Stellar Bancorp, Inc. Reports Second Quarter 2024 Results

Author's Avatar
Jul 26, 2024

Stellar Bancorp, Inc. (the “Company” or “Stellar”) (NYSE: STEL) today reported net income of $29.8 million, or diluted earnings per share of $0.56, for the second quarter of 2024 compared to net income of $26.1 million, or diluted earnings per share of $0.49, for the first quarter of 2024.

“We are pleased to announce our second quarter 2024 results,” said Robert R. Franklin, Jr., Stellar’s Chief Executive Officer. “Our disciplined focus on capital, credit and liquidity gives us strength and optionality as we move into the back half of the year. Although many anticipate lower interest rates in September, we are prepared if that does not come to pass,” said Mr. Franklin. “Stellar Bank is well-positioned for either outcome.”

“In addition to building capital, we have reduced our commercial real estate exposure and are pursuing a more balanced approach to our lending through new additions to our team to help us build our commercial and industrial portfolio. Our credit quality remains steady as the economy in our markets remains solid. We operate in some of, if not the best, markets in the country and they have shown resilience throughout this tightening cycle,” Mr. Franklin continued.

“Our focus on capital, credit and liquidity will not change. We will continue to monitor effects of higher interest rates and the contentious presidential election on our markets. We believe that building and maintaining a strong balance sheet, positions us to take advantage of opportunities that arise from this economic cycle. Our focus remains on building long-term shareholder value as we embark on the second half of 2024 and the future is bright,” concluded Mr. Franklin.

Second Quarter 2024 Financial Highlights

  • Solid Profitability: Second quarter 2024 net income of $29.8 million, or diluted earnings per share of $0.56, translated into an annualized return on average assets of 1.13%, an annualized return on average equity of 7.78% and an annualized return on average tangible equity of 12.82%(1).
  • Meaningful Regulatory Capital Build: Total risk-based capital ratio increased to 15.34% at June 30, 2024 from 14.62% at March 31, 2024 and Tier 1 leverage ratio increased to 10.93% at June 30, 2024 from 10.55% at March 31, 2024.
  • Strong Net Interest Margin: Tax equivalent net interest margin was 4.24% for the second quarter of 2024 compared to 4.26% for the first quarter of 2024. The tax equivalent net interest margin, excluding purchase accounting accretion (“PAA”), was 3.82%(1) for the second quarter of 2024 compared to 3.91%(1) for the first quarter of 2024.
  • Stable Credit Performance: Net charge-offs of $715 thousand, or 0.02%, for the year-to-date 2024.
________________________

(1)

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

Second Quarter 2024 Results

Net interest income in the second quarter of 2024 decreased $708 thousand, or 0.7%, to $101.4 million from $102.1 million for the first quarter of 2024. The net interest margin on a tax equivalent basis decreased 2 basis points to 4.24% for the second quarter of 2024 from 4.26% for the first quarter of 2024. The decrease in the net interest margin from the prior quarter was primarily due to the impact of increased interest rates on our cost of funding only partially offset by increased income on interest earning assets. Net interest income for the second quarter of 2024 benefited from $10.1 million of income from purchase accounting adjustments compared to $8.6 million in the first quarter of 2024. Excluding purchase accounting adjustments, net interest income (tax equivalent) for the second quarter 2024 would have been $91.4 million(1) and the tax equivalent net interest margin would have been 3.82%(1).

Noninterest income for the second quarter of 2024 was $5.4 million, a decrease of $880 thousand, or 14.0%, compared to $6.3 million for the first quarter of 2024. Noninterest income decreased in the second quarter of 2024 compared to the first quarter of 2024 primarily due to a decrease in gains on sales of assets in the second quarter of 2024 compared to the first quarter of 2024.

Noninterest expense for the second quarter of 2024 decreased $194 thousand, or 0.3%, to $71.2 million compared to $71.4 million for the first quarter of 2024. The decrease in noninterest expense in the second quarter of 2024 compared to the first quarter of 2024 was primarily due to a $2.3 million decrease in salaries and employee benefits and a $1.0 million decrease in professional fees partially offset by other expenses.

The efficiency ratio was 66.63% for the second quarter of 2024 compared to 66.18% for the first quarter of 2024. Annualized returns on average assets, average equity and average tangible equity were 1.13%, 7.78% and 12.82%(1) for the second quarter of 2024, respectively, compared to 0.98%, 6.88% and 11.47%(1), respectively, for the first quarter of 2024.

Financial Condition

Total loans at June 30, 2024 decreased $194.2 million to $7.71 billion compared to $7.91 billion at March 31, 2024. At June 30, 2024, the remaining balance of the purchase accounting adjustments on loans was $87.4 million.

Total deposits at June 30, 2024 decreased $69.4 million to $8.73 billion compared to $8.79 billion at March 31, 2024, due to decreases in certificates and other time deposits, noninterest-bearing deposits and interest-bearing demand deposits, partially offset by increases in money market and savings deposits. Shifts in the deposit mix were primarily driven by the current interest rate environment and an intensely competitive market for deposits. Estimated uninsured deposits totaled $4.79 billion and estimated uninsured deposits net of collateralized deposits of $1.01 billion were $3.78 billion, or 43.3%, of total deposits at June 30, 2024.

Total assets at June 30, 2024 were $10.72 billion, a decrease of $5.6 million, compared to $10.73 billion at March 31, 2024.

Asset Quality

Nonperforming assets totaled $53.4 million, or 0.50% of total assets, at June 30, 2024, compared to $57.1 million, or 0.53% of total assets, at March 31, 2024. The allowance for credit losses on loans as a percentage of total loans was 1.23% at June 30, 2024 and 1.22% at March 31, 2024.

The second quarter of 2024 included a reversal of provision for credit losses expenses of $1.9 million compared to a $4.1 million provision for credit losses recorded during the first quarter of 2024. Net charge-offs for the second quarter of 2024 were $1 thousand, or 0.00% (annualized) of average loans, compared to net charge-offs of $714 thousand, or 0.04% (annualized) of average loans, for the first 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, July 26, 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/Q4I635860 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 [email protected]. A simultaneous audio-only webcast may be accessed at https://events.q4inc.com/attendee/232230638. 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

June 30

March 31

December 31

September 30

June 30

(Dollars in thousands)

ASSETS

Cash and due from banks

$

110,341

$

74,663

$

121,004

$

94,970

$

105,913

Interest-bearing deposits at other financial institutions

379,909

325,079

278,233

207,302

198,176

Total cash and cash equivalents

490,250

399,742

399,237

302,272

304,089

Available for sale securities, at fair value

1,630,971

1,523,100

1,395,680

1,414,952

1,478,222

Loans held for investment

7,713,897

7,908,111

7,925,133

8,004,528

8,068,718

Less: allowance for credit losses on loans

(94,772

)

(96,285

)

(91,684

)

(93,575

)

(100,195

)

Loans, net

7,619,125

7,811,826

7,833,449

7,910,953

7,968,523

Accrued interest receivable

43,348

45,466

44,244

43,536

42,051

Premises and equipment, net

113,984

115,698

118,683

119,332

119,142

Federal Home Loan Bank stock

15,089

16,050

25,051

29,022

24,478

Bank-owned life insurance

106,262

105,671

105,084

104,699

104,148

Goodwill

497,318

497,318

497,318

497,318

497,260

Core deposit intangibles, net

104,315

110,513

116,712

122,944

129,805

Other assets

103,001

103,838

111,681

120,432

110,633

Total assets

$

10,723,663

$

10,729,222

$

10,647,139

$

10,665,460

$

10,778,351

LIABILITIES AND SHAREHOLDERS’ EQUITY

LIABILITIES:

Deposits:

Noninterest-bearing

$

3,308,441

$

3,323,149

$

3,546,815

$

3,656,288

$

3,713,536

Interest-bearing

Demand

1,564,405

1,576,261

1,659,999

1,397,492

1,437,509

Money market and savings

2,213,031

2,203,767

2,136,777

2,128,950

2,174,073

Certificates and other time

1,639,426

1,691,539

1,529,876

1,503,891

1,441,251

Total interest-bearing deposits

5,416,862

5,471,567

5,326,652

5,030,333

5,052,833

Total deposits

8,725,303

8,794,716

8,873,467

8,686,621

8,766,369

Accrued interest payable

12,327

12,227

11,288

7,612

4,555

Borrowed funds

240,000

215,000

50,000

323,981

369,963

Subordinated debt

109,964

109,864

109,765

109,665

109,566

Other liabilities

70,274

66,717

81,601

76,735

69,218

Total liabilities

9,157,868

9,198,524

9,126,121

9,204,614

9,319,671

SHAREHOLDERS’ EQUITY:

Common stock

536

536

533

533

533

Capital surplus

1,238,477

1,235,221

1,232,627

1,231,686

1,228,532

Retained earnings

447,948

425,130

405,945

385,600

361,619

Accumulated other comprehensive loss

(121,166

)

(130,189

)

(118,087

)

(156,973

)

(132,004

)

Total shareholders’ equity

1,565,795

1,530,698

1,521,018

1,460,846

1,458,680

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

$

10,723,663

$

10,729,222

$

10,647,139

$

10,665,460

$

10,778,351

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

Three Months Ended

Six Months Ended

2024

2023

2024

2023

June 30

March 31

December 31

September 30

June 30

June 30

June 30

(Dollars in thousands, except per share data)

INTEREST INCOME:

Loans, including fees

$

135,885

$

134,685

$

139,114

$

138,948

$

133,931

$

270,570

$

259,660

Securities:

Taxable

11,923

9,293

9,622

9,493

9,726

21,216

19,379

Tax-exempt

816

818

418

437

436

1,634

1,698

Deposits in other financial institutions

3,555

3,627

3,021

2,391

2,865

7,182

6,636

Total interest income

152,179

148,423

152,175

151,269

146,958

300,602

287,373

INTEREST EXPENSE:

Demand, money market and savings deposits

28,399

27,530

25,033

23,557

20,708

55,929

38,745

Certificates and other time deposits

18,758

15,084

15,075

13,282

9,622

33,842

12,929

Borrowed funds

1,700

1,774

4,154

5,801

6,535

3,474

7,852

Subordinated debt

1,912

1,917

1,983

1,908

1,812

3,829

3,739

Total interest expense

50,769

46,305

46,245

44,548

38,677

97,074

63,265

NET INTEREST INCOME

101,410

102,118

105,930

106,721

108,281

203,528

224,108

(Reversal of) provision for credit losses

(1,935

)

4,098

1,047

2,315

1,915

2,163

5,581

Net interest income after provision for credit losses

103,345

98,020

104,883

104,406

106,366

201,365

218,527

NONINTEREST INCOME:

Service charges on deposit accounts

1,648

1,598

1,520

1,620

1,575

3,246

2,924

(Loss) gain on sale of assets

(64

)

513

198

(6

)

449

192

Bank-owned life insurance

591

587

573

551

532

1,178

1,054

Debit card and ATM income

543

527

542

935

1,821

1,070

3,519

Other

2,698

3,071

4,053

1,589

1,561

5,769

5,292

Total noninterest income

5,416

6,296

6,886

4,695

5,483

11,712

12,981

NONINTEREST EXPENSE:

Salaries and employee benefits

39,061

41,376

40,464

39,495

37,300

80,437

77,075

Net occupancy and equipment

4,503

4,390

4,572

4,455

3,817

8,893

7,905

Depreciation

1,948

1,964

1,955

1,952

1,841

3,912

3,677

Data processing and software amortization

5,501

4,894

5,000

4,798

4,674

10,395

9,728

Professional fees

1,620

2,662

3,867

997

1,564

4,282

3,091

Regulatory assessments and FDIC insurance

2,299

1,854

5,169

1,814

2,755

4,153

4,049

Amortization of intangibles

6,215

6,212

6,247

6,876

6,881

12,427

13,760

Communications

847

937

743

663

689

1,784

1,390

Advertising

891

765

1,004

877

907

1,656

1,746

Acquisition and merger-related expenses

3,072

3,421

2,897

9,062

Other

8,331

6,356

5,848

5,400

5,882

14,687

10,322

Total noninterest expense

71,216

71,410

77,941

70,748

69,207

142,626

141,805

INCOME BEFORE INCOME TAXES

37,545

32,906

33,828

38,353

42,642

70,451

89,703

Provision for income taxes

7,792

6,759

6,562

7,445

7,467

14,551

17,380

NET INCOME

$

29,753

$

26,147

$

27,266

$

30,908

$

35,175

$

55,900

$

72,323

EARNINGS PER SHARE

Basic

$

0.56

$

0.49

$

0.51

$

0.58

$

0.66

$

1.05

$

1.36

Diluted

$

0.56

$

0.49

$

0.51

$

0.58

$

0.66

$

1.04

$

1.36

Three Months Ended

Six Months Ended

2024

2023

2024

2023

June 30

March 31

December 31

September 30

June 30

June 30

June 30

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

Net income

$

29,753

$

26,147

$

27,266

$

30,908

$

35,175

$

55,900

$

72,323

Earnings per share, basic

$

0.56

$

0.49

$

0.51

$

0.58

$

0.66

$

1.05

$

1.36

Earnings per share, diluted

$

0.56

$

0.49

$

0.51

$

0.58

$

0.66

$

1.04

$

1.36

Dividends per share

$

0.13

$

0.13

$

0.13

$

0.13

$

0.13

$

0.26

$

0.26

Return on average assets(A)

1.13

%

0.98

%

1.02

%

1.14

%

1.31

%

1.06

%

1.35

%

Return on average equity(A)

7.78

%

6.88

%

7.33

%

8.34

%

9.67

%

7.33

%

10.14

%

Return on average tangible equity(A)(B)

12.82

%

11.47

%

12.61

%

14.47

%

17.05

%

12.15

%

18.14

%

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

4.24

%

4.26

%

4.40

%

4.37

%

4.49

%

4.25

%

4.64

%

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

3.82

%

3.91

%

3.91

%

3.87

%

3.97

%

3.86

%

4.18

%

Efficiency ratio(D)

66.63

%

66.18

%

69.21

%

63.50

%

60.83

%

66.40

%

59.86

%

Capital Ratios

Stellar Bancorp, Inc. (Consolidated)

Equity to assets

14.60

%

14.27

%

14.29

%

13.70

%

13.53

%

14.60

%

13.53

%

Tangible equity to tangible assets(B)

9.53

%

9.12

%

9.04

%

8.37

%

8.19

%

9.53

%

8.19

%

Estimated Total capital ratio (to risk-weighted assets)

15.34

%

14.62

%

14.02

%

13.61

%

13.21

%

15.34

%

13.21

%

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

12.98

%

12.29

%

11.77

%

11.30

%

10.83

%

12.98

%

10.83

%

Estimated Tier 1 capital (to risk-weighted assets)

13.10

%

12.41

%

11.89

%

11.41

%

10.94

%

13.10

%

10.94

%

Estimated Tier 1 leverage (to average tangible assets)

10.93

%

10.55

%

10.18

%

9.82

%

9.51

%

10.93

%

9.51

%

Stellar Bank

Estimated Total capital ratio (to risk-weighted assets)

14.65

%

14.13

%

13.65

%

13.32

%

12.98

%

14.65

%

12.98

%

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

13.12

%

12.61

%

12.20

%

11.80

%

11.38

%

13.12

%

11.38

%

Estimated Tier 1 capital (to risk-weighted assets)

13.12

%

12.61

%

12.20

%

11.80

%

11.38

%

13.12

%

11.38

%

Estimated Tier 1 leverage (to average tangible assets)

10.94

%

10.72

%

10.44

%

10.15

%

9.89

%

10.94

%

9.89

%

Other Data

Weighted average shares:

Basic

53,572

53,343

53,282

53,313

53,297

53,457

53,160

Diluted

53,608

53,406

53,350

53,380

53,375

53,506

53,261

Period end shares outstanding

53,564

53,551

53,291

53,322

53,303

53,564

53,303

Book value per share

$

29.23

$

28.58

$

28.54

$

27.40

$

27.37

$

29.23

$

27.37

Tangible book value per share(B)

$

18.00

$

17.23

$

17.02

$

15.76

$

15.60

$

18.00

$

15.60

Employees - full-time equivalents

1,045

1,007

998

1,008

1,004

1,045

1,004

(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

June 30, 2024

March 31, 2024

June 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

$

7,808,320

$

135,885

7.00

%

$

7,938,824

$

134,685

6.82

%

$

7,980,856

$

133,931

6.73

%

Securities

1,549,638

12,739

3.31

%

1,441,814

10,111

2.82

%

1,502,949

10,162

2.71

%

Deposits in other financial institutions

258,916

3,555

5.52

%

264,906

3,627

5.51

%

209,722

2,865

5.48

%

Total interest-earning assets

9,616,874

$

152,179

6.36

%

9,645,544

$

148,423

6.19

%

9,693,527

$

146,958

6.08

%

Allowance for credit losses on loans

(96,306

)

(91,612

)

(96,414

)

Noninterest-earning assets

1,103,297

1,132,857

1,143,025

Total assets

$

10,623,865

$

10,686,789

$

10,740,138

Liabilities and Shareholders' Equity

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

1,545,096

$

12,213

3.18

%

$

1,697,211

$

12,278

2.91

%

$

1,387,604

$

9,343

2.70

%

Money market and savings deposits

2,227,393

16,186

2.92

%

2,150,805

15,252

2.85

%

2,220,827

11,365

2.05

%

Certificates and other time deposits

1,694,536

18,758

4.45

%

1,444,048

15,084

4.20

%

1,225,834

9,622

3.15

%

Borrowed funds

112,187

1,700

6.09

%

134,400

1,774

5.31

%

479,896

6,535

5.46

%

Subordinated debt

109,910

1,912

7.00

%

109,808

1,917

7.02

%

109,499

1,812

6.64

%

Total interest-bearing liabilities

5,689,122

$

50,769

3.59

%

5,536,272

$

46,305

3.36

%

5,423,660

$

38,677

2.86

%

Noninterest-Bearing Liabilities:

Noninterest-bearing demand deposits

3,308,633

3,525,758

3,779,594

Other liabilities

87,986

96,461

78,411

Total liabilities

9,085,741

9,158,491

9,281,665

Shareholders’ equity

1,538,124

1,528,298

1,458,473

Total liabilities and shareholders’ equity

$

10,623,865

$

10,686,789

$

10,740,138

Net interest rate spread

2.77

%

2.83

%

3.22

%

Net interest income and margin

$

101,410

4.24

%

$

102,118

4.26

%

$

108,281

4.48

%

Net interest income and net interest margin (tax equivalent)

$

101,482

4.24

%

$

102,207

4.26

%

$

108,509

4.49

%

Cost of funds

2.27

%

2.06

%

1.69

%

Cost of deposits

2.16

%

1.94

%

1.41

%

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

Six Months Ended June 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

$

7,873,572

$

270,570

6.91

%

$

7,914,303

$

259,660

6.62

%

Securities

1,495,726

22,850

3.07

%

1,553,200

21,077

2.74

%

Deposits in other financial institutions

261,911

7,182

5.52

%

286,823

6,636

4.67

%

Total interest-earning assets

9,631,209

$

300,602

6.28

%

9,754,326

$

287,373

5.94

%

Allowance for credit losses on loans

(93,959

)

(94,881

)

Noninterest-earning assets

1,118,077

1,151,497

Total assets

$

10,655,327

$

10,810,942

Liabilities and Shareholders' Equity

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

1,621,154

$

24,491

3.04

%

$

1,518,213

$

17,725

2.35

%

Money market and savings deposits

2,189,099

31,438

2.89

%

2,355,112

21,020

1.80

%

Certificates and other time deposits

1,569,292

33,842

4.34

%

1,044,721

12,929

2.50

%

Borrowed funds

123,293

3,474

5.67

%

293,578

7,852

5.39

%

Subordinated debt

109,859

3,829

7.01

%

109,458

3,739

6.89

%

Total interest-bearing liabilities

5,612,697

$

97,074

3.48

%

5,321,082

$

63,265

2.40

%

Noninterest-Bearing Liabilities:

Noninterest-bearing demand deposits

3,417,196

3,971,862

Other liabilities

92,223

79,609

Total liabilities

9,122,116

9,372,553

Shareholders’ equity

1,533,211

1,438,389

Total liabilities and shareholders' equity

$

10,655,327

$

10,810,942

Net interest rate spread

2.80

%

3.54

%

Net interest income and margin

$

203,528

4.25

%

$

224,108

4.63

%

Net interest income and net interest margin (tax equivalent)

$

203,688

4.25

%

$

224,628

4.64

%

Cost of funds

2.16

%

1.37

%

Cost of deposits

2.05

%

1.17

%

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

Three Months Ended

2024

2023

June 30

March 31

December 31

September 30

June 30

(Dollars in thousands)

Period-end Loan Portfolio:

Commercial and industrial

$

1,392,435

$

1,451,462

$

1,409,002

$

1,474,600

$

1,512,476

Paycheck Protection Program (PPP)

3,629

4,293

5,100

5,968

8,027

Real estate:

Commercial real estate (including multi-family residential)

4,029,671

4,049,885

4,071,807

4,076,606

4,038,487

Commercial real estate construction and land development

922,805

1,039,443

1,060,406

1,078,265

1,136,124

1-4 family residential (including home equity)

1,098,681

1,049,316

1,047,174

1,024,945

1,009,439

Residential construction

200,134

252,573

267,357

289,553

311,208

Consumer and other

66,542

61,139

64,287

54,591

52,957

Total loans held for investment

$

7,713,897

$

7,908,111

$

7,925,133

$

8,004,528

$

8,068,718

Deposits:

Noninterest-bearing

$

3,308,441

$

3,323,149

$

3,546,815

$

3,656,288

$

3,713,536

Interest-bearing

Demand

1,564,405

1,576,261

1,659,999

1,397,492

1,437,509

Money market and savings

2,213,031

2,203,767

2,136,777

2,128,950

2,174,073

Certificates and other time

1,639,426

1,691,539

1,529,876

1,503,891

1,441,251

Total interest-bearing deposits

5,416,862

5,471,567

5,326,652

5,030,333

5,052,833

Total deposits

$

8,725,303

$

8,794,716

$

8,873,467

$

8,686,621

$

8,766,369

Asset Quality:

Nonaccrual loans

$

50,906

$

57,129

$

39,191

$

38,291

$

43,349

Accruing loans 90 or more days past due

Total nonperforming loans

50,906

57,129

39,191

38,291

43,349

Other real estate

2,548

Total nonperforming assets

$

53,454

$

57,129

$

39,191

$

38,291

$

43,349

Net (recoveries) charge-offs

$

(1

)

$

714

$

2,577

$

8,116

$

236

Nonaccrual loans:

Commercial and industrial

$

18,451

$

15,465

$

5,048

$

14,991

$

22,968

Real estate:

Commercial real estate (including multi-family residential)

18,094

21,268

16,699

13,563

8,221

Commercial real estate construction and land development

1,641

8,406

5,043

170

388

1-4 family residential (including home equity)

12,454

10,368

8,874

8,442

10,880

Residential construction

155

1,410

3,288

635

665

Consumer and other

111

212

239

490

227

Total nonaccrual loans

$

50,906

$

57,129

$

39,191

$

38,291

$

43,349

Asset Quality Ratios:

Nonperforming assets to total assets

0.50

%

0.53

%

0.37

%

0.36

%

0.40

%

Nonperforming loans to total loans

0.66

%

0.72

%

0.49

%

0.48

%

0.54

%

Allowance for credit losses on loans to nonperforming loans

186.17

%

168.54

%

233.94

%

244.38

%

231.14

%

Allowance for credit losses on loans to total loans

1.23

%

1.22

%

1.16

%

1.17

%

1.24

%

Net charge-offs to average loans (annualized)

0.00

%

0.04

%

0.13

%

0.40

%

0.01

%

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

Six Months Ended

2024

2023

2024

2023

June 30

March 31

December 31

September 30

June 30

June 30

June 30

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

Net income

$

29,753

$

26,147

$

27,266

$

30,908

$

35,175

$

55,900

$

72,323

Add: Provision for credit losses

(1,935

)

4,098

1,047

2,315

1,915

2,163

5,581

Add: Provision for income taxes

7,792

6,759

6,562

7,445

7,467

14,551

17,380

Pre-tax, pre-provision income

$

35,610

$

37,004

$

34,875

$

40,668

$

44,557

$

72,614

$

95,284

Total average assets

$

10,623,865

$

10,686,789

$

10,626,373

$

10,741,295

$

10,740,138

$

10,655,327

$

10,810,942

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

1.35

%

1.39

%

1.30

%

1.50

%

1.66

%

1.37

%

1.78

%

Total shareholders’ equity

$

1,565,795

$

1,530,698

$

1,521,018

$

1,460,846

$

1,458,680

$

1,565,795

$

1,458,680

Less: Goodwill and core deposit intangibles, net

601,633

607,831

614,030

620,262

627,065

601,633

627,065

Tangible shareholders’ equity

$

964,162

$

922,867

$

906,988

$

840,584

$

831,615

$

964,162

$

831,615

Shares outstanding at end of period

53,564

53,551

53,291

53,322

53,303

53,564

53,303

Tangible book value per share

$

18.00

$

17.23

$

17.02

$

15.76

$

15.60

$

18.00

$

15.60

Average shareholders’ equity

$

1,538,124

$

1,528,298

$

1,475,377

$

1,471,009

$

1,458,473

$

1,533,211

$

1,438,389

Less: Average goodwill and core deposit intangibles, net

604,722

611,149

617,236

623,864

630,854

607,935

634,462

Average tangible shareholders’ equity

$

933,402

$

917,149

$

858,141

$

847,145

$

827,619

$

925,276

$

803,927

Return on average tangible equity(B)

12.82

%

11.47

%

12.61

%

14.47

%

17.05

%

12.15

%

18.14

%

Total assets

$

10,723,663

$

10,729,222

$

10,647,139

$

10,665,460

$

10,778,351

$

10,723,663

$

10,778,351

Less: Goodwill and core deposit intangibles, net

601,633

607,831

614,030

620,262

627,065

601,633

627,065

Tangible assets

$

10,122,030

$

10,121,391

$

10,033,109

$

10,045,198

$

10,151,286

$

10,122,030

$

10,151,286

Tangible equity to tangible assets

9.53

%

9.12

%

9.04

%

8.37

%

8.19

%

9.53

%

8.19

%

Net interest income (tax equivalent)

$

101,482

$

102,207

$

106,121

$

106,919

$

108,509

$

203,688

$

224,628

Less: Purchase accounting accretion

10,098

8,551

11,726

12,400

12,572

18,649

22,676

Adjusted net interest income (tax equivalent)

$

91,384

$

93,656

$

94,395

$

94,519

$

95,937

$

185,039

$

201,952

Average earning assets

$

9,616,874

$

9,645,544

$

9,576,927

$

9,697,553

$

9,693,527

$

9,631,209

$

9,754,326

Net interest margin (tax equivalent) excluding PAA

3.82

%

3.91

%

3.91

%

3.87

%

3.97

%

3.86

%

4.18

%

(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.

CT?id=bwnews&sty=20240726333029r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20240726333029/en/