Put companies on watchlist
SouthStateCorp.
ISIN: US8404411097
WKN: A116V6
About
Company Snapshot
New: Enable Investor Alerts
Be informed about new publications
New: AI Factsheet

Corporate News meets AI! 
Content analysis and summary

SouthStateCorp. · ISIN: US8404411097 · PR Newswire (ID: 20240425CL97737)
25 April 2024 10:05PM

SouthState Corporation Reports First Quarter 2024 Results, Declares Quarterly Cash Dividend


WINTER HAVEN, Fla., April 25, 2024 /PRNewswire/ -- SouthState Corporation (NYSE: SSB) today released its unaudited results of operations and other financial information for the three-month period ended March 31, 2024.

"In the midst of a transition year for the US economy, SouthState produced first quarter revenue and earnings per share in line with our guidance," commented John C. Corbett, SouthState's Chief Executive Officer.  "Loans and deposits grew in the low-single digit percent range and asset quality remains stable with strong reserves. Our markets are resilient, and people are migrating to the South as an attractive place to live and grow a business."

Highlights of the first quarter of 2024 include:

Returns

  • Reported Diluted Earnings per Share ("EPS") of $1.50; Adjusted Diluted EPS (Non-GAAP) of $1.58
  • Net Income of $115.1 million; Adjusted Net Income (Non-GAAP) of $121.3 million
  • Return on Average Common Equity of 8.4%; Return on Average Tangible Common Equity (Non-GAAP) of 13.6% and Adjusted Return on Average Tangible Common Equity (Non-GAAP) of 14.4%*
  • Return on Average Assets ("ROAA") of 1.03% and Adjusted ROAA (Non-GAAP) of 1.08%*
  • Pre-Provision Net Revenue ("PPNR") per Weighted Average Diluted Share (Non-GAAP) of $2.28
  • Book Value per Share of $72.82; Tangible Book Value ("TBV") per Share (Non-GAAP) of $46.48

∗ Annualized percentages

Performance

  • Net Interest Income of $344 million; Core Net Interest Income (excluding loan accretion) (Non-GAAP) of $340 million
  • Net Interest Margin ("NIM"), non-tax equivalent of 3.40% and tax equivalent (Non-GAAP) of 3.41%
  • Net charge-offs of $2.7 million, or 0.03% annualized; $12.7 million Provision for Credit Losses ("PCL"), including release for unfunded commitments; total allowance for credit losses ("ACL") plus reserve for unfunded commitments of 1.60%
  • Noninterest Income of $72 million; Noninterest Income represented 0.64% of average assets for the first quarter of 2024
  • Recorded FDIC special assessment expense of $3.9 million
  • Efficiency Ratio of 58% and Adjusted Efficiency Ratio (Non-GAAP) of 56%

Balance Sheet

  • Loans increased $279 million, or 3% annualized, led by consumer real estate; ending loan to deposit ratio of 88%
  • Deposits increased $130 million, or 1% annualized
  • Total deposit cost of 1.74%, up 0.14% from prior quarter, resulting in a 33% cycle-to-date beta
  • Repurchased a total of 100,000 shares during 1Q 2024 at a weighted average price of $79.85
  • Strong capital position with Tangible Common Equity, Total Risk-Based Capital, Tier 1 Leverage, and Tier 1 Common Equity ratios of 8.2%, 14.4%, 9.6%, and 11.9%, respectively†

† Preliminary

Subsequent Events

  • The Board of Directors of the Company declared a quarterly cash dividend on its common stock of $0.52 per share, payable on May 17, 2024 to shareholders of record as of May 10, 2024

Financial Performance





Three Months Ended



(Dollars in thousands, except per share data)



Mar. 31,



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



INCOME STATEMENT



2024



2023



2023



2023



2023



Interest Income

































   Loans, including fees (1)



$

463,688



$

459,880



$

443,805



$

419,355



$

393,366



   Investment securities, trading securities, federal funds sold and securities

































      purchased under agreements to resell





53,567





55,555





56,704





58,698





57,043



Total interest income





517,255





515,435





500,509





478,053





450,409



Interest Expense

































   Deposits





160,162





149,584





133,944





100,787





55,942



   Federal funds purchased, securities sold under agreements

































      to repurchase, and other borrowings





13,157





11,620





11,194





15,523





13,204



Total interest expense





173,319





161,204





145,138





116,310





69,146



Net Interest Income





343,936





354,231





355,371





361,743





381,263



  Provision for credit losses





12,686





9,893





32,709





38,389





33,091



Net Interest Income after Provision for Credit Losses





331,250





344,338





322,662





323,354





348,172



Noninterest Income





71,558





65,489





72,848





77,214





71,355



Noninterest Expense

































Operating expense





240,923





245,774





238,042





240,818





231,093



Merger, branch consolidation, severance related and other expense (8)





4,513





1,778





164





1,808





9,412



FDIC special assessment





3,854





25,691















Total noninterest expense





249,290





273,243





238,206





242,626





240,505



Income before Income Taxes Provision





153,518





136,584





157,304





157,942





179,022



Income taxes provision





38,462





29,793





33,160





34,495





39,096



Net Income



$

115,056



$

106,791



$

124,144



$

123,447



$

139,926





































Adjusted Net Income (non-GAAP) (2)

































Net Income (GAAP)



$

115,056



$

106,791



$

124,144



$

123,447



$

139,926



Securities losses (gains), net of tax









2













(35)



Merger, branch consolidation, severance related and other expense, net of tax (8)





3,382





1,391





130





1,414





7,356



FDIC special assessment, net of tax





2,888





20,087















Adjusted Net Income (non-GAAP)



$

121,326



$

128,271



$

124,274



$

124,861



$

147,247





































   Basic earnings per common share



$

1.51



$

1.40



$

1.63



$

1.62



$

1.84



   Diluted earnings per common share



$

1.50



$

1.39



$

1.62



$

1.62



$

1.83



   Adjusted net income per common share - Basic (non-GAAP) (2)



$

1.59



$

1.69



$

1.63



$

1.64



$

1.94



   Adjusted net income per common share - Diluted (non-GAAP) (2)



$

1.58



$

1.67



$

1.62



$

1.63



$

1.93



   Dividends per common share



$

0.52



$

0.52



$

0.52



$

0.50



$

0.50



   Basic weighted-average common shares outstanding





76,301,411





76,100,187





76,139,170





76,057,977





75,902,440



   Diluted weighted-average common shares outstanding





76,660,081





76,634,100





76,571,430





76,417,537





76,388,954



   Effective tax rate





25.05 %





21.81 %





21.08 %





21.84 %





21.84 %



 

Performance and Capital Ratios





Three Months Ended









Mar. 31,



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,









2024



2023



2023



2023



2023





PERFORMANCE RATIOS



































Return on average assets (annualized)





1.03

%



0.94

%



1.10

%



1.11

%



1.29

%



Adjusted return on average assets (annualized) (non-GAAP) (2)





1.08

%



1.13

%



1.10

%



1.12

%



1.35

%



Return on average common equity (annualized)





8.36

%



7.99

%



9.24

%



9.34

%



10.96

%



Adjusted return on average common equity (annualized) (non-GAAP) (2)





8.81

%



9.60

%



9.25

%



9.45

%



11.53

%



Return on average tangible common equity (annualized) (non-GAAP) (3)





13.63

%



13.53

%



15.52

%



15.81

%



18.81

%



Adjusted return on average tangible common equity (annualized) (non-GAAP) (2) (3)





14.35

%



16.12

%



15.54

%



15.98

%



19.75

%



Efficiency ratio (tax equivalent)





58.48

%



63.43

%



54.00

%



53.59

%



51.41

%



Adjusted efficiency ratio (non-GAAP) (4)





56.47

%



56.89

%



53.96

%



53.18

%



49.34

%



Dividend payout ratio (5)





34.42

%



37.01

%



31.84

%



30.75

%



27.09

%



Book value per common share



$

72.82



$

72.78



$

68.81



$

69.61



$

69.19





Tangible book value per common share (non-GAAP) (3)



$

46.48



$

46.32



$

42.26



$

42.96



$

42.40









































CAPITAL RATIOS



































Equity-to-assets





12.3

%



12.3

%



11.6

%



11.8

%



11.7

%



Tangible equity-to-tangible assets (non-GAAP) (3)





8.2

%



8.2

%



7.5

%



7.6

%



7.5

%



Tier 1 leverage (6)





9.6

%



9.4

%



9.3

%



9.2

%



9.1

%



Tier 1 common equity (6)





11.9

%



11.8

%



11.5

%



11.3

%



11.1

%



Tier 1 risk-based capital (6)





11.9

%



11.8

%



11.5

%



11.3

%



11.1

%



Total risk-based capital (6)





14.4

%



14.1

%



13.8

%



13.5

%



13.3

%



 

Balance Sheet





Ending Balance



(Dollars in thousands, except per share and share data)



Mar. 31,



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



BALANCE SHEET



2024



2023



2023



2023



2023



Assets

































   Cash and due from banks



$

478,271



$

510,922



$

514,917



$

552,900



$

558,158



   Federal funds sold and interest-earning deposits with banks





731,186





487,955





814,220





960,849





1,438,504



Cash and cash equivalents





1,209,457





998,877





1,329,137





1,513,749





1,996,662





































Trading securities, at fair value





66,188





31,321





114,154





56,580





16,039



Investment securities:

































   Securities held to maturity





2,446,589





2,487,440





2,533,713





2,585,155





2,636,673



   Securities available for sale, at fair value





4,598,400





4,784,388





4,623,618





4,949,334





5,159,999



   Other investments





187,285





192,043





187,152





196,728





217,991



               Total investment securities





7,232,274





7,463,871





7,344,483





7,731,217





8,014,663



Loans held for sale





56,553





50,888





27,443





42,951





27,289



Loans:

































Purchased credit deteriorated





1,031,283





1,108,813





1,171,543





1,269,983





1,325,400



Purchased non-credit deteriorated





4,534,583





4,796,913





5,064,254





5,275,913





5,620,290



Non-acquired





27,101,444





26,482,763





25,780,875





24,990,889





23,750,452



    Less allowance for credit losses





(469,654)





(456,573)





(447,956)





(427,392)





(370,645)



               Loans, net





32,197,656





31,931,916





31,568,716





31,109,393





30,325,497



Premises and equipment, net





512,635





519,197





516,583





518,353





517,146



Bank owned life insurance





997,562





991,454





984,881





979,494





967,750



Mortgage servicing rights





87,970





85,164





89,476





87,539





85,406



Core deposit and other intangibles





83,193





88,776





95,094





102,256





109,603



Goodwill





1,923,106





1,923,106





1,923,106





1,923,106





1,923,106



Other assets





778,244





817,454





996,055





875,694





940,666



                Total assets



$

45,144,838



$

44,902,024



$

44,989,128



$

44,940,332



$

44,923,827





































Liabilities and Shareholders' Equity

































Deposits:

































   Noninterest-bearing



$

10,546,410



$

10,649,274



$

11,158,431



$

11,489,483



$

12,422,583



   Interest-bearing





26,632,024





26,399,635





25,776,767





25,252,395





23,979,009



               Total deposits





37,178,434





37,048,909





36,935,198





36,741,878





36,401,592



Federal funds purchased and securities

































   sold under agreements to repurchase





554,691





489,185





513,304





581,446





544,108



Other borrowings





391,812





491,904





391,997





792,090





1,292,182



Reserve for unfunded commitments





53,229





56,303





62,347





63,399





85,068



Other liabilities





1,419,663





1,282,625





1,855,295





1,471,509





1,351,873



               Total liabilities





39,597,829





39,368,926





39,758,141





39,650,322





39,674,823





































Shareholders' equity:

































   Common stock - $2.50 par value; authorized 160,000,000 shares





190,443





190,055





190,043





189,990





189,649



   Surplus





4,230,345





4,240,413





4,238,753





4,228,910





4,224,503



   Retained earnings





1,749,215





1,685,166





1,618,080





1,533,508





1,448,636



   Accumulated other comprehensive loss





(622,994)





(582,536)





(815,889)





(662,398)





(613,784)



               Total shareholders' equity





5,547,009





5,533,098





5,230,987





5,290,010





5,249,004



               Total liabilities and shareholders' equity



$

45,144,838



$

44,902,024



$

44,989,128



$

44,940,332



$

44,923,827





































Common shares issued and outstanding





76,177,163





76,022,039





76,017,366





75,995,979





75,859,665



 

Net Interest Income and Margin





Three Months Ended







Mar. 31, 2024



Dec. 31, 2023



Mar. 31, 2023



(Dollars in thousands)



Average



Income/



Yield/



Average



Income/



Yield/



Average



Income/



Yield/



YIELD ANALYSIS



Balance



Expense



Rate



Balance



Expense



Rate



Balance



Expense



Rate



Interest-Earning Assets:



















































Federal funds sold and interest-earning deposits with banks



$

668,349



$

8,254



4.97 %



$

814,244



$

10,029



4.89 %



$

759,239



$

8,921



4.77 %



Investment securities





7,465,735





45,313



2.44 %





7,382,800





45,526



2.45 %





8,232,582





48,122



2.37 %



Loans held for sale





42,872





681



6.39 %





28,878





552



7.58 %





23,123





402



7.05 %



Total loans held for investment





32,480,220





463,007



5.73 %





32,239,455





459,328



5.65 %





30,394,396





392,964



5.24 %



     Total interest-earning assets





40,657,176





517,255



5.12 %





40,465,377





515,435



5.05 %





39,409,340





450,409



4.64 %



Noninterest-earning assets





4,353,987















4,572,255















4,695,138













     Total Assets



$

45,011,163













$

45,037,632













$

44,104,478

































































Interest-Bearing Liabilities ("IBL"):



















































Transaction and money market accounts



$

19,544,019



$

117,292



2.41 %



$

18,957,647



$

107,994



2.26 %



$

16,874,909



$

40,516



0.97 %



Savings deposits





2,589,251





1,818



0.28 %





2,680,065





1,888



0.28 %





3,298,221





1,756



0.22 %



Certificates and other time deposits





4,282,749





41,052



3.86 %





4,294,555





39,702



3.67 %





3,114,354





13,670



1.78 %



Federal funds purchased





256,506





3,369



5.28 %





256,672





3,453



5.34 %





193,259





2,187



4.59 %



Repurchase agreements





280,674





1,358



1.95 %





265,839





1,458



2.18 %





373,563





666



0.72 %



Other borrowings





563,848





8,430



6.01 %





438,701





6,709



6.07 %





785,571





10,351



5.34 %



     Total interest-bearing liabilities





27,517,047





173,319



2.53 %





26,893,479





161,204



2.38 %





24,639,877





69,146



1.14 %



Noninterest-bearing liabilities ("Non-IBL")





11,957,565















12,844,262















14,287,553













Shareholders' equity





5,536,551















5,299,891















5,177,048













     Total Non-IBL and shareholders' equity





17,494,116















18,144,153















19,464,601













     Total Liabilities and Shareholders' Equity



$

45,011,163













$

45,037,632













$

44,104,478













Net Interest Income and Margin (Non-Tax Equivalent)









$

343,936



3.40 %









$

354,231



3.47 %









$

381,263



3.92 %



Net Interest Margin (Tax Equivalent) (non-GAAP)















3.41 %















3.48 %















3.93 %



Total Deposit Cost (without Debt and Other Borrowings)















1.74 %















1.60 %















0.63 %



Overall Cost of Funds (including Demand Deposits)















1.83 %















1.69 %















0.75 %























































Total Accretion on Acquired Loans (1)









$

4,287













$

3,870













$

7,398







Tax Equivalent ("TE") Adjustment









$

528













$

659













$

1,020











The remaining loan discount on acquired loans to be accreted into loan interest income totals $47.0 million as of March 31, 2024.

 

Noninterest Income and Expense





Three Months Ended







Mar. 31,



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



(Dollars in thousands)



2024



2023



2023



2023



2023



Noninterest Income:

































   Fees on deposit accounts



$

33,145



$

33,225



$

32,830



$

33,101



$

29,859



   Mortgage banking income





6,169





2,191





2,478





4,354





4,332



   Trust and investment services income





10,391





10,131





9,556





9,823





9,937



   Securities (losses) gains, net









(2)













45



   Correspondent banking and capital markets income





14,591





16,081





24,808





27,734





21,956



   Expense on centrally-cleared variation margin





(10,280)





(12,677)





(11,892)





(8,547)





(8,362)



   Total correspondent banking and capital markets income





4,311





3,404





12,916





19,187





13,594



   Bank owned life insurance income





6,892





6,567





7,039





6,271





6,813



   Other





10,650





9,973





8,029





4,478





6,775



         Total Noninterest Income



$

71,558



$

65,489



$

72,848



$

77,214



$

71,355





































Noninterest Expense:

































   Salaries and employee benefits



$

150,453



$

145,850



$

146,146



$

147,342



$

144,060



   Occupancy expense





22,577





22,715





22,251





22,196





21,533



   Information services expense





22,353





22,000





21,428





21,119





19,925



   OREO and loan related expense (income)





606





948





613





(14)





169



   Business development and staff related





5,799





7,492





5,995





6,672





5,957



   Amortization of intangibles





5,998





6,615





6,616





7,028





7,299



   Professional fees





3,115





7,025





3,456





4,364





3,702



   Supplies and printing expense





2,540





2,761





2,623





2,554





2,640



   FDIC assessment and other regulatory charges





8,534





8,325





8,632





9,819





6,294



   Advertising and marketing





1,984





2,826





3,009





1,521





2,118



   Other operating expenses





16,964





19,217





17,273





18,217





17,396



   Merger, branch consolidation, severance related and other expense (8)





4,513





1,778





164





1,808





9,412



   FDIC special assessment





3,854





25,691















         Total Noninterest Expense



$

249,290



$

273,243



$

238,206



$

242,626



$

240,505



 

Loans and Deposits

The following table presents a summary of the loan portfolio by type:





Ending Balance



(Dollars in thousands)



Mar. 31,



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



LOAN PORTFOLIO (7)



2024



2023



2023



2023



2023



Construction and land development *



$

2,437,343



$

2,923,514



$

2,776,241



$

2,817,125



$

2,749,290



Investor commercial real estate*





9,752,529





9,227,968





9,372,683





9,187,948





8,957,507



Commercial owner occupied real estate





5,511,855





5,497,671





5,539,097





5,585,951





5,522,514



Commercial and industrial





5,544,131





5,504,539





5,458,229





5,378,294





5,321,306



Consumer real estate *





8,223,066





7,993,450





7,608,145





7,275,495





6,860,831



Consumer/other





1,198,386





1,241,347





1,262,277





1,291,972





1,284,694



  Total Loans



$

32,667,310



$

32,388,489



$

32,016,672



$

31,536,785



$

30,696,142







*

Single family home construction-to-permanent loans originated by the Company's mortgage banking division are included in construction and land development category until completion.  Investor commercial real estate loans include commercial non-owner occupied real estate and other income producing property.  Consumer real estate includes consumer owner occupied real estate and home equity loans.





Includes single family home construction-to-permanent loans of $623.9 million, $715.5 million, $863.1 million, $928.4 million, and $893.7 million for the quarters ended March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively.









Ending Balance



(Dollars in thousands)



Mar. 31,



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



DEPOSITS



2024



2023



2023



2023



2023



Noninterest-bearing checking



$

10,546,410



$

10,649,274



$

11,158,431



$

11,489,483



$

12,422,583



Interest-bearing checking





7,898,835





7,978,799





7,806,243





8,185,609





8,316,023



Savings





2,557,203





2,632,212





2,760,166





2,931,320





3,156,214



Money market





11,895,385





11,538,671





10,756,431





9,710,032





8,388,275



Time deposits





4,280,601





4,249,953





4,453,927





4,425,434





4,118,497



  Total Deposits



$

37,178,434



$

37,048,909



$

36,935,198



$

36,741,878



$

36,401,592





































Core Deposits (excludes Time Deposits)



$

32,897,833



$

32,798,956



$

32,481,271



$

32,316,444



$

32,283,095



 

Asset Quality





Ending Balance







Mar. 31,



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



(Dollars in thousands)



2024



2023



2023



2023



2023



NONPERFORMING ASSETS:

































Non-acquired

































Non-acquired nonaccrual loans and restructured loans on nonaccrual



$

106,189



$

110,467



$

105,856



$

104,772



$

68,176



Accruing loans past due 90 days or more





2,497





11,305





783





3,620





2,667



Non-acquired OREO and other nonperforming assets





1,589





711





449





227





186



  Total non-acquired nonperforming assets





110,275





122,483





107,088





108,619





71,029



Acquired

































Acquired nonaccrual loans and restructured loans on nonaccrual





63,451





59,755





57,464





60,734





52,795



Accruing loans past due 90 days or more





135





1,174





1,821





571





983



Acquired OREO and other nonperforming assets





655





712





378





981





3,446



  Total acquired nonperforming assets





64,241





61,641





59,663





62,286





57,224



Total nonperforming assets



$

174,516



$

184,124



$

166,751



$

170,905



$

128,253



 





Three Months Ended







Mar. 31,



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,







2024



2023



2023



2023



2023



ASSET QUALITY RATIOS (7):

































Allowance for credit losses as a percentage of loans





1.44 %





1.41 %





1.40 %





1.36 %





1.21 %



Allowance for credit losses, including reserve for unfunded commitments, as a percentage of loans





1.60 %





1.58 %





1.59 %





1.56 %





1.48 %



Allowance for credit losses as a percentage of nonperforming loans





272.62 %





249.90 %





269.98 %





251.86 %





297.42 %



Net charge-offs as a percentage of average loans (annualized)





0.03 %





0.09 %





0.16 %





0.04 %





0.01 %



Total nonperforming assets as a percentage of total assets





0.39 %





0.41 %





0.37 %





0.38 %





0.29 %



Nonperforming loans as a percentage of period end loans





0.53 %





0.56 %





0.52 %





0.54 %





0.41 %



 

Current Expected Credit Losses ("CECL")

Below is a table showing the roll forward of the ACL and UFC for the first quarter of 2024:





Allowance for Credit Losses ("ACL and UFC")



(Dollars in thousands)



NonPCD ACL



PCD ACL



Total ACL



UFC



Ending balance 12/31/2023



$

423,876



$

32,697



$

456,573



$

56,303



Charge offs





(4,829)









(4,829)







Acquired charge offs





(2,889)





(222)





(3,111)







Recoveries





2,703









2,703







Acquired recoveries





272





2,286





2,558







Provision (recovery) for credit losses





20,055





(4,295)





15,760





(3,074)



Ending balance 3/31/2024



$

439,188



$

30,466



$

469,654



$

53,229































Period end loans



$

31,636,027



$

1,031,283



$

32,667,310





N/A



Allowance for Credit Losses to Loans





1.39 %





2.95 %





1.44 %





N/A



Unfunded commitments (off balance sheet) *





















$

8,160,594



Reserve to unfunded commitments (off balance sheet)























0.65 %







*

Unfunded commitments exclude unconditionally cancelable commitments and letters of credit.

 

Conference Call

The Company will host a conference call to discuss its first quarter results at 9:00 a.m. Eastern Time on April 26, 2024.  Callers wishing to participate may call toll-free by dialing (888) 350-3899 within the US and (646) 960-0343 for all other locations.  The numbers for international participants are listed at https://events.q4irportal.com/custom/access/2324/.  The conference ID number is 4200408.   Alternatively, individuals may listen to the live webcast of the presentation by visiting SouthStateBank.com.  An audio replay of the live webcast is expected to be available by the evening of April 26, 2024 on the Investor Relations section of SouthStateBank.com.

SouthState Corporation is a financial services company headquartered in Winter Haven, Florida.  SouthState Bank, N.A., the Company's nationally chartered bank subsidiary, provides consumer, commercial, mortgage and wealth management solutions to more than one million customers throughout Florida, Alabama, Georgia, the Carolinas and Virginia.  The Bank also serves clients coast to coast through its correspondent banking division.  Additional information is available at SouthStateBank.com.

Non-GAAP Measures

Statements included in this press release include non-GAAP measures and should be read along with the accompanying tables that provide a reconciliation of non-GAAP measures to GAAP measures.  Although other companies may use calculation methods that differ from those used by SouthState for non-GAAP measures, management believes that these non-GAAP measures provide additional useful information, which allows readers to evaluate the ongoing performance of the Company.  Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company.  Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP.

 

(Dollars and shares in thousands, except per share data)



Three Months Ended



PRE-PROVISION NET REVENUE ("PPNR") (NON-GAAP)



Mar. 31, 2024





Dec. 31, 2023





Sep. 30, 2023





Jun. 30, 2023





Mar. 31, 2023



Net income (GAAP)



$

115,056





$

106,791





$

124,144





$

123,447





$

139,926



Provision for credit losses





12,686







9,893







32,709







38,389







33,091



Tax provision





38,462







29,793







33,160







34,495







39,096



Merger, branch consolidation, severance related and other expense (8)





4,513







1,778







164







1,808







9,412



FDIC special assessment





3,854







25,691





















Securities losses (gains)











2



















(45)



  Pre-provision net revenue (PPNR) (Non-GAAP)



$

174,571





$

173,948





$

190,177





$

198,139





$

221,480













































Average asset balance (GAAP)



$

45,011,163





$

45,037,632





$

44,841,319





$

44,628,124





$

44,104,478



PPNR ROAA





1.56

%





1.53

%





1.68

%





1.78

%





2.04

%











































   Diluted weighted-average common shares outstanding





76,660







76,634







76,571







76,418







76,389



PPNR per weighted-average common shares outstanding



$

2.28





$

2.27





$

2.48





$

2.59





$

2.90













































(Dollars in thousands)



Three Months Ended



CORE NET INTEREST INCOME (NON-GAAP)



Mar. 31, 2024





Dec. 31, 2023





Sep. 30, 2023





Jun. 30, 2023





Mar. 31, 2023



Net interest income (GAAP)



$

343,936





$

354,231





$

355,371





$

361,743





$

381,263



Less:









































  Total accretion on acquired loans





4,287







3,870







4,053







5,481







7,398



  Core net interest income (Non-GAAP)



$

339,649





$

350,361





$

351,318





$

356,262





$

373,865













































NET INTEREST MARGIN ("NIM"), TE (NON-GAAP)









































Net interest income (GAAP)



$

343,936





$

354,231





$

355,371





$

361,743





$

381,263



Total average interest-earning assets





40,657,176







40,465,377







40,376,380







40,127,836







39,409,340



  NIM, non-tax equivalent





3.40

%





3.47

%





3.49

%





3.62

%





3.92

%











































Tax equivalent adjustment (included in NIM, TE)





528







659







646







698







1,020



  Net interest income, tax equivalent (Non-GAAP)



$

344,464





$

354,890





$

356,017





$

362,441





$

382,283



  NIM, TE (Non-GAAP)





3.41

%





3.48

%





3.50

%





3.62

%





3.93

%

 





Three Months Ended



(Dollars in thousands, except per share data)



Mar. 31,





Dec. 31,





Sep. 30,





Jun. 30,





Mar. 31,



RECONCILIATION OF GAAP TO NON-GAAP



2024





2023





2023





2023





2023



Adjusted Net Income (non-GAAP) (2)









































Net income (GAAP)



$

115,056





$

106,791





$

124,144





$

123,447





$

139,926



Securities losses (gains), net of tax











2



















(35)



Merger, branch consolidation, severance related and other expense, net of tax (8)





3,382







1,391







130







1,414







7,356



FDIC special assessment, net of tax





2,888







20,087





















  Adjusted net income (non-GAAP)



$

121,326





$

128,271





$

124,274





$

124,861





$

147,247













































Adjusted Net Income per Common Share - Basic (2)









































Earnings per common share - Basic (GAAP)



$

1.51





$

1.40





$

1.63





$

1.62





$

1.84



Effect to adjust for securities losses (gains), net of tax











0.00



















(0.00)



Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)





0.04







0.03







0.00







0.02







0.10



Effect to adjust for FDIC special assessment, net of tax





0.04







0.26





















  Adjusted net income per common share - Basic (non-GAAP)



$

1.59





$

1.69





$

1.63





$

1.64





$

1.94













































Adjusted Net Income per Common Share - Diluted (2)









































Earnings per common share - Diluted (GAAP)



$

1.50





$

1.39





$

1.62





$

1.62





$

1.83



Effect to adjust for securities losses (gains), net of tax





























(0.00)



Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)





0.04







0.02







0.00







0.01







0.10



Effect to adjust for FDIC special assessment, net of tax





0.04







0.26





















  Adjusted net income per common share - Diluted (non-GAAP)



$

1.58





$

1.67





$

1.62





$

1.63





$

1.93













































Adjusted Return on Average Assets (2)









































Return on average assets (GAAP)





1.03

%





0.94

%





1.10

%





1.11

%





1.29

%

Effect to adjust for securities losses (gains), net of tax





%





0.00

%





%





%





(0.00)

%

Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)





0.02

%





0.01

%





%





0.01

%





0.06

%

Effect to adjust for FDIC special assessment, net of tax





0.03

%





0.18

%





%





%





%

  Adjusted return on average assets (non-GAAP)





1.08

%





1.13

%





1.10

%





1.12

%





1.35

%











































Adjusted Return on Average Common Equity (2)









































Return on average common equity (GAAP)





8.36

%





7.99

%





9.24

%





9.34

%





10.96

%

Effect to adjust for securities losses (gains), net of tax





%





0.00

%





%





%





(0.00)

%

Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)





0.24

%





0.11

%





0.01

%





0.11

%





0.57

%

Effect to adjust for FDIC special assessment, net of tax





0.21

%





1.50

%





%





%





%

  Adjusted return on average common equity (non-GAAP)





8.81

%





9.60

%





9.25

%





9.45

%





11.53

%











































Return on Average Common Tangible Equity (3)









































Return on average common equity (GAAP)





8.36

%





7.99

%





9.24

%





9.34

%





10.96

%

Effect to adjust for intangible assets





5.27

%





5.54

%





6.28

%





6.47

%





7.85

%

  Return on average tangible equity (non-GAAP)





13.63

%





13.53

%





15.52

%





15.81

%





18.81

%











































Adjusted Return on Average Common Tangible Equity (2) (3)









































Return on average common equity (GAAP)





8.36

%





7.99

%





9.24

%





9.34

%





10.96

%

Effect to adjust for securities losses (gains), net of tax





%





0.00

%





%





%





(0.00)

%

Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)





0.25

%





0.10

%





0.01

%





0.11

%





0.58

%

Effect to adjust for FDIC special assessment, net of tax





0.21

%





1.50

%





%





%





%

Effect to adjust for intangible assets, net of tax





5.53

%





6.53

%





6.29

%





6.53

%





8.21

%

  Adjusted return on average common tangible equity (non-GAAP)





14.35

%





16.12

%





15.54

%





15.98

%





19.75

%











































Adjusted Efficiency Ratio (4)









































Efficiency ratio





58.48

%





63.43

%





54.00

%





53.59

%





51.41

%

Effect to adjust for merger, branch consolidation, severance related and other expense (8)





(1.08)

%





(0.43)

%





(0.04)

%





(0.41)

%





(2.07)

%

Effect to adjust for FDIC special assessment





(0.93)

%





(6.11)

%





%





%





%

  Adjusted efficiency ratio





56.47

%





56.89

%





53.96

%





53.18

%





49.34

%











































Tangible Book Value Per Common Share (3)









































Book value per common share (GAAP)



$

72.82





$

72.78





$

68.81





$

69.61





$

69.19



Effect to adjust for intangible assets





(26.34)







(26.46)







(26.55)







(26.65)







(26.79)



  Tangible book value per common share (non-GAAP)



$

46.48





$

46.32





$

42.26





$

42.96





$

42.40













































Tangible Equity-to-Tangible Assets (3)









































Equity-to-assets (GAAP)





12.29

%





12.32

%





11.63

%





11.77

%





11.68

%

Effect to adjust for intangible assets





(4.08)

%





(4.11)

%





(4.15)

%





(4.16)

%





(4.18)

%

  Tangible equity-to-tangible assets (non-GAAP)





8.21

%





8.21

%





7.48

%





7.61

%





7.50

%

 

Footnotes to tables:

(1)

Includes loan accretion (interest) income related to the discount on acquired loans of $4.3 million, $3.9 million, $4.1 million, $5.5 million, and $7.4 million during the quarters ended March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively.

(2)

Adjusted earnings, adjusted return on average assets, adjusted EPS, and adjusted return on average equity are non-GAAP measures and exclude the gains or losses on sales of securities, merger, branch consolidation, severance related and other expense, and FDIC special assessments.  Management believes that non-GAAP adjusted measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company.  Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company.  Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP.  Adjusted earnings and the related adjusted return measures (non-GAAP) exclude the following from net income (GAAP) on an after-tax basis: (a) pre-tax merger, branch consolidation, severance related and other expense of $4.5 million, $1.8 million, $164,000, $1.8 million, and $9.4 million for the quarters ended March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively; (b) pre-tax net securities (losses) gains of $(2,000) and $45,000 for the quarters ended December 31, 2023 and March 31, 2023, respectively; and (c) pre-tax FDIC special assessment of $3.9 million and $25.7 million for the quarters ended March 31, 2024 and December 31, 2023, respectively.

(3)

The tangible measures are non-GAAP measures and exclude the effect of period end or average balance of intangible assets.  The tangible returns on equity and common equity measures also add back the after-tax amortization of intangibles to GAAP basis net income.  Management believes that these non-GAAP tangible measures provide additional useful information, particularly since these measures are widely used by industry analysts for companies with prior merger and acquisition activities.  Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company.  Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP. The sections titled "Reconciliation of GAAP to Non-GAAP" provide tables that reconcile GAAP measures to non-GAAP.

(4)

Adjusted efficiency ratio is calculated by taking the noninterest expense excluding merger, branch consolidation, severance related and other expense, FDIC special assessment and amortization of intangible assets, divided by net interest income and noninterest income excluding securities gains (losses). The pre-tax amortization expenses of intangible assets were $6.0 million, $6.6 million, $6.6 million, $7.0 million, and $7.3 million for the quarters ended March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively.

(5)

The dividend payout ratio is calculated by dividing total dividends paid during the period by the total net income for the same period.

(6)

March 31, 2024 ratios are estimated and may be subject to change pending the final filing of the FR Y-9C; all other periods are presented as filed.

(7)

Loan data excludes mortgage loans held for sale.

(8)

Includes pre-tax cyber incident costs of $4.4 million for the quarter ended March 31, 2024.

 

Cautionary Statement Regarding Forward Looking Statements

Statements included in this communication, which are not historical in nature are intended to be, and are hereby identified as, forward-looking statements for purposes of the safe harbor provided by Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are based on, among other things, management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy and SouthState. Words and phrases such as "may," "approximately," "continue," "should," "expects," "projects," "anticipates," "is likely," "look ahead," "look forward," "believes," "will," "intends," "estimates," "strategy," "plan," "could," "potential," "possible" and variations of such words and similar expressions are intended to identify such forward-looking statements.

SouthState cautions readers that forward-looking statements are subject to certain risks, uncertainties and assumptions that are difficult to predict with regard to, among other things, timing, extent, likelihood and degree of occurrence, which could cause actual results to differ materially from anticipated results. Such risks, uncertainties and assumptions, include, among others, the following: (1) economic downturn risk, potentially resulting in deterioration in the credit markets, inflation, greater than expected noninterest expenses, excessive loan losses and other negative consequences, which risks could be exacerbated by potential negative economic developments resulting from federal spending cuts and/or one or more federal budget-related impasses or actions; (2) risks related to the ability of the Company to pursue its strategic plans which depend upon certain growth goals in our lines of business; (3) risks relating to the ability to retain our culture and attract and retain qualified people, which could be exacerbated by the continuing work from remote environment; (4) credit risks associated with an obligor's failure to meet the terms of any contract with the Bank or otherwise fail to perform as agreed under the terms of any loan-related document; (5) interest rate risk primarily resulting from our inability to effectively manage the risk, and their impact on the Bank's earnings, including from the correspondent and mortgage divisions, housing demand, the market value of the Bank's loan and securities portfolios, and the market value of SouthState's equity; (6) a decrease in our net interest income due to the interest rate environment; (7) liquidity risk affecting the Bank's ability to meet its obligations when they come due; (8) unexpected outflows of uninsured deposits may require us to sell investment securities at a loss; (9) potential deterioration in real estate values; (10) the loss of value of our investment portfolio could negatively impact market perceptions of us and could lead to deposit withdrawals; (11) price risk focusing on changes in market factors that may affect the value of traded instruments in "mark-to-market" portfolios; (12) transaction risk arising from problems with service or product delivery; (13) the impact of increasing digitization of the banking industry and movement of customers to on-line platforms, and the possible impact on the Bank's results of operations, customer base, expenses, suppliers and operations; (14) controls and procedures risk, including the potential failure or circumvention of our controls and procedures or failure to comply with regulations related to controls and procedures; (15) volatility in the financial services industry (including failures or rumors of failures of other depository institutions), along with actions taken by governmental agencies to address such turmoil, could affect the ability of depository institutions, including us, to attract and retain depositors and to borrow or raise capital; (16) the impact of competition with other financial institutions, including deposit and loan pricing pressures and the resulting impact, including as a result of compression to net interest margin; (17) compliance risk involving risk to earnings or capital resulting from violations of or nonconformance with laws, rules, regulations, prescribed practices, or ethical standards, and contractual obligations regarding data privacy and cybersecurity; (18) regulatory change risk resulting from new laws, rules, regulations, accounting principles, proscribed practices or ethical standards, including, without limitation, the possibility that regulatory agencies may require higher levels of capital above the current regulatory-mandated minimums and including the impact of special FDIC assessments, the Consumer Financial Protection Bureau regulations or other guidance, and the possibility of changes in accounting standards, policies, principles and practices; (19) strategic risk resulting from adverse business decisions or improper implementation of business decisions; (20) reputation risk that adversely affects earnings or capital arising from negative public opinion including the effects of social media on market perceptions of us and banks generally; (21) cybersecurity risk related to the dependence of SouthState on internal computer systems and the technology of outside service providers, as well as the potential impacts of internal or external security breaches, which may subject the Company to potential business disruptions or financial losses resulting from deliberate attacks or unintentional events; (22) reputational and operational risks associated with environment, social and governance (ESG) matters, including the impact of changes in federal and state laws, regulations and guidance relating to climate change; (23) excessive loan losses; (24) reputational risk and possible higher than estimated reduced revenue from previously announced or proposed regulatory changes in the Bank's consumer programs and products; (25) operational, technological, cultural, regulatory, legal, credit and other risks associated with the exploration, consummation and integration of potential future acquisitions, whether involving stock or cash consideration; (26) catastrophic events such as hurricanes, tornados, earthquakes, floods or other natural or human disasters, including public health crises and infectious disease outbreaks, as well as any government actions in response to such events, and the related disruption to local, regional and global economic activity and financial markets, and the impact that any of the foregoing may have on SouthState and its customers and other constituencies; (27) geopolitical risk from terrorist activities and armed conflicts that may result in economic and supply disruptions, and loss of market and consumer confidence; (28) the risks of fluctuations in market prices for SouthState common stock that may or may not reflect economic condition or performance of SouthState; (29) the payment of dividends on SouthState common stock, which is subject to legal and regulatory limitations as well as the discretion of the board of directors of SouthState, SouthState's performance and other factors; (30) ownership dilution risk associated with potential acquisitions in which SouthState's stock may be issued as consideration for an acquired company; and (31) other factors that may affect future results of SouthState, as disclosed in SouthState's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed by SouthState with the U.S. Securities and Exchange Commission ("SEC") and available on the SEC's website at http://www.sec.gov, any of which could cause actual results to differ materially from future results expressed, implied or otherwise anticipated by such forward-looking statements.

All forward-looking statements speak only as of the date they are made and are based on information available at that time. SouthState does not undertake any obligation to update or otherwise revise any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/southstate-corporation-reports-first-quarter-2024-results-declares-quarterly-cash-dividend-302127899.html

SOURCE SouthState Corporation

Visual performance / price development - SouthStateCorp.
Smart analysis and research tools can be found here.
This publication was provided by our content partner PR Newswire
PR Newswire
via PR Newswire - Newsfeed
Cision ©2024
PR Newswire
Contact:
300 S Riverside Plaza, Chicago, Illinois, USA
+001 (0) 888-776-0942