Exhibit 99.1

 

LOGO

October 15, 2026

Simmons First National Corporation Reports Third Quarter Results

 

FINANCIAL HIGHLIGHTS

   3Q26     2Q26     3Q25    

3Q26 Highlights

INCOME STATEMENT SUMMARY (in millions)                     

Comparisons reflect 3Q26 vs 2Q26 unless otherwise
noted

 

•

Net income of $47.1 million and diluted EPS of
$0.32

 

•

Adjusted net income1 of $79.0 million and
adjusted diluted EPS1 of $0.54

 

•

ROAA of 0.77% and ROE of 5.37%

 

•

Adjusted ROAA1 of 1.29%; adjusted ROTCE1 of
15.50%

 

•

Total revenue of $251.2 million and PPNR1 of
$69.1 million

 

•

Adjusted total revenue1 of $251.2 million and
adjusted PPNR1 of $112.3 million

 

•

Net interest margin up 8 bps to 3.92%

 

•

Loan yields up 5 bps and cost of deposits down 8
bps to 1.85%

 

•

Efficiency ratio of 71.59%; adjusted efficiency
ratio1 of 53.31%

 

•

Provision expense exceeded net charge-offs by
$14.1 million for the first nine months of 2026

 

•

NCO ratio at 27 bps for 3Q26; ACL at 1.37%

Total revenue

   $ 251.2     $ 248.6     $ (569.5 ) 

Adjusted total revenue1

     251.2       248.6       232.5  

Pre-provision net revenue1 (PPNR)

     69.1       100.8       (711.6 ) 

Adjusted pre-provision net revenue1

     112.3       108.2       92.8  

Provision for credit losses

     12.2       17.4       12.0  

Net income (loss)

     47.1       66.7       (562.8 ) 

Adjusted net income1

     79.0       72.2       64.9  
  

 

 

   

 

 

   

 

 

 

PER SHARE DATA

      

Diluted earnings

   $ 0.32     $ 0.46     $ (4.00 ) 

Adjusted diluted earnings1

     0.54       0.50       0.46  

Cash dividend declared

     0.2150       0.2150       0.2125  
  

 

 

   

 

 

   

 

 

 

BALANCE SHEET (in millions)

      

Total loans

   $ 17,465     $ 18,062     $ 17,189  

Total deposits

     18,616       19,728       19,838  

Total assets

     24,074       24,777       24,208  

Total shareholders’ equity

     3,350       3,482       3,354  
  

 

 

   

 

 

   

 

 

 

ASSET QUALITY

      

Net charge-off ratio (NCO ratio)

     0.27 %      0.20 %      0.25 % 

Allowance for credit losses to loans (ACL)

     1.37       1.32       1.50  
  

 

 

   

 

 

   

 

 

 

CAPITAL RATIOS

      

Equity to assets (EA) ratio

     13.91 %      14.05 %      13.85 % 

Tangible common equity (TCE) ratio1

     8.62       8.91       8.53  

Common equity tier 1 (CET1) ratio

     12.05       11.60       11.54  

Total risk-based capital ratio

     14.80       14.35       15.07  
  

 

 

   

 

 

   

 

 

 

OTHER RATIOS

      

Return on average assets (ROAA)

     0.77 %      1.09 %      (8.96 )% 

Adjusted ROAA1

     1.29       1.17       1.03  

Return on average common equity (ROE)

     5.37       7.69       (66.29 ) 

Return on average tangible common equity1 (ROTCE)

     9.42       13.32       (113.56 ) 

Adjusted ROTCE1

     15.50       14.37       13.62  

Net interest margin (FTE)2

     3.92       3.84       3.50  

Efficiency ratio

     71.59       58.72       (25.11 ) 

Adjusted efficiency ratio1

     53.31       54.26       57.72  

Jay Brogdon, Simmons’ President and CEO, commented on third quarter 2026 results:

“The third quarter showcased our commitment to delivering sustainable long-term value through focused execution of several strategic initiatives designed to improve profitability and further optimize our balance sheet. We continue to achieve reductions in noninterest expenses as well as back-book loans and deposits with low relationship value. Combined with disciplined loan and deposit pricing, these initiatives drove net interest margin expansion of 8 basis points to 3.92%, and drove meaningful improvements in our adjusted ROAA and adjusted ROTCE performance.

Credit quality metrics remained relatively stable during the quarter, as we actively manage legacy credits and pursue early identification of potential problems. We continue strengthening reserves to buffer our already strong capital levels.


As we look to the fourth quarter and beyond, we will remain relentless in our commitment to the principles of generating sound and profitable growth. By simplifying and focusing our business, we have gained efficiencies that will more than fund ongoing investments that support high-value organic growth. We plan to further outline our strategic objectives and future financial targets at our upcoming Investor Day in December.”

Simmons First National Corporation (NASDAQ: SFNC) (Simmons or Company) today reported net income of $47.1 million for the third quarter of 2026, compared to net income of $66.7 million for the second quarter of 2026 and a net loss of $562.8 million in the third quarter of 2025. Diluted earnings per share were $0.32 for the third quarter of 2026, compared to $0.46 for the second quarter of 2026 and $(4.00) for the third quarter of 2025. Adjusted earnings1 for the third quarter of 2026 were $79.0 million, compared to $72.2 million for the second quarter of 2026 and $64.9 million for the third quarter of 2025. Adjusted diluted earnings per share1 for the third quarter of 2026 were $0.54, compared to $0.50 for the second quarter of 2026 and $0.46 for the third quarter of 2025.

For the third quarter of 2026, return on average assets was 0.77 percent and return on average common equity was 5.37 percent. Adjusted return on average assets1 was 1.29 percent and adjusted return on average tangible common equity1 was 15.50 percent.

The table below summarizes the impact of certain items, consisting primarily of branch/real estate rightsizing costs, severance/early retirement program costs, certain professional services, accelerated prepaid expenses, loss on sale of securities and loss on early extinguishment of debt. These items are also described in further detail in the “Reconciliation of Non-GAAP Financial Measures” tables contained in this press release.

Impact of Certain Items on Earnings and Diluted Earnings Per Share (EPS)

 

$ in millions, except per share data

   3Q26      2Q26      3Q25  

Net income (loss)

   $ 47.1      $ 66.7      $ (562.8 ) 

Branch/real estate rightsizing costs, net

     14.2        6.1        2.0  

Severance/early retirement program costs

     6.0        1.3        0.3  

Certain professional services

     17.1        —         —   

Accelerated prepaid expenses

     5.9        —         —   

Loss on sale of securities

     —         —         801.5  

Loss on early extinguishment of debt

     —         —         0.6  
  

 

 

    

 

 

    

 

 

 

Total pre-tax impact

     43.2        7.4        804.4  

Tax effect

     (11.3 )       (1.9 )       (176.7 ) 
  

 

 

    

 

 

    

 

 

 

Total impact on earnings

     31.9        5.5        627.7  
  

 

 

    

 

 

    

 

 

 

Adjusted earnings1, 3

   $ 79.0      $ 72.2      $ 64.9  
  

 

 

    

 

 

    

 

 

 

Diluted EPS

   $ 0.32      $ 0.46      $ (4.00 ) 

Branch/real estate rightsizing costs, net

     0.10        0.04        0.01  

Severance/early retirement program costs

     0.04        0.01        —   

Certain professional services

     0.12        —         —   

Accelerated prepaid expenses

     0.04        —         —   

Loss on sale of securities

     —         —         5.70  

Loss on early extinguishment of debt

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Total pre-tax impact

     0.30        0.05        5.71  

Tax effect

     (0.08 )       (0.01 )       (1.25 ) 
  

 

 

    

 

 

    

 

 

 

Total impact on earnings

     0.22        0.04        4.46  
  

 

 

    

 

 

    

 

 

 

Adjusted Diluted EPS1

   $ 0.54      $ 0.50      $ 0.46  
  

 

 

    

 

 

    

 

 

 

Net Interest Income

Net interest income for the third quarter of 2026 totaled $204.0 million, up $3.3 million, or 7 percent annualized, compared to $200.6 million for the second quarter of 2026 and up $17.3 million, or 9 percent, compared to $186.7 million for the third quarter of 2025. The increase in net interest income on a linked quarter basis was due to a $1.4 million increase in interest income, coupled with a $2.0 million decrease in interest expense. These changes were primarily driven by loan yields increasing as lower fixed rate loan back book repriced higher, continued optimization of funding costs, including lower customer deposit costs and utilization of FHLB advances as an alternative to higher rate brokered deposits, and one extra day in the quarter. The increase in net interest income on a year-over-year basis was primarily due to a full quarter impact of balance sheet repositioning completed in the third quarter of 2025, along with the previously mentioned lower fixed rate loan back book repricing and optimization of funding cost.


Net interest margin for the third quarter of 2026 on a fully taxable equivalent (FTE) basis2 was 3.92 percent, up 8 basis points compared to 3.84 percent for the second quarter of 2026 and up 42 basis points compared to 3.50 percent for the third quarter of 2025. The increase in net interest margin on a linked quarter basis reflected an increase in loan yields, coupled with the deleveraging of the balance sheet driven by the run-off of certain lower yielding, low relationship credits and a corresponding reduction of higher cost funding. The increase in the net interest margin on a year-over-year basis primarily reflected the full impact of the balance sheet repositioning that was completed during the third quarter of 2025 and previously mentioned optimization of loan yields and funding cost.

 

Select Yield/Rates

   3Q26     2Q26     1Q26     4Q25     3Q25  

Loan yield (FTE)2

     6.20 %      6.15 %      6.16 %      6.23 %      6.31 % 

Investment securities yield (FTE)2

     4.33       4.26       4.25       4.30       4.01  

Cost of interest bearing deposits

     2.39       2.46       2.47       2.62       2.86  

Cost of deposits

     1.85       1.93       1.96       2.04       2.25  

Net interest spread (FTE)2

     3.35       3.26       3.27       3.18       2.86  

Net interest margin (FTE)2

     3.92       3.84       3.84       3.81       3.50  

Noninterest Income

Noninterest income for the third quarter of 2026 was $47.2 million, compared to $47.9 million in the second quarter of 2026 and $(756.2) million in the third quarter of 2025. Included in noninterest income in the third quarter of 2025 was a loss on the sale of securities totaling $801.5 million in connection with the balance sheet repositioning. Adjusted noninterest income1 for the third quarter of 2025 was $45.9 million. The decrease in noninterest income on a linked quarter basis was primarily due to a decrease in swap fee income and a higher positive valuation adjustment on Small Business Investment Company (SBIC) investments in the second quarter of 2026, both of which are included in “other income” in the table below. These decreases more than offset a $1.3 million increase in service charges on deposit accounts and a $1.2 million increase in wealth management services.

 

Noninterest Income

$ in millions

   3Q26      2Q26      1Q26      4Q25      3Q25  

Service charges on deposit accounts

   $ 13.6      $ 12.3      $ 12.7      $ 12.7      $ 13.0  

Wealth management services

     11.4        10.2        10.5        10.3        10.0  

Debit and credit card services

     8.7        9.0        8.5        8.7        8.5  

Mortgage lending income

     1.7        2.0        1.9        2.2        2.3  

Other service charges and fees

     1.5        1.6        1.6        1.5        1.5  

Bank owned life insurance

     4.2        4.2        4.2        3.9        3.9  

Gain (loss) on sale of securities

     —         —         —         —         (801.5 ) 

Other income

     6.0        8.6        4.8        12.4        6.1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 47.2      $ 47.9      $ 44.2      $ 51.7      $ (756.2 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted noninterest income1

   $ 47.2      $ 47.9      $ 44.2      $ 51.7      $ 45.9  

Noninterest Expense

Noninterest expense for the third quarter of 2026 was $182.0 million, compared to $147.7 million in the second quarter of 2026 and $142.0 million in the third quarter of 2025. Included in noninterest expense are certain items consisting of branch/real estate rightsizing costs, severance/early retirement program costs, certain professional services, accelerated prepaid expenses and loss on early extinguishment of debt. Collectively, these items totaled $43.1 million in the third quarter of 2026, $7.4 million in the second quarter of 2026 and $2.3 million in the third quarter of 2025. Excluding these items (which are described in the “Reconciliation of Non-GAAP Financial Measures” table below) adjusted noninterest expense1 was $138.9 million in the third quarter of 2026, $140.3 million in the second quarter of 2026 and $139.7 million in the third quarter of 2025. The efficiency ratio for the third quarter of 2026 was 71.59 percent, compared to 58.72 percent for the second quarter of 2026 and (25.11) percent for the third quarter of 2025. The adjusted efficiency ratio1 was 53.31 percent for the third quarter of 2026, compared to 54.26 percent for the second quarter of 2026 and 57.72 percent for the third quarter of 2025.


Noninterest Expense

$ in millions

   3Q26     2Q26     1Q26     4Q25     3Q25  

Salaries and employee benefits

   $ 78.1     $ 75.6     $ 75.9     $ 72.9     $ 76.2  

Occupancy expense, net

     11.7       14.7       12.2       11.6       12.1  

Furniture and equipment

     5.4       5.7       5.4       5.3       5.3  

Deposit insurance

     4.5       4.5       2.3       4.7       5.2  

Other real estate and foreclosure expense

     0.2       0.7       0.3       0.4       0.2  

Other operating expenses

     82.1       46.6       44.5       44.8       43.0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expense

   $ 182.0     $ 147.7     $ 140.7     $ 139.9     $ 142.0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted salaries and employee benefits1

   $ 72.1     $ 74.3     $ 75.6     $ 72.9     $ 75.9  

Adjusted other operating expenses1

     45.0       44.2       43.1       44.0       41.5  

Adjusted noninterest expense1

     138.9       140.3       140.6       138.6       139.7  

Efficiency ratio

     71.59 %      58.72 %      57.56 %      55.52 %      (25.11 )% 

Adjusted efficiency ratio1

     53.31       54.26       56.16       53.64       57.72  

Full-time equivalent employees

     2,712       2,909       2,913       2,917       2,883  

Number of financial centers

     220       220       221       222       223  

Loans and Unfunded Loan Commitments

Total loans at the end of the third quarter of 2026 were $17.5 billion, compared to $18.1 billion at the end of the second quarter of 2026 and $17.2 billion at the end of the third quarter of 2025. The decrease in total loans on a linked quarter basis reflected higher levels of paydowns, early payoffs, and continued focus on profitability and relationship banking as we deleveraged the balance sheet through the run-off of certain lower yielding, low relationship credits. Unfunded commitments at the end of the third quarter of 2026 were $4.4 billion, relatively unchanged from second quarter 2026 levels and up from $4.0 billion at the end of the third quarter of 2025. The commercial loan pipeline totaled $1.3 billion at the end of the third quarter of 2026, and ready-to-close commercial loans totaled $455 million with a weighted average rate of 6.78 percent.

 

Loans and Unfunded Loan Commitments

$ in millions

   3Q26      2Q26      1Q26      4Q25      3Q25  

Total loans

   $ 17,465      $ 18,062      $ 17,933      $ 17,492      $ 17,189  

Unfunded loan commitments

     4,356        4,384        4,068        3,871        3,955  

Deposits and Other Borrowings

Total deposits at the end of the third quarter of 2026 were $18.6 billion, compared to $19.7 billion at the end of the second quarter of 2026 and $19.8 billion at the end of the third quarter of 2025. Noninterest bearing deposits totaled $4.3 billion at the end of the third quarter of 2026, compared to $4.4 billion at the end of both the second quarter of 2026 and the third quarter of 2025. Interest bearing deposits at the end of the third quarter of 2026 totaled $14.3 billion, compared to $15.4 billion at the end of the second quarter of 2026 and $15.5 billion at the end of the third quarter of 2025. The decrease in interest bearing deposits on a linked quarter basis reflected balance sheet deleveraging of higher rate deposits, seasonal decreases in public fund deposits and a reduction in the utilization of brokered deposits given pricing relative to FHLB advances. The decrease in total deposits on a year-over-year basis primarily reflected a decrease in time deposits, coupled with a decrease in brokered deposits.

Other borrowings at the end of the third quarter of 2026 were $1.4 billion, compared to $941.3 million at the end of the second quarter of 2026 and $18.8 million at the end of the third quarter of 2025. The increase in other borrowings on a linked quarter and year-over-year basis reflected increased utilization of short-term FHLB advances given favorable pricing.


Deposits

$ in millions

   3Q26     2Q26     1Q26     4Q25     3Q25  

Noninterest bearing deposits

   $ 4,286     $ 4,350     $ 4,290     $ 4,330     $ 4,377  

Interest bearing transaction accounts

     10,288       10,332       10,667       10,453       10,289  

Time deposits

     3,107       3,233       3,334       3,508       3,331  

Brokered deposits

     935       1,813       1,912       1,893       1,841  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

   $ 18,616     $ 19,728     $ 20,203     $ 20,184     $ 19,838  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest bearing deposits to total deposits

     23 %      22 %      21 %      21 %      22 % 

Total loans to total deposits

     94       92       89       87       87  

Asset Quality

Provision for credit losses on loans totaled $12.2 million for the third quarter of 2026, compared to $17.4 million in the second quarter of 2026 and $15.2 million in the third quarter of 2025. Net charge-offs as a percentage of average loans for the third quarter of 2026 were 27 basis points, compared to 20 basis points in the second quarter of 2026 and 25 basis points in the third quarter of 2025. The allowance for credit losses on loans at the end of the third quarter of 2026 was $238.5 million, compared to $238.2 million at the end of the second quarter of 2026 and $258.0 million at the end of the third quarter of 2025. The allowance for credit losses on loans as a percentage of total loans at the end of the third quarter of 2026 was 1.37 percent, compared to 1.32 percent at the end of the second quarter of 2026 and 1.50 percent at the end of the third quarter of 2025.

Loans past due 30-89 days as a percentage of total loans were 30 basis points at the end of the third quarter of 2026, compared to 29 basis points at the end of the second quarter of 2026 and 11 basis points at the end of the third quarter of 2025. Total nonperforming loans at the end of the third quarter of 2026 totaled $179.9 million, compared to $166.1 million at the end of the second quarter of 2026 and $153.9 million at the end of the third quarter of 2025. The increase in nonperforming loans on a linked quarter basis reflected normal credit migration. The nonperforming loan coverage ratio ended the third quarter of 2026 at 133 percent, compared to 143 percent at the end of the second quarter of 2026 and 168 percent at the end of the third quarter of 2025. Total nonperforming assets as a percentage of total assets were 78 basis points at the end of the third quarter of 2026, compared to 72 basis points at the end of the second quarter of 2026 and 66 basis points at the end of the third quarter of 2025.

 

Asset Quality

$ in millions

   3Q26     2Q26     1Q26     4Q25     3Q25  

Allowance for credit losses on loans to total loans

     1.37 %      1.32 %      1.28 %      1.28 %      1.50 % 

Allowance for credit losses on loans to nonperforming loans

     133       143       162       199       168  

Nonperforming loans to total loans

     1.03       0.92       0.79       0.64       0.90  

Net charge-off ratio (annualized)

     0.27       0.20       0.21       1.12       0.25  

Net charge-off ratio YTD (annualized)

     0.23       0.21       0.21       0.47       0.24  

Loans past due 30-89 days to total loans

     0.30       0.29       0.51       0.27       0.11  

Total nonperforming loans

   $ 179.9     $ 166.1     $ 141.9     $ 112.7     $ 153.9  

Total other nonperforming assets

     7.1       11.1       12.6       12.4       6.8  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 187.0     $ 177.2     $ 154.5     $ 125.1     $ 160.7  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reserve for unfunded commitments

   $ 25.6     $ 25.6     $ 25.6     $ 25.6     $ 25.6  

Capital

Total stockholders’ equity at the end of the third quarter of 2026 was $3.3 billion, compared to $3.5 billion at the end of the second quarter of 2026 and $3.4 billion at the end of the third quarter of 2025. Book value per share at the end of the third quarter of 2026 was $23.18, compared to $24.11 at the end of the second quarter of 2026 and unchanged from the third quarter of 2025. Tangible book value per share1 at the end of the third quarter of 2026 was $13.52, compared to $14.42 at the end of the second quarter of 2026 and $13.45 at the end of the third quarter of 2025. The decrease in book value per share and tangible book value per share on a linked quarter basis was primarily due to an increase in accumulated other comprehensive loss reflecting higher long-term interest rates, offset in part, by an increase in undivided profits.


Total stockholders’ equity as a percentage of total assets at the end of the third quarter of 2026 was 13.9 percent, compared to 14.1 percent at the end of the second quarter of 2026 and unchanged from the level at the end of the third quarter of 2025. Tangible common equity as a percentage of tangible assets1 was 8.6 percent at the end of the third quarter of 2026, compared to 8.9 percent at the end of the second quarter of 2026 and 8.5 percent at the end of the third quarter of 2025. Both Simmons and its principal subsidiary, Simmons Bank, continue to maintain regulatory capital ratios significantly above “well-capitalized” regulatory guidelines.

 

Select Capital Ratios

   3Q26     2Q26     1Q26     4Q25     3Q25  

Stockholders’ equity to total assets

     13.9 %      14.1 %      13.9 %      13.9 %      13.9 % 

Tangible common equity to tangible assets1

     8.6       8.9       8.7       8.7       8.5  

Common equity tier 1 (CET1) ratio

     12.1       11.6       11.6       11.6       11.5  

Tier 1 leverage ratio

     10.4       10.2       10.1       10.1       9.6  

Tier 1 risk-based capital ratio

     12.1       11.6       11.6       11.6       11.5  

Total risk-based capital ratio

     14.8       14.4       14.4       14.4       15.1  

Share Repurchase Program

During the third quarter of 2026, Simmons did not repurchase shares under its stock repurchase program that was authorized in January 2026 (2026 Program). Remaining authorization under the 2026 Program as of September 30, 2026, was approximately $161 million. The timing, pricing and amount of any repurchases under the 2026 Program will be determined by Simmons’ management at its discretion based on a variety of factors, including, but not limited to, market conditions, trading volume and market price of Simmons’ common stock, Simmons’ capital needs, Simmons’ working capital and investment requirements, other corporate considerations, economic conditions, and legal requirements. The 2026 Program does not obligate Simmons to repurchase any common stock and may be modified, discontinued or suspended at any time without prior notice.

 
(1)

Non-GAAP measurement. See “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” below

(2)

FTE – fully taxable equivalent basis using an effective tax rate of 26.135%

(3)

In this press release, “Adjusted Earnings” may also be referred to as “Adjusted Net Income”

Conference Call

Management will conduct a live conference call to review this information beginning at 7:30 a.m. Central Time on Friday, October 16, 2026. Interested parties can listen to this call by dialing toll-free 1-844-481-2779 (North America only) and asking for the Simmons First National Corporation conference call, conference ID 10212015. In addition, the call will be available live or in recorded version on Simmons’ website at simmonsbank.com for at least 60 days following the date of the call.

Simmons First National Corporation

Simmons First National Corporation (NASDAQ: SFNC) is a Mid-South based financial holding company that has paid cash dividends to its shareholders for 117 consecutive years. Its principal subsidiary, Simmons Bank, operates 220 branches in Arkansas, Kansas, Missouri, Oklahoma, Tennessee and Texas. Founded in 1903, Simmons Bank offers comprehensive financial solutions delivered with a client-centric approach. Recently, Simmons Bank was recognized by Newsweek as one of America’s Best Regional Banks and Credit Unions 2026, by Forbes as one of America’s Best-In-State Companies 2026 and by American Banker as one of the Top Performing Banks 2026 with $10 billion to $50 billion of assets. In 2025, Simmons Bank was recognized by Newsweek as one of America’s Greatest Workplaces 2025 in Arkansas and one of America’s Best Regional Banks 2025, and by U.S. News & World Report as one of the 2024-2025 Best Companies to Work For in the South. Additional information about Simmons Bank can be found on our website at simmonsbank.com, by following @Simmons_Bank on X or by visiting our newsroom.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). The Company’s management uses these non-GAAP financial measures in their analysis of the Company’s performance. These measures adjust GAAP performance measures to, among other things, include the tax benefit associated with revenue items that are tax-exempt, as well as exclude from net income (including on a per share diluted basis), pre-tax, pre-provision earnings, net charge-offs, income available to common shareholders, noninterest income, and noninterest expense certain income and expense items attributable to, for example, branch/real estate rightsizing costs, severance/early retirement program costs, certain professional services, accelerated prepaid expenses, loss on sale of securities and loss on early extinguishment of debt.


In addition, the Company also presents certain figures based on tangible common stockholders’ equity, tangible assets and tangible book value, which exclude goodwill and other intangible assets. The Company further presents certain figures that are exclusive of the impact of deposits and/or loans acquired through acquisitions, mortgage warehouse loans, and/or energy loans, or gains and/or losses on the sale of securities. The Company’s management believes that these non-GAAP financial measures are useful to investors because they, among other things, present the results of the Company’s ongoing operations without the effect of mergers or other items not central to the Company’s ongoing business, as well as normalize for tax effects and certain other effects. Management, therefore, believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s ongoing businesses, and management uses these non-GAAP financial measures to assess the performance of the Company’s ongoing businesses as related to prior financial periods. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.

Forward-Looking Statements

Certain statements in this press release may not be based on historical facts and should be considered “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, including, without limitation, statements made in Mr. Brogdon’s quote, may be identified by reference to future periods or by the use of forward-looking terminology, such as “believe,” “budget,” “expect,” “foresee,” “anticipate,” “intend,” “indicate,” “target,” “estimate,” “plan,” “project,” “continue,” “contemplate,” “positions,” “prospects,” “predict,” or “potential,” by future conditional verbs such as “will,” “would,” “should,” “could,” “might” or “may,” or by variations of such words or by similar expressions. These forward-looking statements include, without limitation, statements relating to Simmons’ future growth, business strategies, lending capacity and lending activity, loan demand, revenue, assets, asset quality, profitability, dividends, net interest margin, non-interest revenue, share repurchase program, acquisition strategy, digital banking initiatives, the Company’s ability to recruit and retain key employees, the adequacy of the allowance for credit losses, future economic conditions and interest rates, and the adequacy of reserve levels for loans. Any forward-looking statement speaks only as of the date of this press release, and Simmons undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this press release. By nature, forward-looking statements are based on various assumptions and involve inherent risk and uncertainties. Various factors, including, but not limited to, changes in economic conditions, changes in credit quality, changes in interest rates and related governmental policies, the effects of a government shutdown, changes in loan demand, changes in deposit flows, changes in real estate values, changes in the assumptions used in making the forward-looking statements, changes in the securities markets generally or the price of Simmons’ common stock specifically, changes in information technology affecting the financial industry, and changes in customer behaviors, including consumer spending, borrowing, and saving habits; changes in tariff policies; general economic and market conditions; changes in governmental administrations; market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts (including the ongoing military conflicts in Iran and the Middle East and between Russia and Ukraine) or other major events, or the prospect of these events; the soundness of other financial institutions and any indirect exposure related to the closings of other financial institutions and their impact on the broader market through other customers, suppliers and partners, or that the conditions which resulted in the liquidity concerns experienced by closed financial institutions may also adversely impact, directly or indirectly, other financial institutions and market participants with which the Company has commercial or deposit relationships; increased inflation; the loss of key employees; increased competition in the markets in which the Company operates and from non-bank financial institutions; increased unemployment; labor shortages; claims, damages, and fines related to litigation or government actions; changes in accounting principles relating to loan loss recognition (current expected credit losses); fraud that results in material losses or that the Company has not discovered yet that may result in material losses; the Company’s ability to manage and successfully integrate its mergers and acquisitions and to fully realize cost savings and other benefits associated with acquisitions; increased delinquency and foreclosure rates on commercial real estate loans; significant increases in nonaccrual loan balances; cyber or other information technology threats, attacks or events; emerging issues related to the development and use of artificial intelligence that could give rise to legal or regulatory action or increase cybersecurity threats; reliance on third parties for key services; government legislation; and other factors, many of which are beyond the control of the Company, could cause actual results to differ materially from those projected in or contemplated by the forward-looking statements. In addition, there can be no guarantee that the board of directors (Board) of Simmons will approve a quarterly dividend in future quarters, and the timing, payment,


and amount of future dividends (if any) is subject to, among other things, the discretion of the Board and may differ significantly from past dividends. Additional information on factors that might affect the Company’s financial results is included in the Company’s Form 10-K for the year ended December 31, 2025, the Company’s Form 10-Qs for the quarters ended March 31, 2026 and June 30, 2026, and other reports that the Company has filed with or furnished to the U.S. Securities and Exchange Commission (the SEC), all of which are available from the SEC on its website, www.sec.gov.

FOR MORE INFORMATION CONTACT:

Ed Bilek, EVP, Director of Investor and Media Relations

ed.bilek@simmonsbank.com

205.612.3378 (cell)


Simmons First National Corporation

Consolidated End of Period Balance Sheets

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30
2026
    Jun 30
2026
    Mar 31
2026
    Dec 31
2025
    Sep 30
2025
 
($ in thousands)                               

ASSETS

          

Cash and noninterest bearing balances due from banks

   $ 415,752     $ 377,602     $ 342,603     $ 380,439     $ 377,604  

Interest bearing balances due from banks and federal funds sold

     343,870       211,882       205,880       331,474       266,013  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

     759,622       589,484       548,483       711,913       643,617  

Interest bearing balances due from banks - time

     —        100       100       100       100  

Investment securities - held-to-maturity

     —        —        —        —        —   

Investment securities - available-for-sale

     2,743,458       3,077,181       3,152,286       3,266,221       3,319,277  

Mortgage loans held for sale

     12,916       16,450       14,311       17,438       15,507  

Assets held in trading accounts

     6,874       14,541       14,543       11,685       12,695  

Loans:

          

Loans

     17,464,682       18,062,369       17,932,883       17,492,179       17,188,817  

Allowance for credit losses on loans

     (238,520 )      (238,227 )      (229,908 )      (224,377 )      (258,006 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

     17,226,162       17,824,142       17,702,975       17,267,802       16,930,811  

Premises and equipment

     542,159       552,435       557,873       561,220       568,343  

Foreclosed assets and other real estate owned

     7,133       11,080       12,475       12,009       6,386  

Interest receivable

     110,004       103,016       101,557       104,062       104,383  

Bank owned life insurance

     548,119       545,252       542,486       540,001       539,372  

Goodwill

     1,320,799       1,320,799       1,320,799       1,320,799       1,320,799  

Other intangible assets

     75,132       78,228       81,325       84,423       87,520  

Other assets

     722,103       644,108       643,570       643,204       659,352  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 24,074,481     $ 24,776,816     $ 24,692,783     $ 24,540,877     $ 24,208,162  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

          

Deposits:

          

Noninterest bearing transaction accounts

   $ 4,285,910     $ 4,350,474     $ 4,289,697     $ 4,330,211     $ 4,377,232  

Interest bearing transaction accounts and savings deposits

     11,005,547       11,133,265       11,311,979       11,141,169       10,932,914  

Time deposits

     3,324,686       4,244,371       4,601,107       4,712,658       4,527,587  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     18,616,143       19,728,110       20,202,783       20,184,038       19,837,733  

Federal funds purchased and securities sold under agreements to repurchase

     99,444       46,216       8,708       21,383       22,348  

Other borrowings

     1,365,751       941,256       446,756       302,253       18,832  

Subordinated notes and debentures

     301,884       312,028       315,700       317,714       648,976  

Accrued interest and other liabilities

     341,455       267,347       281,102       296,249       326,310  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     20,724,677       21,294,957       21,255,049       21,121,637       20,854,199  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity:

          

Common stock

     1,445       1,444       1,451       1,448       1,447  

Surplus

     2,839,951       2,837,845       2,848,952       2,846,581       2,848,977  

Undivided profits

     953,349       937,307       901,696       864,341       817,022  

Accumulated other comprehensive (loss) income

     (444,941 )      (294,737 )      (314,365 )      (293,130 )      (313,483 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     3,349,804       3,481,859       3,437,734       3,419,240       3,353,963  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 24,074,481     $ 24,776,816     $ 24,692,783     $ 24,540,877     $ 24,208,162  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 1


Simmons First National Corporation

Consolidated Statements of Income - Quarter-to-Date

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30      Jun 30      Mar 31      Dec 31      Sep 30  
     2026      2026      2026      2025      2025  
($ in thousands, except per share data)                                   

INTEREST INCOME

              

Loans (including fees)

   $ 275,903      $ 274,271      $ 267,287      $ 270,868      $ 269,210  

Interest bearing balances due from banks and federal funds sold

     2,541        2,058        2,320        2,485        6,421  

Investment securities

     30,239        31,013        31,882        33,833        37,464  

Mortgage loans held for sale

     236        202        203        227        229  

Assets held in trading accounts

     124        136        122        118        99  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL INTEREST INCOME

     309,043        307,680        301,814        307,531        313,423  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INTEREST EXPENSE

              

Time deposits

     31,154        36,996        39,949        41,989        49,064  

Other deposits

     58,295        58,536        57,653        60,516        67,546  

Federal funds purchased and securities sold under agreements to repurchase

     141        426        36        57        72  

Other borrowings

     10,220        5,873        1,746        2,138        2,957  

Subordinated notes and debentures

     5,257        5,222        5,262        5,535        7,123  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL INTEREST EXPENSE

     105,067        107,053        104,646        110,235        126,762  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NET INTEREST INCOME

     203,976        200,627        197,168        197,296        186,661  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

PROVISION FOR CREDIT LOSSES

              

Provision for credit losses on loans

     12,167        17,434        14,622        15,116        15,180  

Provision for credit losses on investment securities - HTM

     —         —         —         —         (3,214 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL PROVISION FOR CREDIT LOSSES

     12,167        17,434        14,622        15,116        11,966  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES

     191,809        183,193        182,546        182,180        174,695  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NONINTEREST INCOME

              

Service charges on deposit accounts

     13,609        12,329        12,656        12,669        13,045  

Debit and credit card fees

     8,735        9,008        8,503        8,660        8,478  

Wealth management fees

     11,440        10,240        10,533        10,337        9,965  

Mortgage lending income

     1,668        1,994        1,854        2,232        2,259  

Bank owned life insurance income

     4,218        4,218        4,218        3,942        3,943  

Other service charges and fees (includes insurance income)

     1,509        1,551        1,606        1,503        1,474  

Gain (loss) on sale of securities

     —         —         —         —         (801,492 ) 

Other income

     6,012        8,599        4,827        12,365        6,141  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL NONINTEREST INCOME

     47,191        47,939        44,197        51,708        (756,187 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NONINTEREST EXPENSE

              

Salaries and employee benefits

     78,077        75,590        75,885        72,924        76,249  

Occupancy expense, net

     11,708        14,715        12,218        11,636        12,106  

Furniture and equipment expense

     5,382        5,739        5,423        5,304        5,275  

Other real estate and foreclosure expense

     230        695        315        432        200  

Deposit insurance

     4,519        4,450        2,295        4,736        5,175  

Other operating expenses

     82,119        46,550        44,537        44,830        43,027  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL NONINTEREST EXPENSE

     182,035        147,739        140,673        139,862        142,032  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NET INCOME (LOSS) BEFORE INCOME TAXES

     56,965        83,393        86,070        94,026        (723,524 ) 

Provision for income taxes

     9,852        16,702        17,526        15,948        (160,732 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NET INCOME (LOSS)

   $ 47,113      $ 66,691      $ 68,544      $ 78,078      $ (562,792 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BASIC EARNINGS PER SHARE

   $ 0.33      $ 0.46      $ 0.47      $ 0.54      $ (4.01 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

DILUTED EARNINGS PER SHARE

   $ 0.32      $ 0.46      $ 0.47      $ 0.54      $ (4.00 ) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 2


Simmons First National Corporation

Consolidated Risk-Based Capital

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30     Jun 30     Mar 31     Dec 31     Sep 30  
     2026     2026     2026     2025     2025  
($ in thousands)                               

Tier 1 capital

          

Stockholders’ equity

   $ 3,349,804     $ 3,481,859     $ 3,437,734     $ 3,419,240     $ 3,353,963  

Disallowed intangible assets, net of deferred tax

     (1,364,874 )      (1,367,717 )      (1,370,562 )      (1,374,839 )      (1,376,255 ) 

Unrealized loss (gain) on AFS securities

     444,941       294,737       314,365       293,130       313,483  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Tier 1 capital

     2,429,871       2,408,879       2,381,537       2,337,531       2,291,191  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tier 2 capital

          

Subordinated notes and debentures

     301,884       312,028       315,700       317,714       648,976  

Subordinated debt phase out

     —        —        —        —        (198,000 ) 

Qualifying allowance for loan losses and reserve for unfunded commitments

     252,179       259,618       255,537       250,006       248,710  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Tier 2 capital

     554,063       571,646       571,237       567,720       699,686  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total risk-based capital

   $ 2,983,934     $ 2,980,525     $ 2,952,774     $ 2,905,251     $ 2,990,877  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Risk weighted assets

   $ 20,162,327     $ 20,765,212     $ 20,565,445     $ 20,106,493     $ 19,861,879  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted average assets for leverage ratio

   $ 23,337,099     $ 23,617,439     $ 23,487,513     $ 23,224,638     $ 23,963,356  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios at end of quarter

          

Equity to assets

     13.91 %      14.05 %      13.92 %      13.93 %      13.85 % 

Tangible common equity to tangible assets (1)

     8.62 %      8.91 %      8.74 %      8.71 %      8.53 % 

Common equity Tier 1 ratio (CET1)

     12.05 %      11.60 %      11.58 %      11.63 %      11.54 % 

Tier 1 leverage ratio

     10.41 %      10.20 %      10.14 %      10.06 %      9.56 % 

Tier 1 risk-based capital ratio

     12.05 %      11.60 %      11.58 %      11.63 %      11.54 % 

Total risk-based capital ratio

     14.80 %      14.35 %      14.36 %      14.45 %      15.07 % 

 

(1)

Calculations of tangible common equity to tangible assets and the reconciliations to GAAP are included in the schedules accompanying this release.

 

Page 3


Simmons First National Corporation

Consolidated Investment Securities

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30      Jun 30      Mar 31      Dec 31      Sep 30  
     2026      2026      2026      2025      2025  
($ in thousands)                                   

Investment Securities - End of Period

              

Held-to-Maturity

              

U.S. Government agencies

   $ —       $ —       $ —       $ —       $ —   

Mortgage-backed securities

     —         —         —         —         —   

State and political subdivisions

     —         —         —         —         —   

Other securities

     —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total held-to-maturity (net of credit losses)

     —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Available-for-Sale

              

U.S. Treasury

   $ —       $ —       $ —       $ —       $ —   

U.S. Government agencies

     17,708        44,425        46,329        47,172        48,355  

Mortgage-backed securities

     1,893,901        2,061,760        2,128,732        2,201,958        2,249,593  

State and political subdivisions

     751,322        865,467        838,880        859,071        845,371  

Other securities

     80,527        105,529        138,345        158,020        175,958  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total available-for-sale (net of credit losses)

     2,743,458        3,077,181        3,152,286        3,266,221        3,319,277  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities (net of credit losses)

   $ 2,743,458      $ 3,077,181      $ 3,152,286      $ 3,266,221      $ 3,319,277  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fair value - HTM investment securities

   $ —       $ —       $ —       $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 4


Simmons First National Corporation

Consolidated Loans

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30      Jun 30      Mar 31      Dec 31      Sep 30  
     2026      2026      2026      2025      2025  
($ in thousands)                                   

Loan Portfolio - End of Period

              

Consumer:

              

Credit cards

   $ 167,388      $ 174,148      $ 172,610      $ 175,760      $ 173,020  

Other consumer

     86,552        99,117        96,387        115,472        112,335  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer

     253,940        273,265        268,997        291,232        285,355  

Real Estate:

              

Construction

     2,475,768        2,577,630        2,621,859        2,873,807        2,874,823  

Single-family residential

     2,505,437        2,564,282        2,566,162        2,607,450        2,617,849  

Other commercial real estate

     8,715,947        8,828,771        8,764,648        8,289,968        7,875,649  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     13,697,152        13,970,683        13,952,669        13,771,225        13,368,321  

Commercial:

              

Commercial

     2,340,957        2,516,607        2,521,440        2,382,339        2,397,388  

Agricultural

     447,255        426,522        333,508        306,300        353,181  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     2,788,212        2,943,129        2,854,948        2,688,639        2,750,569  

Other

     725,378        875,292        856,269        741,083        784,572  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 17,464,682      $ 18,062,369      $ 17,932,883      $ 17,492,179      $ 17,188,817  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 5


Simmons First National Corporation

Consolidated Allowance and Asset Quality

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30     Jun 30     Mar 31     Dec 31     Sep 30  
     2026     2026     2026     2025     2025  
($ in thousands)                               

Allowance for Credit Losses on Loans

          

Beginning balance

   $ 238,227     $ 229,908     $ 224,377     $ 258,006     $ 253,537  

Loans charged off:

          

Credit cards

     1,523       1,368       1,677       1,346       1,862  

Other consumer

     328       350       590       550       600  

Real estate

     8,535       5,465       6,629       25,850       1,350  

Commercial

     2,663       3,520       1,666       22,004       8,079  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans charged off

     13,049       10,703       10,562       49,750       11,891  

Recoveries of loans previously charged off:

          

Credit cards

     326       244       468       347       257  

Other consumer

     241       381       301       163       303  

Real estate

     165       151       449       105       115  

Commercial

     443       812       253       390       505  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recoveries

     1,175       1,588       1,471       1,005       1,180  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans charged off

     11,874       9,115       9,091       48,745       10,711  

Provision for credit losses on loans

     12,167       17,434       14,622       15,116       15,180  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of quarter

   $ 238,520     $ 238,227     $ 229,908     $ 224,377     $ 258,006  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonperforming assets

          

Nonperforming loans:

          

Nonaccrual loans

   $ 179,397     $ 165,295     $ 141,233     $ 111,791     $ 153,516  

Loans past due 90 days or more

     488       753       647       948       423  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming loans

     179,885       166,048       141,880       112,739       153,939  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other nonperforming assets:

          

Foreclosed assets and other real estate owned

     7,133       11,080       12,475       12,009       6,386  

Other nonperforming assets

     12       60       181       323       392  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other nonperforming assets

     7,145       11,140       12,656       12,332       6,778  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 187,030     $ 177,188     $ 154,536     $ 125,071     $ 160,717  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans past due 30-89 days (excluding nonaccrual)

   $ 51,871     $ 52,308     $ 91,245     $ 47,016     $ 19,207  

Ratios

          

Allowance for credit losses on loans to total loans

     1.37 %      1.32 %      1.28 %      1.28 %      1.50 % 

Allowance for credit losses to nonperforming loans

     133 %      143 %      162 %      199 %      168 % 

Nonperforming loans to total loans

     1.03 %      0.92 %      0.79 %      0.64 %      0.90 % 

Nonperforming assets to total assets

     0.78 %      0.72 %      0.63 %      0.51 %      0.66 % 

Annualized net charge offs to average loans (QTD)

     0.27 %      0.20 %      0.21 %      1.12 %      0.25 % 

Annualized net charge offs to average loans (YTD)

     0.23 %      0.21 %      0.21 %      0.47 %      0.24 % 

Annualized net credit card charge offs to average credit card loans (QTD)

     2.75 %      2.57 %      2.81 %      2.23 %      3.64 % 

Loans past due 30-89 days to total loans

     0.30 %      0.29 %      0.51 %      0.27 %      0.11 % 

 

Page 6


Simmons First National Corporation

Consolidated - Average Balance Sheet and Net Interest Income Analysis

For the Quarters Ended

(Unaudited)

   SFNC

 

     Three Months Ended
Sep 2026
    Three Months Ended
Jun 2026
    Three Months Ended
Sep 2025
 
($ in thousands)    Average
Balance
     Income/
Expense
     Yield/
Rate
    Average
Balance
     Income/
Expense
     Yield/
Rate
    Average
Balance
     Income/
Expense
     Yield/
Rate
 

ASSETS

                        

Earning assets:

                        

Interest bearing balances due from banks and federal funds sold

   $ 246,779      $ 2,541        4.09 %    $ 199,704      $ 2,058        4.13 %    $ 566,344      $ 6,421        4.50 % 

Investment securities - taxable

     2,163,583        24,728        4.53 %      2,301,053        25,472        4.44 %      2,751,493        29,183        4.21 % 

Investment securities - non-taxable (FTE)

     787,115        7,461        3.76 %      802,448        7,502        3.75 %      1,242,936        11,210        3.58 % 

Mortgage loans held for sale

     15,665        236        5.98 %      13,556        202        5.98 %      13,776        229        6.60 % 

Assets held in trading accounts

     12,499        124        3.94 %      14,731        136        3.70 %      11,305        99        3.47 % 

Loans - including fees (FTE)

     17,735,235        277,069        6.20 %      17,956,572        275,339        6.15 %      16,976,231        270,092        6.31 % 
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest earning assets (FTE)

     20,960,876        312,159        5.91 %      21,288,064        310,709        5.85 %      21,562,085        317,234        5.84 % 

Non-earning assets

     3,371,350             3,349,957             3,352,837        
  

 

 

         

 

 

         

 

 

       

Total assets

   $ 24,332,226           $ 24,638,021           $ 24,914,922        
  

 

 

         

 

 

         

 

 

       

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

                     

Interest bearing liabilities:

                        

Interest bearing transaction and savings accounts

   $ 11,104,164      $ 58,295        2.08 %    $ 11,192,627      $ 58,536        2.10 %    $ 11,043,132      $ 67,546        2.43 % 

Time deposits

     3,764,350        31,154        3.28 %      4,406,355        36,996        3.37 %      5,116,070        49,064        3.80 % 
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest bearing deposits

     14,868,514        89,449        2.39 %      15,598,982        95,532        2.46 %      16,159,202        116,610        2.86 % 

Federal funds purchased and securities sold under agreement to repurchase

     22,142        141        2.53 %      57,758        426        2.96 %      23,306        72        1.23 % 

Other borrowings

     1,083,796        10,220        3.74 %      635,693        5,873        3.71 %      268,278        2,957        4.37 % 

Subordinated notes and debentures

     309,678        5,257        6.73 %      314,108        5,222        6.67 %      407,922        7,123        6.93 % 
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest bearing liabilities

     16,284,130        105,067        2.56 %      16,606,541        107,053        2.59 %      16,858,708        126,762        2.98 % 
     

 

 

    

 

 

      

 

 

    

 

 

      

 

 

    

 

 

 

Noninterest bearing liabilities:

                        

Noninterest bearing deposits

     4,262,855             4,272,088             4,369,941        

Other liabilities

     307,051             280,861             317,965        
  

 

 

         

 

 

         

 

 

       

Total liabilities

     20,854,036             21,159,490             21,546,614        

Stockholders’ equity

     3,478,190             3,478,531             3,368,308        
  

 

 

         

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 24,332,226           $ 24,638,021           $ 24,914,922        
  

 

 

         

 

 

         

 

 

       

Net interest income (FTE)

      $ 207,092           $ 203,656           $ 190,472     
     

 

 

         

 

 

         

 

 

    

Net interest spread (FTE)

           3.35 %            3.26 %            2.86 % 
        

 

 

         

 

 

         

 

 

 

Net interest margin (FTE)

           3.92 %            3.84 %            3.50 % 
        

 

 

         

 

 

         

 

 

 

 

Page 7


Simmons First National Corporation

Consolidated - Selected Financial Data

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30     Jun 30     Mar 31     Dec 31     Sep 30  
     2026     2026     2026     2025     2025  
($ in thousands, except share data)                               

QUARTER-TO-DATE

          

Financial Highlights - As Reported

          

Net Income (loss)

   $ 47,113     $ 66,691     $ 68,544     $ 78,078     $ (562,792 ) 

Diluted earnings per share

     0.32       0.46       0.47       0.54       (4.00 ) 

Return on average assets

     0.77 %      1.09 %      1.13 %      1.28 %      -8.96 % 

Return on average tangible assets (non-GAAP) (1)

     0.85 %      1.19 %      1.24 %      1.40 %      -9.46 % 

Return on average common equity

     5.37 %      7.69 %      8.01 %      9.08 %      -66.29 % 

Return on tangible common equity (non-GAAP) (1)

     9.42 %      13.32 %      13.90 %      15.92 %      -113.56 % 

Net interest margin (FTE)

     3.92 %      3.84 %      3.84 %      3.81 %      3.50 % 

Efficiency ratio (2)

     71.59 %      58.72 %      57.56 %      55.52 %      -25.11 % 

FTE adjustment

     3,116       3,029       3,012       2,890       3,811  

Average diluted shares outstanding

     145,054,299       145,323,958       145,340,410       145,210,222       140,648,704  

Shares repurchased under plan

     —        662,082       —        —        —   

Average price of shares repurchased

     —        21.52       —        —        —   

Cash dividends declared per common share

     0.215       0.215       0.215       0.213       0.213  

Accretable yield on acquired loans

     (221 )      778       902       749       725  

Financial Highlights - Adjusted (non-GAAP) (1)

          

Adjusted earnings

   $ 78,980     $ 72,171     $ 68,566     $ 78,975     $ 64,930  

Adjusted diluted earnings per share

     0.54       0.50       0.47       0.54       0.46  

Adjusted return on average assets

     1.29 %      1.17 %      1.13 %      1.29 %      1.03 % 

Adjusted return on average tangible assets (non-GAAP) (1)

     1.41 %      1.29 %      1.24 %      1.41 %      1.13 % 

Adjusted return on average common equity

     9.01 %      8.32 %      8.01 %      9.19 %      7.65 % 

Adjusted return on tangible common equity

     15.50 %      14.37 %      13.91 %      16.10 %      13.62 % 

Adjusted efficiency ratio (2)

     53.31 %      54.26 %      56.16 %      53.64 %      57.72 % 

YEAR-TO-DATE

          

Financial Highlights - GAAP

          

Net Income (loss)

   $ 182,348     $ 135,235     $ 68,544     $ (397,553 )    $ (475,631 ) 

Diluted earnings per share

     1.25       0.93       0.47       (2.95 )      (3.63 ) 

Return on average assets

     1.00 %      1.11 %      1.13 %      -1.55 %      -2.44 % 

Return on average tangible assets (non-GAAP) (1)

     1.10 %      1.22 %      1.24 %      -1.60 %      -2.54 % 

Return on average common equity

     7.01 %      7.85 %      8.01 %      -11.45 %      -18.21 % 

Return on tangible common equity (non-GAAP) (1)

     12.19 %      13.61 %      13.90 %      -18.84 %      -30.13 % 

Net interest margin (FTE)

     3.86 %      3.84 %      3.84 %      3.32 %      3.17 % 

Efficiency ratio (2)

     62.70 %      58.15 %      57.56 %      460.26 %      -329.30 % 

FTE adjustment

     9,157       6,041       3,012       19,537       16,647  

Average diluted shares outstanding

     145,305,872       145,335,181       145,340,410       134,731,180       131,132,891  

Cash dividends declared per common share

     0.645       0.430       0.215       0.850       0.638  

Financial Highlights - Adjusted (non-GAAP) (1)

          

Adjusted earnings

   $ 219,717     $ 140,737     $ 68,566     $ 233,098     $ 154,123  

Adjusted diluted earnings per share

     1.51       0.97       0.47       1.73       1.18  

Adjusted return on average assets

     1.20 %      1.15 %      1.13 %      0.91 %      0.79 % 

Adjusted return on average tangible assets (non-GAAP) (1)

     1.31 %      1.26 %      1.24 %      1.00 %      0.87 % 

Adjusted return on average common equity

     8.45 %      8.17 %      8.01 %      6.71 %      5.90 % 

Adjusted return on tangible common equity

     14.60 %      14.14 %      13.91 %      11.78 %      10.37 % 

Adjusted efficiency ratio (2)

     54.56 %      55.20 %      56.16 %      58.92 %      60.90 % 

END OF PERIOD

          

Book value per share

   $ 23.18     $ 24.11     $ 23.70     $ 23.62     $ 23.18  

Tangible book value per share

     13.52       14.42       14.03       13.91       13.45  

Shares outstanding

     144,517,233       144,442,482       145,058,331       144,762,817       144,703,075  

Full-time equivalent employees

     2,712       2,909       2,913       2,917       2,883  

Total number of financial centers

     220       220       221       222       223  

 

(1)

Non-GAAP measurement that management believes aids in the understanding and discussion of results. Reconciliations to GAAP are included in the schedules accompanying this release.  

(2)

Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues. Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is a non-GAAP measurement.  

 

Page 8


Simmons First National Corporation

Reconciliation Of Non-GAAP Financial Measures - Adjusted Earnings - Quarter-to-Date

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30     Jun 30     Mar 31     Dec 31     Sep 30  
     2026     2026     2026     2025     2025  
(in thousands, except per share data)                               

QUARTER-TO-DATE

          

Net income (loss)

   $ 47,113     $ 66,691     $ 68,544     $ 78,078     $ (562,792 ) 

Certain items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        —        570  

FDIC Deposit Insurance special assessment

     —        —        (1,984 )      —        —   

Certain professional services

     17,069       —        1,200       —        —   

Severance/early retirement program costs

     5,997       1,320       283       —        305  

Termination of vendor and software services

     —        —        —        12       —   

Loss on sale of Equipment Finance business

     —        —        —        1,118       —   

Loss (gain) on sale of securities

     —        —        —        —        801,492  

Branch/real estate rightsizing costs, net

     14,186       6,099       531       85       2,004  

Accelerated prepaid expenses

     5,889       —        —        —        —   

Tax effect of certain items (1)

     (11,274 )      (1,939 )      (8 )      (318 )      (176,649 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items, net of tax

     31,867       5,480       22       897       627,722  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP) (2)

   $ 78,980     $ 72,171     $ 68,566     $ 78,975     $ 64,930  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ 0.32     $ 0.46     $ 0.47     $ 0.54     $ (4.00 ) 

Certain items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        —        —   

FDIC Deposit Insurance special assessment

     —        —        (0.01 )      —        —   

Certain professional services

     0.12       —        0.01       —        —   

Severance/early retirement program costs

     0.04       0.01       —        —        —   

Termination of vendor and software services

     —        —        —        —        —   

Loss on sale of Equipment Finance business

     —        —        —        0.01       —   

Loss (gain) on sale of securities

     —        —        —        —        5.70  

Branch/real estate rightsizing costs, net

     0.10       0.04       —        —        0.01  

Accelerated prepaid expenses

     0.04       —        —        —        —   

Tax effect of certain items (1)

     (0.08 )      (0.01 )      —        (0.01 )      (1.25 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items, net of tax

     0.22       0.04       —        —        4.46  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted earnings per share (non-GAAP)

   $ 0.54     $ 0.50     $ 0.47     $ 0.54     $ 0.46  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.

(2)

In this press release, “Adjusted Earnings” may also be referred to as “Adjusted Net Income.”

Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP)

 

QUARTER-TO-DATE

          

Noninterest income

   $ 47,191     $ 47,939     $ 44,197     $ 51,708     $ (756,187 ) 

Certain noninterest income items

          

Loss on early extinguishment of debt

     —        —        —        —        570  

Loss (gain) on sale of securities

     —        —        —        —        801,492  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest income (non-GAAP)

   $ 47,191     $ 47,939     $ 44,197     $ 51,708     $ 45,875  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income

   $ 6,012     $ 8,599     $ 4,827     $ 12,365     $ 6,141  

Certain other income items

          

Loss on early extinguishment of debt

     —        —        —        —        570  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted other income (non-GAAP)

   $ 6,012     $ 8,599     $ 4,827     $ 12,365     $ 6,711  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest expense

   $ 182,035     $ 147,739     $ 140,673     $ 139,862     $ 142,032  

Certain noninterest expense items

          

Severance/early retirement program costs

     (5,997 )      (1,320 )      (283 )      —        (305 ) 

FDIC Deposit Insurance special assessment

     —        —        1,984       —        —   

Certain professional services

     (17,069 )      —        (1,200 )      —        —   

Termination of vendor and software services

     —        —        —        (12 )      —   

Loss on sale of Equipment Finance business

     —        —        —        (1,118 )      —   

Accelerated prepaid expenses

     (5,889 )      —        —        —        —   

Branch/real estate rightsizing costs

     (14,186 )      (6,099 )      (531 )      (85 )      (2,004 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest expense (non-GAAP)

     138,894       140,320       140,643       138,647       139,723  

Less: Fraud event

     —        —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest expense, excluding fraud event (non-GAAP)

   $ 138,894     $ 140,320     $ 140,643     $ 138,647     $ 139,723  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Salaries and employee benefits

   $ 78,077     $ 75,590     $ 75,885     $ 72,924     $ 76,249  

Certain salaries and employee benefits items

          

Severance/early retirement program costs

     (5,997 )      (1,320 )      (283 )      —        (305 ) 

Other

     56       4       —        —        (1 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted salaries and employee benefits (non-GAAP)

   $ 72,136     $ 74,274     $ 75,602     $ 72,924     $ 75,943  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other operating expenses

   $ 82,119     $ 46,550     $ 44,537     $ 44,830     $ 43,027  

Certain other operating expenses items

          

Certain professional services

     (17,069 )      —        (1,200 )      —        —   

Termination of vendor and software services

     —        —        —        (12 )      —   

Loss on sale of Equipment Finance business

     —        —        —        (1,118 )      —   

Accelerated prepaid expenses

     (5,889 )      —        —        —        —   

Branch/real estate rightsizing costs

     (14,174 )      (2,399 )      (205 )      327       (1,556 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted other operating expenses (non-GAAP)

   $ 44,987     $ 44,151     $ 43,132     $ 44,027     $ 41,471  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 9


Simmons First National Corporation

Reconciliation Of Non-GAAP Financial Measures - Adjusted Earnings - Year-to-Date

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30     Jun 30     Mar 31     Dec 31     Sep 30  
     2026     2026     2026     2025     2025  
(in thousands, except per share data)                               

YEAR-TO-DATE

          

Net income (loss)

   $ 182,348     $ 135,235     $ 68,544     $ (397,553 )    $ (475,631 ) 

Certain items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        570       570  

FDIC Deposit Insurance special assessment

     (1,984 )      (1,984 )      (1,984 )      —        —   

Certain professional services

     18,269       1,200       1,200       —        —   

Severance/early retirement program costs

     7,600       1,603       283       1,899       1,899  

Termination of vendor and software services

     —        —        —        12       —   

Loss on sale of Equipment Finance business

     —        —        —        1,118       —   

Loss (gain) on sale of securities

     —        —        —        801,492       801,492  

Branch/real estate rightsizing costs, net

     20,816       6,630       531       3,246       3,161  

Accelerated prepaid expenses

     5,889       —        —        —        —   

Tax effect of certain items (1)

     (13,221 )      (1,947 )      (8 )      (177,686 )      (177,368 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items, net of tax

     37,369       5,502       22       630,651       629,754  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP) (2)

   $ 219,717     $ 140,737     $ 68,566     $ 233,098     $ 154,123  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ 1.25     $ 0.93     $ 0.47     $ (2.95 )    $ (3.63 ) 

Certain items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        0.01       —   

FDIC Deposit Insurance special assessment

     (0.01 )      (0.01 )      (0.01 )      —        —   

Certain professional services

     0.13       0.01       0.01       —        —   

Severance/early retirement program costs

     0.05       0.01       —        0.01       0.02  

Termination of vendor and software services

     —        —        —        —        —   

Loss on sale of Equipment Finance business

     —        —        —        0.01       —   

Loss (gain) on sale of securities

     —        —        —        5.95       6.11  

Branch/real estate rightsizing costs, net

     0.14       0.04       —        0.02       0.02  

Accelerated prepaid expenses

     0.04       —        —        —        —   

Tax effect of certain items (1)

     (0.09 )      (0.01 )      —        (1.32 )      (1.34 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items, net of tax

     0.26       0.04       —        4.68       4.81  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted earnings per share (non-GAAP)

   $ 1.51     $ 0.97     $ 0.47     $ 1.73     $ 1.18  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.  

(2)

In this press release, “Adjusted Earnings” may also be referred to as “Adjusted Net Income.”  

Reconciliation of Certain Noninterest Income and Expense Items (non-GAAP)

 

YEAR-TO-DATE

          

Noninterest income

   $ 139,327     $ 92,136     $ 44,197     $ (615,970 )    $ (667,678 ) 

Certain noninterest income items

          

Loss on early extinguishment of debt

     —        —        —        570       570  

Loss (gain) on sale of securities

     —        —        —        801,492       801,492  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest income (non-GAAP)

   $ 139,327     $ 92,136     $ 44,197     $ 186,092     $ 134,384  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income

   $ 19,438     $ 13,426     $ 4,827     $ 31,350     $ 18,985  

Certain other income items

          

Loss on early extinguishment of debt

     —        —        —        570       570  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted other income (non-GAAP)

   $ 19,438     $ 13,426     $ 4,827     $ 31,920     $ 19,555  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest expense

   $ 470,447     $ 288,412     $ 140,673     $ 565,063     $ 425,201  

Certain noninterest expense items

          

Severance/early retirement program costs

     (7,600 )      (1,603 )      (283 )      (1,899 )      (1,899 ) 

FDIC Deposit Insurance special assessment

     1,984       1,984       1,984       —        —   

Certain professional services

     (18,269 )      (1,200 )      (1,200 )      —        —   

Termination of vendor and software services

     —        —        —        (12 )      —   

Loss on sale of Equipment Finance business

     —        —        —        (1,118 )      —   

Accelerated prepaid expenses

     (5,889 )      —        —        —        —   

Branch/real estate rightsizing costs

     (20,816 )      (6,630 )      (531 )      (3,246 )      (3,161 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest expense (non-GAAP)

     419,857       280,963       140,643       558,788       420,141  

Less: Fraud event

     —        —        —        (4,300 )      (4,300 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted noninterest expense, excluding fraud event (non-GAAP)

   $ 419,857     $ 280,963     $ 140,643     $ 554,488     $ 415,841  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Salaries and employee benefits

   $ 229,552     $ 151,475     $ 75,885     $ 297,859     $ 224,935  

Certain salaries and employee benefits items

          

Severance/early retirement program costs

     (7,600 )      (1,603 )      (283 )      (1,899 )      (1,899 ) 

Other

     60       4       —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted salaries and employee benefits (non-GAAP)

   $ 222,012     $ 149,876     $ 75,602     $ 295,960     $ 223,036  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other operating expenses

   $ 173,206     $ 91,087     $ 44,537     $ 176,184     $ 131,354  

Certain other operating expenses items

          

Certain professional services

     (18,269 )      (1,200 )      (1,200 )      —        —   

Termination of vendor and software services

     —        —        —        (12 )      —   

Loss on sale of Equipment Finance business

     —        —        —        (1,118 )      —   

Accelerated prepaid expenses

     (5,889 )      —        —        —        —   

Branch/real estate rightsizing costs

     (22,667 )      (2,604 )      (205 )      (1,135 )      (1,462 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted other operating expenses (non-GAAP)

   $ 132,270     $ 87,283     $ 43,132     $ 173,919     $ 129,892  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 10


Simmons First National Corporation

Reconciliation Of Non-GAAP Financial Measures - End of Period

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30     Jun 30     Mar 31     Dec 31     Sep 30  
     2026     2026     2026     2025     2025  
($ in thousands, except per share data)                               

Calculation of Tangible Common Equity and the Ratio of Tangible Common Equity to Tangible Assets

 

   

Total common stockholders’ equity

   $ 3,349,804     $ 3,481,859     $ 3,437,734     $ 3,419,240     $ 3,353,963  

Intangible assets:

          

Goodwill

     (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 ) 

Other intangible assets

     (75,132 )      (78,228 )      (81,325 )      (84,423 )      (87,520 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total intangibles

     (1,395,931 )      (1,399,027 )      (1,402,124 )      (1,405,222 )      (1,408,319 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common stockholders’ equity

   $ 1,953,873     $ 2,082,832     $ 2,035,610     $ 2,014,018     $ 1,945,644  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 24,074,481     $ 24,776,816     $ 24,692,783     $ 24,540,877     $ 24,208,162  

Intangible assets:

          

Goodwill

     (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 ) 

Other intangible assets

     (75,132 )      (78,228 )      (81,325 )      (84,423 )      (87,520 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total intangibles

     (1,395,931 )      (1,399,027 )      (1,402,124 )      (1,405,222 )      (1,408,319 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets

   $ 22,678,550     $ 23,377,789     $ 23,290,659     $ 23,135,655     $ 22,799,843  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of common equity to assets

     13.91 %      14.05 %      13.92 %      13.93 %      13.85 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of tangible common equity to tangible assets

     8.62 %      8.91 %      8.74 %      8.71 %      8.53 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Tangible Book Value per Share

          

Total common stockholders’ equity

   $ 3,349,804     $ 3,481,859     $ 3,437,734     $ 3,419,240     $ 3,353,963  

Intangible assets:

          

Goodwill

     (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 ) 

Other intangible assets

     (75,132 )      (78,228 )      (81,325 )      (84,423 )      (87,520 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total intangibles

     (1,395,931 )      (1,399,027 )      (1,402,124 )      (1,405,222 )      (1,408,319 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common stockholders’ equity

   $ 1,953,873     $ 2,082,832     $ 2,035,610     $ 2,014,018     $ 1,945,644  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares of common stock outstanding

     144,517,233       144,442,482       145,058,331       144,762,817       144,703,075  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Book value per common share

   $ 23.18     $ 24.11     $ 23.70     $ 23.62     $ 23.18  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible book value per common share

   $ 13.52     $ 14.42     $ 14.03     $ 13.91     $ 13.45  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Coverage Ratio of Uninsured, Non-Collateralized Deposits

 

       

Uninsured deposits at Simmons Bank

   $ 7,223,797     $ 7,213,361     $ 7,385,688     $ 9,640,677     $ 9,565,766  

Less: Collateralized deposits (excluding portion that is FDIC insured)

     2,148,607       2,385,340       2,509,728       2,363,327       2,169,362  

Less: Intercompany eliminations

     407,004       324,404       432,795       2,729,191       2,937,147  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total uninsured, non-collateralized deposits

   $ 4,668,186     $ 4,503,617     $ 4,443,165     $ 4,548,159     $ 4,459,257  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FHLB borrowing availability

   $ 4,993,000     $ 5,412,000     $ 5,831,000     $ 5,999,000     $ 6,134,000  

Unpledged securities

     1,091,000       1,488,000       1,571,000       1,480,000       1,575,000  

Fed funds lines, Fed discount window and Bank Term Funding Program (1)

     1,863,000       1,953,000       1,595,000       1,836,000       1,824,000  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additional liquidity sources

   $ 7,947,000     $ 8,853,000     $ 8,997,000     $ 9,315,000     $ 9,533,000  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Uninsured, non-collateralized deposit coverage ratio

     1.7       2.0       2.0       2.0       2.1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

The Bank Term Funding Program closed for new loans on March 11, 2024. At no time did Simmons borrow funds under this program.

 

Page 11


Simmons First National Corporation

Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30     Jun 30     Mar 31     Dec 31     Sep 30  
     2026     2026     2026     2025     2025  
($ in thousands)                               

Calculation of Adjusted Return on Average Assets & Average Tangible Assets

 

       

Net income (loss)

   $ 47,113     $ 66,691     $ 68,544     $ 78,078     $ (562,792 ) 

Amortization of intangibles, net of taxes

     2,289       2,287       2,288       2,288       2,287  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjusted tangible net income (non-GAAP)

   $ 49,402     $ 68,978     $ 70,832     $ 80,366     $ (560,505 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        —        570  

FDIC Deposit Insurance special assessment

     —        —        (1,984 )      —        —   

Certain professional services

     17,069       —        1,200       —        —   

Severance/early retirement program costs

     5,997       1,320       283       —        305  

Termination of vendor and software services

     —        —        —        12       —   

Loss on sale of Equipment Finance business

     —        —        —        1,118       —   

Loss (gain) on sale of securities

     —        —        —        —        801,492  

Branch/real estate rightsizing costs, net

     14,186       6,099       531       85       2,004  

Accelerated prepaid expenses

     5,889       —        —        —        —   

Tax effect of certain items (1)

     (11,274 )      (1,939 )      (8 )      (318 )      (176,649 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

     78,980       72,171       68,566       78,975       64,930  

Amortization of intangibles, net of taxes

     2,289       2,287       2,288       2,288       2,287  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjusted tangible net income (non-GAAP)

   $ 81,269     $ 74,458     $ 70,854     $ 81,263     $ 67,217  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average total assets

   $ 24,332,226     $ 24,638,021     $ 24,533,005     $ 24,254,447     $ 24,914,922  

Average intangible assets:

          

Goodwill

     (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 ) 

Other intangibles

     (77,005 )      (80,123 )      (83,248 )      (86,206 )      (89,349 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total average intangibles

     (1,397,804 )      (1,400,922 )      (1,404,047 )      (1,407,005 )      (1,410,148 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible assets (non-GAAP)

   $ 22,934,422     $ 23,237,099     $ 23,128,958     $ 22,847,442     $ 23,504,774  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average assets

     0.77 %      1.09 %      1.13 %      1.28 %      -8.96 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on average assets (non-GAAP)

     1.29 %      1.17 %      1.13 %      1.29 %      1.03 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average tangible assets (non-GAAP)

     0.85 %      1.19 %      1.24 %      1.40 %      -9.46 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on average tangible assets (non-GAAP)

     1.41 %      1.29 %      1.24 %      1.41 %      1.13 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Return on Tangible Common Equity

          

Net income (loss) available to common stockholders

   $ 47,113     $ 66,691     $ 68,544     $ 78,078     $ (562,792 ) 

Amortization of intangibles, net of taxes

     2,289       2,287       2,288       2,288       2,287  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income available to common stockholders

   $ 49,402     $ 68,978     $ 70,832     $ 80,366     $ (560,505 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        —        570  

FDIC Deposit Insurance special assessment

     —        —        (1,984 )      —        —   

Certain professional services

     17,069       —        1,200       —        —   

Severance/early retirement program costs

     5,997       1,320       283       —        305  

Termination of vendor and software services

     —        —        —        12       —   

Loss on sale of Equipment Finance business

     —        —        —        1,118       —   

Loss (gain) on sale of securities

     —        —        —        —        801,492  

Branch/real estate rightsizing costs, net

     14,186       6,099       531       85       2,004  

Accelerated prepaid expenses

     5,889       —        —        —        —   

Tax effect of certain items (1)

     (11,274 )      (1,939 )      (8 )      (318 )      (176,649 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

     78,980       72,171       68,566       78,975       64,930  

Amortization of intangibles, net of taxes

     2,289       2,287       2,288       2,288       2,287  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjusted earnings available to common stockholders (non-GAAP)

   $ 81,269     $ 74,458     $ 70,854     $ 81,263     $ 67,217  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average common stockholders’ equity

   $ 3,478,190     $ 3,478,531     $ 3,470,260     $ 3,410,017     $ 3,368,308  

Average intangible assets:

          

Goodwill

     (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 ) 

Other intangibles

     (77,005 )      (80,123 )      (83,248 )      (86,206 )      (89,349 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total average intangibles

     (1,397,804 )      (1,400,922 )      (1,404,047 )      (1,407,005 )      (1,410,148 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible common stockholders’ equity (non-GAAP)

   $ 2,080,386     $ 2,077,609     $ 2,066,213     $ 2,003,012     $ 1,958,160  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average common equity

     5.37 %      7.69 %      8.01 %      9.08 %      -66.29 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on tangible common equity

     9.42 %      13.32 %      13.90 %      15.92 %      -113.56 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on average common equity (non-GAAP)

     9.01 %      8.32 %      8.01 %      9.19 %      7.65 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on tangible common equity (non-GAAP)

     15.50 %      14.37 %      13.91 %      16.10 %      13.62 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 12


Simmons First National Corporation

Reconciliation Of Non-GAAP Financial Measures - Quarter-to-Date (continued)

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30     Jun 30     Mar 31     Dec 31     Sep 30  
     2026     2026     2026     2025     2025  
($ in thousands)                               

Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)

          

Noninterest expense (efficiency ratio numerator)

   $ 182,035     $ 147,739     $ 140,673     $ 139,862     $ 142,032  

Certain noninterest expense items (non-GAAP)

          

Severance/early retirement program costs

     (5,997 )      (1,320 )      (283 )      —        (305 ) 

FDIC Deposit Insurance special assessment

     —        —        1,984       —        —   

Certain professional services

     (17,069 )      —        (1,200 )      —        —   

Termination of vendor and software services

     —        —        —        (12 )      —   

Loss on sale of Equipment Finance business

     —        —        —        (1,118 )      —   

Accelerated prepaid expenses

     (5,889 )      —        —        —        —   

Branch/real estate rightsizing costs

     (14,186 )      (6,099 )      (531 )      (85 )      (2,004 ) 

Other real estate and foreclosure expense adjustment

     (230 )      (695 )      (315 )      (432 )      (200 ) 

Amortization of intangibles adjustment

     (3,098 )      (3,097 )      (3,097 )      (3,097 )      (3,097 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio numerator

   $ 135,566     $ 136,528     $ 137,231     $ 135,118     $ 136,426  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

   $ 203,976     $ 200,627     $ 197,168     $ 197,296     $ 186,661  

Noninterest income

     47,191       47,939       44,197       51,708       (756,187 ) 

Fully tax-equivalent adjustment (2)

     3,116       3,029       3,012       2,890       3,811  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio denominator

     254,283       251,595       244,377       251,894       (565,715 ) 

Certain noninterest income items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        —        570  

(Gain) loss on sale of securities

     —        —        —        —        801,492  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio denominator

   $ 254,283     $ 251,595     $ 244,377     $ 251,894     $ 236,347  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio (1)

     71.59 %      58.72 %      57.56 %      55.52 %      -25.11 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio (non-GAAP) (1)

     53.31 %      54.26 %      56.16 %      53.64 %      57.72 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Total Revenue and Adjusted Total Revenue

          

Net interest income

   $ 203,976     $ 200,627     $ 197,168     $ 197,296     $ 186,661  

Noninterest income

     47,191       47,939       44,197       51,708       (756,187 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     251,167       248,566       241,365       249,004       (569,526 ) 

Certain items, pre-tax (non-GAAP)

          

Plus: Loss on early extinguishment of debt

     —        —        —        —        570  

Less: Gain (loss) on sale of securities

     —        —        —        —        (801,492 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted total revenue

   $ 251,167     $ 248,566     $ 241,365     $ 249,004     $ 232,536  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Pre-Provision Net Revenue (PPNR)

          

Net interest income

   $ 203,976     $ 200,627     $ 197,168     $ 197,296     $ 186,661  

Noninterest income

     47,191       47,939       44,197       51,708       (756,187 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     251,167       248,566       241,365       249,004       (569,526 ) 

Less: Noninterest expense

     182,035       147,739       140,673       139,862       142,032  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pre-Provision Net Revenue (PPNR)

   $ 69,132     $ 100,827     $ 100,692     $ 109,142     $ (711,558 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Adjusted Pre-Provision Net Revenue

          

Pre-Provision Net Revenue (PPNR)

   $ 69,132     $ 100,827     $ 100,692     $ 109,142     $ (711,558 ) 

Certain items, pre-tax (non-GAAP)

          

Plus: Loss on early extinguishment of debt

     —        —        —        —        570  

Plus: Loss (gain) on sale of securities

     —        —        —        —        801,492  

Plus: FDIC Deposit Insurance special assessment

     —        —        (1,984 )      —        —   

Plus: Certain professional services

     17,069       —        1,200       —        —   

Plus: Severance/early retirement program costs

     5,997       1,320       283       —        305  

Plus: Termination of vendor and software services

     —        —        —        12       —   

Plus: Loss on sale of Equipment Finance business

     —        —        —        1,118       —   

Plus: Branch/real estate rightsizing costs, net

     14,186       6,099       531       85       2,004  

Plus: Accelerated prepaid expenses

     5,889       —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Pre-Provision Net Revenue

   $ 112,273     $ 108,246     $ 100,722     $ 110,357     $ 92,813  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent} and noninterest revenues. Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is a non-GAAP measurement.

(2)

Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.

 

Page 13


Simmons First National Corporation

Reconciliation Of Non-GAAP Financial Measures - Year-to-Date

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30
2026
    Jun 30
2026
    Mar 31
2026
    Dec 31
2025
    Sep 30
2025
 
($ in thousands)                               

Calculation of Adjusted Return on Average Assets & Average Tangible Assets

 

       

Net income (loss)

   $ 182,348     $ 135,235     $ 68,544     $ (397,553 )    $ (475,631 ) 

Amortization of intangibles, net of taxes

     6,864       4,575       2,288       9,469       7,181  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjusted tangible net income (non-GAAP)

   $ 189,212     $ 139,810     $ 70,832     $ (388,084 )    $ (468,450 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        570       570  

FDIC Deposit Insurance special assessment

     (1,984 )      (1,984 )      (1,984 )      —        —   

Certain professional services

     18,269       1,200       1,200       —        —   

Severance/early retirement program costs

     7,600       1,603       283       1,899       1,899  

Termination of vendor and software services

     —        —        —        12       —   

Loss on sale of Equipment Finance business

     —        —        —        1,118       —   

Loss (gain) on sale of securities

     —        —        —        801,492       801,492  

Branch/real estate rightsizing costs, net

     20,816       6,630       531       3,246       3,161  

Accelerated prepaid expenses

     5,889       —        —        —        —   

Tax effect of certain items (1)

     (13,221 )      (1,947 )      (8 )      (177,686 )      (177,368 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

     219,717       140,737       68,566       233,098       154,123  

Amortization of intangibles, net of taxes

     6,864       4,575       2,288       9,469       7,181  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjusted tangible net income (non-GAAP)

   $ 226,581     $ 145,312     $ 70,854     $ 242,567     $ 161,304  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average total assets

   $ 24,500,349     $ 24,585,803     $ 24,533,005     $ 25,614,700     $ 26,073,100  

Average intangible assets:

          

Goodwill

     (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 ) 

Other intangibles

     (80,102 )      (81,677 )      (83,248 )      (90,913 )      (92,499 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total average intangibles

     (1,400,901 )      (1,402,476 )      (1,404,047 )      (1,411,712 )      (1,413,298 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible assets (non-GAAP)

   $ 23,099,448     $ 23,183,327     $ 23,128,958     $ 24,202,988     $ 24,659,802  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average assets

     1.00 %      1.11 %      1.13 %      -1.55 %      -2.44 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on average assets (non-GAAP)

     1.20 %      1.15 %      1.13 %      0.91 %      0.79 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average tangible assets (non-GAAP)

     1.10 %      1.22 %      1.24 %      -1.60 %      -2.54 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on average tangible assets (non-GAAP)

     1.31 %      1.26 %      1.24 %      1.00 %      0.87 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of Return on Tangible Common Equity

          

Net income (loss) available to common stockholders

   $ 182,348     $ 135,235     $ 68,544     $ (397,553 )    $ (475,631 ) 

Amortization of intangibles, net of taxes

     6,864       4,575       2,288       9,469       7,181  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income available to common stockholders

   $ 189,212     $ 139,810     $ 70,832     $ (388,084 )    $ (468,450 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Certain items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        570       570  

FDIC Deposit Insurance special assessment

     (1,984 )      (1,984 )      (1,984 )      —        —   

Certain professional services

     18,269       1,200       1,200       —        —   

Severance/early retirement program costs

     7,600       1,603       283       1,899       1,899  

Termination of vendor and software services

     —        —        —        12       —   

Loss on sale of Equipment Finance business

     —        —        —        1,118       —   

Loss (gain) on sale of securities

     —        —        —        801,492       801,492  

Branch/real estate rightsizing costs, net

     20,816       6,630       531       3,246       3,161  

Accelerated prepaid expenses

     5,889       —        —        —        —   

Tax effect of certain items (1)

     (13,221 )      (1,947 )      (8 )      (177,686 )      (177,368 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings (non-GAAP)

     219,717       140,737       68,566       233,098       154,123  

Amortization of intangibles, net of taxes

     6,864       4,575       2,288       9,469       7,181  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjusted earnings available to common stockholders (non-GAAP)

   $ 226,581     $ 145,312     $ 70,854     $ 242,567     $ 161,304  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average common stockholders’ equity

   $ 3,475,690     $ 3,474,419     $ 3,470,260     $ 3,471,531     $ 3,492,261  

Average intangible assets:

          

Goodwill

     (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 )      (1,320,799 ) 

Other intangibles

     (80,102 )      (81,677 )      (83,248 )      (90,913 )      (92,499 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total average intangibles

     (1,400,901 )      (1,402,476 )      (1,404,047 )      (1,411,712 )      (1,413,298 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average tangible common stockholders’ equity (non-GAAP)

   $ 2,074,789     $ 2,071,943     $ 2,066,213     $ 2,059,819     $ 2,078,963  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average common equity

     7.01 %      7.85 %      8.01 %      -11.45 %      -18.21 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on tangible common equity

     12.19 %      13.61 %      13.90 %      -18.84 %      -30.13 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on average common equity (non-GAAP)

     8.45 %      8.17 %      8.01 %      6.71 %      5.90 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted return on tangible common equity (non-GAAP)

     14.60 %      14.14 %      13.91 %      11.78 %      10.37 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.

 

Page 14


Simmons First National Corporation

Reconciliation Of Non-GAAP Financial Measures - Year-to-Date (continued)

For the Quarters Ended

(Unaudited)

   SFNC

 

     Sep 30
2026
    Jun 30
2026
    Mar 31
2026
    Dec 31
2025
    Sep 30
2025
 
($ in thousands)                               

Calculation of Efficiency Ratio and Adjusted Efficiency Ratio (1)

          

Noninterest expense (efficiency ratio numerator)

   $ 470,447     $ 288,412     $ 140,673     $ 565,063     $ 425,201  

Certain noninterest expense items (non-GAAP)

          

Severance/early retirement program costs

     (7,600 )      (1,603 )      (283 )      (1,899 )      (1,899 ) 

FDIC Deposit Insurance special assessment

     1,984       1,984       1,984       —        —   

Certain professional services

     (18,269 )      (1,200 )      (1,200 )      —        —   

Termination of vendor and software services

     —        —        —        (12 )      —   

Loss on sale of Equipment Finance business

     —        —        —        (1,118 )      —   

Accelerated prepaid expenses

     (5,889 )      —        —        —        —   

Branch/real estate rightsizing costs

     (20,816 )      (6,630 )      (531 )      (3,246 )      (3,161 ) 

Other real estate and foreclosure expense adjustment

     (1,233 )      (1,003 )      (308 )      (1,046 )      (614 ) 

Amortization of intangibles adjustment

     (9,292 )      (6,194 )      (3,097 )      (12,819 )      (9,722 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio numerator

   $ 409,332     $ 273,766     $ 137,238     $ 544,923     $ 409,805  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

   $ 601,771     $ 397,795     $ 197,168     $ 719,203     $ 521,907  

Noninterest income

     139,327       92,136       44,197       (615,970 )      (667,678 ) 

Fully tax-equivalent adjustment (2)

     9,157       6,041       3,012       19,537       16,647  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio denominator

     750,255       495,972       244,377       122,770       (129,124 ) 

Certain noninterest income items (non-GAAP)

          

Loss on early extinguishment of debt

     —        —        —        570       570  

(Gain) loss on sale of securities

     —        —        —        801,492       801,492  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio denominator

   $ 750,255     $ 495,972     $ 244,377     $ 924,832     $ 672,938  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio (1)

     62.70 %      58.15 %      57.56 %      460.26 %      -329.30 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio (non-GAAP) (1)

     54.56 %      55.20 %      56.16 %      58.92 %      60.90 % 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Efficiency ratio is noninterest expense as a percent of net interest income (fully taxable equivalent) and noninterest revenues. Adjusted efficiency ratio is noninterest expense before foreclosed property expense, amortization of intangibles and certain adjusting items as a percent of net interest income (fully taxable equivalent) and noninterest revenues, excluding gains and losses from securities transactions and certain adjusting items, and is a non-GAAP measurement.

(2)

Actual tax rate of 21.946% on 2025 loss on sale of securities. Effective rate of 26.135% on all other items.

 

Page 15