PINE BLUFF, Ark., July 16, 2009 (GLOBE NEWSWIRE) -- Simmons First National Corporation (Nasdaq:SFNC) today announced earnings of $5.5 million, or $0.39 diluted earnings per share for the quarter ended June 30, 2009, compared to $0.42 diluted earnings per share for the same period in 2008. During the second quarter, deposit insurance expense increased by $2.4 million as a result of the FDIC's industry-wide special assessment and the increase in its general assessment. The after-tax impact to quarterly earnings was a reduction of $1.5 million, or $0.11 diluted earnings per share.
"Despite the negative earnings impact of the industry-wide FDIC assessment, our second quarter results actually exceeded our expectations. While our loan demand remains soft, we were very pleased with a slightly improved margin of 4 basis points, exceptional non-interest income growth of 13.6%, relatively low credit card charge-offs of 2.83%, continued strong asset quality with nonperforming assets to total assets of 0.78% versus peer of approximately 2.5%, and last but not least, a very strong capital base as reflected in our equity to assets ratio of 10.1%," commented J. Thomas May, Chairman and CEO.
For the six-month period ended June 30, 2009, net income was $10.7 million, or $0.76 diluted earnings per share, compared to $14.8 million, or $1.05 per share for the same period in 2008. "During the first quarter of 2008 we recorded earnings of $0.18 per share for nonrecurring items related to Visa, Inc.'s IPO. Normalizing for the 2008 Visa items and the 2009 FDIC insurance increases, our 6 month earnings were relatively unchanged," added May.
The Company's net interest income for the second quarter of 2009 increased 2.7% to $23.7 million compared to $23.1 million for the same period of 2008. Net interest margin increased 4 basis points to 3.71% from the second quarter of 2008 and 3 basis points from the first quarter of 2009.
The Company's loan portfolio increased 1.8% to $1.94 billion at June 30, 2009. The growth was primarily attributable to increases in the student loan portfolio. "As expected, while each of our eight banks continues providing loans to its respective customers, the loan demand today is significantly less than historical levels. However, we are positioned to meet the needs of our consumer and commercial borrowers when demand returns," added May.
Non-performing assets as a percent of total assets were 0.86% as of June 30, 2009. Non-performing loans as a percent of total loans were 1.02%. These ratios include approximately $2.4 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 0.78% and non-performing loans as a percent of total loans were 0.90%. Total loans greater than 30 days past due were 0.58% of total loans compared to 0.78% in the first quarter of 2009.
The allowance for loan losses was $25.0 million at June 30, 2009, or 1.29% of total loans and 126% of non-performing loans. The Company's annualized net charge-off ratio for the second quarter of 2009 was 0.44%. Excluding credit cards, the annualized net charge-off ratio for the second quarter was 0.22%. Annualized net credit card charge-offs for the second quarter were 2.83%, an increase of 19 basis points from the previous quarter, but still more than 750 basis points below the most recently published credit card charge-off industry average of 10.62%.
Total deposits were $2.3 billion and total assets for the Company were $2.9 billion at June 30, 2009. Stockholders' equity increased 5.1% to $292 million at June 30, 2009 compared to $278 million at June 30, 2008. At June 30, 2009, book value per share was $20.82 and tangible book value per share was $16.35.
"As announced last week, Simmons First will not participate in the U.S. Treasury's Capital Purchase Program, or CPP," said May. "After careful consideration and analysis, we believe there has been considerable improvement in the economic indicators since October 2008. The Arkansas economy is doing well relative to many other geographic regions of our country, and Simmons First continues to have strong asset quality, liquidity and capital. Accordingly, we do not believe participation in the CPP is necessary nor in the best interest of our shareholders. While we have chosen not to participate, Simmons First believes the CPP has served the original purpose of the Treasury."
Simmons First National Corporation is an Arkansas based financial holding company with eight 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.
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, July 16, 2009. 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 July 23, 2009 by dialing 1-800-642-1687. The passcode for the replay is 14622355. In addition, the call will be available live or in recorded version on the Company's website at www.simmonsfirst.com.
GENERAL
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
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
---------- ---------- ---------- ---------- ----------
(in thousands)
ASSETS
Cash and
non-interest
bearing
balances due
from banks $ 53,956 $ 53,707 $ 71,801 $ 70,640 $ 79,569
Interest
bearing
balances due
from banks 52,321 43,219 61,085 71,837 76,253
Federal funds
sold 8,300 1,000 6,650 7,310 44,430
---------- ---------- ---------- ---------- ----------
Cash and cash
equivalents 114,577 97,926 139,536 149,787 200,252
Investment
securities -
held-to-
maturity 352,921 217,443 187,301 181,805 186,400
Investment
securities -
available-for-
sale 277,948 505,349 458,833 394,267 439,625
Mortgage loans
held for sale 14,868 9,695 10,336 4,377 11,581
Assets held in
trading
accounts 6,051 7,510 5,754 890 1,004
Loans 1,943,460 1,917,332 1,933,074 1,936,279 1,908,328
Allowance for
loan losses (25,032) (24,508) (25,841) (25,548) (25,752)
---------- ---------- ---------- ---------- ----------
Net loans 1,918,428 1,892,824 1,907,233 1,910,731 1,882,576
Premises and
equipment 78,649 78,632 78,904 78,357 78,299
Foreclosed
assets held
for sale, net 5,147 3,704 2,995 4,044 3,440
Interest
receivable 18,131 19,071 20,930 23,322 20,863
Bank owned life
insurance 40,319 39,995 39,617 39,220 38,851
Goodwill 60,605 60,605 60,605 60,605 60,605
Core deposit
premiums 2,172 2,373 2,575 2,777 2,978
Other assets 8,015 8,452 8,490 10,010 8,968
---------- ---------- ---------- ---------- ----------
TOTAL ASSETS $2,897,831 $2,943,579 $2,923,109 $2,860,192 $2,935,442
========== ========== ========== ========== ==========
LIABILITIES
Non-interest
bearing
transaction
accounts $ 324,686 $ 330,656 $ 334,998 $ 318,660 $ 335,310
Interest
bearing
transaction
accounts and
savings
deposits 1,065,646 1,078,324 1,026,824 1,024,176 1,025,908
Time deposits
less than
$100,000 532,200 550,676 556,118 556,516 577,435
Time deposits
greater than
$100,000 396,612 409,846 418,393 395,040 424,330
---------- ---------- ---------- ---------- ----------
Total
deposits 2,319,144 2,369,502 2,336,333 2,294,392 2,362,983
---------- ---------- ---------- ---------- ----------
Federal funds
purchased and
securities
sold under
agreements to
repurchase 98,146 98,680 115,449 104,002 115,554
Short-term debt 2,647 1,456 1,112 1,480 4,549
Long-term debt 162,726 160,423 158,671 157,019 150,903
Accrued
interest and
other
liabilities 22,953 21,348 22,752 22,482 23,302
---------- ---------- ---------- ---------- ----------
TOTAL
LIABILITIES 2,605,616 2,651,409 2,634,317 2,579,375 2,657,291
---------- ---------- ---------- ---------- ----------
STOCKHOLDERS'
EQUITY
Capital stock 140 140 140 140 139
Surplus 40,824 41,901 40,807 40,744 40,674
Undivided
profits 250,070 247,228 244,655 241,682 237,859
Accumulated
other
comprehensive
income (loss)
Unrealized
appreciation
(depreciation)
on AFS
securities 1,181 2,901 3,190 (1,749) (521)
---------- ---------- ---------- ---------- ----------
TOTAL
STOCKHOLDERS'
EQUITY 292,215 292,170 288,792 280,817 278,151
---------- ---------- ---------- ---------- ----------
TOTAL
LIABILITIES AND
STOCKHOLDERS'
EQUITY $2,897,831 $2,943,579 $2,923,109 $2,860,192 $2,935,442
========== ========== ========== ========== ==========
Simmons First National Corporation SFNC
Consolidated Average Quarter-to-Date Balance Sheets
For the Quarters Ended
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
---------- ---------- ---------- ---------- ----------
(in thousands)
ASSETS
Cash and
non-interest
bearing
balances due
from banks $ 57,708 $ 62,974 $ 63,005 $ 70,908 $ 69,197
Interest
bearing
balances due
from banks 44,946 54,057 107,211 65,819 85,578
Federal funds
sold 9,355 486 14,394 32,910 55,543
---------- ---------- ---------- ---------- ----------
Cash and cash
equivalents 112,009 117,517 184,610 169,637 210,318
Investment
securities -
held-to-
maturity 288,794 194,100 181,249 184,734 184,603
Investment
securities -
available-for-
sale 404,406 515,648 405,812 431,215 431,869
Mortgage loans
held for sale 16,316 13,731 4,661 6,759 8,740
Assets held in
trading
accounts 5,981 4,213 5,774 727 5,747
Loans 1,923,787 1,917,251 1,948,320 1,905,979 1,869,369
Allowance for
loan losses (25,013) (25,840) (25,817) (25,878) (25,426)
---------- ---------- ---------- ---------- ----------
Net loans 1,898,774 1,891,411 1,922,503 1,880,101 1,843,943
Premises and
equipment 78,743 78,847 79,048 78,383 78,170
Foreclosed
assets held
for sale, net 4,362 3,365 3,724 3,693 3,685
Interest
receivable 19,161 19,856 22,716 21,886 20,745
Bank owned life
insurance 40,161 39,802 39,411 39,038 38,600
Goodwill 60,605 60,605 60,605 60,605 60,605
Core deposit
premiums 2,288 2,491 2,694 2,895 3,095
Other assets 6,945 7,777 7,748 8,270 5,053
---------- ---------- ---------- ---------- ----------
TOTAL ASSETS $2,938,545 $2,949,363 $2,920,555 $2,887,943 $2,895,173
========== ========== ========== ========== ==========
LIABILITIES
Non-interest
bearing
transaction
accounts $ 328,036 $ 327,250 $ 322,540 $ 320,160 $ 318,978
Interest
bearing
transaction
accounts and
savings
deposits 1,081,416 1,052,635 1,040,619 1,021,519 972,687
Time deposits
less than
$100,000 539,165 558,969 565,219 569,859 598,264
Time deposits
greater than
$100,000 402,939 414,418 408,764 404,694 438,887
---------- ---------- ---------- ---------- ----------
Total
deposits 2,351,556 2,353,272 2,337,142 2,316,232 2,328,816
---------- ---------- ---------- ---------- ----------
Federal funds
purchased and
securities
sold under
agreements to
repurchase 106,288 119,846 116,048 102,704 110,646
Short-term debt 1,802 1,695 3,153 9,668 2,791
Long-term debt 161,065 160,692 159,027 154,676 147,948
Accrued
interest and
other
liabilities 22,566 21,100 20,078 21,948 21,935
---------- ---------- ---------- ---------- ----------
TOTAL
LIABILITIES 2,643,277 2,656,605 2,635,448 2,605,228 2,612,136
---------- ---------- ---------- ---------- ----------
TOTAL
STOCKHOLDERS'
EQUITY 295,268 292,758 285,107 282,715 283,037
---------- ---------- ---------- ---------- ----------
TOTAL
LIABILITIES
AND
STOCKHOLDERS'
EQUITY $2,938,545 $2,949,363 $2,920,555 $2,887,943 $2,895,173
========== ========== ========== ========== ==========
Simmons First National Corporation SFNC
Consolidated Statements of Income - Quarter-to-Date
For the Quarters Ended
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
------- ------- ------- ------- -------
(in thousands, except per
share data)
INTEREST INCOME
Loans $28,018 $28,234 $30,266 $31,548 $31,159
Federal funds sold 15 1 31 176 285
Investment securities 5,257 6,417 6,749 7,063 7,055
Mortgage loans held for
sale, net of unrealized
gains (losses) 195 158 74 112 113
Assets held in trading
accounts 5 5 10 -- 41
Interest bearing
balances due from banks 70 78 231 309 487
------- ------- ------- ------- -------
TOTAL INTEREST INCOME 33,560 34,893 37,361 39,208 39,140
------- ------- ------- ------- -------
INTEREST EXPENSE
Time deposits 5,975 6,934 7,807 8,491 10,006
Other deposits 1,926 2,569 3,643 4,116 3,899
Federal funds purchased
and securities sold
under agreements to
repurchase 182 243 297 429 463
Short-term debt 6 6 10 62 19
Long-term debt 1,748 1,748 1,824 1,763 1,655
------- ------- ------- ------- -------
TOTAL INTEREST EXPENSE 9,837 11,500 13,581 14,861 16,042
------- ------- ------- ------- -------
NET INTEREST INCOME 23,723 23,393 23,780 24,347 23,098
Provision for loan losses 2,622 2,138 2,751 2,214 2,214
------- ------- ------- ------- -------
NET INTEREST INCOME AFTER
PROVISION FOR LOAN LOSSES 21,101 21,255 21,029 22,133 20,884
------- ------- ------- ------- -------
NON-INTEREST INCOME
Trust income 1,223 1,326 1,524 1,608 1,450
Service charges on
deposit accounts 4,572 3,727 4,013 4,009 3,691
Other service charges and
fees 646 746 659 648 621
Income on sale of
mortgage loans, net of
commissions 1,364 1,039 530 595 760
Income on investment
banking, net of
commissions 676 411 246 131 199
Credit card fees 3,597 3,153 3,435 3,491 3,480
Premiums on sale of
student loans 286 -- -- 3 507
Bank owned life insurance
income 299 378 389 370 425
Other income 556 679 530 433 587
Gain on sale of
securities, net of taxes 90 -- -- -- --
------- ------- ------- ------- -------
TOTAL NON-INTEREST
INCOME 13,309 11,459 11,326 11,288 11,720
------- ------- ------- ------- -------
NON-INTEREST EXPENSE
Salaries and employee
benefits 14,676 14,583 14,353 14,056 14,433
Occupancy expense, net 1,823 1,889 1,857 1,912 1,804
Furniture and equipment
expense 1,528 1,543 1,462 1,543 1,472
Other real estate and
foreclosure expense 90 70 53 57 87
Deposit insurance 2,557 533 325 267 113
Other operating expenses 6,285 7,040 6,530 6,606 6,300
------- ------- ------- ------- -------
TOTAL NON-INTEREST
EXPENSE 26,959 25,658 24,580 24,441 24,209
------- ------- ------- ------- -------
NET INCOME BEFORE INCOME
TAXES 7,451 7,056 7,775 8,980 8,395
Provision for income
taxes 1,942 1,820 2,149 2,506 2,401
------- ------- ------- ------- -------
NET INCOME $ 5,509 $ 5,236 $ 5,626 $ 6,474 $ 5,994
======= ======= ======= ======= =======
BASIC EARNINGS PER SHARE $ 0.40 $ 0.37 $ 0.40 $ 0.47 $ 0.43
======= ======= ======= ======= =======
DILUTED EARNINGS PER
SHARE $ 0.39 $ 0.37 $ 0.40 $ 0.46 $ 0.42
======= ======= ======= ======= =======
Simmons First National Corporation SFNC
Consolidated Statements of Income - Year-to-Date
For the Quarters Ended
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
------- ------- -------- -------- -------
(in thousands, except
per share data)
INTEREST INCOME
Loans $56,251 $28,234 $126,079 $ 95,812 $64,264
Federal funds sold 15 1 748 716 540
Investment securities 11,673 6,417 27,415 20,687 13,624
Mortgage loans held for
sale, net of
unrealized gains
(losses) 353 158 411 338 226
Assets held in trading
accounts 10 5 73 42 42
Interest bearing
balances due from
banks 148 78 1,415 1,184 875
------- ------- -------- -------- -------
TOTAL INTEREST INCOME 68,450 34,893 156,141 118,779 79,571
------- ------- -------- -------- -------
INTEREST EXPENSE
Time deposits 12,909 6,934 38,226 30,420 21,929
Other deposits 4,495 2,569 14,924 11,280 7,163
Federal funds purchased
and securities sold
under agreements to
repurchase 425 243 2,110 1,813 1,385
Short-term debt 12 6 111 101 38
Long-term debt 3,496 1,748 6,753 4,929 3,166
------- ------- -------- -------- -------
TOTAL INTEREST EXPENSE 21,337 11,500 62,124 48,543 33,681
------- ------- -------- -------- -------
NET INTEREST INCOME 47,113 23,393 94,017 70,236 45,890
Provision for loan
losses 4,760 2,138 8,646 5,895 3,681
------- ------- -------- -------- -------
NET INTEREST INCOME
AFTER PROVISION FOR
LOAN LOSSES 42,353 21,255 85,371 64,341 42,209
------- ------- -------- -------- -------
NON-INTEREST INCOME
Trust income 2,549 1,326 6,230 4,707 3,098
Service charges on
deposit accounts 8,298 3,727 15,145 11,134 7,125
Other service charges
and fees 1,392 746 2,681 2,021 1,374
Income on sale of
mortgage loans, net
of commissions 2,400 1,039 2,606 2,077 1,482
Income on investment
banking, net of
commissions 1,086 411 1,025 779 648
Credit card fees 6,750 3,153 13,579 10,144 6,653
Premiums on sale of
student loans 286 -- 1,134 1,135 1,132
Bank owned life
insurance income 677 378 1,547 1,157 787
Other income 1,235 679 5,379 4,843 4,413
Gain on sale of
securities, net of
taxes 90 -- -- -- --
------- ------- -------- -------- -------
TOTAL NON-INTEREST
INCOME 24,763 11,459 49,326 37,997 26,712
------- ------- -------- -------- -------
NON-INTEREST EXPENSE
Salaries and employee
benefits 29,257 14,583 57,050 42,697 28,641
Occupancy expense, net 3,713 1,889 7,383 5,526 3,615
Furniture and equipment
expense 3,070 1,543 5,967 4,505 2,962
Other real estate and
foreclosure expense 160 70 239 185 129
Deposit insurance 3,090 533 793 468 201
Other operating
expenses 13,319 7,040 24,928 18,395 11,791
------- ------- -------- -------- -------
TOTAL NON-INTEREST
EXPENSE 52,609 25,658 96,360 71,776 47,339
------- ------- -------- -------- -------
NET INCOME BEFORE INCOME
TAXES 14,507 7,056 38,337 30,562 21,582
Provision for income
taxes 3,762 1,820 11,427 9,278 6,772
------- ------- -------- -------- -------
NET INCOME $10,745 $ 5,236 $ 26,910 $ 21,284 $14,810
======= ======= ======== ======== =======
BASIC EARNINGS PER
SHARE $ 0.77 $ 0.37 $ 1.93 $ 1.53 $ 1.06
======= ======= ======== ======== =======
DILUTED EARNINGS PER
SHARE $ 0.76 $ 0.37 $ 1.91 $ 1.51 $ 1.05
======= ======= ======== ======== =======
Simmons First National Corporation SFNC
Consolidated Risk-Based Capital
For the Quarters Ended
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
---------- ---------- ---------- ---------- ----------
(in thousands)
Tier 1 capital
--------------
Stockholders'
equity $ 292,215 $ 292,170 $ 288,792 $ 280,817 $ 278,151
Trust
preferred
securities,
net allowable 30,000 30,000 30,000 30,000 30,000
Disallowed
intangible
assets, net
of def. tax (51,958) (52,459) (53,034) (63,125) (63,330)
Unrealized
loss (gain)
on AFS
securities (1,181) (2,901) (3,190) 1,749 521
---------- ---------- ---------- ---------- ----------
Total Tier 1
capital 269,076 266,810 262,568 249,441 245,342
---------- ---------- ---------- ---------- ----------
Tier 2 capital
--------------
Qualifying
unrealized
gain on AFS
equity
securities 162 186 179 3 19
Qualifying
allowance for
loan losses 24,796 24,537 24,827 24,888 25,136
---------- ---------- ---------- ---------- ----------
Total Tier 2
capital 24,958 24,723 25,006 24,891 25,155
---------- ---------- ---------- ---------- ----------
Total
risk-based
capital $ 294,034 $ 291,533 $ 287,574 $ 274,332 $ 270,497
========== ========== ========== ========== ==========
Risk weighted
assets $1,981,955 $1,961,351 $1,983,654 $1,988,879 $2,008,764
========== ========== ========== ========== ==========
Adjusted
average assets
for leverage
ratio $2,883,021 $2,893,210 $2,870,882 $2,825,844 $2,826,216
========== ========== ========== ========== ==========
Ratios at end
of quarter
-------------
Equity to
assets 10.08% 9.93% 9.88% 9.82% 9.48%
Tangible
common equity
to tangible
assets 8.09% 7.96% 7.89% 7.77% 7.47%
Tier 1
leverage
ratio 9.33% 9.22% 9.15% 8.83% 8.68%
Tier 1
risk-based
capital ratio 13.58% 13.60% 13.24% 12.54% 12.21%
Total
risk-based
capital ratio 14.84% 14.86% 14.50% 13.79% 13.47%
Simmons First National Corporation SFNC
Consolidated Loans and Investments
For the Quarters Ended
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
---------- ---------- ---------- ---------- ----------
(in thousands)
Loan Portfolio
- End of
Period
--------------
Consumer
Credit cards $ 168,897 $ 158,503 $ 169,615 $ 162,862 $ 162,103
Student loans 139,928 143,130 111,584 102,346 75,371
Other
consumer 142,040 139,502 138,145 137,763 135,342
---------- ---------- ---------- ---------- ----------
Total
consumer 450,865 441,135 419,344 402,971 372,816
Real Estate
Construction 197,336 208,664 224,924 227,071 245,284
Single-family
residential 401,447 410,315 409,540 400,845 388,353
Other
commercial 601,217 588,216 584,843 576,958 558,257
---------- ---------- ---------- ---------- ----------
Total real
estate 1,200,000 1,207,195 1,219,307 1,204,874 1,191,894
Commercial
Commercial 182,064 187,645 192,496 184,690 229,817
Agricultural 96,526 68,731 88,233 130,988 100,923
Financial
institutions 3,598 3,471 3,471 2,581 4,506
---------- ---------- ---------- ---------- ----------
Total
commercial 282,188 259,847 284,200 318,259 335,246
Other 10,407 9,155 10,223 10,175 8,372
---------- ---------- ---------- ---------- ----------
Total Loans $1,943,460 $1,917,332 $1,933,074 $1,936,279 $1,908,328
========== ========== ========== ========== ==========
Investment
Securities -
End of Period
--------------
Held-to-
Maturity
U.S
Treasury $ -- $ -- $ -- $ -- $ 1,500
U.S
Government
agencies 149,698 33,000 18,000 19,000 24,000
Mortgage-
backed
securities 98 105 109 112 117
State and
political
subdivisions 202,195 183,408 168,262 161,763 159,853
Other
securities 930 930 930 930 930
---------- ---------- ---------- ---------- ----------
Total held-
to-maturity 352,921 217,443 187,301 181,805 186,400
---------- ---------- ---------- ---------- ----------
Available-for-
Sale
U.S
Treasury 5,058 7,563 6,089 6,990 2,465
U.S
Government
agencies 195,236 301,785 351,161 364,995 370,022
Mortgage-
backed
securities 2,936 3,008 2,879 2,798 2,840
State and
political
subdivisions 486 486 637 637 637
FHLB stock 7,471 7,376 7,358 7,890 7,453
Other
securities 66,761 185,131 90,709 10,957 56,208
---------- ---------- ---------- ---------- ----------
Total
available-
for-sale 277,948 505,349 458,833 394,267 439,625
---------- ---------- ---------- ---------- ----------
Total
investment
securities $ 630,869 $ 722,792 $ 646,134 $ 576,072 $ 626,025
========== ========== ========== ========== ==========
Fair Value -
HTM
investment
securities $ 353,021 $ 218,712 $ 187,320 $ 180,519 $ 185,665
========== ========== ========== ========== ==========
Investment
Securities -
QTD Average
-------------
Taxable
securities $ 498,989 $ 536,443 $ 419,682 $ 455,547 $ 457,918
Tax exempt
securities 194,211 173,305 162,563 160,402 158,554
---------- ---------- ---------- ---------- ----------
Total
investment
securities -
QTD average $ 693,200 $ 709,748 $ 582,245 $ 615,949 $ 616,472
========== ========== ========== ========== ==========
Simmons First National Corporation SFNC
Consolidated Allowance and Asset Quality
For the Quarters Ended
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
------- ------- ------- ------- -------
(in thousands)
Allowance for Loan Losses
-------------------------
Balance, beginning of
quarter $24,508 $25,841 $25,548 $25,752 $25,392
------- ------- ------- ------- -------
Loans charged off
Credit cards 1,350 1,270 1,033 971 977
Other consumer 528 530 697 459 592
Real estate 1,389 1,697 517 1,274 719
Commercial 467 442 761 379 52
------- ------- ------- ------- -------
Total loans charged off 3,734 3,939 3,008 3,083 2,340
------- ------- ------- ------- -------
Recoveries of loans
previously charged off
Credit cards 201 214 202 237 252
Other consumer 214 190 97 137 132
Real estate 841 4 35 73 20
Commercial 380 60 216 218 82
------- ------- ------- ------- -------
Total recoveries 1,636 468 550 665 486
------- ------- ------- ------- -------
Net loans charged off 2,098 3,471 2,458 2,418 1,854
Provision for loan losses 2,622 2,138 2,751 2,214 2,214
------- ------- ------- ------- -------
Balance, end of quarter $25,032 $24,508 $25,841 $25,548 $25,752
======= ======= ======= ======= =======
Non-performing assets
---------------------
Non-performing loans
Nonaccrual loans
Real estate $13,217 $12,690 $12,234 $ 9,248 $10,373
Commercial 1,611 1,349 668 1,778 1,494
Consumer 1,517 1,563 1,456 1,420 1,409
------- ------- ------- ------- -------
Total nonaccrual loans 16,345 15,602 14,358 12,446 13,276
Loans past due 90 days
or more
Government guaranteed
student loans 2,371 2,739 -- -- --
Other loans 1,147 1,482 1,292 1,572 1,202
------- ------- ------- ------- -------
Total loans past due
90 days or more 3,518 4,221 1,292 1,572 1,202
------- ------- ------- ------- -------
Total non-performing
loans 19,863 19,823 15,650 14,018 14,478
------- ------- ------- ------- -------
Other non-performing
assets
Foreclosed assets held
for sale 5,147 3,704 2,995 4,044 3,440
Other non-performing
assets 17 12 12 -- 1
------- ------- ------- ------- -------
Total other
non-performing assets 5,164 3,716 3,007 4,044 3,441
------- ------- ------- ------- -------
Total non-performing
assets $25,027 $23,539 $18,657 $18,062 $17,919
======= ======= ======= ======= =======
Ratios
------
Allowance for loan losses
to total loans 1.29% 1.28% 1.34% 1.32% 1.35%
Allowance for loan losses
to non-performing loans 126.02% 123.63% 165.12% 182.25% 177.87%
Allowance for loan losses
to non-performing assets 100.02% 104.12% 138.51% 141.45% 143.71%
Non-performing loans to
total loans 1.02% 1.03% 0.81% 0.72% 0.76%
Non-performing assets to
total assets 0.86% 0.80% 0.64% 0.63% 0.61%
Non-performing assets to
total assets (excluding
Gov't guaranteed student
loans) 0.78% 0.71% 0.64% 0.63% 0.61%
Annualized net charge
offs to total loans 0.44% 0.73% 0.50% 0.50% 0.40%
Annualized net charge
offs to total loans
(excluding credit cards) 0.22% 0.56% 0.36% 0.38% 0.27%
Past due loans >30 days
(excluding nonaccrual) 0.58% 0.78% 0.88% 0.63% 0.48%
Simmons First National Corporation SFNC
Consolidated - Net Interest Income Analysis
For the Quarters Ended
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
------ ------ ------ ------ ------
ASSETS
Earning Assets
Interest bearing balances due
from banks 0.62% 0.59% 0.86% 1.87% 2.29%
Federal funds sold 0.64% 0.83% 0.86% 2.13% 2.06%
Investment securities 3.71% 4.28% 5.24% 5.19% 5.22%
Mortgage loans held for sale 4.79% 4.67% 6.32% 6.59% 5.20%
Assets held in trading
accounts 0.34% 0.48% 0.69% 0.00% 2.87%
Loans 5.85% 5.98% 6.19% 6.60% 6.72%
Total interest earning assets 5.18% 5.41% 5.73% 6.09% 6.11%
LIABILITIES
Interest bearing liabilities
Interest bearing transaction
and savings accounts 0.71% 0.99% 1.39% 1.60% 1.61%
Time deposits 2.54% 2.89% 3.19% 3.47% 3.88%
Total interest bearing
deposits 1.57% 1.90% 2.26% 2.51% 2.78%
Federal funds purchased and
securities sold under
agreement to repurchase 0.69% 0.82% 1.02% 1.66% 1.68%
Short-term debt 1.34% 1.44% 1.26% 2.55% 2.74%
Long-term debt 4.35% 4.41% 4.56% 4.53% 4.50%
Total interest bearing
liabilities 1.72% 2.02% 2.36% 2.61% 2.84%
NET INTEREST MARGIN/SPREAD
Net interest spread 3.46% 3.39% 3.37% 3.48% 3.27%
Net interest margin -
quarter-to-date 3.71% 3.68% 3.70% 3.84% 3.67%
Net interest margin -
year-to-date 3.70% 3.68% 3.75% 3.77% 3.74%
Simmons First National Corporation SFNC
Consolidated - Selected Financial Data
For the Quarters Ended
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
---------- ---------- ---------- ---------- ----------
(in thousands,
except per
share data)
QUARTER-TO-DATE
---------------
Diluted
earnings per
share $ 0.39 $ 0.37 $ 0.40 $ 0.46 $ 0.42
Core earnings
(excludes
nonrecurring
items) (non-
GAAP) 5,509 5,236 5,626 6,474 5,994
Diluted core
earnings per
share (non-
GAAP) 0.39 0.37 0.40 0.46 0.42
Cash dividends
declared per
common share 0.19 0.19 0.19 0.19 0.19
Cash dividends
declared -
amount 2,667 2,663 2,653 2,651 2,650
Return on
average
stockholders'
equity 7.48% 7.25% 7.85% 9.11% 8.52%
Return on
tangible
equity 9.73% 9.47% 10.32% 11.98% 11.22%
Return on
average
assets 0.75% 0.72% 0.77% 0.89% 0.83%
Net interest
margin (FTE) 3.71% 3.68% 3.70% 3.84% 3.67%
FTE adjustment
- investments 1,150 1,069 980 967 952
FTE adjustment
- loans 53 57 63 64 57
Amortization
of
intangibles 202 202 202 201 202
Amortization
of
intangibles,
net of taxes 127 127 127 127 127
Average shares
outstanding 14,021,974 13,991,990 13,959,174 13,951,373 13,940,253
Shares
repurchased -- -- -- -- 21,700
Average price
of
repurchased
shares -- -- -- -- 30.25
Average
earning
assets 2,693,585 2,699,486 2,667,421 2,628,143 2,641,449
Average
interest
bearing
liabilities 2,292,675 2,308,255 2,292,830 2,263,120 2,271,223
YEAR-TO-DATE
------------
Diluted
earnings per
share $ 0.76 $ 0.37 $ 1.91 $ 1.51 $ 1.05
Core earnings
(excludes
nonrecurring
items) (non-
GAAP) 10,745 5,236 24,352 18,726 12,252
Diluted core
earnings per
share (non-
GAAP) 0.76 0.37 1.73 1.33 0.87
Cash dividends
declared per
common share 0.38 0.19 0.76 0.57 0.38
Return on
average
stockholders'
equity 7.37% 7.25% 9.54% 10.11% 10.62%
Return on
tangible
equity 9.60% 9.47% 12.54% 13.30% 13.98%
Return on
average
assets 0.74% 0.72% 0.94% 1.00% 1.05%
Net interest
margin (FTE) 3.70% 3.68% 3.75% 3.77% 3.74%
FTE adjustment
- investments 2,219 1,069 3,815 2,835 1,868
FTE adjustment
- loans 110 57 245 182 118
Amortization
of
intangibles 404 202 807 605 404
Amortization
of
intangibles,
net of taxes 254 127 508 381 254
Average shares
outstanding 14,006,982 13,991,990 13,945,249 13,940,573 13,935,114
Average
diluted
shares
outstanding 14,093,325 14,090,488 14,107,943 14,109,028 14,087,690
Average
earning
assets 2,696,535 2,699,486 2,617,506 2,594,469 2,577,632
Average
interest
bearing
liabilities 2,300,464 2,308,255 2,245,509 2,229,733 2,213,039
END OF PERIOD
-------------
Book value per
share $ 20.82 $ 20.85 $ 20.69 $ 20.12 $ 19.94
Tangible book
value per
share 16.35 16.35 16.16 15.58 15.38
Shares
outstanding 14,036,274 14,013,839 13,960,680 13,958,932 13,948,442
Full-time
equivalent
employees 1,103 1,097 1,123 1,125 1,135
Total number
of ATM's 94 94 93 93 95
Total number
of financial
centers 84 84 84 84 85
Parent company
only -
investment in
subsidiaries 298,310 297,860 291,392 285,474 284,614
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
(Unaudited)
Jun 30 Mar 31 Dec 31 Sep 30 Jun 30
2009 2009 2008 2008 2008
------- ------- ------- ------- -------
(in thousands, except per
share data)
QUARTER-TO-DATE
---------------
Net Income $ 5,509 $ 5,236 $ 5,626 $ 6,474 $ 5,994
Nonrecurring items
Mandatory stock
redemption gain (Visa) -- -- -- -- --
Litigation liability
(Visa) -- -- -- -- --
Tax effect (39%) -- -- -- -- --
------- ------- ------- ------- -------
Net nonrecurring items -- -- -- -- --
------- ------- ------- ------- -------
Core earnings (non-GAAP) $ 5,509 $ 5,236 $ 5,626 $ 6,474 $ 5,994
======= ======= ======= ======= =======
Diluted earnings per
share $ 0.39 $ 0.37 $ 0.40 $ 0.46 $ 0.42
Nonrecurring items
Mandatory stock
redemption gain (Visa) -- -- -- -- --
Litigation liability
(Visa) -- -- -- -- --
Tax effect (39%) -- -- -- -- --
------- ------- ------- ------- -------
Net nonrecurring items -- -- -- -- --
------- ------- ------- ------- -------
Diluted core earnings
per share (non-GAAP) $ 0.39 $ 0.37 $ 0.40 $ 0.46 $ 0.42
======= ======= ======= ======= =======
YEAR-TO-DATE
------------
Net Income $10,745 $ 5,236 $26,910 $21,284 $14,810
Nonrecurring items
Mandatory stock
redemption gain (Visa) -- -- (2,973) (2,973) (2,973)
Litigation liability
(Visa) -- -- (1,220) (1,220) (1,220)
Tax effect (39%) -- -- 1,635 1,635 1,635
------- ------- ------- ------- -------
Net nonrecurring items -- -- (2,558) (2,558) (2,558)
------- ------- ------- ------- -------
Core earnings (non-GAAP) $10,745 $ 5,236 $24,352 $18,726 $12,252
======= ======= ======= ======= =======
Diluted earnings per
share $ 0.76 $ 0.37 $ 1.91 $ 1.51 $ 1.05
Nonrecurring items
Mandatory stock
redemption gain (Visa) -- -- (0.21) (0.21) (0.21)
Litigation liability
(Visa) -- -- (0.09) (0.09) (0.09)
Tax effect (39%) -- -- 0.12 0.12 0.12
------- ------- ------- ------- -------
Net nonrecurring items -- -- (0.18) (0.18) (0.18)
------- ------- ------- ------- -------
Diluted core earnings
per share (non-GAAP) $ 0.76 $ 0.37 $ 1.73 $ 1.33 $ 0.87
======= ======= ======= ======= =======