Stellar Bancorp, Inc. Reports Second Quarter 2024 Results

ⓘ This article is third-party content and does not represent the views of this site. We make no guarantees regarding its accuracy or completeness.

Stellar Bancorp, Inc. (the โ€œCompanyโ€ or โ€œStellarโ€) (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.

โ€œWe are pleased to announce our second quarter 2024 results,โ€ said Robert R. Franklin, Jr., Stellarโ€™s Chief Executive Officer. โ€œOur 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,โ€ said Mr. Franklin. โ€œStellar Bank is well-positioned for either outcome.โ€

โ€œIn 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,โ€ Mr. Franklin continued.

โ€œOur 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,โ€ 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 (โ€œPAAโ€), 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

Stellarโ€™s management uses certain non-GAAP financial measures to evaluate its performance. Please refer to the GAAP Reconciliation and Managementโ€™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

Stellarโ€™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 IR@stellar.bank. 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 Companyโ€™s website at ir.stellar.bank.

About Stellar Bancorp, Inc.

Stellar Bancorp, Inc. is a bank holding company headquartered in Houston, Texas. Stellarโ€™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, โ€œforward-looking statementsโ€ 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 Companyโ€™s merger with Allegiance Bancshares, Inc. (the โ€œMergerโ€), including future financial performance and operating results, the Companyโ€™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 โ€œmay,โ€ โ€œwill,โ€ โ€œshould,โ€ โ€œcould,โ€ โ€œscheduled,โ€ โ€œplans,โ€ โ€œintends,โ€ โ€œprojects,โ€ โ€œanticipates,โ€ โ€œexpects,โ€ โ€œbelieves,โ€ โ€œestimates,โ€ โ€œpotential,โ€ โ€œwould,โ€ or โ€œcontinueโ€ 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 Stellarโ€™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 Companyโ€™s future results can be found in the Companyโ€™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 SECโ€™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.

ย 
ย 
ย 

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)ย 

ย 

ย 

2024

ย 

2023

ย 

June 30

ย 

March 31

ย 

December 31

ย 

September 30

ย 

June 30

ย 

(Dollars in thousands)

ASSETS

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Cash and due from banks

$

110,341

ย 

ย 

$

74,663

ย 

ย 

$

121,004

ย 

ย 

$

94,970

ย 

ย 

$

105,913

ย 

Interest-bearing deposits at other financial institutions

ย 

379,909

ย 

ย 

ย 

325,079

ย 

ย 

ย 

278,233

ย 

ย 

ย 

207,302

ย 

ย 

ย 

198,176

ย 

Total cash and cash equivalents

ย 

490,250

ย 

ย 

ย 

399,742

ย 

ย 

ย 

399,237

ย 

ย 

ย 

302,272

ย 

ย 

ย 

304,089

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Available for sale securities, at fair value

ย 

1,630,971

ย 

ย 

ย 

1,523,100

ย 

ย 

ย 

1,395,680

ย 

ย 

ย 

1,414,952

ย 

ย 

ย 

1,478,222

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Loans held for investment

ย 

7,713,897

ย 

ย 

ย 

7,908,111

ย 

ย 

ย 

7,925,133

ย 

ย 

ย 

8,004,528

ย 

ย 

ย 

8,068,718

ย 

Less: allowance for credit losses on loans

ย 

(94,772

)

ย 

ย 

(96,285

)

ย 

ย 

(91,684

)

ย 

ย 

(93,575

)

ย 

ย 

(100,195

)

Loans, net

ย 

7,619,125

ย 

ย 

ย 

7,811,826

ย 

ย 

ย 

7,833,449

ย 

ย 

ย 

7,910,953

ย 

ย 

ย 

7,968,523

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Accrued interest receivable

ย 

43,348

ย 

ย 

ย 

45,466

ย 

ย 

ย 

44,244

ย 

ย 

ย 

43,536

ย 

ย 

ย 

42,051

ย 

Premises and equipment, net

ย 

113,984

ย 

ย 

ย 

115,698

ย 

ย 

ย 

118,683

ย 

ย 

ย 

119,332

ย 

ย 

ย 

119,142

ย 

Federal Home Loan Bank stock

ย 

15,089

ย 

ย 

ย 

16,050

ย 

ย 

ย 

25,051

ย 

ย 

ย 

29,022

ย 

ย 

ย 

24,478

ย 

Bank-owned life insurance

ย 

106,262

ย 

ย 

ย 

105,671

ย 

ย 

ย 

105,084

ย 

ย 

ย 

104,699

ย 

ย 

ย 

104,148

ย 

Goodwill

ย 

497,318

ย 

ย 

ย 

497,318

ย 

ย 

ย 

497,318

ย 

ย 

ย 

497,318

ย 

ย 

ย 

497,260

ย 

Core deposit intangibles, net

ย 

104,315

ย 

ย 

ย 

110,513

ย 

ย 

ย 

116,712

ย 

ย 

ย 

122,944

ย 

ย 

ย 

129,805

ย 

Other assets

ย 

103,001

ย 

ย 

ย 

103,838

ย 

ย 

ย 

111,681

ย 

ย 

ย 

120,432

ย 

ย 

ย 

110,633

ย 

Total assets

$

10,723,663

ย 

ย 

$

10,729,222

ย 

ย 

$

10,647,139

ย 

ย 

$

10,665,460

ย 

ย 

$

10,778,351

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

LIABILITIES AND SHAREHOLDERSโ€™ EQUITY

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

LIABILITIES:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Deposits:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Noninterest-bearing

$

3,308,441

ย 

ย 

$

3,323,149

ย 

ย 

$

3,546,815

ย 

ย 

$

3,656,288

ย 

ย 

$

3,713,536

ย 

Interest-bearing

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Demand

ย 

1,564,405

ย 

ย 

ย 

1,576,261

ย 

ย 

ย 

1,659,999

ย 

ย 

ย 

1,397,492

ย 

ย 

ย 

1,437,509

ย 

Money market and savings

ย 

2,213,031

ย 

ย 

ย 

2,203,767

ย 

ย 

ย 

2,136,777

ย 

ย 

ย 

2,128,950

ย 

ย 

ย 

2,174,073

ย 

Certificates and other time

ย 

1,639,426

ย 

ย 

ย 

1,691,539

ย 

ย 

ย 

1,529,876

ย 

ย 

ย 

1,503,891

ย 

ย 

ย 

1,441,251

ย 

Total interest-bearing deposits

ย 

5,416,862

ย 

ย 

ย 

5,471,567

ย 

ย 

ย 

5,326,652

ย 

ย 

ย 

5,030,333

ย 

ย 

ย 

5,052,833

ย 

Total deposits

ย 

8,725,303

ย 

ย 

ย 

8,794,716

ย 

ย 

ย 

8,873,467

ย 

ย 

ย 

8,686,621

ย 

ย 

ย 

8,766,369

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Accrued interest payable

ย 

12,327

ย 

ย 

ย 

12,227

ย 

ย 

ย 

11,288

ย 

ย 

ย 

7,612

ย 

ย 

ย 

4,555

ย 

Borrowed funds

ย 

240,000

ย 

ย 

ย 

215,000

ย 

ย 

ย 

50,000

ย 

ย 

ย 

323,981

ย 

ย 

ย 

369,963

ย 

Subordinated debt

ย 

109,964

ย 

ย 

ย 

109,864

ย 

ย 

ย 

109,765

ย 

ย 

ย 

109,665

ย 

ย 

ย 

109,566

ย 

Other liabilities

ย 

70,274

ย 

ย 

ย 

66,717

ย 

ย 

ย 

81,601

ย 

ย 

ย 

76,735

ย 

ย 

ย 

69,218

ย 

Total liabilities

ย 

9,157,868

ย 

ย 

ย 

9,198,524

ย 

ย 

ย 

9,126,121

ย 

ย 

ย 

9,204,614

ย 

ย 

ย 

9,319,671

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

SHAREHOLDERSโ€™ EQUITY:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Common stock

ย 

536

ย 

ย 

ย 

536

ย 

ย 

ย 

533

ย 

ย 

ย 

533

ย 

ย 

ย 

533

ย 

Capital surplus

ย 

1,238,477

ย 

ย 

ย 

1,235,221

ย 

ย 

ย 

1,232,627

ย 

ย 

ย 

1,231,686

ย 

ย 

ย 

1,228,532

ย 

Retained earnings

ย 

447,948

ย 

ย 

ย 

425,130

ย 

ย 

ย 

405,945

ย 

ย 

ย 

385,600

ย 

ย 

ย 

361,619

ย 

Accumulated other comprehensive loss

ย 

(121,166

)

ย 

ย 

(130,189

)

ย 

ย 

(118,087

)

ย 

ย 

(156,973

)

ย 

ย 

(132,004

)

Total shareholdersโ€™ equity

ย 

1,565,795

ย 

ย 

ย 

1,530,698

ย 

ย 

ย 

1,521,018

ย 

ย 

ย 

1,460,846

ย 

ย 

ย 

1,458,680

TOTAL LIABILITIES AND SHAREHOLDERSโ€™ EQUITY

$

10,723,663

$

10,729,222

ย 

$

10,647,139

$

10,665,460

$

10,778,351

ย 
ย 
ย 
ย 

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)ย 

ย 

ย 

Three Months Ended

ย 

Six Months Ended

ย 

2024

ย 

2023

ย 

2024

ย 

2023

ย 

June 30

ย 

March 31

ย 

December 31

ย 

September 30

ย 

June 30

ย 

June 30

ย 

June 30

ย 

(Dollars in thousands, except per share data)

INTEREST INCOME:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Loans, including fees

$

135,885

ย 

ย 

$

134,685

ย 

$

139,114

ย 

$

138,948

ย 

$

133,931

ย 

ย 

$

270,570

ย 

$

259,660

Securities:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Taxable

ย 

11,923

ย 

ย 

ย 

9,293

ย 

ย 

9,622

ย 

ย 

9,493

ย 

ย 

9,726

ย 

ย 

ย 

21,216

ย 

ย 

19,379

Tax-exempt

ย 

816

ย 

ย 

ย 

818

ย 

ย 

418

ย 

ย 

437

ย 

ย 

436

ย 

ย 

ย 

1,634

ย 

ย 

1,698

Deposits in other financial institutions

ย 

3,555

ย 

ย 

ย 

3,627

ย 

ย 

3,021

ย 

ย 

2,391

ย 

ย 

2,865

ย 

ย 

ย 

7,182

ย 

ย 

6,636

Total interest income

ย 

152,179

ย 

ย 

ย 

148,423

ย 

ย 

152,175

ย 

ย 

151,269

ย 

ย 

146,958

ย 

ย 

ย 

300,602

ย 

ย 

287,373

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

INTEREST EXPENSE:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Demand, money market and savings deposits

ย 

28,399

ย 

ย 

ย 

27,530

ย 

ย 

25,033

ย 

ย 

23,557

ย 

ย 

20,708

ย 

ย 

ย 

55,929

ย 

ย 

38,745

Certificates and other time deposits

ย 

18,758

ย 

ย 

ย 

15,084

ย 

ย 

15,075

ย 

ย 

13,282

ย 

ย 

9,622

ย 

ย 

ย 

33,842

ย 

ย 

12,929

Borrowed funds

ย 

1,700

ย 

ย 

ย 

1,774

ย 

ย 

4,154

ย 

ย 

5,801

ย 

ย 

6,535

ย 

ย 

ย 

3,474

ย 

ย 

7,852

Subordinated debt

ย 

1,912

ย 

ย 

ย 

1,917

ย 

ย 

1,983

ย 

ย 

1,908

ย 

ย 

1,812

ย 

ย 

ย 

3,829

ย 

ย 

3,739

Total interest expense

ย 

50,769

ย 

ย 

ย 

46,305

ย 

ย 

46,245

ย 

ย 

44,548

ย 

ย 

38,677

ย 

ย 

ย 

97,074

ย 

ย 

63,265

NET INTEREST INCOME

ย 

101,410

ย 

ย 

ย 

102,118

ย 

ย 

105,930

ย 

ย 

106,721

ย 

ย 

108,281

ย 

ย 

ย 

203,528

ย 

ย 

224,108

(Reversal of) provision for credit losses

ย 

(1,935

)

ย 

ย 

4,098

ย 

ย 

1,047

ย 

ย 

2,315

ย 

ย 

1,915

ย 

ย 

ย 

2,163

ย 

ย 

5,581

Net interest income after provision for credit losses

ย 

103,345

ย 

ย 

ย 

98,020

ย 

ย 

104,883

ย 

ย 

104,406

ย 

ย 

106,366

ย 

ย 

ย 

201,365

ย 

ย 

218,527

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

NONINTEREST INCOME:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Service charges on deposit accounts

ย 

1,648

ย 

ย 

ย 

1,598

ย 

ย 

1,520

ย 

ย 

1,620

ย 

ย 

1,575

ย 

ย 

ย 

3,246

ย 

ย 

2,924

(Loss) gain on sale of assets

ย 

(64

)

ย 

ย 

513

ย 

ย 

198

ย 

ย 

โ€”

ย 

ย 

(6

)

ย 

ย 

449

ย 

ย 

192

Bank-owned life insurance

ย 

591

ย 

ย 

ย 

587

ย 

ย 

573

ย 

ย 

551

ย 

ย 

532

ย 

ย 

ย 

1,178

ย 

ย 

1,054

Debit card and ATM income

ย 

543

ย 

ย 

ย 

527

ย 

ย 

542

ย 

ย 

935

ย 

ย 

1,821

ย 

ย 

ย 

1,070

ย 

ย 

3,519

Other

ย 

2,698

ย 

ย 

ย 

3,071

ย 

ย 

4,053

ย 

ย 

1,589

ย 

ย 

1,561

ย 

ย 

ย 

5,769

ย 

ย 

5,292

Total noninterest income

ย 

5,416

ย 

ย 

ย 

6,296

ย 

ย 

6,886

ย 

ย 

4,695

ย 

ย 

5,483

ย 

ย 

ย 

11,712

ย 

ย 

12,981

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

NONINTEREST EXPENSE:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Salaries and employee benefits

ย 

39,061

ย 

ย 

ย 

41,376

ย 

ย 

40,464

ย 

ย 

39,495

ย 

ย 

37,300

ย 

ย 

ย 

80,437

ย 

ย 

77,075

Net occupancy and equipment

ย 

4,503

ย 

ย 

ย 

4,390

ย 

ย 

4,572

ย 

ย 

4,455

ย 

ย 

3,817

ย 

ย 

ย 

8,893

ย 

ย 

7,905

Depreciation

ย 

1,948

ย 

ย 

ย 

1,964

ย 

ย 

1,955

ย 

ย 

1,952

ย 

ย 

1,841

ย 

ย 

ย 

3,912

ย 

ย 

3,677

Data processing and software amortization

ย 

5,501

ย 

ย 

ย 

4,894

ย 

ย 

5,000

ย 

ย 

4,798

ย 

ย 

4,674

ย 

ย 

ย 

10,395

ย 

ย 

9,728

Professional fees

ย 

1,620

ย 

ย 

ย 

2,662

ย 

ย 

3,867

ย 

ย 

997

ย 

ย 

1,564

ย 

ย 

ย 

4,282

ย 

ย 

3,091

Regulatory assessments and FDIC insurance

ย 

2,299

ย 

ย 

ย 

1,854

ย 

ย 

5,169

ย 

ย 

1,814

ย 

ย 

2,755

ย 

ย 

ย 

4,153

ย 

ย 

4,049

Amortization of intangibles

ย 

6,215

ย 

ย 

ย 

6,212

ย 

ย 

6,247

ย 

ย 

6,876

ย 

ย 

6,881

ย 

ย 

ย 

12,427

ย 

ย 

13,760

Communications

ย 

847

ย 

ย 

ย 

937

ย 

ย 

743

ย 

ย 

663

ย 

ย 

689

ย 

ย 

ย 

1,784

ย 

ย 

1,390

Advertising

ย 

891

ย 

ย 

ย 

765

ย 

ย 

1,004

ย 

ย 

877

ย 

ย 

907

ย 

ย 

ย 

1,656

ย 

ย 

1,746

Acquisition and merger-related expenses

ย 

โ€”

ย 

ย 

ย 

โ€”

ย 

ย 

3,072

ย 

ย 

3,421

ย 

ย 

2,897

ย 

ย 

ย 

โ€”

ย 

ย 

9,062

Other

ย 

8,331

ย 

ย 

ย 

6,356

ย 

ย 

5,848

ย 

ย 

5,400

ย 

ย 

5,882

ย 

ย 

ย 

14,687

ย 

ย 

10,322

Total noninterest expense

ย 

71,216

ย 

ย 

ย 

71,410

ย 

ย 

77,941

ย 

ย 

70,748

ย 

ย 

69,207

ย 

ย 

ย 

142,626

ย 

ย 

141,805

INCOME BEFORE INCOME TAXES

ย 

37,545

ย 

ย 

ย 

32,906

ย 

ย 

33,828

ย 

ย 

38,353

ย 

ย 

42,642

ย 

ย 

ย 

70,451

ย 

ย 

89,703

Provision for income taxes

ย 

7,792

ย 

ย 

ย 

6,759

ย 

ย 

6,562

ย 

ย 

7,445

ย 

ย 

7,467

ย 

ย 

ย 

14,551

ย 

ย 

17,380

NET INCOME

$

29,753

ย 

ย 

$

26,147

ย 

$

27,266

ย 

$

30,908

ย 

$

35,175

ย 

ย 

$

55,900

ย 

$

72,323

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

EARNINGS PER SHARE

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Basic

$

0.56

ย 

ย 

$

0.49

ย 

$

0.51

ย 

$

0.58

ย 

$

0.66

ย 

ย 

$

1.05

ย 

$

1.36

Diluted

$

0.56

ย 

ย 

$

0.49

ย 

$

0.51

ย 

$

0.58

ย 

$

0.66

ย 

ย 

$

1.04

ย 

$

1.36

ย 
ย 
ย 

ย 

Three Months Ended

ย 

Six Months Ended

ย 

2024

ย 

2023

ย 

2024

ย 

2023

ย 

June 30

ย 

March 31

ย 

December 31

ย 

September 30

ย 

June 30

ย 

June 30

ย 

June 30

ย 

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

Net income

$

29,753

ย 

ย 

$

26,147

ย 

ย 

$

27,266

ย 

ย 

$

30,908

ย 

ย 

$

35,175

ย 

ย 

$

55,900

ย 

ย 

$

72,323

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Earnings per share, basic

$

0.56

ย 

ย 

$

0.49

ย 

ย 

$

0.51

ย 

ย 

$

0.58

ย 

ย 

$

0.66

ย 

ย 

$

1.05

ย 

ย 

$

1.36

ย 

Earnings per share, diluted

$

0.56

ย 

ย 

$

0.49

ย 

ย 

$

0.51

ย 

ย 

$

0.58

ย 

ย 

$

0.66

ย 

ย 

$

1.04

ย 

ย 

$

1.36

ย 

Dividends per share

$

0.13

ย 

ย 

$

0.13

ย 

ย 

$

0.13

ย 

ย 

$

0.13

ย 

ย 

$

0.13

ย 

ย 

$

0.26

ย 

ย 

$

0.26

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Return on average assets(A)

ย 

1.13

%

ย 

ย 

0.98

%

ย 

ย 

1.02

%

ย 

ย 

1.14

%

ย 

ย 

1.31

%

ย 

ย 

1.06

%

ย 

ย 

1.35

%

Return on average equity(A)

ย 

7.78

%

ย 

ย 

6.88

%

ย 

ย 

7.33

%

ย 

ย 

8.34

%

ย 

ย 

9.67

%

ย 

ย 

7.33

%

ย 

ย 

10.14

%

Return on average tangible equity(A)(B)

ย 

12.82

%

ย 

ย 

11.47

%

ย 

ย 

12.61

%

ย 

ย 

14.47

%

ย 

ย 

17.05

%

ย 

ย 

12.15

%

ย 

ย 

18.14

%

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

ย 

4.24

%

ย 

ย 

4.26

%

ย 

ย 

4.40

%

ย 

ย 

4.37

%

ย 

ย 

4.49

%

ย 

ย 

4.25

%

ย 

ย 

4.64

%

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

ย 

3.82

%

ย 

ย 

3.91

%

ย 

ย 

3.91

%

ย 

ย 

3.87

%

ย 

ย 

3.97

%

ย 

ย 

3.86

%

ย 

ย 

4.18

%

Efficiency ratio(D)

ย 

66.63

%

ย 

ย 

66.18

%

ย 

ย 

69.21

%

ย 

ย 

63.50

%

ย 

ย 

60.83

%

ย 

ย 

66.40

%

ย 

ย 

59.86

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Capital Ratios

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Stellar Bancorp, Inc. (Consolidated)

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Equity to assets

ย 

14.60

%

ย 

ย 

14.27

%

ย 

ย 

14.29

%

ย 

ย 

13.70

%

ย 

ย 

13.53

%

ย 

ย 

14.60

%

ย 

ย 

13.53

%

Tangible equity to tangible assets(B)

ย 

9.53

%

ย 

ย 

9.12

%

ย 

ย 

9.04

%

ย 

ย 

8.37

%

ย 

ย 

8.19

%

ย 

ย 

9.53

%

ย 

ย 

8.19

%

Estimated Total capital ratio (to risk-weighted assets)

ย 

15.34

%

ย 

ย 

14.62

%

ย 

ย 

14.02

%

ย 

ย 

13.61

%

ย 

ย 

13.21

%

ย 

ย 

15.34

%

ย 

ย 

13.21

%

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

ย 

12.98

%

ย 

ย 

12.29

%

ย 

ย 

11.77

%

ย 

ย 

11.30

%

ย 

ย 

10.83

%

ย 

ย 

12.98

%

ย 

ย 

10.83

%

Estimated Tier 1 capital (to risk-weighted assets)

ย 

13.10

%

ย 

ย 

12.41

%

ย 

ย 

11.89

%

ย 

ย 

11.41

%

ย 

ย 

10.94

%

ย 

ย 

13.10

%

ย 

ย 

10.94

%

Estimated Tier 1 leverage (to average tangible assets)

ย 

10.93

%

ย 

ย 

10.55

%

ย 

ย 

10.18

%

ย 

ย 

9.82

%

ย 

ย 

9.51

%

ย 

ย 

10.93

%

ย 

ย 

9.51

%

Stellar Bank

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Estimated Total capital ratio (to risk-weighted assets)

ย 

14.65

%

ย 

ย 

14.13

%

ย 

ย 

13.65

%

ย 

ย 

13.32

%

ย 

ย 

12.98

%

ย 

ย 

14.65

%

ย 

ย 

12.98

%

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

ย 

13.12

%

ย 

ย 

12.61

%

ย 

ย 

12.20

%

ย 

ย 

11.80

%

ย 

ย 

11.38

%

ย 

ย 

13.12

%

ย 

ย 

11.38

%

Estimated Tier 1 capital (to risk-weighted assets)

ย 

13.12

%

ย 

ย 

12.61

%

ย 

ย 

12.20

%

ย 

ย 

11.80

%

ย 

ย 

11.38

%

ย 

ย 

13.12

%

ย 

ย 

11.38

%

Estimated Tier 1 leverage (to average tangible assets)

ย 

10.94

%

ย 

ย 

10.72

%

ย 

ย 

10.44

%

ย 

ย 

10.15

%

ย 

ย 

9.89

%

ย 

ย 

10.94

%

ย 

ย 

9.89

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Other Data

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Weighted average shares:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Basic

ย 

53,572

ย 

ย 

ย 

53,343

ย 

ย 

ย 

53,282

ย 

ย 

ย 

53,313

ย 

ย 

ย 

53,297

ย 

ย 

ย 

53,457

ย 

ย 

ย 

53,160

ย 

Diluted

ย 

53,608

ย 

ย 

ย 

53,406

ย 

ย 

ย 

53,350

ย 

ย 

ย 

53,380

ย 

ย 

ย 

53,375

ย 

ย 

ย 

53,506

ย 

ย 

ย 

53,261

ย 

Period end shares outstanding

ย 

53,564

ย 

ย 

ย 

53,551

ย 

ย 

ย 

53,291

ย 

ย 

ย 

53,322

ย 

ย 

ย 

53,303

ย 

ย 

ย 

53,564

ย 

ย 

ย 

53,303

ย 

Book value per share

$

29.23

ย 

ย 

$

28.58

ย 

ย 

$

28.54

ย 

ย 

$

27.40

ย 

ย 

$

27.37

ย 

ย 

$

29.23

ย 

ย 

$

27.37

ย 

Tangible book value per share(B)

$

18.00

ย 

ย 

$

17.23

ย 

ย 

$

17.02

ย 

ย 

$

15.76

ย 

ย 

$

15.60

ย 

ย 

$

18.00

ย 

ย 

$

15.60

ย 

Employees - full-time equivalents

ย 

1,045

ย 

ย 

ย 

1,007

ย 

ย 

ย 

998

ย 

ย 

ย 

1,008

ย 

ย 

ย 

1,004

ย 

ย 

ย 

1,045

ย 

ย 

ย 

1,004

ย 

(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.

ย 
ย 
ย 
ย 

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)ย 

ย 

ย 

Three Months Ended

ย 

June 30, 2024

ย 

March 31, 2024

ย 

June 30, 2023

ย 

Average

Balance

ย 

Interest

Earned/

Interest

Paid

ย 

Average

Yield/Rate

ย 

Average

Balance

ย 

Interest

Earned/

Interest

Paid

ย 

Average

Yield/Rate

ย 

Average

Balance

ย 

Interest

Earned/

Interest

Paid

ย 

Average

Yield/Rate

ย 

(Dollars in thousands)

Assets

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Interest-Earning Assets:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Loans

$

7,808,320

ย 

ย 

$

135,885

ย 

7.00

%

ย 

$

7,938,824

ย 

ย 

$

134,685

ย 

6.82

%

ย 

$

7,980,856

ย 

ย 

$

133,931

ย 

6.73

%

Securities

ย 

1,549,638

ย 

ย 

ย 

12,739

ย 

3.31

%

ย 

ย 

1,441,814

ย 

ย 

ย 

10,111

ย 

2.82

%

ย 

ย 

1,502,949

ย 

ย 

ย 

10,162

ย 

2.71

%

Deposits in other financial institutions

ย 

258,916

ย 

ย 

ย 

3,555

ย 

5.52

%

ย 

ย 

264,906

ย 

ย 

ย 

3,627

ย 

5.51

%

ย 

ย 

209,722

ย 

ย 

ย 

2,865

ย 

5.48

%

Total interest-earning assets

ย 

9,616,874

ย 

ย 

$

152,179

ย 

6.36

%

ย 

ย 

9,645,544

ย 

ย 

$

148,423

ย 

6.19

%

ย 

ย 

9,693,527

ย 

ย 

$

146,958

ย 

6.08

%

Allowance for credit losses on loans

ย 

(96,306

)

ย 

ย 

ย 

ย 

ย 

ย 

(91,612

)

ย 

ย 

ย 

ย 

ย 

ย 

(96,414

)

ย 

ย 

ย 

ย 

Noninterest-earning assets

ย 

1,103,297

ย 

ย 

ย 

ย 

ย 

ย 

ย 

1,132,857

ย 

ย 

ย 

ย 

ย 

ย 

ย 

1,143,025

ย 

ย 

ย 

ย 

ย 

Total assets

$

10,623,865

ย 

ย 

ย 

ย 

ย 

ย 

$

10,686,789

ย 

ย 

ย 

ย 

ย 

ย 

$

10,740,138

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Liabilities and Shareholders' Equity

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Interest-Bearing Liabilities:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Interest-bearing demand deposits

$

1,545,096

ย 

ย 

$

12,213

ย 

3.18

%

ย 

$

1,697,211

ย 

ย 

$

12,278

ย 

2.91

%

ย 

$

1,387,604

ย 

ย 

$

9,343

ย 

2.70

%

Money market and savings deposits

ย 

2,227,393

ย 

ย 

ย 

16,186

ย 

2.92

%

ย 

ย 

2,150,805

ย 

ย 

ย 

15,252

ย 

2.85

%

ย 

ย 

2,220,827

ย 

ย 

ย 

11,365

ย 

2.05

%

Certificates and other time deposits

ย 

1,694,536

ย 

ย 

ย 

18,758

ย 

4.45

%

ย 

ย 

1,444,048

ย 

ย 

ย 

15,084

ย 

4.20

%

ย 

ย 

1,225,834

ย 

ย 

ย 

9,622

ย 

3.15

%

Borrowed funds

ย 

112,187

ย 

ย 

ย 

1,700

ย 

6.09

%

ย 

ย 

134,400

ย 

ย 

ย 

1,774

ย 

5.31

%

ย 

ย 

479,896

ย 

ย 

ย 

6,535

ย 

5.46

%

Subordinated debt

ย 

109,910

ย 

ย 

ย 

1,912

ย 

7.00

%

ย 

ย 

109,808

ย 

ย 

ย 

1,917

ย 

7.02

%

ย 

ย 

109,499

ย 

ย 

ย 

1,812

ย 

6.64

%

Total interest-bearing liabilities

ย 

5,689,122

ย 

ย 

$

50,769

ย 

3.59

%

ย 

ย 

5,536,272

ย 

ย 

$

46,305

ย 

3.36

%

ย 

ย 

5,423,660

ย 

ย 

$

38,677

ย 

2.86

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Noninterest-Bearing Liabilities:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Noninterest-bearing demand deposits

ย 

3,308,633

ย 

ย 

ย 

ย 

ย 

ย 

ย 

3,525,758

ย 

ย 

ย 

ย 

ย 

ย 

ย 

3,779,594

ย 

ย 

ย 

ย 

ย 

Other liabilities

ย 

87,986

ย 

ย 

ย 

ย 

ย 

ย 

ย 

96,461

ย 

ย 

ย 

ย 

ย 

ย 

ย 

78,411

ย 

ย 

ย 

ย 

ย 

Total liabilities

ย 

9,085,741

ย 

ย 

ย 

ย 

ย 

ย 

ย 

9,158,491

ย 

ย 

ย 

ย 

ย 

ย 

ย 

9,281,665

ย 

ย 

ย 

ย 

ย 

Shareholdersโ€™ equity

ย 

1,538,124

ย 

ย 

ย 

ย 

ย 

ย 

ย 

1,528,298

ย 

ย 

ย 

ย 

ย 

ย 

ย 

1,458,473

ย 

ย 

ย 

ย 

ย 

Total liabilities and shareholdersโ€™ equity

$

10,623,865

ย 

ย 

ย 

ย 

ย 

ย 

$

10,686,789

ย 

ย 

ย 

ย 

ย 

ย 

$

10,740,138

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net interest rate spread

ย 

ย 

ย 

ย 

2.77

%

ย 

ย 

ย 

ย 

ย 

2.83

%

ย 

ย 

ย 

ย 

ย 

3.22

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net interest income and margin

ย 

ย 

$

101,410

ย 

4.24

%

ย 

ย 

ย 

$

102,118

ย 

4.26

%

ย 

ย 

ย 

$

108,281

ย 

4.48

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net interest income and net interest margin (tax equivalent)

ย 

ย 

$

101,482

ย 

4.24

%

ย 

ย 

ย 

$

102,207

ย 

4.26

%

ย 

ย 

ย 

$

108,509

ย 

4.49

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Cost of funds

ย 

ย 

ย 

ย 

2.27

%

ย 

ย 

ย 

ย 

ย 

2.06

%

ย 

ย 

ย 

ย 

ย 

1.69

%

Cost of deposits

ย 

ย 

ย 

ย 

2.16

%

ย 

ย 

ย 

ย 

ย 

1.94

%

ย 

ย 

ย 

ย 

ย 

1.41

%

ย 
ย 
ย 
ย 

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)ย 

ย 

ย 

Six Months Ended June 30,

ย 

2024

ย 

2023

ย 

Average

Balance

ย 

Interest

Earned/

Interest Paid

ย 

Average

Yield/Rate

ย 

Average

Balance

ย 

Interest

Earned/

Interest Paid

ย 

Average

Yield/Rate

ย 

(Dollars in thousands)

Assets

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Interest-Earning Assets:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Loans

$

7,873,572

ย 

ย 

$

270,570

ย 

6.91

%

ย 

$

7,914,303

ย 

ย 

$

259,660

ย 

6.62

%

Securities

ย 

1,495,726

ย 

ย 

ย 

22,850

ย 

3.07

%

ย 

ย 

1,553,200

ย 

ย 

ย 

21,077

ย 

2.74

%

Deposits in other financial institutions

ย 

261,911

ย 

ย 

ย 

7,182

ย 

5.52

%

ย 

ย 

286,823

ย 

ย 

ย 

6,636

ย 

4.67

%

Total interest-earning assets

ย 

9,631,209

ย 

ย 

$

300,602

ย 

6.28

%

ย 

ย 

9,754,326

ย 

ย 

$

287,373

ย 

5.94

%

Allowance for credit losses on loans

ย 

(93,959

)

ย 

ย 

ย 

ย 

ย 

ย 

(94,881

)

ย 

ย 

ย 

ย 

Noninterest-earning assets

ย 

1,118,077

ย 

ย 

ย 

ย 

ย 

ย 

ย 

1,151,497

ย 

ย 

ย 

ย 

ย 

Total assets

$

10,655,327

ย 

ย 

ย 

ย 

ย 

ย 

$

10,810,942

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Liabilities and Shareholders' Equity

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Interest-Bearing Liabilities:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Interest-bearing demand deposits

$

1,621,154

ย 

ย 

$

24,491

ย 

3.04

%

ย 

$

1,518,213

ย 

ย 

$

17,725

ย 

2.35

%

Money market and savings deposits

ย 

2,189,099

ย 

ย 

ย 

31,438

ย 

2.89

%

ย 

ย 

2,355,112

ย 

ย 

ย 

21,020

ย 

1.80

%

Certificates and other time deposits

ย 

1,569,292

ย 

ย 

ย 

33,842

ย 

4.34

%

ย 

ย 

1,044,721

ย 

ย 

ย 

12,929

ย 

2.50

%

Borrowed funds

ย 

123,293

ย 

ย 

ย 

3,474

ย 

5.67

%

ย 

ย 

293,578

ย 

ย 

ย 

7,852

ย 

5.39

%

Subordinated debt

ย 

109,859

ย 

ย 

ย 

3,829

ย 

7.01

%

ย 

ย 

109,458

ย 

ย 

ย 

3,739

ย 

6.89

%

Total interest-bearing liabilities

ย 

5,612,697

ย 

ย 

$

97,074

ย 

3.48

%

ย 

ย 

5,321,082

ย 

ย 

$

63,265

ย 

2.40

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Noninterest-Bearing Liabilities:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Noninterest-bearing demand deposits

ย 

3,417,196

ย 

ย 

ย 

ย 

ย 

ย 

ย 

3,971,862

ย 

ย 

ย 

ย 

ย 

Other liabilities

ย 

92,223

ย 

ย 

ย 

ย 

ย 

ย 

ย 

79,609

ย 

ย 

ย 

ย 

ย 

Total liabilities

ย 

9,122,116

ย 

ย 

ย 

ย 

ย 

ย 

ย 

9,372,553

ย 

ย 

ย 

ย 

ย 

Shareholdersโ€™ equity

ย 

1,533,211

ย 

ย 

ย 

ย 

ย 

ย 

ย 

1,438,389

ย 

ย 

ย 

ย 

ย 

Total liabilities and shareholders' equity

$

10,655,327

ย 

ย 

ย 

ย 

ย 

ย 

$

10,810,942

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net interest rate spread

ย 

ย 

ย 

ย 

2.80

%

ย 

ย 

ย 

ย 

ย 

3.54

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net interest income and margin

ย 

ย 

$

203,528

ย 

4.25

%

ย 

ย 

ย 

$

224,108

ย 

4.63

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net interest income and net interest margin (tax equivalent)

ย 

ย 

$

203,688

ย 

4.25

%

ย 

ย 

ย 

$

224,628

ย 

4.64

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Cost of funds

ย 

ย 

ย 

ย 

2.16

%

ย 

ย 

ย 

ย 

ย 

1.37

%

Cost of deposits

ย 

ย 

ย 

ย 

2.05

%

ย 

ย 

ย 

ย 

ย 

1.17

%

ย 
ย 
ย 
ย 

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)ย 

ย 

ย 

Three Months Ended

ย 

2024

ย 

2023

ย 

June 30

ย 

March 31

ย 

December 31

ย 

September 30

ย 

June 30

ย 

(Dollars in thousands)

Period-end Loan Portfolio:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Commercial and industrial

$

1,392,435

ย 

ย 

$

1,451,462

ย 

ย 

$

1,409,002

ย 

ย 

$

1,474,600

ย 

ย 

$

1,512,476

ย 

Paycheck Protection Program (PPP)

ย 

3,629

ย 

ย 

ย 

4,293

ย 

ย 

ย 

5,100

ย 

ย 

ย 

5,968

ย 

ย 

ย 

8,027

ย 

Real estate:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Commercial real estate (including multi-family residential)

ย 

4,029,671

ย 

ย 

ย 

4,049,885

ย 

ย 

ย 

4,071,807

ย 

ย 

ย 

4,076,606

ย 

ย 

ย 

4,038,487

ย 

Commercial real estate construction and land development

ย 

922,805

ย 

ย 

ย 

1,039,443

ย 

ย 

ย 

1,060,406

ย 

ย 

ย 

1,078,265

ย 

ย 

ย 

1,136,124

ย 

1-4 family residential (including home equity)

ย 

1,098,681

ย 

ย 

ย 

1,049,316

ย 

ย 

ย 

1,047,174

ย 

ย 

ย 

1,024,945

ย 

ย 

ย 

1,009,439

ย 

Residential construction

ย 

200,134

ย 

ย 

ย 

252,573

ย 

ย 

ย 

267,357

ย 

ย 

ย 

289,553

ย 

ย 

ย 

311,208

ย 

Consumer and other

ย 

66,542

ย 

ย 

ย 

61,139

ย 

ย 

ย 

64,287

ย 

ย 

ย 

54,591

ย 

ย 

ย 

52,957

ย 

Total loans held for investment

$

7,713,897

ย 

ย 

$

7,908,111

ย 

ย 

$

7,925,133

ย 

ย 

$

8,004,528

ย 

ย 

$

8,068,718

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Deposits:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Noninterest-bearing

$

3,308,441

ย 

ย 

$

3,323,149

ย 

ย 

$

3,546,815

ย 

ย 

$

3,656,288

ย 

ย 

$

3,713,536

ย 

Interest-bearing

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Demand

ย 

1,564,405

ย 

ย 

ย 

1,576,261

ย 

ย 

ย 

1,659,999

ย 

ย 

ย 

1,397,492

ย 

ย 

ย 

1,437,509

ย 

Money market and savings

ย 

2,213,031

ย 

ย 

ย 

2,203,767

ย 

ย 

ย 

2,136,777

ย 

ย 

ย 

2,128,950

ย 

ย 

ย 

2,174,073

ย 

Certificates and other time

ย 

1,639,426

ย 

ย 

ย 

1,691,539

ย 

ย 

ย 

1,529,876

ย 

ย 

ย 

1,503,891

ย 

ย 

ย 

1,441,251

ย 

Total interest-bearing deposits

ย 

5,416,862

ย 

ย 

ย 

5,471,567

ย 

ย 

ย 

5,326,652

ย 

ย 

ย 

5,030,333

ย 

ย 

ย 

5,052,833

ย 

Total deposits

$

8,725,303

ย 

ย 

$

8,794,716

ย 

ย 

$

8,873,467

ย 

ย 

$

8,686,621

ย 

ย 

$

8,766,369

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Asset Quality:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Nonaccrual loans

$

50,906

ย 

ย 

$

57,129

ย 

ย 

$

39,191

ย 

ย 

$

38,291

ย 

ย 

$

43,349

ย 

Accruing loans 90 or more days past due

ย 

โ€”

ย 

ย 

ย 

โ€”

ย 

ย 

ย 

โ€”

ย 

ย 

ย 

โ€”

ย 

ย 

ย 

โ€”

ย 

Total nonperforming loans

ย 

50,906

ย 

ย 

ย 

57,129

ย 

ย 

ย 

39,191

ย 

ย 

ย 

38,291

ย 

ย 

ย 

43,349

ย 

Other real estate

ย 

2,548

ย 

ย 

ย 

โ€”

ย 

ย 

ย 

โ€”

ย 

ย 

ย 

โ€”

ย 

ย 

ย 

โ€”

ย 

Total nonperforming assets

$

53,454

ย 

ย 

$

57,129

ย 

ย 

$

39,191

ย 

ย 

$

38,291

ย 

ย 

$

43,349

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net (recoveries) charge-offs

$

(1

)

ย 

$

714

ย 

ย 

$

2,577

ย 

ย 

$

8,116

ย 

ย 

$

236

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Nonaccrual loans:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Commercial and industrial

$

18,451

ย 

ย 

$

15,465

ย 

ย 

$

5,048

ย 

ย 

$

14,991

ย 

ย 

$

22,968

ย 

Real estate:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Commercial real estate (including multi-family residential)

ย 

18,094

ย 

ย 

ย 

21,268

ย 

ย 

ย 

16,699

ย 

ย 

ย 

13,563

ย 

ย 

ย 

8,221

ย 

Commercial real estate construction and land development

ย 

1,641

ย 

ย 

ย 

8,406

ย 

ย 

ย 

5,043

ย 

ย 

ย 

170

ย 

ย 

ย 

388

ย 

1-4 family residential (including home equity)

ย 

12,454

ย 

ย 

ย 

10,368

ย 

ย 

ย 

8,874

ย 

ย 

ย 

8,442

ย 

ย 

ย 

10,880

ย 

Residential construction

ย 

155

ย 

ย 

ย 

1,410

ย 

ย 

ย 

3,288

ย 

ย 

ย 

635

ย 

ย 

ย 

665

ย 

Consumer and other

ย 

111

ย 

ย 

ย 

212

ย 

ย 

ย 

239

ย 

ย 

ย 

490

ย 

ย 

ย 

227

ย 

Total nonaccrual loans

$

50,906

ย 

ย 

$

57,129

ย 

ย 

$

39,191

ย 

ย 

$

38,291

ย 

ย 

$

43,349

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Asset Quality Ratios:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Nonperforming assets to total assets

ย 

0.50

%

ย 

ย 

0.53

%

ย 

ย 

0.37

%

ย 

ย 

0.36

%

ย 

ย 

0.40

%

Nonperforming loans to total loans

ย 

0.66

%

ย 

ย 

0.72

%

ย 

ย 

0.49

%

ย 

ย 

0.48

%

ย 

ย 

0.54

%

Allowance for credit losses on loans to nonperforming loans

ย 

186.17

%

ย 

ย 

168.54

%

ย 

ย 

233.94

%

ย 

ย 

244.38

%

ย 

ย 

231.14

%

Allowance for credit losses on loans to total loans

ย 

1.23

%

ย 

ย 

1.22

%

ย 

ย 

1.16

%

ย 

ย 

1.17

%

ย 

ย 

1.24

%

Net charge-offs to average loans (annualized)

ย 

0.00

%

ย 

ย 

0.04

%

ย 

ย 

0.13

%

ย 

ย 

0.40

%

ย 

ย 

0.01

%

ย 
ย 
ย 
ย 

Stellar Bancorp, Inc.

GAAP Reconciliation and Managementโ€™s Explanation of Non-GAAP Financial Measures

(Unaudited)
ย 

ย 

Stellarโ€™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 Stellarโ€™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.ย 

ย 

ย 

Three Months Ended

ย 

Six Months Ended

ย 

2024

ย 

2023

ย 

2024

ย 

2023

ย 

June 30

ย 

March 31

ย 

December 31

ย 

September 30

ย 

June 30

ย 

June 30

ย 

June 30

ย 

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

Net income

$

29,753

ย 

ย 

$

26,147

ย 

ย 

$

27,266

ย 

ย 

$

30,908

ย 

ย 

$

35,175

ย 

ย 

$

55,900

ย 

ย 

$

72,323

ย 

Add: Provision for credit losses

ย 

(1,935

)

ย 

ย 

4,098

ย 

ย 

ย 

1,047

ย 

ย 

ย 

2,315

ย 

ย 

ย 

1,915

ย 

ย 

ย 

2,163

ย 

ย 

ย 

5,581

ย 

Add: Provision for income taxes

ย 

7,792

ย 

ย 

ย 

6,759

ย 

ย 

ย 

6,562

ย 

ย 

ย 

7,445

ย 

ย 

ย 

7,467

ย 

ย 

ย 

14,551

ย 

ย 

ย 

17,380

ย 

Pre-tax, pre-provision income

$

35,610

ย 

ย 

$

37,004

ย 

ย 

$

34,875

ย 

ย 

$

40,668

ย 

ย 

$

44,557

ย 

ย 

$

72,614

ย 

ย 

$

95,284

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Total average assets

$

10,623,865

ย 

ย 

$

10,686,789

ย 

ย 

$

10,626,373

ย 

ย 

$

10,741,295

ย 

ย 

$

10,740,138

ย 

ย 

$

10,655,327

ย 

ย 

$

10,810,942

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

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

ย 

1.35

%

ย 

ย 

1.39

%

ย 

ย 

1.30

%

ย 

ย 

1.50

%

ย 

ย 

1.66

%

ย 

ย 

1.37

%

ย 

ย 

1.78

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Total shareholdersโ€™ equity

$

1,565,795

ย 

ย 

$

1,530,698

ย 

ย 

$

1,521,018

ย 

ย 

$

1,460,846

ย 

ย 

$

1,458,680

ย 

ย 

$

1,565,795

ย 

ย 

$

1,458,680

ย 

Less: Goodwill and core deposit intangibles, net

ย 

601,633

ย 

ย 

ย 

607,831

ย 

ย 

ย 

614,030

ย 

ย 

ย 

620,262

ย 

ย 

ย 

627,065

ย 

ย 

ย 

601,633

ย 

ย 

ย 

627,065

ย 

Tangible shareholdersโ€™ equity

$

964,162

ย 

ย 

$

922,867

ย 

ย 

$

906,988

ย 

ย 

$

840,584

ย 

ย 

$

831,615

ย 

ย 

$

964,162

ย 

ย 

$

831,615

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Shares outstanding at end of period

ย 

53,564

ย 

ย 

ย 

53,551

ย 

ย 

ย 

53,291

ย 

ย 

ย 

53,322

ย 

ย 

ย 

53,303

ย 

ย 

ย 

53,564

ย 

ย 

ย 

53,303

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Tangible book value per share

$

18.00

ย 

ย 

$

17.23

ย 

ย 

$

17.02

ย 

ย 

$

15.76

ย 

ย 

$

15.60

ย 

ย 

$

18.00

ย 

ย 

$

15.60

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Average shareholdersโ€™ equity

$

1,538,124

ย 

ย 

$

1,528,298

ย 

ย 

$

1,475,377

ย 

ย 

$

1,471,009

ย 

ย 

$

1,458,473

ย 

ย 

$

1,533,211

ย 

ย 

$

1,438,389

ย 

Less: Average goodwill and core deposit intangibles, net

ย 

604,722

ย 

ย 

ย 

611,149

ย 

ย 

ย 

617,236

ย 

ย 

ย 

623,864

ย 

ย 

ย 

630,854

ย 

ย 

ย 

607,935

ย 

ย 

ย 

634,462

ย 

Average tangible shareholdersโ€™ equity

$

933,402

ย 

ย 

$

917,149

ย 

ย 

$

858,141

ย 

ย 

$

847,145

ย 

ย 

$

827,619

ย 

ย 

$

925,276

ย 

ย 

$

803,927

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Return on average tangible equity(B)

ย 

12.82

%

ย 

ย 

11.47

%

ย 

ย 

12.61

%

ย 

ย 

14.47

%

ย 

ย 

17.05

%

ย 

ย 

12.15

%

ย 

ย 

18.14

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Total assets

$

10,723,663

ย 

ย 

$

10,729,222

ย 

ย 

$

10,647,139

ย 

ย 

$

10,665,460

ย 

ย 

$

10,778,351

ย 

ย 

$

10,723,663

ย 

ย 

$

10,778,351

ย 

Less: Goodwill and core deposit intangibles, net

ย 

601,633

ย 

ย 

ย 

607,831

ย 

ย 

ย 

614,030

ย 

ย 

ย 

620,262

ย 

ย 

ย 

627,065

ย 

ย 

ย 

601,633

ย 

ย 

ย 

627,065

ย 

Tangible assets

$

10,122,030

ย 

ย 

$

10,121,391

ย 

ย 

$

10,033,109

ย 

ย 

$

10,045,198

ย 

ย 

$

10,151,286

ย 

ย 

$

10,122,030

ย 

ย 

$

10,151,286

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Tangible equity to tangible assets

ย 

9.53

%

ย 

ย 

9.12

%

ย 

ย 

9.04

%

ย 

ย 

8.37

%

ย 

ย 

8.19

%

ย 

ย 

9.53

%

ย 

ย 

8.19

%

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net interest income (tax equivalent)

$

101,482

ย 

ย 

$

102,207

ย 

ย 

$

106,121

ย 

ย 

$

106,919

ย 

ย 

$

108,509

ย 

ย 

$

203,688

ย 

ย 

$

224,628

ย 

Less: Purchase accounting accretion

ย 

10,098

ย 

ย 

ย 

8,551

ย 

ย 

ย 

11,726

ย 

ย 

ย 

12,400

ย 

ย 

ย 

12,572

ย 

ย 

ย 

18,649

ย 

ย 

ย 

22,676

ย 

Adjusted net interest income (tax equivalent)

$

91,384

ย 

ย 

$

93,656

ย 

ย 

$

94,395

ย 

ย 

$

94,519

ย 

ย 

$

95,937

ย 

ย 

$

185,039

ย 

ย 

$

201,952

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Average earning assets

$

9,616,874

ย 

ย 

$

9,645,544

ย 

ย 

$

9,576,927

ย 

ย 

$

9,697,553

ย 

ย 

$

9,693,527

ย 

ย 

$

9,631,209

ย 

ย 

$

9,754,326

ย 

Net interest margin (tax equivalent) excluding PAA

ย 

3.82

%

ย 

ย 

3.91

%

ย 

ย 

3.91

%

ย 

ย 

3.87

%

ย 

ย 

3.97

%

ย 

ย 

3.86

%

ย 

ย 

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.

ย 
ย 

ย 

Contacts

Report this content

If you believe this article contains misleading, harmful, or spam content, please let us know.

Report this article

Recent Quotes

View More
Symbol Price Change (%)
AMZN  255.36
+5.45 (2.18%)
AAPL  273.17
+7.00 (2.63%)
AMD  303.46
+18.97 (6.67%)
BAC  53.12
-0.36 (-0.67%)
GOOG  337.73
+7.26 (2.20%)
META  674.72
+5.88 (0.88%)
MSFT  432.92
+8.76 (2.07%)
NVDA  202.50
+2.62 (1.31%)
ORCL  187.50
+6.33 (3.49%)
TSLA  387.51
+1.09 (0.28%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article