualifying allowance for credit losses and reserve for unfunded commitments 222,313 170,977 Total Tier 2 capital 456,606 471,118 Total risk-based capital $ 2,992,133 $ 2,964,917 Risk weighted assets $20,473,960 $20,599,238 Assets for leverage ratio $26,037,459 $26,552,988 Ratios at end of year: Common equity Tier 1 ratio (CET1) 12.38 % 12.11 % Tier 1 leverage ratio 9.74 % 9.39 % Tier 1 risk-based capital ratio 12.38 % 12.11 % Total risk-based capital ratio 14.61 % 14.39 % Minimum guidelines: Common equity Tier 1 ratio (CET1) 4.50 % 4.50 % Tier 1 leverage ratio 4.00 % 4.00 % Tier 1 risk-based capital ratio 6.00 % 6.00 % Total risk-based capital ratio 8.00 % 8.00 % Regulatory Capital Changes In December 2018, the Federal Reserve, Office of the Comptroller of the Currency and Federal Deposit Insurance Corporation (“FDIC”) (collectively, the “agencies”) issued a final rule revising regulatory capital rules in anticipation of the adoption of ASU 2016-13 that provided an option to phase in over a three year period on a straight line basis the day-one impact of the adoption on earnings and Tier 1 capital (the “CECL Transition Provision”).
There are no conditions or events since that notification that management believes have changed the bank’s categories. 60 Our risk-based capital ratios at December 31, 2025 and 2024 are presented in Table 18 below: Table 18: Risk-Based Capital December 31, (Dollars in thousands) 2025 2024 Tier 1 capital: Stockholders’ equity $ 3,419,240 $ 3,528,872 CECL transition provision — 30,873 Goodwill and other intangible assets (1,374,839) (1,385,128) Unrealized loss on available-for-sale securities, net of income taxes 293,130 360,910 Total Tier 1 capital 2,337,531 2,535,527 Tier 2 capital: Subordinated notes and debentures 317,714 366,293 Subordinated debt phase out — (132,000) Qualifying allowance for credit losses and reserve for unfunded commitments 250,006 222,313 Total Tier 2 capital 567,720 456,606 Total risk-based capital $ 2,905,251 $ 2,992,133 Risk weighted assets $20,106,493 $20,473,960 Assets for leverage ratio $23,224,638 $26,037,459 Ratios at end of year: Common equity Tier 1 ratio (CET1) 11.63 % 12.38 % Tier 1 leverage ratio 10.06 % 9.74 % Tier 1 risk-based capital ratio 11.63 % 12.38 % Total risk-based capital ratio 14.45 % 14.61 % Minimum guidelines: Common equity Tier 1 ratio (CET1) 4.50 % 4.50 % Tier 1 leverage ratio 4.00 % 4.00 % Tier 1 risk-based capital ratio 6.00 % 6.00 % Total risk-based capital ratio 8.00 % 8.00 % Regulatory Capital Changes In December 2018, the Federal Reserve, Office of the Comptroller of the Currency and FDIC (collectively, the “agencies”) issued a final rule revising regulatory capital rules in anticipation of the adoption of ASU 2016-13 that provided an option to phase in over a three year period on a straight line basis the day-one impact of the adoption on earnings and Tier 1 capital (the “CECL Transition Provision”).
During the quarters ended June 30, 2022 and September 30, 2021, we transferred, at fair value, $1.99 billion and $500.8 million, respectively, of securities from the AFS portfolio to the HTM portfolio.
During the quarters ended June 30, 2022 and September 30, 2021, we transferred, at fair value, $1.99 billion and $500.8 million, respectively, of securities from the AFS portfolio to the HTM portfolio. No gains or losses on these securities were recognized at the time of transfer.
Uninsured deposits (excluding collateralized deposits and intercompany deposits) as of December 31, 2024 were approximately $4.63 billion, or 21% of total deposits. • Capital levels were steady during the year, with all regulatory capital ratios remaining significantly above “well-capitalized” guidelines as of December 31, 2024 (see Table 18 in the Risk-Based Capital section below).
Uninsured deposits (excluding collateralized deposits and intercompany deposits) as of December 31, 2025 were approximately $4.55 billion, or 23% of total deposits. • Capital levels remained strong over the period, with all regulatory capital ratios remaining significantly above “well-capitalized” guidelines as of December 31, 2025 (see Table 18 in the Risk-Based Capital section below).
As of December 31, 2024, total loans were $17.01 billion, compared to $16.85 billion on December 31, 2023, an increase of $160.3 million, or 1.0%. The increase in the overall loan balance during 2024 was primarily due to widespread loan growth throughout our geographic markets during the year.
As of December 31, 2025, total loans were $17.49 billion, compared to $17.01 billion on December 31, 2024, an increase of $486.2 million, or 2.9%. The increase in the overall loan balance during 2025 was primarily due to widespread loan growth throughout our geographic markets during the year.
Table 11: Allocation of Allowance for Credit Losses on Loans December 31, 2024 2023 2022 (Dollars in thousands) Allowance Amount % of loans (1) Allowance Amount % of loans (1) Allowance Amount % of loans (1) Credit cards $ 6,007 1.1% $ 5,868 1.1% $ 5,140 1.2% Other consumer and Other 5,463 4.3% 5,716 3.5% 6,614 3.2% Real estate 181,962 78.8% 177,177 79.2% 150,795 78.0% Commercial 41,587 15.8% 36,470 16.2% 34,406 17.6% Total $ 235,019 100.0% $ 225,231 100.0% $ 196,955 100.0% Allowance for credit losses to period-end loans 1.38 % 1.34 % 1.22 % _________________________ (1) Percentage of loans in each category to total loans.
Table 11: Allocation of Allowance for Credit Losses on Loans December 31, 2025 2024 2023 (Dollars in thousands) Allowance Amount % of loans (1) Allowance Amount % of loans (1) Allowance Amount % of loans (1) Credit cards $ 5,991 1.0% $ 6,007 1.1% $ 5,868 1.1% Other consumer and Other 6,711 4.9% 5,463 4.3% 5,716 3.5% Real estate 183,677 78.7% 181,962 78.8% 177,177 79.2% Commercial 27,998 15.4% 41,587 15.8% 36,470 16.2% Total $ 224,377 100.0% $ 235,019 100.0% $ 225,231 100.0% Allowance for credit losses to period-end loans 1.28 % 1.38 % 1.34 % _________________________ (1) Percentage of loans in each category to total loans.
Adjusting for these certain items, adjusted noninterest income for the year ended December 31, 2024 decreased $611,000, or 0.3%, from the prior year. See the GAAP Reconciliation of Non-GAAP Financial Measures section for additional discussion and reconciliations of non-GAAP measures.
Adjusting for these certain items, adjusted noninterest income for the year ended December 31, 2025 increased $10.5 million, or 6.0%, from the prior year. See the GAAP Reconciliation of Non-GAAP Financial Measures section for additional discussion and reconciliations of non-GAAP measures.
GAAP Reconciliation of Non-GAAP Financial Measures The tables below present computations of adjusted earnings (net income excluding certain items {early retirement program costs, loss from early retirement of TruPS, gain on sale of intellectual property, gain on insurance settlement, donation to Simmons First Foundation, merger related costs, FDIC special assessment, loss on sale of securities, termination of vendor and software services, net branch right sizing costs, Day 2 CECL Provision and tax effect}) (non-GAAP) and adjusted diluted earnings per share (non-GAAP) as well as a computation of tangible book value per common share (non-GAAP), tangible common equity to tangible assets (non-GAAP), adjusted noninterest income (non-GAAP), adjusted noninterest expense (non-GAAP), adjusted salaries and employee benefits expense (non-GAAP), adjusted deposit insurance expense (non-GAAP), uninsured, non-collateralized deposits (non-GAAP) and the coverage ratio of uninsured, non-collateralized deposits (non-GAAP).
GAAP Reconciliation of Non-GAAP Financial Measures The tables below present computations of adjusted earnings (net income excluding certain items {early retirement program costs, loss on early extinguishment of debt, loss on sale of equipment finance business, merger related costs, FDIC special assessment, loss on sale of securities, termination of vendor and software services, net branch right sizing costs and tax effect}) (non-GAAP) and adjusted diluted earnings per share (non-GAAP) as well as a computation of tangible book value per common share (non-GAAP), tangible common equity to tangible assets (non-GAAP), adjusted noninterest income (non-GAAP), adjusted noninterest expense (non-GAAP), uninsured, non-collateralized deposits (non-GAAP) and the coverage ratio of uninsured, non-collateralized deposits (non-GAAP).
Total commercial loans were $2.70 billion at December 31, 2024, or 15.8% of total loans, compared to $2.72 billion, or 16.2% of total loans at December 31, 2023, an incremental decrease of $27.6 million, or 1.0%.
Total commercial loans were $2.69 billion at December 31, 2025, or 15.4% of total loans, compared to $2.70 billion, or 15.8% of total loans at December 31, 2024, an incremental decrease of $6.7 million, or 0.2%.
The decrease in non-real estate loans related to business of $56.0 million, or 2.2%, was partially offset by the increase in agricultural loans of $28.4 million, or 12.2%. Other loans mainly consists of mortgage warehouse lending and municipal loans.
The decrease in non-real estate loans related to business of $51.8 million, or 2.1%, was partially offset by the increase in agricultural loans of $45.1 million, or 17.3%. Other loans mainly consists of mortgage warehouse lending and municipal loans.
Table 14: Average Deposit Balances and Rates December 31, 2024 2023 2022 (In thousands) Average Amount Average Rate Paid Average Amount Average Rate Paid Average Amount Average Rate Paid Noninterest bearing transaction accounts $ 4,576,022 — % $ 5,201,384 — % $ 5,827,160 — % Interest bearing transaction and savings deposits 10,974,529 2.81 % 11,033,263 2.17 % 12,253,164 0.51 % Time deposits 6,411,888 4.55 % 6,038,640 3.87 % 3,094,747 1.16 % Total $ 21,962,439 2.73 % $ 22,273,287 2.12 % $ 21,175,071 0.47 % Our maturities of time deposits not covered by deposit insurance at December 31, 2024 are presented in Table 15.
Table 14: Average Deposit Balances and Rates December 31, 2025 2024 2023 (In thousands) Average Amount Average Rate Paid Average Amount Average Rate Paid Average Amount Average Rate Paid Noninterest bearing transaction accounts $ 4,379,001 — % $ 4,576,022 — % $ 5,201,384 — % Interest bearing transaction and savings deposits 11,102,447 2.39 % 10,974,529 2.81 % 11,033,263 2.17 % Time deposits 5,412,448 3.90 % 6,411,888 4.55 % 6,038,640 3.87 % Total $ 20,893,896 2.28 % $ 21,962,439 2.73 % $ 22,273,287 2.12 % Our maturities of time deposits not covered by deposit insurance at December 31, 2025 are presented in Table 15.
We have historically funded our growth in earning assets through the use of core deposits, large certificates of deposits from local markets, brokered deposits, FHLB borrowings and Federal funds purchased. Management anticipates that these sources will provide necessary funding in the foreseeable future.
We have historically funded our growth in earning assets through the use of core deposits, large certificates of deposits from local markets, brokered deposits, FHLB borrowings and Federal funds purchased.
Table 1: Analysis of Net Interest Margin (FTE = Fully Taxable Equivalent using an effective tax rate of 26.135%) Years Ended December 31, (In thousands) 2024 2023 2022 Interest income $ 1,312,065 $ 1,210,161 $ 861,735 FTE adjustment 25,820 25,443 24,671 Interest income - FTE 1,337,885 1,235,604 886,406 Interest expense 683,600 560,035 144,419 Net interest income - FTE $ 654,285 $ 675,569 $ 741,987 Yield on earning assets - FTE 5.61 % 5.09 % 3.79 % Cost of interest bearing liabilities 3.63 % 2.99 % 0.84 % Net interest spread - FTE 1.98 % 2.10 % 2.95 % Net interest margin - FTE 2.74 % 2.78 % 3.17 % Table 2: Changes in Fully Taxable Equivalent Net Interest Margin (In thousands) 2024 vs. 2023 2023 vs. 2022 Increase (decrease) due to change in earning assets $ (2,912) $ 93,320 Increase due to change in earning asset yields 105,193 255,878 Decrease due to change in interest bearing liabilities (6,539) (48,716) Decrease due to change in interest rates paid on interest bearing liabilities (117,026) (366,900) Decrease in net interest income $ (21,284) $ (66,418) Table 3 shows, for each major category of earning assets and interest bearing liabilities, the average (computed on a daily basis) amount outstanding, the interest earned or expensed on such amount and the average rate earned or expensed for each of the years in the three-year period ended December 31, 2024.
Table 1: Analysis of Net Interest Margin (FTE = Fully Taxable Equivalent using an effective tax rate of 26.135%) Years Ended December 31, (In thousands) 2025 2024 2023 Interest income $ 1,243,814 $ 1,312,065 $ 1,210,161 FTE adjustment 19,537 25,820 25,443 Interest income - FTE 1,263,351 1,337,885 1,235,604 Interest expense 524,611 683,600 560,035 Net interest income - FTE $ 738,740 $ 654,285 $ 675,569 Yield on earning assets - FTE 5.68 % 5.61 % 5.09 % Cost of interest bearing liabilities 3.01 % 3.63 % 2.99 % Net interest spread - FTE 2.67 % 1.98 % 2.10 % Net interest margin - FTE 3.32 % 2.74 % 2.78 % Table 2: Changes in Fully Taxable Equivalent Net Interest Margin (In thousands) 2025 vs. 2024 2024 vs. 2023 Decrease due to change in earning assets $ (59,048) $ (2,912) (Decrease) increase due to change in earning asset yields (15,486) 105,193 Increase (decrease) due to change in interest bearing liabilities 62,198 (6,539) Increase (decrease) due to change in interest rates paid on interest bearing liabilities 96,791 (117,026) Increase (decrease) in net interest income $ 84,455 $ (21,284) Table 3 shows, for each major category of earning assets and interest bearing liabilities, the average (computed on a daily basis) amount outstanding, the interest earned or expensed on such amount and the average rate earned or expensed for each of the years in the three-year period ended December 31, 2025.
The allowance for credit losses as a percent of total loans was 1.38% as of December 31, 2024. Non-performing loans equaled 0.65% of total loans. Non-performing assets were 0.45% of total assets, a 12 basis point increase from December 31, 2023. The allowance for credit losses was 212% of non-performing loans.
The allowance for credit losses as a percent of total loans was 1.28% as of December 31, 2025. Non-performing loans equaled 0.64% of total loans. Non-performing assets were 0.51% of total assets, a 6 basis point increase from December 31, 2024. The allowance for credit losses was 199% of non-performing loans.
Included in 2023 results were $32.7 million of certain items, net of tax, that were primarily related to early retirement program costs, loss on sale of securities, a FDIC special assessment and branch right sizing initiatives.
Included in 2025 results were $630.7 million of certain items, net of tax, that were primarily related to the loss on sale of securities, branch right sizing initiatives, loss on sale of an equipment finance business and early retirement program costs.
Table 22: Reconciliation of Tangible Common Equity and the Ratio of Tangible Common Equity to Tangible Assets (non-GAAP) (Dollars in thousands) 2024 2023 2022 Total common stockholders’ equity $ 3,528,872 $ 3,426,488 $ 3,269,362 Intangible assets: Goodwill (1,320,799) (1,320,799) (1,319,598) Other intangible assets (97,242) (112,645) (128,951) Total intangibles (1,418,041) (1,433,444) (1,448,549) Tangible common stockholders’ equity $ 2,110,831 $ 1,993,044 $ 1,820,813 Total assets $ 26,876,049 $ 27,345,674 $ 27,461,061 Intangible assets: Goodwill (1,320,799) (1,320,799) (1,319,598) Other intangible assets (97,242) (112,645) (128,951) Total intangibles (1,418,041) (1,433,444) (1,448,549) Tangible assets $ 25,458,008 $ 25,912,230 $ 26,012,512 Ratio of common equity to assets 13.13 % 12.53 % 11.91 % Ratio of tangible common equity to tangible assets (non-GAAP) 8.29 % 7.69 % 7.00 % 65 See Table 23 below for the reconciliation of uninsured, non-collateralized deposits and the calculation of uninsured, non-collateralized deposit coverage ratio.
Table 22: Reconciliation of Tangible Common Equity and the Ratio of Tangible Common Equity to Tangible Assets (non-GAAP) (Dollars in thousands) 2025 2024 2023 Total common stockholders’ equity $ 3,419,240 $ 3,528,872 $ 3,426,488 Intangible assets: Goodwill (1,320,799) (1,320,799) (1,320,799) Other intangible assets (84,423) (97,242) (112,645) Total intangibles (1,405,222) (1,418,041) (1,433,444) Tangible common stockholders’ equity $ 2,014,018 $ 2,110,831 $ 1,993,044 Total assets $ 24,540,877 $ 26,876,049 $ 27,345,674 Intangible assets: Goodwill (1,320,799) (1,320,799) (1,320,799) Other intangible assets (84,423) (97,242) (112,645) Total intangibles (1,405,222) (1,418,041) (1,433,444) Tangible assets $ 23,135,655 $ 25,458,008 $ 25,912,230 Ratio of common equity to assets 13.93 % 13.13 % 12.53 % Ratio of tangible common equity to tangible assets (non-GAAP) 8.71 % 8.29 % 7.69 % See Table 23 below for the reconciliation of uninsured, non-collateralized deposits and the calculation of uninsured, non-collateralized deposit coverage ratio.
As of December 31, 2024, our ratio of common equity to total assets was 13.13%, the ratio of tangible common equity to tangible assets was 8.29% and our Tier 1 leverage ratio was 9.74%. • Key credit quality metrics as of December 31, 2024 also remained solid, with our nonperforming loan coverage ratio at 212% and our allowance for credit losses as a percent of total loans ratio was 1.38%. • We maintained a significant liquidity position with a loan to deposit ratio of 78% as of December 31, 2024, compared to 76% as of December 31, 2023.
As of December 31, 2025, our ratio of common equity to total assets was 13.93%, the ratio of tangible common equity to tangible assets was 8.71% and our Tier 1 leverage ratio was 10.06%. • Key credit quality metrics as of December 31, 2025 also remained solid, with our nonperforming loan coverage ratio at 199% and our allowance for credit losses as a percent of total loans ratio was 1.28%. • The loan to deposit ratio was 87% as of December 31, 2025, compared to 78% as of December 31, 2024.
Noninterest income also includes income on the sale of mortgage loans, income from the increase in cash surrender values of bank owned life insurance and gains (losses) from sales of securities. Total noninterest income was $147.2 million in 2024, compared to $155.6 million in 2023 and $170.1 million in 2022.
Noninterest income also includes income on the sale of mortgage loans, income from the increase in cash surrender values of bank owned life insurance and gains (losses) from sales of securities. We incurred a noninterest loss of $616.0 million in 2025, compared to noninterest income of $147.2 million in 2024.
At December 31, 2024, our common equity to asset ratio was 13.13% compared to 12.53% at year-end 2023. Capital Stock On February 27, 2009, at a special meeting, our shareholders approved an amendment to the Articles of Incorporation to establish 40,040,000 authorized shares of preferred stock, $0.01 par value.
Capital Stock On February 27, 2009, at a special meeting, our shareholders approved an amendment to the Articles of Incorporation to establish 40,040,000 authorized shares of preferred stock, $0.01 par value.
Adjusted noninterest expense, which excludes branch right sizing, FDIC special assessment, early retirement program costs, termination of vendor and software services (for 2024 only), and merger related costs (for 2023 only), for the year ended December 31, 2024 increased $12.4 million, or 2.3%, from the prior year.
Adjusted noninterest expense, which excludes branch right sizing, early retirement program costs, termination of vendor and software services, loss on sale of an equipment finance business (for 2025 only) and an FDIC special assessment (for 2024 only), for the year ended December 31, 2025 increased $7.0 million, or 1.3%, from the prior year.
Table 21: Reconciliation of Tangible Book Value per Common Share (non-GAAP) (In thousands, except per share data) 2024 2023 2022 Total common stockholders’ equity $ 3,528,872 $ 3,426,488 $ 3,269,362 Intangible assets: Goodwill (1,320,799) (1,320,799) (1,319,598) Other intangible assets (97,242) (112,645) (128,951) Total intangibles (1,418,041) (1,433,444) (1,448,549) Tangible common stockholders’ equity $ 2,110,831 $ 1,993,044 $ 1,820,813 Shares of common stock outstanding 125,651,540 125,184,119 127,046,654 Book value per common share $ 28.08 $ 27.37 $ 25.73 Tangible book value per common share (non-GAAP) $ 16.80 $ 15.92 $ 14.33 See Table 22 below for the calculation of tangible common equity and the reconciliation of tangible common equity to tangible assets.
Table 21: Reconciliation of Tangible Book Value per Common Share (non-GAAP) (In thousands, except per share data) 2025 2024 2023 Total common stockholders’ equity $ 3,419,240 $ 3,528,872 $ 3,426,488 Intangible assets: Goodwill (1,320,799) (1,320,799) (1,320,799) Other intangible assets (84,423) (97,242) (112,645) Total intangibles (1,405,222) (1,418,041) (1,433,444) Tangible common stockholders’ equity $ 2,014,018 $ 2,110,831 $ 1,993,044 Shares of common stock outstanding 144,762,817 125,651,540 125,184,119 Book value per common share $ 23.62 $ 28.08 $ 27.37 Tangible book value per common share (non-GAAP) $ 13.91 $ 16.80 $ 15.92 65 See Table 22 below for the calculation of tangible common equity and the reconciliation of tangible common equity to tangible assets.
Prepayments are anticipated for mortgage-backed and SBA securities. Premiums on callable securities are amortized to their earliest call date. Our philosophy regarding investments is conservative based on investment type and maturity. Investments in the portfolio primarily include U.S. Treasury securities, U.S. Government agencies, mortgage-backed securities and municipal securities.
Our philosophy regarding investments is conservative based on investment type and maturity. Investments in the portfolio primarily include U.S. Treasury securities, U.S. Government agencies, mortgage-backed securities and municipal securities.
We had no gross realized gains and $28.4 million of gross realized losses from the sale of securities during the year ended December 31, 2024, compared to no gross realized gains and $20.6 million of gross realized losses from the sale of securities during the year ended December 31, 2023.
We had no gross realized gains and $801.5 million of gross realized losses from the sale of securities related to the balance sheet repositioning discussed above during the year ended December 31, 2025, compared to no gross realized gains and $28.4 million of gross realized losses from the sale of securities during the year ended December 31, 2024.
Nonaccrual loans decreased by $9.8 million during 2022, in addition to a decrease in foreclosed assets held for sale of $3.1 million. The decrease in nonaccrual loans was primarily due to an overall improvement in economic conditions from pandemic related stresses. Total non-performing assets decreased by $67.6 million from December 31, 2020 to December 31, 2021.
Nonaccrual loans decreased by $9.8 million during 2022, in addition to a decrease in foreclosed assets held for sale of $3.1 million. The decrease in nonaccrual loans was primarily due to an overall improvement in economic conditions from pandemic related stresses. From time to time, certain borrowers experience declines in income and cash flow.
The timing and impact of such events on our results of operation and financial condition will depend on future developments, which are highly uncertain. 38 In our discussion and analysis of our financial condition and results of operation in this Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” we provide certain financial information determined by methods other than in accordance with US GAAP.
In our discussion and analysis of our financial condition and results of operation in this Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” we provide certain financial information determined by methods other than in accordance with US GAAP.
Nonaccrual loans were included in average loans for the purpose of calculating the rate earned on total loans. 41 Table 3: Average Balance Sheets and Net Interest Income Analysis (FTE = Fully Taxable Equivalent using an effective tax rate of 26.135%) Years Ended December 31, 2024 2023 2022 Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ (In thousands) Balance Expense Rate (%) Balance Expense Rate (%) Balance Expense Rate (%) ASSETS Earning assets: Interest bearing balances due from banks and federal funds sold $ 217,308 $ 11,808 5.43 $ 320,261 $ 13,490 4.21 $ 793,836 $ 5,500 0.69 Investment securities - taxable 3,913,498 153,413 3.92 4,698,742 143,178 3.05 5,462,427 94,437 1.73 Investment securities - non-taxable 2,620,787 85,308 3.26 2,605,868 85,861 3.29 2,703,662 86,596 3.20 Mortgage loans held for sale 10,634 731 6.87 8,064 557 6.91 16,609 720 4.33 Other loans held for sale — — — — — — 8,322 3,120 37.49 Loans - including fees 17,106,193 1,086,625 6.35 16,647,570 992,518 5.96 14,419,763 696,033 4.83 Total interest earning assets 23,868,420 1,337,885 5.61 24,280,505 1,235,604 5.09 23,404,619 886,406 3.79 Non-earning assets 3,346,227 3,274,354 3,014,219 Total assets $ 27,214,647 $ 27,554,859 $ 26,418,838 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities: Interest bearing liabilities: Interest bearing transaction and savings deposits $ 10,974,529 $ 308,455 2.81 $ 11,033,263 $ 238,982 2.17 $ 12,253,164 $ 63,033 0.51 Time deposits 6,411,888 291,785 4.55 6,038,640 233,937 3.87 3,094,747 36,016 1.16 Total interest bearing deposits 17,386,417 600,240 3.45 17,071,903 472,919 2.77 15,347,911 99,049 0.65 Federal funds purchased and securities sold under agreements to repurchase 50,958 602 1.18 105,802 1,150 1.09 200,744 941 0.47 Other borrowings 1,042,726 55,127 5.29 1,169,374 60,517 5.18 1,155,310 24,934 2.16 Subordinated debt and debentures 366,218 27,631 7.54 366,066 25,449 6.95 394,870 19,495 4.94 Total interest bearing liabilities 18,846,319 683,600 3.63 18,713,145 560,035 2.99 17,098,835 144,419 0.84 Noninterest bearing liabilities: Noninterest bearing deposits 4,576,022 5,201,384 5,827,160 Other liabilities 305,484 281,018 233,179 Total liabilities 23,727,825 24,195,547 23,159,174 Stockholders’ equity 3,486,822 3,359,312 3,259,664 Total liabilities and stockholders’ equity $ 27,214,647 $ 27,554,859 $ 26,418,838 Net interest spread 1.98 2.10 2.95 Net interest margin $ 654,285 2.74 $ 675,569 2.78 $ 741,987 3.17 42 Table 4 shows changes in interest income and interest expense resulting from changes in volume and changes in interest rates for the years 2024 versus 2023 and 2023 versus 2022.
Nonaccrual loans were included in average loans for the purpose of calculating the rate earned on total loans. 42 Table 3: Average Balance Sheets and Net Interest Income Analysis (FTE = Fully Taxable Equivalent using an effective tax rate of 26.135%) Years Ended December 31, 2025 2024 2023 Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ (In thousands) Balance Expense Rate (%) Balance Expense Rate (%) Balance Expense Rate (%) ASSETS Earning assets: Interest bearing balances due from banks and federal funds sold $ 315,500 $ 14,140 4.48 $ 217,308 $ 11,808 5.43 $ 320,261 $ 13,490 4.21 Investment securities - taxable 3,062,838 120,235 3.93 3,913,498 153,413 3.92 4,698,742 143,178 3.05 Investment securities - non-taxable 1,799,941 61,215 3.40 2,620,787 85,308 3.26 2,605,868 85,861 3.29 Mortgage loans held for sale 12,704 799 6.29 10,634 731 6.87 8,064 557 6.91 Assets held in trading accounts 6,009 217 3.61 — — — — — — Loans - including fees 17,060,425 1,066,745 6.25 17,106,193 1,086,625 6.35 16,647,570 992,518 5.96 Total interest earning assets 22,257,417 1,263,351 5.68 23,868,420 1,337,885 5.61 24,280,505 1,235,604 5.09 Non-earning assets 3,357,283 3,346,227 3,274,354 Total assets $ 25,614,700 $ 27,214,647 $ 27,554,859 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities: Interest bearing liabilities: Interest bearing transaction and savings deposits $ 11,102,447 $ 265,065 2.39 $ 10,974,529 $ 308,455 2.81 $ 11,033,263 $ 238,982 2.17 Time deposits 5,412,448 210,843 3.90 6,411,888 291,785 4.55 6,038,640 233,937 3.87 Total interest bearing deposits 16,514,895 475,908 2.88 17,386,417 600,240 3.45 17,071,903 472,919 2.77 Federal funds purchased and securities sold under agreements to repurchase 29,097 301 1.03 50,958 602 1.18 105,802 1,150 1.09 Other borrowings 536,296 23,422 4.37 1,042,726 55,127 5.29 1,169,374 60,517 5.18 Subordinated debt and debentures 364,925 24,980 6.85 366,218 27,631 7.54 366,066 25,449 6.95 Total interest bearing liabilities 17,445,213 524,611 3.01 18,846,319 683,600 3.63 18,713,145 560,035 2.99 Noninterest bearing liabilities: Noninterest bearing deposits 4,379,001 4,576,022 5,201,384 Other liabilities 318,955 305,484 281,018 Total liabilities 22,143,169 23,727,825 24,195,547 Stockholders’ equity 3,471,531 3,486,822 3,359,312 Total liabilities and stockholders’ equity $ 25,614,700 $ 27,214,647 $ 27,554,859 Net interest spread 2.67 1.98 2.10 Net interest margin $ 738,740 3.32 $ 654,285 2.74 $ 675,569 2.78 43 Table 4 shows changes in interest income and interest expense resulting from changes in volume and changes in interest rates for the years 2025 versus 2024 and 2024 versus 2023.