Stellar Bancorp, Inc. Reports Third Quarter 2024 Results

HOUSTON--(BUSINESS WIRE)--Oct. 25, 2024-- Stellar Bancorp, Inc. (the “Company” or “Stellar”) (NYSE: STEL) today reported net income of $33.9 million, or diluted earnings per share of $0.63, for the third quarter of 2024 compared to net income of $29.8 million, or diluted earnings per share of $0.56, for the second quarter of 2024.

“We are pleased to announce our third quarter 2024 financial results that reflect our work as we mark the second anniversary of our transformational merger completed on October 1, 2022,” said Robert R. Franklin, Jr., Stellar’s Chief Executive Officer. “Since the merger, we have focused on building the foundation of Stellar Bank. Those efforts include constructing the scalable infrastructure to support an institution with more than $10 billion of assets while we have built a strong capital base, significantly increased our liquidity position and maintained a disciplined focus on credit. We have also significantly reduced our exposure to commercial real estate and invested in assets to help us grow a more balanced loan portfolio through additional commercial and industrial lending experience and leadership.”

“Stellar Bank is positioned for success as the economic and political environment becomes clearer. Although we can’t predict timing of interest rate changes, we feel comfortable with our revenue outlook. The election cycle will soon be complete and some of the elevated stress and uncertainty around the process will abate,” Mr. Franklin continued.

“Our markets remain resilient. We have positioned the Bank for quality growth and we look forward to furthering the Stellar brand in our markets,” concluded Mr. Franklin.

Third Quarter 2024 Financial Highlights

  • Solid Profitability: Third quarter 2024 net income of $33.9 million, or diluted earnings per share of $0.63, translated into an annualized return on average assets of 1.27%, an annualized return on average equity of 8.49% and an annualized return on average tangible equity of 13.63%(1).
  • Strong Net Interest Margin: Tax equivalent net interest margin was 4.19% for the third quarter of 2024 compared to 4.24% for the second quarter of 2024. The tax equivalent net interest margin, excluding purchase accounting accretion (“PAA”), was 3.91%(1) for the third quarter of 2024 compared to 3.82%(1) for the second quarter of 2024.
  • Meaningful Capital and Book Value Build: Total risk-based capital ratio increased to 15.91% at September 30, 2024 from 15.34% at June 30, 2024, book value per share increased to $30.43 from $29.23 at June 30, 2024 and tangible book value per share increased to $19.28(1) from $18.00(1) at June 30, 2024.
  • Improving Credit Metrics: Nonperforming loans decreased $18.8 million to $32.1 million at September 30, 2024 from $50.9 million at June 30, 2024. Allowance for credit losses on loans to nonperforming loans increased to 262.92% at September 30, 2024 from 186.17% at June 30, 2024.

Third Quarter 2024 Results

Net interest income in the third quarter of 2024 increased $97 thousand, or 0.1%, to $101.5 million from $101.4 million for the second quarter of 2024. The net interest margin on a tax equivalent basis decreased 5 basis points to 4.19% for the third quarter of 2024 from 4.24% for the second quarter of 2024. The decrease in the net interest margin from the prior quarter was primarily due to the impact of decreased interest rates on interest earning assets, partially offset by decreased rates on interest-bearing liabilities. Net interest income for the third quarter of 2024 benefited from $6.8 million of income from purchase accounting accretion compared to $10.1 million in the second quarter of 2024. Excluding purchase accounting accretion, net interest income (tax equivalent) for the third quarter of 2024 would have been $94.8 million(1) and the tax equivalent net interest margin would have been 3.91%(1).

Noninterest income for the third quarter of 2024 was $6.3 million, an increase of $886 thousand, or 16.4%, compared to $5.4 million for the second quarter of 2024. Noninterest income increased in the third quarter of 2024 compared to the second quarter of 2024 primarily due to an increase in gains on sales of assets and Small Business Investment Company income recognized in the third quarter of 2024 compared to the second quarter of 2024.

Noninterest expense for the third quarter of 2024 decreased $150 thousand, or 0.2%, to $71.1 million compared to $71.2 million for the second quarter of 2024. The decrease in noninterest expense in the third quarter of 2024 compared to the second quarter of 2024 was primarily due to a $2.0 million decrease in other noninterest expense and a $520 thousand decrease in regulatory assessments, partially offset by a $2.1 million increase in salaries and employee benefits.

The efficiency ratio was 66.18% for the third quarter of 2024 compared to 66.63% for the second quarter of 2024. Annualized returns on average assets, average equity and average tangible equity were 1.27%, 8.49% and 13.63%(1) for the third quarter of 2024, respectively, compared to 1.13%, 7.78% and 12.82%(1), respectively, for the second quarter of 2024.

___________________

(1) Refer to page 10 of this earnings release for the calculation of this non-GAAP financial measure.

Financial Condition

Total assets at September 30, 2024 were $10.63 billion, a decrease of $93.9 million, compared to $10.72 billion at June 30, 2024.

Total loans at September 30, 2024 decreased $162.8 million to $7.55 billion compared to $7.71 billion at June 30, 2024. At September 30, 2024, the remaining balance of the purchase accounting accretion on loans was $81.4 million.

Total deposits at September 30, 2024 increased $17.3 million to $8.74 billion compared to $8.73 billion at June 30, 2024, due to increases in interest-bearing demand deposits and money market and savings deposits, partially offset by decreases in certificates and other time deposits and noninterest-bearing deposits. Shifts in the deposit mix were primarily driven by the current interest rate environment and an intensely competitive market for deposits.

During the third quarter 2024, the Company repurchased 108,984 shares at an average price per share of $26.10 under its share repurchase program.

Asset Quality

Nonperforming assets totaled $35.1 million, or 0.33% of total assets, at September 30, 2024, compared to $53.5 million, or 0.50% of total assets, at June 30, 2024. The allowance for credit losses on loans as a percentage of total loans was 1.12% at September 30, 2024 and 1.23% at June 30, 2024.

The third quarter of 2024 included a reversal of provision for credit losses of $6.0 million compared to a reversal of provision for credit losses of $1.9 million recorded during the second quarter of 2024. Net charge-offs for the third quarter of 2024 were $3.9 million, or 0.21% (annualized) of average loans, compared to net recoveries of $1 thousand, or 0.00% (annualized) of average loans, for the second quarter of 2024.

GAAP Reconciliation of Non-GAAP Financial Measures

Stellar’s management uses certain non-GAAP financial measures to evaluate its performance. Please refer to the GAAP Reconciliation and Management’s Explanation of Non-GAAP Financial Measures on page 10 of this earnings release for a reconciliation of these non-GAAP financial measures.

Conference Call

Stellar’s management team will host a conference call and webcast on Friday, October 25, 2024 at 8:00 a.m. Central Time (9:00 a.m. Eastern Time) to discuss its results for the second quarter of 2024. Participants may register for the conference call at https://registrations.events/direct/Q4I635867 to receive the dial-in numbers and unique PIN to access the call. If you need assistance in obtaining a dial-in number, please contact IR@stellar.bank. A simultaneous audio-only webcast may be accessed at https://events.q4inc.com/attendee/992487934. If you are unable to participate during the live webcast, the webcast will be accessible via the Investor Relations section of the Company’s website at ir.stellar.bank.

About Stellar Bancorp, Inc.

Stellar Bancorp, Inc. is a bank holding company headquartered in Houston, Texas. Stellar’s principal banking subsidiary, Stellar Bank, provides a diversified range of commercial banking services primarily to small- to medium-sized businesses and individual customers across the Houston, Dallas, Beaumont and surrounding communities in Texas.

Forward-Looking Statements

Certain statements in this press release 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, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, statements about the benefits of the Company’s merger with Allegiance Bancshares, Inc. (the “Merger”), including future financial performance and operating results, the Company’s plans, business and growth strategies, objectives, expectations and intentions, and other statements that are not historical facts, including projections of macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Forward-looking statements may be identified by terminology such as “may,” “will,” “should,” “could,” “scheduled,” “plans,” “intends,” “projects,” “anticipates,” “expects,” “believes,” “estimates,” “potential,” “would,” or “continue” or negatives of such terms or other comparable terminology.

All forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors that may cause the actual results, performance or achievements of Stellar to differ materially from any results expressed or implied by such forward-looking statements. Such factors include, among others: the risk that the cost savings and any revenue synergies from the Merger may not be fully realized or may take longer than anticipated to be realized; disruption to our business as a result of the Merger; the risk that the integration of operations will be materially delayed or will be more costly or difficult than we expected or that we are otherwise unable to successfully integrate our legacy businesses; the amount of the costs, fees, expenses and charges related to the Merger; reputational risk and the reaction of our customers, suppliers, employees or other business partners to the Merger; changes in the interest rate environment, the value of Stellar’s assets and obligations and the availability of capital and liquidity; general competitive, economic, political and market conditions; and other factors that may affect future results of Stellar including changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer borrowing, repayment, investment and deposit practices; the impact, extent and timing of technological changes; capital management activities; disruptions to the economy and the U.S. banking system caused by recent bank failures, risks associated with uninsured deposits and responsive measures by federal or state governments or banking regulators, including increases in the cost of our deposit insurance assessments and other actions of the Board of Governors of the Federal Reserve System, Federal Deposit Insurance Corporation and Texas Department of Banking and legislative and regulatory actions and reforms.

Additional factors which could affect the Company’s future results can be found in the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, in each case filed with the SEC and available on the SEC’s website at https://www.sec.gov. We disclaim any obligation and do not intend to update or revise any forward-looking statements contained in this communication, which speak only as of the date hereof, 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.

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

2024

 

 

2023

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

(Dollars in thousands)

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

103,735

 

 

$

110,341

 

 

$

74,663

 

 

$

121,004

 

 

$

94,970

 

Interest-bearing deposits at other financial institutions

 

412,482

 

 

 

379,909

 

 

 

325,079

 

 

 

278,233

 

 

 

207,302

 

Total cash and cash equivalents

 

516,217

 

 

 

490,250

 

 

 

399,742

 

 

 

399,237

 

 

 

302,272

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities, at fair value

 

1,691,752

 

 

 

1,630,971

 

 

 

1,523,100

 

 

 

1,395,680

 

 

 

1,414,952

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment

 

7,551,124

 

 

 

7,713,897

 

 

 

7,908,111

 

 

 

7,925,133

 

 

 

8,004,528

 

Less: allowance for credit losses on loans

 

(84,501

)

 

 

(94,772

)

 

 

(96,285

)

 

 

(91,684

)

 

 

(93,575

)

Loans, net

 

7,466,623

 

 

 

7,619,125

 

 

 

7,811,826

 

 

 

7,833,449

 

 

 

7,910,953

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

39,473

 

 

 

43,348

 

 

 

45,466

 

 

 

44,244

 

 

 

43,536

 

Premises and equipment, net

 

113,742

 

 

 

113,984

 

 

 

115,698

 

 

 

118,683

 

 

 

119,332

 

Federal Home Loan Bank stock

 

20,123

 

 

 

15,089

 

 

 

16,050

 

 

 

25,051

 

 

 

29,022

 

Bank-owned life insurance

 

106,876

 

 

 

106,262

 

 

 

105,671

 

 

 

105,084

 

 

 

104,699

 

Goodwill

 

497,318

 

 

 

497,318

 

 

 

497,318

 

 

 

497,318

 

 

 

497,318

 

Core deposit intangibles, net

 

98,116

 

 

 

104,315

 

 

 

110,513

 

 

 

116,712

 

 

 

122,944

 

Other assets

 

79,537

 

 

 

103,001

 

 

 

103,838

 

 

 

111,681

 

 

 

120,432

 

Total assets

$

10,629,777

 

 

$

10,723,663

 

 

$

10,729,222

 

 

$

10,647,139

 

 

$

10,665,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing

$

3,303,048

 

 

$

3,308,441

 

 

$

3,323,149

 

 

$

3,546,815

 

 

$

3,656,288

 

Interest-bearing

 

 

 

 

 

 

 

 

 

Demand

 

1,571,504

 

 

 

1,564,405

 

 

 

1,576,261

 

 

 

1,659,999

 

 

 

1,397,492

 

Money market and savings

 

2,280,651

 

 

 

2,213,031

 

 

 

2,203,767

 

 

 

2,136,777

 

 

 

2,128,950

 

Certificates and other time

 

1,587,398

 

 

 

1,639,426

 

 

 

1,691,539

 

 

 

1,529,876

 

 

 

1,503,891

 

Total interest-bearing deposits

 

5,439,553

 

 

 

5,416,862

 

 

 

5,471,567

 

 

 

5,326,652

 

 

 

5,030,333

 

Total deposits

 

8,742,601

 

 

 

8,725,303

 

 

 

8,794,716

 

 

 

8,873,467

 

 

 

8,686,621

 

 

 

 

 

 

 

 

 

 

 

Accrued interest payable

 

16,915

 

 

 

12,327

 

 

 

12,227

 

 

 

11,288

 

 

 

7,612

 

Borrowed funds

 

60,000

 

 

 

240,000

 

 

 

215,000

 

 

 

50,000

 

 

 

323,981

 

Subordinated debt

 

110,064

 

 

 

109,964

 

 

 

109,864

 

 

 

109,765

 

 

 

109,665

 

Other liabilities

 

74,074

 

 

 

70,274

 

 

 

66,717

 

 

 

81,601

 

 

 

76,735

 

Total liabilities

 

9,003,654

 

 

 

9,157,868

 

 

 

9,198,524

 

 

 

9,126,121

 

 

 

9,204,614

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

Common stock

 

535

 

 

 

536

 

 

 

536

 

 

 

533

 

 

 

533

 

Capital surplus

 

1,238,619

 

 

 

1,238,477

 

 

 

1,235,221

 

 

 

1,232,627

 

 

 

1,231,686

 

Retained earnings

 

474,905

 

 

 

447,948

 

 

 

425,130

 

 

 

405,945

 

 

 

385,600

 

Accumulated other comprehensive loss

 

(87,936

)

 

 

(121,166

)

 

 

(130,189

)

 

 

(118,087

)

 

 

(156,973

)

Total shareholders’ equity

 

1,626,123

 

 

 

1,565,795

 

 

 

1,530,698

 

 

 

1,521,018

 

 

 

1,460,846

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

$

10,629,777

 

 

$

10,723,663

 

 

$

10,729,222

 

 

$

10,647,139

 

 

$

10,665,460

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

Three Months Ended

 

Nine Months Ended

 

2024

 

2023

 

2024

 

2023

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

September 30

 

September 30

 

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

$

132,372

 

 

$

135,885

 

 

$

134,685

 

$

139,114

 

$

138,948

 

$

402,942

 

 

$

398,608

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

13,898

 

 

 

11,923

 

 

 

9,293

 

 

9,622

 

 

9,493

 

 

35,114

 

 

 

28,872

Tax-exempt

 

814

 

 

 

816

 

 

 

818

 

 

418

 

 

437

 

 

2,448

 

 

 

2,135

Deposits in other financial institutions

 

4,692

 

 

 

3,555

 

 

 

3,627

 

 

3,021

 

 

2,391

 

 

11,874

 

 

 

9,027

Total interest income

 

151,776

 

 

 

152,179

 

 

 

148,423

 

 

152,175

 

 

151,269

 

 

452,378

 

 

 

438,642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, money market and savings deposits

 

29,440

 

 

 

28,399

 

 

 

27,530

 

 

25,033

 

 

23,557

 

 

85,369

 

 

 

62,302

Certificates and other time deposits

 

18,073

 

 

 

18,758

 

 

 

15,084

 

 

15,075

 

 

13,282

 

 

51,915

 

 

 

26,211

Borrowed funds

 

840

 

 

 

1,700

 

 

 

1,774

 

 

4,154

 

 

5,801

 

 

4,314

 

 

 

13,653

Subordinated debt

 

1,916

 

 

 

1,912

 

 

 

1,917

 

 

1,983

 

 

1,908

 

 

5,745

 

 

 

5,647

Total interest expense

 

50,269

 

 

 

50,769

 

 

 

46,305

 

 

46,245

 

 

44,548

 

 

147,343

 

 

 

107,813

NET INTEREST INCOME

 

101,507

 

 

 

101,410

 

 

 

102,118

 

 

105,930

 

 

106,721

 

 

305,035

 

 

 

330,829

(Reversal of) provision for credit losses

 

(5,985

)

 

 

(1,935

)

 

 

4,098

 

 

1,047

 

 

2,315

 

 

(3,822

)

 

 

7,896

Net interest income after provision for credit losses

 

107,492

 

 

 

103,345

 

 

 

98,020

 

 

104,883

 

 

104,406

 

 

308,857

 

 

 

322,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

1,594

 

 

 

1,648

 

 

 

1,598

 

 

1,520

 

 

1,620

 

 

4,840

 

 

 

4,544

Gain (loss) on sale of assets

 

432

 

 

 

(64

)

 

 

513

 

 

198

 

 

 

 

881

 

 

 

192

Bank-owned life insurance

 

614

 

 

 

591

 

 

 

587

 

 

573

 

 

551

 

 

1,792

 

 

 

1,605

Debit card and ATM income

 

551

 

 

 

543

 

 

 

527

 

 

542

 

 

935

 

 

1,621

 

 

 

4,454

Other

 

3,111

 

 

 

2,698

 

 

 

3,071

 

 

4,053

 

 

1,589

 

 

8,880

 

 

 

6,881

Total noninterest income

 

6,302

 

 

 

5,416

 

 

 

6,296

 

 

6,886

 

 

4,695

 

 

18,014

 

 

 

17,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

41,123

 

 

 

39,061

 

 

 

41,376

 

 

40,464

 

 

39,495

 

 

121,560

 

 

 

116,570

Net occupancy and equipment

 

4,570

 

 

 

4,503

 

 

 

4,390

 

 

4,572

 

 

4,455

 

 

13,463

 

 

 

12,360

Depreciation

 

1,911

 

 

 

1,948

 

 

 

1,964

 

 

1,955

 

 

1,952

 

 

5,823

 

 

 

5,629

Data processing and software amortization

 

5,706

 

 

 

5,501

 

 

 

4,894

 

 

5,000

 

 

4,798

 

 

16,101

 

 

 

14,526

Professional fees

 

1,714

 

 

 

1,620

 

 

 

2,662

 

 

3,867

 

 

997

 

 

5,996

 

 

 

4,088

Regulatory assessments and FDIC insurance

 

1,779

 

 

 

2,299

 

 

 

1,854

 

 

5,169

 

 

1,814

 

 

5,932

 

 

 

5,863

Amortization of intangibles

 

6,212

 

 

 

6,215

 

 

 

6,212

 

 

6,247

 

 

6,876

 

 

18,639

 

 

 

20,636

Communications

 

827

 

 

 

847

 

 

 

937

 

 

743

 

 

663

 

 

2,611

 

 

 

2,053

Advertising

 

878

 

 

 

891

 

 

 

765

 

 

1,004

 

 

877

 

 

2,534

 

 

 

2,623

Acquisition and merger-related expenses

 

 

 

 

 

 

 

 

 

3,072

 

 

3,421

 

 

 

 

 

12,483

Other

 

6,346

 

 

 

8,331

 

 

 

6,356

 

 

5,848

 

 

5,400

 

 

21,033

 

 

 

15,722

Total noninterest expense

 

71,066

 

 

 

71,216

 

 

 

71,410

 

 

77,941

 

 

70,748

 

 

213,692

 

 

 

212,553

INCOME BEFORE INCOME TAXES

 

42,728

 

 

 

37,545

 

 

 

32,906

 

 

33,828

 

 

38,353

 

 

113,179

 

 

 

128,056

Provision for income taxes

 

8,837

 

 

 

7,792

 

 

 

6,759

 

 

6,562

 

 

7,445

 

 

23,388

 

 

 

24,825

NET INCOME

$

33,891

 

 

$

29,753

 

 

$

26,147

 

$

27,266

 

$

30,908

 

$

89,791

 

 

$

103,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.63

 

 

$

0.56

 

 

$

0.49

 

$

0.51

 

$

0.58

 

$

1.68

 

 

$

1.94

Diluted

$

0.63

 

 

$

0.56

 

 

$

0.49

 

$

0.51

 

$

0.58

 

$

1.68

 

 

$

1.94

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

Three Months Ended

 

Nine Months Ended

 

2024

 

2023

 

2024

 

2023

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

September 30

 

September 30

 

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

Net income

$

33,891

 

 

$

29,753

 

 

$

26,147

 

 

$

27,266

 

 

$

30,908

 

 

$

89,791

 

 

$

103,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share, basic

$

0.63

 

 

$

0.56

 

 

$

0.49

 

 

$

0.51

 

 

$

0.58

 

 

$

1.68

 

 

$

1.94

 

Earnings per share, diluted

$

0.63

 

 

$

0.56

 

 

$

0.49

 

 

$

0.51

 

 

$

0.58

 

 

$

1.68

 

 

$

1.94

 

Dividends per share

$

0.13

 

 

$

0.13

 

 

$

0.13

 

 

$

0.13

 

 

$

0.13

 

 

$

0.39

 

 

$

0.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(A)

 

1.27

%

 

 

1.13

%

 

 

0.98

%

 

 

1.02

%

 

 

1.14

%

 

 

1.13

%

 

 

1.28

%

Return on average equity(A)

 

8.49

%

 

 

7.78

%

 

 

6.88

%

 

 

7.33

%

 

 

8.34

%

 

 

7.73

%

 

 

9.52

%

Return on average tangible equity(A)(B)

 

13.63

%

 

 

12.82

%

 

 

11.47

%

 

 

12.61

%

 

 

14.47

%

 

 

12.67

%

 

 

16.86

%

Net interest margin (tax equivalent)(A)(C)

 

4.19

%

 

 

4.24

%

 

 

4.26

%

 

 

4.40

%

 

 

4.37

%

 

 

4.23

%

 

 

4.55

%

Net interest margin (tax equivalent) excluding PAA(A)(B)(C)

 

3.91

%

 

 

3.82

%

 

 

3.91

%

 

 

3.91

%

 

 

3.87

%

 

 

3.88

%

 

 

4.07

%

Efficiency ratio(D)

 

66.18

%

 

 

66.63

%

 

 

66.18

%

 

 

69.21

%

 

 

63.50

%

 

 

66.33

%

 

 

61.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Stellar Bancorp, Inc. (Consolidated)

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

15.30

%

 

 

14.60

%

 

 

14.27

%

 

 

14.29

%

 

 

13.70

%

 

 

15.30

%

 

 

13.70

%

Tangible equity to tangible assets(B)

 

10.27

%

 

 

9.53

%

 

 

9.12

%

 

 

9.04

%

 

 

8.37

%

 

 

10.27

%

 

 

8.37

%

Estimated Total capital ratio (to risk-weighted assets)

 

15.91

%

 

 

15.34

%

 

 

14.62

%

 

 

14.02

%

 

 

13.61

%

 

 

15.91

%

 

 

13.61

%

Estimated Common equity Tier 1 capital (to risk weighted assets)

 

13.62

%

 

 

12.98

%

 

 

12.29

%

 

 

11.77

%

 

 

11.30

%

 

 

13.62

%

 

 

11.30

%

Estimated Tier 1 capital (to risk-weighted assets)

 

13.74

%

 

 

13.10

%

 

 

12.41

%

 

 

11.89

%

 

 

11.41

%

 

 

13.74

%

 

 

11.41

%

Estimated Tier 1 leverage (to average tangible assets)

 

11.25

%

 

 

10.93

%

 

 

10.55

%

 

 

10.18

%

 

 

9.82

%

 

 

11.25

%

 

 

9.82

%

Stellar Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Total capital ratio (to risk-weighted assets)

 

15.07

%

 

 

14.65

%

 

 

14.13

%

 

 

13.65

%

 

 

13.32

%

 

 

15.07

%

 

 

13.32

%

Estimated Common equity Tier 1 capital (to risk-weighted assets)

 

13.63

%

 

 

13.12

%

 

 

12.61

%

 

 

12.20

%

 

 

11.80

%

 

 

13.63

%

 

 

11.80

%

Estimated Tier 1 capital (to risk-weighted assets)

 

13.63

%

 

 

13.12

%

 

 

12.61

%

 

 

12.20

%

 

 

11.80

%

 

 

13.63

%

 

 

11.80

%

Estimated Tier 1 leverage (to average tangible assets)

 

11.16

%

 

 

10.94

%

 

 

10.72

%

 

 

10.44

%

 

 

10.15

%

 

 

11.16

%

 

 

10.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

53,541

 

 

 

53,572

 

 

 

53,343

 

 

 

53,282

 

 

 

53,313

 

 

 

53,485

 

 

 

53,211

 

Diluted

53,580

53,608

53,406

53,350

53,380

53,531

53,300

Period end shares outstanding

 

53,446

 

 

 

53,564

 

 

 

53,551

 

 

 

53,291

 

 

 

53,322

 

 

 

53,446

 

 

 

53,322

 

Book value per share

$

30.43

 

 

$

29.23

 

 

$

28.58

 

 

$

28.54

 

 

$

27.40

 

 

$

30.43

 

 

$

27.40

 

Tangible book value per share(B)

$

19.28

 

 

$

18.00

 

 

$

17.23

 

 

$

17.02

 

 

$

15.76

 

 

$

19.28

 

 

$

15.76

 

Employees - full-time equivalents

 

1,040

 

 

 

1,045

 

 

 

1,007

 

 

 

998

 

 

 

1,008

 

 

 

1,040

 

 

 

1,008

 

(A)

Interim periods annualized.

(B)

Refer to the calculation of these non-GAAP financial measures and a reconciliation to their most directly comparable GAAP financial measures on page 10 of this Earnings Release.

(C)

Net interest margin represents net interest income divided by average interest-earning assets.

(D)

Represents total noninterest expense divided by the sum of net interest income plus noninterest income, excluding net gains and losses on the sale of loans, securities and assets. Additionally, taxes and provision for credit losses are not part of this calculation.

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

Three Months Ended

 

September 30, 2024

 

June 30, 2024

 

September 30, 2023

 

Average
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

Average
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

Average
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

(Dollars in thousands)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

7,627,522

 

 

$

132,372

 

6.90

%

 

$

7,808,320

 

 

$

135,885

 

7.00

%

 

$

8,043,706

 

 

$

138,948

 

6.85

%

Securities

 

1,676,614

 

 

 

14,712

 

3.49

%

 

 

1,549,638

 

 

 

12,739

 

3.31

%

 

 

1,471,916

 

 

 

9,930

 

2.68

%

Deposits in other financial institutions

 

339,493

 

 

 

4,692

 

5.50

%

 

 

258,916

 

 

 

3,555

 

5.52

%

 

 

181,931

 

 

 

2,391

 

5.21

%

Total interest-earning assets

 

9,643,629

 

 

$

151,776

 

6.26

%

 

 

9,616,874

 

 

$

152,179

 

6.36

%

 

 

9,697,553

 

 

$

151,269

 

6.19

%

Allowance for credit losses on loans

 

(94,785

)

 

 

 

 

 

 

(96,306

)

 

 

 

 

 

 

(99,892

)

 

 

 

 

Noninterest-earning assets

 

1,077,422

 

 

 

 

 

 

 

1,103,297

 

 

 

 

 

 

 

1,143,634

 

 

 

 

 

Total assets

$

10,626,266

 

 

 

 

 

 

$

10,623,865

 

 

 

 

 

 

$

10,741,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

1,606,736

 

 

$

12,458

 

3.08

%

 

$

1,545,096

 

 

$

12,213

 

3.18

%

 

$

1,400,508

 

 

$

10,415

 

2.95

%

Money market and savings deposits

 

2,254,767

 

 

 

16,982

 

3.00

%

 

 

2,227,393

 

 

 

16,186

 

2.92

%

 

 

2,166,610

 

 

 

13,142

 

2.41

%

Certificates and other time deposits

 

1,620,908

 

 

 

18,073

 

4.44

%

 

 

1,694,536

 

 

 

18,758

 

4.45

%

 

 

1,400,367

 

 

 

13,282

 

3.76

%

Borrowed funds

 

49,077

 

 

 

840

 

6.81

%

 

 

112,187

 

 

 

1,700

 

6.09

%

 

 

411,212

 

 

 

5,801

 

5.60

%

Subordinated debt

 

110,007

 

 

 

1,916

 

6.93

%

 

 

109,910

 

 

 

1,912

 

7.00

%

 

 

109,608

 

 

 

1,908

 

6.91

%

Total interest-bearing liabilities

 

5,641,495

 

 

$

50,269

 

3.54

%

 

 

5,689,122

 

 

$

50,769

 

3.59

%

 

 

5,488,305

 

 

$

44,548

 

3.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

3,303,726

 

 

 

 

 

 

 

3,308,633

 

 

 

 

 

 

 

3,695,592

 

 

 

 

 

Other liabilities

 

93,127

 

 

 

 

 

 

 

87,986

 

 

 

 

 

 

 

86,389

 

 

 

 

 

Total liabilities

 

9,038,348

 

 

 

 

 

 

 

9,085,741

 

 

 

 

 

 

 

9,270,286

 

 

 

 

 

Shareholders’ equity

 

1,587,918

 

 

 

 

 

 

 

1,538,124

 

 

 

 

 

 

 

1,471,009

 

 

 

 

 

Total liabilities and shareholders’ equity

$

10,626,266

 

 

 

 

 

 

$

10,623,865

 

 

 

 

 

 

$

10,741,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

 

 

2.72

%

 

 

 

 

 

2.77

%

 

 

 

 

 

2.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

$

101,507

 

4.19

%

 

 

 

$

101,410

 

4.24

%

 

 

 

$

106,721

 

4.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and net interest margin (tax equivalent)

 

 

$

101,578

 

4.19

%

 

 

 

$

101,482

 

4.24

%

 

 

 

$

106,919

 

4.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of funds

 

 

 

 

2.24

%

 

 

 

 

 

2.27

%

 

 

 

 

 

1.92

%

Cost of deposits

 

 

 

 

2.15

%

 

 

 

 

 

2.16

%

 

 

 

 

 

1.69

%

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

Nine Months Ended September 30,

 

2024

 

2023

 

Average
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

Average
Balance

 

Interest
Earned/
Interest
Paid

 

Average
Yield/
Rate

 

(Dollars in thousands)

Assets

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

Loans

$

7,790,957

 

 

$

402,942

 

6.91

%

 

$

7,957,911

 

 

$

398,608

 

6.70

%

Securities

 

1,556,462

 

 

 

37,562

 

3.22

%

 

 

1,525,808

 

 

 

31,007

 

2.72

%

Deposits in other financial institutions

 

287,960

 

 

 

11,874

 

5.51

%

 

 

251,475

 

 

 

9,027

 

4.80

%

Total interest-earning assets

 

9,635,379

 

 

$

452,378

 

6.27

%

 

 

9,735,194

 

 

$

438,642

 

6.02

%

Allowance for credit losses on loans

 

(94,236

)

 

 

 

 

 

 

(96,570

)

 

 

 

 

Noninterest-earning assets

 

1,104,426

 

 

 

 

 

 

 

1,148,847

 

 

 

 

 

Total assets

$

10,645,569

 

 

 

 

 

 

$

10,787,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

1,616,313

 

 

$

36,949

 

3.05

%

 

$

1,478,547

 

 

$

28,141

 

2.54

%

Money market and savings deposits

 

2,211,148

 

 

 

48,420

 

2.93

%

 

 

2,291,588

 

 

 

34,161

 

1.99

%

Certificates and other time deposits

 

1,586,623

 

 

 

51,915

 

4.37

%

 

 

1,164,572

 

 

 

26,211

 

3.01

%

Borrowed funds

 

98,374

 

 

 

4,314

 

5.86

%

 

 

333,220

 

 

 

13,653

 

5.48

%

Subordinated debt

 

109,909

 

 

 

5,745

 

6.98

%

 

 

109,508

 

 

 

5,647

 

6.89

%

Total interest-bearing liabilities

 

5,622,367

 

 

$

147,343

 

3.50

%

 

 

5,377,435

 

 

$

107,813

 

2.68

%

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

3,379,096

 

 

 

 

 

 

 

3,878,760

 

 

 

 

 

Other liabilities

 

92,527

 

 

 

 

 

 

 

81,894

 

 

 

 

 

Total liabilities

 

9,093,990

 

 

 

 

 

 

 

9,338,089

 

 

 

 

 

Shareholders’ equity

 

1,551,579

 

 

 

 

 

 

 

1,449,382

 

 

 

 

 

Total liabilities and shareholders' equity

$

10,645,569

 

 

 

 

 

 

$

10,787,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

 

 

2.77

%

 

 

 

 

 

3.34

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

$

305,035

 

4.23

%

 

 

 

$

330,829

 

4.54

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and net interest margin (tax equivalent)

 

 

$

305,266

 

4.23

%

 

 

 

$

331,549

 

4.55

%

 

 

 

 

 

 

 

 

 

 

 

 

Cost of funds

 

 

 

 

2.19

%

 

 

 

 

 

1.56

%

Cost of deposits

 

 

 

 

2.09

%

 

 

 

 

 

1.34

%

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

Three Months Ended

 

2024

 

2023

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

(Dollars in thousands)

Period-end Loan Portfolio:

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

1,347,876

 

 

$

1,392,435

 

 

$

1,451,462

 

 

$

1,409,002

 

 

$

1,474,600

 

Paycheck Protection Program (PPP)

 

2,877

 

 

 

3,629

 

 

 

4,293

 

 

 

5,100

 

 

 

5,968

 

Real estate:

 

 

 

 

 

 

 

 

 

Commercial real estate (including multi-family residential)

 

3,976,296

 

 

 

4,029,671

 

 

 

4,049,885

 

 

 

4,071,807

 

 

 

4,076,606

 

Commercial real estate construction and land development

 

890,316

 

 

 

922,805

 

 

 

1,039,443

 

 

 

1,060,406

 

 

 

1,078,265

 

1-4 family residential (including home equity)

 

1,112,235

 

 

 

1,098,681

 

 

 

1,049,316

 

 

 

1,047,174

 

 

 

1,024,945

 

Residential construction

 

161,494

 

 

 

200,134

 

 

 

252,573

 

 

 

267,357

 

 

 

289,553

 

Consumer and other

 

60,030

 

 

 

66,542

 

 

 

61,139

 

 

 

64,287

 

 

 

54,591

 

Total loans held for investment

$

7,551,124

 

 

$

7,713,897

 

 

$

7,908,111

 

 

$

7,925,133

 

 

$

8,004,528

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing

$

3,303,048

 

 

$

3,308,441

 

 

$

3,323,149

 

 

$

3,546,815

 

 

$

3,656,288

 

Interest-bearing

 

 

 

 

 

 

 

 

 

Demand

 

1,571,504

 

 

 

1,564,405

 

 

 

1,576,261

 

 

 

1,659,999

 

 

 

1,397,492

 

Money market and savings

 

2,280,651

 

 

 

2,213,031

 

 

 

2,203,767

 

 

 

2,136,777

 

 

 

2,128,950

 

Certificates and other time

 

1,587,398

 

 

 

1,639,426

 

 

 

1,691,539

 

 

 

1,529,876

 

 

 

1,503,891

 

Total interest-bearing deposits

 

5,439,553

 

 

 

5,416,862

 

 

 

5,471,567

 

 

 

5,326,652

 

 

 

5,030,333

 

Total deposits

$

8,742,601

 

 

$

8,725,303

 

 

$

8,794,716

 

 

$

8,873,467

 

 

$

8,686,621

 

 

 

 

 

 

 

 

 

 

 

Asset Quality:

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

32,140

 

 

$

50,906

 

 

$

57,129

 

 

$

39,191

 

 

$

38,291

 

Accruing loans 90 or more days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

32,140

 

 

 

50,906

 

 

 

57,129

 

 

 

39,191

 

 

 

38,291

 

Other real estate

 

2,984

 

 

 

2,548

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets

$

35,124

 

 

$

53,454

 

 

$

57,129

 

 

$

39,191

 

 

$

38,291

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

$

3,933

 

 

$

(1

)

 

$

714

 

 

$

2,577

 

 

$

8,116

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

9,718

 

 

$

18,451

 

 

$

15,465

 

 

$

5,048

 

 

$

14,991

 

Real estate:

 

 

 

 

 

 

 

 

 

Commercial real estate (including multi-family residential)

 

10,695

 

 

 

18,094

 

 

 

21,268

 

 

 

16,699

 

 

 

13,563

 

Commercial real estate construction and land development

 

4,183

 

 

 

1,641

 

 

 

8,406

 

 

 

5,043

 

 

 

170

 

1-4 family residential (including home equity)

 

7,259

 

 

 

12,454

 

 

 

10,368

 

 

 

8,874

 

 

 

8,442

 

Residential construction

 

121

 

 

 

155

 

 

 

1,410

 

 

 

3,288

 

 

 

635

 

Consumer and other

 

164

 

 

 

111

 

 

 

212

 

 

 

239

 

 

 

490

 

Total nonaccrual loans

$

32,140

 

 

$

50,906

 

 

$

57,129

 

 

$

39,191

 

 

$

38,291

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

0.33

%

 

 

0.50

%

 

 

0.53

%

 

 

0.37

%

 

 

0.36

%

Nonperforming loans to total loans

 

0.43

%

 

 

0.66

%

 

 

0.72

%

 

 

0.49

%

 

 

0.48

%

Allowance for credit losses on loans to nonperforming loans

 

262.92

%

 

 

186.17

%

 

 

168.54

%

 

 

233.94

%

 

 

244.38

%

Allowance for credit losses on loans to total loans

 

1.12

%

 

 

1.23

%

 

 

1.22

%

 

 

1.16

%

 

 

1.17

%

Net charge-offs to average loans (annualized)

 

0.21

%

 

 

0.00

%

 

 

0.04

%

 

 

0.13

%

 

 

0.40

%

Stellar Bancorp, Inc.
GAAP Reconciliation and Management’s Explanation of Non-GAAP Financial Measures
(Unaudited)

Stellar’s management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Stellar believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and that management and investors benefit from referring to these non-GAAP financial measures in assessing Stellar’s performance and when planning, forecasting, analyzing and comparing past, present and future periods. Specifically, Stellar reviews pre-tax, pre-provision income, pre-tax pre-provision ROAA, tangible book value per share, return on average tangible equity, tangible equity to tangible assets and net interest margin (tax equivalent) excluding PAA for internal planning and forecasting purposes. Stellar has included in this earnings release information relating to these non-GAAP financial measures for the applicable periods presented. These non-GAAP measures should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which Stellar calculates the non-GAAP financial measures may differ from that of other companies reporting measures with similar names.

 

Three Months Ended

 

Nine Months Ended

 

2024

 

2023

 

2024

 

2023

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

September 30

 

September 30

 

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

Net income

$

33,891

 

 

$

29,753

 

 

$

26,147

 

 

$

27,266

 

 

$

30,908

 

 

$

89,791

 

 

$

103,231

 

Add: Provision for credit losses

 

(5,985

)

 

 

(1,935

)

 

 

4,098

 

 

 

1,047

 

 

 

2,315

 

 

 

(3,822

)

 

 

7,896

 

Add: Provision for income taxes

 

8,837

 

 

 

7,792

 

 

 

6,759

 

 

 

6,562

 

 

 

7,445

 

 

 

23,388

 

 

 

24,825

 

Pre-tax, pre-provision income

$

36,743

 

 

$

35,610

 

 

$

37,004

 

 

$

34,875

 

 

$

40,668

 

 

$

109,357

 

 

$

135,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

$

10,626,266

 

 

$

10,623,865

 

 

$

10,686,789

 

 

$

10,626,373

 

 

$

10,741,295

 

 

$

10,645,569

 

 

$

10,787,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision return on average assets(B)

 

1.38

%

 

 

1.35

%

 

 

1.39

%

 

 

1.30

%

 

 

1.50

%

 

 

1.37

%

 

 

1.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

$

1,626,123

 

 

$

1,565,795

 

 

$

1,530,698

 

 

$

1,521,018

 

 

$

1,460,846

 

 

$

1,626,123

 

 

$

1,460,846

 

Less: Goodwill and core deposit intangibles, net

 

595,434

 

 

 

601,633

 

 

 

607,831

 

 

 

614,030

 

 

 

620,262

 

 

 

595,434

 

 

 

620,262

 

Tangible shareholders’ equity

$

1,030,689

 

 

$

964,162

 

 

$

922,867

 

 

$

906,988

 

 

$

840,584

 

 

$

1,030,689

 

 

$

840,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at end of period

 

53,446

 

 

 

53,564

 

 

 

53,551

 

 

 

53,291

 

 

 

53,322

 

 

 

53,446

 

 

 

53,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

$

19.28

 

 

$

18.00

 

 

$

17.23

 

 

$

17.02

 

 

$

15.76

 

 

$

19.28

 

 

$

15.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

$

1,587,918

 

 

$

1,538,124

 

 

$

1,528,298

 

 

$

1,475,377

 

 

$

1,471,009

 

 

$

1,551,579

 

 

$

1,449,382

 

Less: Average goodwill and core deposit intangibles, net

 

598,866

 

 

 

604,722

 

 

 

611,149

 

 

 

617,236

 

 

 

623,864

 

 

 

604,890

 

 

 

630,890

 

Average tangible shareholders’ equity

$

989,052

 

 

$

933,402

 

 

$

917,149

 

 

$

858,141

 

 

$

847,145

 

 

$

946,689

 

 

$

818,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity(B)

 

13.63

%

 

 

12.82

%

 

 

11.47

%

 

 

12.61

%

 

 

14.47

%

 

 

12.67

%

 

 

16.86

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

10,629,777

 

 

$

10,723,663

 

 

$

10,729,222

 

 

$

10,647,139

 

 

$

10,665,460

 

 

$

10,629,777

 

 

$

10,665,460

 

Less: Goodwill and core deposit intangibles, net

 

595,434

 

 

 

601,633

 

 

 

607,831

 

 

 

614,030

 

 

 

620,262

 

 

 

595,434

 

 

 

620,262

 

Tangible assets

$

10,034,343

 

 

$

10,122,030

 

 

$

10,121,391

 

 

$

10,033,109

 

 

$

10,045,198

 

 

$

10,034,343

 

 

$

10,045,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets

 

10.27

%

 

 

9.53

%

 

 

9.12

%

 

 

9.04

%

 

 

8.37

%

 

 

10.27

%

 

 

8.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (tax equivalent)

$

101,578

 

 

$

101,482

 

 

$

102,207

 

 

$

106,121

 

 

$

106,919

 

 

$

305,266

 

 

$

331,549

 

Less: Purchase accounting accretion

 

6,795

 

 

 

10,098

 

 

 

8,551

 

 

 

11,726

 

 

 

12,400

 

 

 

25,444

 

 

 

35,076

 

Adjusted net interest income (tax equivalent)

$

94,783

 

 

$

91,384

 

 

$

93,656

 

 

$

94,395

 

 

$

94,519

 

 

$

279,822

 

 

$

296,473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

$

9,643,629

 

 

$

9,616,874

 

 

$

9,645,544

 

 

$

9,576,927

 

 

$

9,697,553

 

 

$

9,635,379

 

 

$

9,735,194

 

Net interest margin (tax equivalent) excluding PAA

 

3.91

%

 

 

3.82

%

 

 

3.91

%

 

 

3.91

%

 

 

3.87

%

 

 

3.88

%

 

 

4.07

%

(A)

Represents total noninterest expense, excluding acquisition and merger-related expenses, core deposit intangibles amortization and write-downs on assets moved to held for sale, divided by the sum of net interest income, excluding purchase accounting adjustments plus noninterest income, excluding gains and losses on the sale of assets. Additionally, taxes and provision for credit losses are not part of this calculation.

(B)

Interim periods annualized.

 

Investor Relations
IR@stellar.bank

Source: Stellar Bancorp, Inc.