Stellar Bancorp, Inc. (the “Company” or “Stellar”) (NYSE: STEL) today reported net income of $25.7 million, or diluted earnings per share of $0.50, for the third quarter of 2025, compared to net income of $26.4 million, or diluted earnings per share of $0.51, for the second quarter of 2025.
“We are pleased to report strong third quarter results for 2025, highlighted by improved net interest income and margin. We also saw growth in deposits and tangible book value, which further strengthened our balance sheet to support our future,” said Robert R. Franklin, Jr., Stellar’s Chief Executive Officer.
“Our team has continued to reposition the loan portfolio, reducing our exposure to non-relationship real estate commitments and moving toward a more balanced mix of C&I and real estate loans. Our real estate portfolio remains within regulatory guidance, and we intend to stay within those parameters. While loan payoffs persisted during the quarter, we believe this strategic portfolio shift will help moderate payoff activity over the longer term,” Mr. Franklin continued.
“Credit quality remains good, and the Texas markets we serve continue to perform well. Stellar is increasingly recognized as a strong, locally-managed bank focused on serving small-to-medium sized businesses, and we are well-positioned to capitalize on merger-related disruption in our markets. We remain confident in our ability to deepen customer relationships and deliver long-term value for our shareholders,” Mr. Franklin concluded.
Financial Highlights
- Strong Net Interest Margin: Tax equivalent net interest margin for the third quarter of 2025 was 4.20% compared to 4.18% for the second quarter of 2025. The tax equivalent net interest margin, excluding purchase accounting accretion (“PAA”), was 4.00%(1) for the third quarter of 2025 compared to 3.95%(1) for the second quarter of 2025.
- Solid Profitability: Net income for the third quarter of 2025 was $25.7 million, or diluted earnings per share of $0.50, which translated into an annualized return on average assets of 0.97%, an annualized return on average equity of 6.30% and an annualized return on average tangible equity of 11.45%(1).
- Strong Capital Position and Book Value Build: Total risk-based capital ratio increased to 16.33% at September 30, 2025 from 15.98% at June 30, 2025, while book value per share increased to $32.27 at September 30, 2025 from $31.20 at June 30, 2025 and tangible book value per share increased to $21.08(1) at September 30, 2025 from $19.94(1) at June 30, 2025.
- Paydown of Subordinated Debt: On October 1, 2025, the Company completed the previously announced redemption of $30 million of its $60 million of subordinated debt outstanding as of September 30, 2025.
Third Quarter 2025 Results
Net interest income in the third quarter of 2025 increased $2.3 million, or 2.3%, to $100.6 million from $98.3 million for the second quarter of 2025. The net interest margin on a tax equivalent basis increased to 4.20% for the third quarter of 2025 from 4.18% for the second quarter of 2025. The increase in net interest income from the prior quarter was primarily due to the increase in average securities, average yield on securities and deposits in other financial institutions. Net interest income for the third quarter of 2025 benefited from $4.8 million of income from PAA compared to $5.3 million in the second quarter of 2025. Excluding PAA, net interest income (tax equivalent) for the third quarter of 2025 would have been $95.9 million(1) and the tax equivalent net interest margin would have been 4.00%(1).
Noninterest income for the third quarter of 2025 was $5.0 million, a decrease of $805 thousand, or 13.9%, compared to $5.8 million for the second quarter of 2025. Noninterest income decreased in the third quarter of 2025 compared to the second quarter of 2025 primarily due to losses on sales and write-downs on foreclosed assets recorded during the third quarter.
Noninterest expense for the third quarter of 2025 increased $3.1 million, or 4.5%, to $73.1 million compared to $70.0 million for the second quarter of 2025. The increase in noninterest expense during the third quarter of 2025 compared to the second quarter of 2025 was primarily due to an increase in salaries and employee benefits of $2.2 million, an increase in professional fees of $314 thousand and a $258 thousand increase in advertising expense. Salaries and benefits during the third quarter of 2025 included $464 thousand in severance expense related to planned upcoming branch closures.
The efficiency ratio was 63.69%(1) for the third quarter of 2025 compared to 61.87%(1) for the second quarter of 2025. Annualized returns on average assets, average equity and average tangible equity were 0.97%, 6.30% and 11.45%(1) for the third quarter of 2025, respectively, compared to 1.01%, 6.62% and 12.16%(1) for the second quarter of 2025, respectively.
Financial Condition
Total assets at September 30, 2025 were $10.63 billion, an increase of $135 million compared to $10.49 billion at June 30, 2025. The increase in total assets was largely due to an increase in interest-bearing deposits at other financial institutions and securities, all of which were funded largely by core deposit growth, partially offset by a decrease in loans.
Total loans at September 30, 2025 decreased $119.5 million to $7.17 billion compared to $7.29 billion at June 30, 2025. At September 30, 2025, the remaining balance of the PAA on loans was $58.1 million.
Total deposits at September 30, 2025 increased $143.8 million to $8.82 billion compared to $8.67 billion at June 30, 2025 primarily due to increases in money market and savings deposits.
Asset Quality
Nonperforming assets totaled $54.2 million, or 0.51% of total assets, at September 30, 2025, compared to $58.2 million, or 0.55% of total assets, at June 30, 2025. The allowance for credit losses on loans as a percentage of total loans was 1.10% at September 30, 2025 compared to 1.14% at June 30, 2025.
The provision for credit losses was $305 thousand for the third quarter of 2025 compared to $1.1 million for the second quarter of 2025. Net charge-offs for the third quarter of 2025 were $3.3 million, or 0.18% (annualized) of average loans, compared to net charge-offs of $206 thousand, or 0.01% (annualized) of average loans, for the second quarter of 2025.
GAAP Reconciliation of Non-GAAP Financial Measures
Stellar’s management uses certain non-GAAP financial measures to evaluate its performance. Please refer to the GAAP Reconciliation and Management’s Explanation of Non-GAAP Financial Measures on page 10 of this earnings release for a reconciliation of these non-GAAP financial measures.
Conference Call
Stellar’s management team will host a conference call and webcast on Friday, October 24, 2025 at 8:00 a.m. Central Time (9:00 a.m. Eastern Time) to discuss its results for the third quarter of 2025. Participants may register for the conference call at https://registrations.events/direct/Q4I6358688 conference ID 63586 to receive the dial-in numbers and unique PIN to access the call. If you need assistance in obtaining a dial-in number, please contact ir@stellar.bank. A simultaneous webcast is available at https://registrations.events/direct/Q4I6358688 and requires pre-registration. If you are unable to participate during the live webcast, the webcast will be accessible via the Investor Relations section of the Company’s website at ir.stellar.bank.
About Stellar Bancorp, Inc.
Stellar Bancorp, Inc. is a bank holding company headquartered in Houston, Texas. Stellar’s principal banking subsidiary, Stellar Bank, provides a diversified range of commercial banking services primarily to small- to medium-sized businesses and individual customers across Houston, Dallas, Beaumont and surrounding communities in Texas.
____________ |
(1) Refer to the calculation of this non-GAAP financial measure on page 10 of this earnings release. The calculation of returns on average tangible equity and the efficiency ratio have been adjusted from prior period disclosures. |
Forward-Looking Statements
Certain statements in this press release which are not historical in nature are intended to be, and are hereby identified as, “forward-looking statements” for purposes of the safe harbor provided by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, future financial performance and operating results, the Company’s plans, business and growth strategies, objectives, expectations and intentions, and other statements that are not historical facts, including projections of macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Forward-looking statements may be identified by terminology such as “may,” “will,” “should,” “could,” “scheduled,” “plans,” “intends,” “projects,” “anticipates,” “expects,” “believes,” “estimates,” “potential,” “would,” or “continue” or negatives of such terms or other comparable terminology.
All forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors that may cause the actual results, performance or achievements of Stellar to differ materially from any results expressed or implied by such forward-looking statements. Such factors include, among others: changes in the interest rate environment, the value of Stellar’s assets and obligations and the availability of capital and liquidity; general competitive, economic, political and market conditions; and other factors that may affect future results of Stellar including changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer borrowing, repayment, investment and deposit practices; the impact, extent and timing of technological changes; capital management activities; disruptions to the economy and the U.S. banking system; risks associated with uninsured deposits and responsive measures by federal or state governments or banking regulators; legislative changes, executive orders, regulatory actions and reforms of the Board of Governors of the Federal Reserve System, Federal Deposit Insurance Corporation and Texas Department of Banking.
Additional factors which could affect the Company’s future results can be found in the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, in each case filed with the SEC and available on the SEC’s website at www.sec.gov. We disclaim any obligation and do not intend to update or revise any forward-looking statements contained in this communication, which speak only as of the date hereof, whether as a result of new information, future events or otherwise, except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.
Stellar Bancorp, Inc. Financial Highlights (Unaudited) |
|||||||||||||||||||
|
2025 |
|
2024 |
||||||||||||||||
|
September 30 |
|
June 30 |
|
March 31 |
|
December 31 |
|
September 30 |
||||||||||
|
(Dollars in thousands) |
||||||||||||||||||
ASSETS: |
|
|
|
|
|
|
|
|
|
||||||||||
Cash and due from banks |
$ |
99,407 |
|
|
$ |
136,060 |
|
|
$ |
130,932 |
|
|
$ |
419,967 |
|
|
$ |
103,735 |
|
Interest-bearing deposits at other financial institutions |
|
629,042 |
|
|
|
442,044 |
|
|
|
429,643 |
|
|
|
491,249 |
|
|
|
412,482 |
|
Total cash and cash equivalents |
|
728,449 |
|
|
|
578,104 |
|
|
|
560,575 |
|
|
|
911,216 |
|
|
|
516,217 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Available for sale securities, at fair value |
|
1,842,268 |
|
|
|
1,729,684 |
|
|
|
1,719,371 |
|
|
|
1,673,016 |
|
|
|
1,691,752 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans held for investment |
|
7,167,857 |
|
|
|
7,287,347 |
|
|
|
7,283,133 |
|
|
|
7,439,854 |
|
|
|
7,551,124 |
|
Less: allowance for credit losses on loans |
|
(78,924 |
) |
|
|
(83,165 |
) |
|
|
(83,746 |
) |
|
|
(81,058 |
) |
|
|
(84,501 |
) |
Loans, net |
|
7,088,933 |
|
|
|
7,204,182 |
|
|
|
7,199,387 |
|
|
|
7,358,796 |
|
|
|
7,466,623 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Accrued interest receivable |
|
34,865 |
|
|
|
35,537 |
|
|
|
37,669 |
|
|
|
37,884 |
|
|
|
39,473 |
|
Premises and equipment, net |
|
107,803 |
|
|
|
108,615 |
|
|
|
109,750 |
|
|
|
111,856 |
|
|
|
113,742 |
|
Federal Reserve Bank and Federal Home Loan Bank stock |
|
45,437 |
|
|
|
47,099 |
|
|
|
20,902 |
|
|
|
8,209 |
|
|
|
20,123 |
|
Bank-owned life insurance |
|
109,358 |
|
|
|
108,726 |
|
|
|
108,108 |
|
|
|
107,498 |
|
|
|
106,876 |
|
Goodwill |
|
497,318 |
|
|
|
497,318 |
|
|
|
497,318 |
|
|
|
497,318 |
|
|
|
497,318 |
|
Core deposit intangibles, net |
|
75,929 |
|
|
|
81,468 |
|
|
|
87,007 |
|
|
|
92,546 |
|
|
|
98,116 |
|
Other assets |
|
97,753 |
|
|
|
102,277 |
|
|
|
94,800 |
|
|
|
107,451 |
|
|
|
79,537 |
|
Total assets |
$ |
10,628,113 |
|
|
$ |
10,493,010 |
|
|
$ |
10,434,887 |
|
|
$ |
10,905,790 |
|
|
$ |
10,629,777 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
||||||||||
LIABILITIES: |
|
|
|
|
|
|
|
|
|
||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest-bearing |
$ |
3,210,948 |
|
|
$ |
3,183,693 |
|
|
$ |
3,205,619 |
|
|
$ |
3,576,206 |
|
|
$ |
3,303,048 |
|
Interest-bearing |
|
|
|
|
|
|
|
|
|
||||||||||
Demand |
|
1,960,857 |
|
|
|
1,941,156 |
|
|
|
1,863,752 |
|
|
|
1,845,749 |
|
|
|
1,571,504 |
|
Money market and savings |
|
2,489,169 |
|
|
|
2,393,767 |
|
|
|
2,248,616 |
|
|
|
2,253,193 |
|
|
|
2,280,651 |
|
Certificates and other time |
|
1,156,489 |
|
|
|
1,154,998 |
|
|
|
1,244,726 |
|
|
|
1,453,236 |
|
|
|
1,587,398 |
|
Total interest-bearing deposits |
|
5,606,515 |
|
|
|
5,489,921 |
|
|
|
5,357,094 |
|
|
|
5,552,178 |
|
|
|
5,439,553 |
|
Total deposits |
|
8,817,463 |
|
|
|
8,673,614 |
|
|
|
8,562,713 |
|
|
|
9,128,384 |
|
|
|
8,742,601 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Accrued interest payable |
|
9,429 |
|
|
|
7,607 |
|
|
|
9,856 |
|
|
|
17,052 |
|
|
|
16,915 |
|
Borrowed funds |
|
— |
|
|
|
69,925 |
|
|
|
119,923 |
|
|
|
— |
|
|
|
60,000 |
|
Subordinated debt |
|
70,196 |
|
|
|
70,165 |
|
|
|
70,135 |
|
|
|
70,105 |
|
|
|
110,064 |
|
Other liabilities |
|
77,887 |
|
|
|
67,865 |
|
|
|
61,428 |
|
|
|
82,389 |
|
|
|
74,074 |
|
Total liabilities |
|
8,974,975 |
|
|
|
8,889,176 |
|
|
|
8,824,055 |
|
|
|
9,297,930 |
|
|
|
9,003,654 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
SHAREHOLDERS’ EQUITY: |
|
|
|
|
|
|
|
|
|
||||||||||
Common stock |
|
512 |
|
|
|
514 |
|
|
|
521 |
|
|
|
534 |
|
|
|
535 |
|
Capital surplus |
|
1,182,781 |
|
|
|
1,185,048 |
|
|
|
1,202,628 |
|
|
|
1,240,050 |
|
|
|
1,238,619 |
|
Retained earnings |
|
547,717 |
|
|
|
529,216 |
|
|
|
510,072 |
|
|
|
492,640 |
|
|
|
474,905 |
|
Accumulated other comprehensive loss |
|
(77,872 |
) |
|
|
(110,944 |
) |
|
|
(102,389 |
) |
|
|
(125,364 |
) |
|
|
(87,936 |
) |
Total shareholders’ equity |
|
1,653,138 |
|
|
|
1,603,834 |
|
|
|
1,610,832 |
|
|
|
1,607,860 |
|
|
|
1,626,123 |
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ |
10,628,113 |
|
|
$ |
10,493,010 |
|
|
$ |
10,434,887 |
|
|
$ |
10,905,790 |
|
|
$ |
10,629,777 |
|
Stellar Bancorp, Inc. Financial Highlights (Unaudited) |
||||||||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||||||||||||
|
September 30 |
|
June 30 |
|
March 31 |
|
December 31 |
|
September 30 |
|
September 30 |
|
September 30 |
|||||||||||||
|
(Dollars in thousands, except per share data) |
|||||||||||||||||||||||||
INTEREST INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loans, including fees |
$ |
122,557 |
|
|
$ |
121,814 |
|
|
$ |
120,640 |
|
$ |
128,738 |
|
|
$ |
132,372 |
|
|
$ |
365,011 |
|
|
$ |
402,942 |
|
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Taxable |
|
16,278 |
|
|
|
15,293 |
|
|
|
16,148 |
|
|
14,789 |
|
|
|
13,898 |
|
|
|
47,719 |
|
|
|
35,114 |
|
Tax-exempt |
|
808 |
|
|
|
810 |
|
|
|
812 |
|
|
814 |
|
|
|
814 |
|
|
|
2,430 |
|
|
|
2,448 |
|
Deposits in other financial institutions |
|
5,770 |
|
|
|
4,782 |
|
|
|
4,720 |
|
|
5,681 |
|
|
|
4,692 |
|
|
|
15,272 |
|
|
|
11,874 |
|
Total interest income |
|
145,413 |
|
|
|
142,699 |
|
|
|
142,320 |
|
|
150,022 |
|
|
|
151,776 |
|
|
|
430,432 |
|
|
|
452,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Demand, money market and savings deposits |
|
32,376 |
|
|
|
31,097 |
|
|
|
27,574 |
|
|
27,877 |
|
|
|
29,440 |
|
|
|
91,047 |
|
|
|
85,369 |
|
Certificates and other time deposits |
|
10,920 |
|
|
|
11,459 |
|
|
|
13,527 |
|
|
16,830 |
|
|
|
18,073 |
|
|
|
35,906 |
|
|
|
51,915 |
|
Borrowed funds |
|
56 |
|
|
|
407 |
|
|
|
517 |
|
|
235 |
|
|
|
840 |
|
|
|
980 |
|
|
|
4,314 |
|
Subordinated debt |
|
1,417 |
|
|
|
1,401 |
|
|
|
1,444 |
|
|
2,123 |
|
|
|
1,916 |
|
|
|
4,262 |
|
|
|
5,745 |
|
Total interest expense |
|
44,769 |
|
|
|
44,364 |
|
|
|
43,062 |
|
|
47,065 |
|
|
|
50,269 |
|
|
|
132,195 |
|
|
|
147,343 |
|
NET INTEREST INCOME |
|
100,644 |
|
|
|
98,335 |
|
|
|
99,258 |
|
|
102,957 |
|
|
|
101,507 |
|
|
|
298,237 |
|
|
|
305,035 |
|
Provision for (reversal of) credit losses |
|
305 |
|
|
|
1,090 |
|
|
|
3,632 |
|
|
942 |
|
|
|
(5,985 |
) |
|
|
5,027 |
|
|
|
(3,822 |
) |
Net interest income after provision for credit losses |
|
100,339 |
|
|
|
97,245 |
|
|
|
95,626 |
|
|
102,015 |
|
|
|
107,492 |
|
|
|
293,210 |
|
|
|
308,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
NONINTEREST INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Service charges on deposit accounts |
|
1,545 |
|
|
|
1,561 |
|
|
|
1,584 |
|
|
1,590 |
|
|
|
1,594 |
|
|
|
4,690 |
|
|
|
4,840 |
|
(Loss) gain on sale/write-down of assets |
|
(491 |
) |
|
|
(57 |
) |
|
|
417 |
|
|
(112 |
) |
|
|
432 |
|
|
|
(131 |
) |
|
|
881 |
|
Bank-owned life insurance |
|
632 |
|
|
|
618 |
|
|
|
610 |
|
|
622 |
|
|
|
614 |
|
|
|
1,860 |
|
|
|
1,792 |
|
Debit card and interchange income |
|
572 |
|
|
|
566 |
|
|
|
520 |
|
|
570 |
|
|
|
551 |
|
|
|
1,658 |
|
|
|
1,621 |
|
Other |
|
2,728 |
|
|
|
3,103 |
|
|
|
2,374 |
|
|
2,362 |
|
|
|
3,111 |
|
|
|
8,205 |
|
|
|
8,880 |
|
Total noninterest income |
|
4,986 |
|
|
|
5,791 |
|
|
|
5,505 |
|
|
5,032 |
|
|
|
6,302 |
|
|
|
16,282 |
|
|
|
18,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
NONINTEREST EXPENSE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Salaries and employee benefits |
|
43,175 |
|
|
|
40,927 |
|
|
|
41,792 |
|
|
43,797 |
|
|
|
41,123 |
|
|
|
125,894 |
|
|
|
121,560 |
|
Net occupancy and equipment |
|
4,518 |
|
|
|
4,399 |
|
|
|
3,926 |
|
|
4,401 |
|
|
|
4,570 |
|
|
|
12,843 |
|
|
|
13,463 |
|
Depreciation |
|
2,015 |
|
|
|
1,992 |
|
|
|
1,995 |
|
|
1,984 |
|
|
|
1,911 |
|
|
|
6,002 |
|
|
|
5,823 |
|
Data processing and software amortization |
|
5,882 |
|
|
|
5,620 |
|
|
|
5,682 |
|
|
5,551 |
|
|
|
5,706 |
|
|
|
17,184 |
|
|
|
16,101 |
|
Professional fees |
|
1,601 |
|
|
|
1,287 |
|
|
|
1,786 |
|
|
3,428 |
|
|
|
1,714 |
|
|
|
4,674 |
|
|
|
5,996 |
|
Regulatory assessments and FDIC insurance |
|
1,688 |
|
|
|
1,561 |
|
|
|
1,733 |
|
|
1,636 |
|
|
|
1,779 |
|
|
|
4,982 |
|
|
|
5,932 |
|
Amortization of intangibles |
|
5,554 |
|
|
|
5,548 |
|
|
|
5,548 |
|
|
5,581 |
|
|
|
6,212 |
|
|
|
16,650 |
|
|
|
18,639 |
|
Communications |
|
855 |
|
|
|
861 |
|
|
|
847 |
|
|
807 |
|
|
|
827 |
|
|
|
2,563 |
|
|
|
2,611 |
|
Advertising |
|
1,425 |
|
|
|
1,167 |
|
|
|
782 |
|
|
1,593 |
|
|
|
878 |
|
|
|
3,374 |
|
|
|
2,534 |
|
Other |
|
6,429 |
|
|
|
6,642 |
|
|
|
6,075 |
|
|
6,488 |
|
|
|
6,346 |
|
|
|
19,146 |
|
|
|
21,033 |
|
Total noninterest expense |
|
73,142 |
|
|
|
70,004 |
|
|
|
70,166 |
|
|
75,266 |
|
|
|
71,066 |
|
|
|
213,312 |
|
|
|
213,692 |
|
INCOME BEFORE INCOME TAXES |
|
32,183 |
|
|
|
33,032 |
|
|
|
30,965 |
|
|
31,781 |
|
|
|
42,728 |
|
|
|
96,180 |
|
|
|
113,179 |
|
Provision for income taxes |
|
6,513 |
|
|
|
6,680 |
|
|
|
6,263 |
|
|
6,569 |
|
|
|
8,837 |
|
|
|
19,456 |
|
|
|
23,388 |
|
NET INCOME |
$ |
25,670 |
|
|
$ |
26,352 |
|
|
$ |
24,702 |
|
$ |
25,212 |
|
|
$ |
33,891 |
|
|
$ |
76,724 |
|
|
$ |
89,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EARNINGS PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Basic |
$ |
0.50 |
|
|
$ |
0.51 |
|
|
$ |
0.46 |
|
$ |
0.47 |
|
|
$ |
0.63 |
|
|
$ |
1.48 |
|
|
$ |
1.68 |
|
Diluted |
$ |
0.50 |
|
|
$ |
0.51 |
|
|
$ |
0.46 |
|
$ |
0.47 |
|
|
$ |
0.63 |
|
|
$ |
1.47 |
|
|
$ |
1.68 |
|
Stellar Bancorp, Inc. Financial Highlights (Unaudited) |
|||||||||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||||||||
|
September 30 |
|
June 30 |
|
March 31 |
|
December 31 |
|
September 30 |
|
September 30 |
|
September 30 |
||||||||||||||
|
(Dollars and share amounts in thousands, except per share data) |
||||||||||||||||||||||||||
Net income |
$ |
25,670 |
|
|
$ |
26,352 |
|
|
$ |
24,702 |
|
|
$ |
25,212 |
|
|
$ |
33,891 |
|
|
$ |
76,724 |
|
|
$ |
89,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Earnings per share, basic |
$ |
0.50 |
|
|
$ |
0.51 |
|
|
$ |
0.46 |
|
|
$ |
0.47 |
|
|
$ |
0.63 |
|
|
$ |
1.48 |
|
|
$ |
1.68 |
|
Earnings per share, diluted |
$ |
0.50 |
|
|
$ |
0.51 |
|
|
$ |
0.46 |
|
|
$ |
0.47 |
|
|
$ |
0.63 |
|
|
$ |
1.47 |
|
|
$ |
1.68 |
|
Dividends per share |
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.13 |
|
|
$ |
0.42 |
|
|
$ |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Return on average assets(A) |
|
0.97 |
% |
|
|
1.01 |
% |
|
|
0.94 |
% |
|
|
0.94 |
% |
|
|
1.27 |
% |
|
|
0.97 |
% |
|
|
1.13 |
% |
Return on average equity(A) |
|
6.30 |
% |
|
|
6.62 |
% |
|
|
6.21 |
% |
|
|
6.21 |
% |
|
|
8.49 |
% |
|
|
6.37 |
% |
|
|
7.73 |
% |
Return on average tangible equity(A)(B)(D) |
|
11.45 |
% |
|
|
12.16 |
% |
|
|
11.48 |
% |
|
|
11.53 |
% |
|
|
15.61 |
% |
|
|
11.69 |
% |
|
|
14.75 |
% |
Net interest margin (tax equivalent)(A)(C) |
|
4.20 |
% |
|
|
4.18 |
% |
|
|
4.20 |
% |
|
|
4.25 |
% |
|
|
4.19 |
% |
|
|
4.19 |
% |
|
|
4.23 |
% |
Net interest margin (tax equivalent) excluding PAA(A)(B)(C) |
|
4.00 |
% |
|
|
3.95 |
% |
|
|
3.97 |
% |
|
|
3.94 |
% |
|
|
3.91 |
% |
|
|
3.97 |
% |
|
|
3.88 |
% |
Efficiency ratio(B)(E) |
|
63.69 |
% |
|
|
61.87 |
% |
|
|
61.93 |
% |
|
|
64.46 |
% |
|
|
60.40 |
% |
|
|
62.50 |
% |
|
|
60.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Stellar Bancorp, Inc. (Consolidated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Equity to assets |
|
15.55 |
% |
|
|
15.28 |
% |
|
|
15.44 |
% |
|
|
14.74 |
% |
|
|
15.30 |
% |
|
|
15.55 |
% |
|
|
15.30 |
% |
Tangible equity to tangible assets(B)(E) |
|
10.74 |
% |
|
|
10.34 |
% |
|
|
10.42 |
% |
|
|
9.87 |
% |
|
|
10.27 |
% |
|
|
10.74 |
% |
|
|
10.27 |
% |
Estimated Total capital ratio (to risk-weighted assets) |
|
16.33 |
% |
|
|
15.98 |
% |
|
|
15.97 |
% |
|
|
16.00 |
% |
|
|
15.85 |
% |
|
|
16.33 |
% |
|
|
15.85 |
% |
Estimated Common equity Tier 1 capital (to risk weighted assets) |
|
14.43 |
% |
|
|
14.06 |
% |
|
|
14.05 |
% |
|
|
14.14 |
% |
|
|
13.57 |
% |
|
|
14.43 |
% |
|
|
13.57 |
% |
Estimated Tier 1 capital (to risk-weighted assets) |
|
14.55 |
% |
|
|
14.18 |
% |
|
|
14.17 |
% |
|
|
14.26 |
% |
|
|
13.69 |
% |
|
|
14.55 |
% |
|
|
13.69 |
% |
Estimated Tier 1 leverage (to average tangible assets) |
|
11.60 |
% |
|
|
11.44 |
% |
|
|
11.20 |
% |
|
|
11.31 |
% |
|
|
11.10 |
% |
|
|
11.60 |
% |
|
|
11.10 |
% |
Stellar Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Estimated Total capital ratio (to risk-weighted assets) |
|
15.45 |
% |
|
|
15.39 |
% |
|
|
15.40 |
% |
|
|
15.28 |
% |
|
|
15.02 |
% |
|
|
15.45 |
% |
|
|
15.02 |
% |
Estimated Common equity Tier 1 capital (to risk-weighted assets) |
|
14.27 |
% |
|
|
14.18 |
% |
|
|
14.20 |
% |
|
|
14.13 |
% |
|
|
13.58 |
% |
|
|
14.27 |
% |
|
|
13.58 |
% |
Estimated Tier 1 capital (to risk-weighted assets) |
|
14.27 |
% |
|
|
14.18 |
% |
|
|
14.20 |
% |
|
|
14.13 |
% |
|
|
13.58 |
% |
|
|
14.27 |
% |
|
|
13.58 |
% |
Estimated Tier 1 leverage (to average tangible assets) |
|
11.37 |
% |
|
|
11.44 |
% |
|
|
11.22 |
% |
|
|
11.21 |
% |
|
|
11.01 |
% |
|
|
11.37 |
% |
|
|
11.01 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Weighted average shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Basic |
|
51,283 |
|
|
|
51,529 |
|
|
|
53,146 |
|
|
|
53,422 |
|
|
|
53,541 |
|
|
|
51,979 |
|
|
|
53,485 |
|
Diluted |
|
51,356 |
|
|
|
51,569 |
|
|
|
53,197 |
|
|
|
53,471 |
|
|
|
53,580 |
|
|
|
52,027 |
|
|
|
53,531 |
|
Period end shares outstanding |
|
51,228 |
|
|
|
51,398 |
|
|
|
52,141 |
|
|
|
53,429 |
|
|
|
53,446 |
|
|
|
51,228 |
|
|
|
53,446 |
|
Book value per share |
$ |
32.27 |
|
|
$ |
31.20 |
|
|
$ |
30.89 |
|
|
$ |
30.09 |
|
|
$ |
30.43 |
|
|
$ |
32.27 |
|
|
$ |
30.43 |
|
Tangible book value per share(B) |
$ |
21.08 |
|
|
$ |
19.94 |
|
|
$ |
19.69 |
|
|
$ |
19.05 |
|
|
$ |
19.28 |
|
|
$ |
21.08 |
|
|
$ |
19.28 |
|
Employees - full-time equivalents |
|
1,065 |
|
|
|
1,062 |
|
|
|
1,054 |
|
|
|
1,037 |
|
|
|
1,040 |
|
|
|
1,065 |
|
|
|
1,040 |
|
| (A) | Interim periods annualized. |
|
| (B) | Refer to the calculation of these non-GAAP financial measures on page 10 of this Earnings Release. |
|
| (C) | Net interest margin represents net interest income divided by average interest-earning assets. |
|
| (D) | The calculation of return on average tangible equity has been adjusted from prior period disclosures and all periods presented above have been recalculated and disclosed under the same calculation. |
|
| (E) | The calculation of the efficiency ratio represents total noninterest expense less amortization of core deposits, divided by the sum of net interest income and noninterest income, excluding net gains and losses on the sale/write-down of assets. This calculation has been adjusted from prior period disclosures and all periods presented above have been recalculated and disclosed under the same calculation. |
Stellar Bancorp, Inc. Financial Highlights (Unaudited) |
|||||||||||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||||||||||
|
September 30, 2025 |
|
June 30, 2025 |
|
September 30, 2024 |
||||||||||||||||||||||||
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans |
$ |
7,228,778 |
|
|
$ |
122,557 |
|
6.73 |
% |
|
$ |
7,282,609 |
|
|
$ |
121,814 |
|
6.71 |
% |
|
$ |
7,627,522 |
|
|
$ |
132,372 |
|
6.90 |
% |
Securities |
|
1,790,897 |
|
|
|
17,086 |
|
3.79 |
% |
|
|
1,729,384 |
|
|
|
16,103 |
|
3.73 |
% |
|
|
1,676,614 |
|
|
|
14,712 |
|
3.49 |
% |
Deposits in other financial institutions |
|
505,342 |
|
|
|
5,770 |
|
4.53 |
% |
|
|
436,596 |
|
|
|
4,782 |
|
4.39 |
% |
|
|
339,493 |
|
|
|
4,692 |
|
5.50 |
% |
Total interest-earning assets |
|
9,525,017 |
|
|
$ |
145,413 |
|
6.06 |
% |
|
|
9,448,589 |
|
|
$ |
142,699 |
|
6.06 |
% |
|
|
9,643,629 |
|
|
$ |
151,776 |
|
6.26 |
% |
Allowance for credit losses on loans |
|
(82,983 |
) |
|
|
|
|
|
|
(83,700 |
) |
|
|
|
|
|
|
(94,785 |
) |
|
|
|
|
||||||
Noninterest-earning assets |
|
1,076,831 |
|
|
|
|
|
|
|
1,099,268 |
|
|
|
|
|
|
|
1,077,422 |
|
|
|
|
|
||||||
Total assets |
$ |
10,518,865 |
|
|
|
|
|
|
$ |
10,464,157 |
|
|
|
|
$ |
10,626,266 |
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing demand deposits |
$ |
1,935,203 |
|
|
$ |
14,356 |
|
2.94 |
% |
|
$ |
1,952,004 |
|
|
$ |
14,399 |
|
2.96 |
% |
|
$ |
1,606,736 |
|
|
$ |
12,458 |
|
3.08 |
% |
Money market and savings deposits |
|
2,475,306 |
|
|
|
18,020 |
|
2.89 |
% |
|
|
2,371,221 |
|
|
|
16,698 |
|
2.82 |
% |
|
|
2,254,767 |
|
|
|
16,982 |
|
3.00 |
% |
Certificates and other time deposits |
|
1,162,461 |
|
|
|
10,920 |
|
3.73 |
% |
|
|
1,201,903 |
|
|
|
11,459 |
|
3.82 |
% |
|
|
1,620,908 |
|
|
|
18,073 |
|
4.44 |
% |
Borrowed funds |
|
3,156 |
|
|
|
56 |
|
7.04 |
% |
|
|
34,427 |
|
|
|
407 |
|
4.74 |
% |
|
|
49,077 |
|
|
|
840 |
|
6.81 |
% |
Subordinated debt |
|
70,181 |
|
|
|
1,417 |
|
8.01 |
% |
|
|
70,151 |
|
|
|
1,401 |
|
8.01 |
% |
|
|
110,007 |
|
|
|
1,916 |
|
6.93 |
% |
Total interest-bearing liabilities |
|
5,646,307 |
|
|
$ |
44,769 |
|
3.15 |
% |
|
|
5,629,706 |
|
|
$ |
44,364 |
|
3.16 |
% |
|
|
5,641,495 |
|
|
$ |
50,269 |
|
3.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Noninterest-bearing demand deposits |
|
3,172,054 |
|
|
|
|
|
|
|
3,160,791 |
|
|
|
|
|
|
|
3,303,726 |
|
|
|
|
|
||||||
Other liabilities |
|
82,993 |
|
|
|
|
|
|
|
78,120 |
|
|
|
|
|
|
|
93,127 |
|
|
|
|
|
||||||
Total liabilities |
|
8,901,354 |
|
|
|
|
|
|
|
8,868,617 |
|
|
|
|
|
|
|
9,038,348 |
|
|
|
|
|
||||||
Shareholders’ equity |
|
1,617,511 |
|
|
|
|
|
|
|
1,595,540 |
|
|
|
|
|
|
|
1,587,918 |
|
|
|
|
|
||||||
Total liabilities and shareholders’ equity |
$ |
10,518,865 |
|
|
|
|
|
|
$ |
10,464,157 |
|
|
|
|
|
|
$ |
10,626,266 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net interest rate spread |
|
|
|
|
2.91 |
% |
|
|
|
|
|
2.90 |
% |
|
|
|
|
|
2.72 |
% |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net interest income and margin |
|
|
$ |
100,644 |
|
4.19 |
% |
|
|
|
$ |
98,335 |
|
4.17 |
% |
|
|
|
$ |
101,507 |
|
4.19 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net interest income and margin (tax equivalent) |
|
|
$ |
100,739 |
|
4.20 |
% |
|
|
|
$ |
98,427 |
|
4.18 |
% |
|
|
|
$ |
101,578 |
|
4.19 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cost of funds |
|
|
|
|
2.01 |
% |
|
|
|
|
|
2.02 |
% |
|
|
|
|
|
2.24 |
% |
|||||||||
Cost of deposits |
|
|
|
|
1.96 |
% |
|
|
|
|
|
1.97 |
% |
|
|
|
|
|
2.15 |
% |
|||||||||
Stellar Bancorp, Inc. Financial Highlights (Unaudited) |
|||||||||||||||||||
|
Nine Months Ended September 30, |
||||||||||||||||||
|
2025 |
|
2024 |
||||||||||||||||
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
||||||||
|
(Dollars in thousands) |
||||||||||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Loans |
$ |
7,284,805 |
|
|
$ |
365,011 |
|
6.70 |
% |
|
$ |
7,790,957 |
|
|
$ |
402,942 |
|
6.91 |
% |
Securities |
|
1,779,093 |
|
|
|
50,149 |
|
3.77 |
% |
|
|
1,556,462 |
|
|
|
37,562 |
|
3.22 |
% |
Deposits in other financial institutions |
|
457,794 |
|
|
|
15,272 |
|
4.46 |
% |
|
|
287,960 |
|
|
|
11,874 |
|
5.51 |
% |
Total interest-earning assets |
|
9,521,692 |
|
|
$ |
430,432 |
|
6.04 |
% |
|
|
9,635,379 |
|
|
$ |
452,378 |
|
6.27 |
% |
Allowance for credit losses on loans |
|
(82,623 |
) |
|
|
|
|
|
|
(94,236 |
) |
|
|
|
|
||||
Noninterest-earning assets |
|
1,092,163 |
|
|
|
|
|
|
|
1,104,426 |
|
|
|
|
|
||||
Total assets |
$ |
10,531,232 |
|
|
|
|
|
|
$ |
10,645,569 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest-bearing demand deposits |
$ |
1,933,030 |
|
|
$ |
41,148 |
|
2.85 |
% |
|
$ |
1,616,313 |
|
|
$ |
36,949 |
|
3.05 |
% |
Money market and savings deposits |
|
2,361,247 |
|
|
|
49,899 |
|
2.83 |
% |
|
|
2,211,148 |
|
|
|
48,420 |
|
2.93 |
% |
Certificates and other time deposits |
|
1,219,953 |
|
|
|
35,906 |
|
3.94 |
% |
|
|
1,586,623 |
|
|
|
51,915 |
|
4.37 |
% |
Borrowed funds |
|
27,687 |
|
|
|
980 |
|
4.73 |
% |
|
|
98,374 |
|
|
|
4,314 |
|
5.86 |
% |
Subordinated debt |
|
70,151 |
|
|
|
4,262 |
|
8.12 |
% |
|
|
109,909 |
|
|
|
5,745 |
|
6.98 |
% |
Total interest-bearing liabilities |
|
5,612,068 |
|
|
$ |
132,195 |
|
3.15 |
% |
|
|
5,622,367 |
|
|
$ |
147,343 |
|
3.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Noninterest-bearing demand deposits |
|
3,225,666 |
|
|
|
|
|
|
|
3,379,096 |
|
|
|
|
|
||||
Other liabilities |
|
84,388 |
|
|
|
|
|
|
|
92,527 |
|
|
|
|
|
||||
Total liabilities |
|
8,922,122 |
|
|
|
|
|
|
|
9,093,990 |
|
|
|
|
|
||||
Shareholders' equity |
|
1,609,110 |
|
|
|
|
|
|
|
1,551,579 |
|
|
|
|
|
||||
Total liabilities and shareholders' equity |
$ |
10,531,232 |
|
|
|
|
|
|
$ |
10,645,569 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest rate spread |
|
|
|
|
2.89 |
% |
|
|
|
|
|
2.77 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income and margin |
|
|
$ |
298,237 |
|
4.19 |
% |
|
|
|
$ |
305,035 |
|
4.23 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income and margin (tax equivalent) |
|
|
$ |
298,519 |
|
4.19 |
% |
|
|
|
$ |
305,266 |
|
4.23 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of funds |
|
|
|
|
2.00 |
% |
|
|
|
|
|
2.19 |
% |
||||||
Cost of deposits |
|
|
|
|
1.94 |
% |
|
|
|
|
|
2.09 |
% |
||||||
Stellar Bancorp, Inc. Financial Highlights (Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
2025 |
|
2024 |
||||||||||||||||
|
September 30 |
|
June 30 |
|
March 31 |
|
December 31 |
|
September 30 |
||||||||||
|
(Dollars in thousands) |
||||||||||||||||||
Loan Portfolio: |
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial |
$ |
1,332,795 |
|
|
$ |
1,346,744 |
|
|
$ |
1,362,266 |
|
|
$ |
1,362,260 |
|
|
$ |
1,350,753 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate (including multi-family residential) |
|
3,733,293 |
|
|
|
3,840,981 |
|
|
|
3,854,607 |
|
|
|
3,868,218 |
|
|
|
3,976,296 |
|
Commercial real estate construction and land development |
|
753,381 |
|
|
|
762,911 |
|
|
|
721,488 |
|
|
|
845,494 |
|
|
|
890,316 |
|
1-4 family residential (including home equity) |
|
1,142,614 |
|
|
|
1,126,523 |
|
|
|
1,125,837 |
|
|
|
1,115,484 |
|
|
|
1,112,235 |
|
Residential construction |
|
121,197 |
|
|
|
137,855 |
|
|
|
141,283 |
|
|
|
157,977 |
|
|
|
161,494 |
|
Consumer and other |
|
84,577 |
|
|
|
72,333 |
|
|
|
77,652 |
|
|
|
90,421 |
|
|
|
60,030 |
|
Total loans held for investment |
$ |
7,167,857 |
|
|
$ |
7,287,347 |
|
|
$ |
7,283,133 |
|
|
$ |
7,439,854 |
|
|
$ |
7,551,124 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest-bearing |
$ |
3,210,948 |
|
|
$ |
3,183,693 |
|
|
$ |
3,205,619 |
|
|
$ |
3,576,206 |
|
|
$ |
3,303,048 |
|
Interest-bearing |
|
|
|
|
|
|
|
|
|
||||||||||
Demand |
|
1,960,857 |
|
|
|
1,941,156 |
|
|
|
1,863,752 |
|
|
|
1,845,749 |
|
|
|
1,571,504 |
|
Money market and savings |
|
2,489,169 |
|
|
|
2,393,767 |
|
|
|
2,248,616 |
|
|
|
2,253,193 |
|
|
|
2,280,651 |
|
Certificates and other time |
|
1,156,489 |
|
|
|
1,154,998 |
|
|
|
1,244,726 |
|
|
|
1,453,236 |
|
|
|
1,587,398 |
|
Total interest-bearing deposits |
|
5,606,515 |
|
|
|
5,489,921 |
|
|
|
5,357,094 |
|
|
|
5,552,178 |
|
|
|
5,439,553 |
|
Total deposits |
$ |
8,817,463 |
|
|
$ |
8,673,614 |
|
|
$ |
8,562,713 |
|
|
$ |
9,128,384 |
|
|
$ |
8,742,601 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Quality: |
|
|
|
|
|
|
|
|
|
||||||||||
Nonaccrual loans |
$ |
46,250 |
|
|
$ |
50,505 |
|
|
$ |
54,518 |
|
|
$ |
37,212 |
|
|
$ |
32,140 |
|
Accruing loans 90 or more days past due |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total nonperforming loans |
|
46,250 |
|
|
|
50,505 |
|
|
|
54,518 |
|
|
|
37,212 |
|
|
|
32,140 |
|
Foreclosed assets |
|
7,939 |
|
|
|
7,652 |
|
|
|
5,154 |
|
|
|
1,734 |
|
|
|
2,984 |
|
Total nonperforming assets |
$ |
54,189 |
|
|
$ |
58,157 |
|
|
$ |
59,672 |
|
|
$ |
38,946 |
|
|
$ |
35,124 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net charge-offs (recoveries) |
$ |
3,323 |
|
|
$ |
206 |
|
|
$ |
163 |
|
|
$ |
2,016 |
|
|
$ |
3,933 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonaccrual loans: |
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial |
$ |
5,594 |
|
|
$ |
13,395 |
|
|
$ |
11,471 |
|
|
$ |
8,500 |
|
|
$ |
9,718 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate (including multi-family residential) |
|
25,156 |
|
|
|
23,359 |
|
|
|
26,383 |
|
|
|
16,459 |
|
|
|
10,695 |
|
Commercial real estate construction and land development |
|
2,899 |
|
|
|
3,412 |
|
|
|
2,027 |
|
|
|
3,061 |
|
|
|
4,183 |
|
1-4 family residential (including home equity) |
|
12,083 |
|
|
|
9,965 |
|
|
|
14,550 |
|
|
|
9,056 |
|
|
|
7,259 |
|
Residential construction |
|
457 |
|
|
|
176 |
|
|
|
— |
|
|
|
— |
|
|
|
121 |
|
Consumer and other |
|
61 |
|
|
|
198 |
|
|
|
87 |
|
|
|
136 |
|
|
|
164 |
|
Total nonaccrual loans |
$ |
46,250 |
|
|
$ |
50,505 |
|
|
$ |
54,518 |
|
|
$ |
37,212 |
|
|
$ |
32,140 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Quality Ratios: |
|
|
|
|
|
|
|
|
|
||||||||||
Nonperforming assets to total assets |
|
0.51 |
% |
|
|
0.55 |
% |
|
|
0.57 |
% |
|
|
0.36 |
% |
|
|
0.33 |
% |
Nonperforming loans to total loans |
|
0.65 |
% |
|
|
0.69 |
% |
|
|
0.75 |
% |
|
|
0.50 |
% |
|
|
0.43 |
% |
Allowance for credit losses on loans to nonperforming loans |
|
170.65 |
% |
|
|
164.67 |
% |
|
|
153.61 |
% |
|
|
217.83 |
% |
|
|
262.92 |
% |
Allowance for credit losses on loans to total loans |
|
1.10 |
% |
|
|
1.14 |
% |
|
|
1.15 |
% |
|
|
1.09 |
% |
|
|
1.12 |
% |
Net charge-offs to average loans (annualized) |
|
0.18 |
% |
|
|
0.01 |
% |
|
|
0.01 |
% |
|
|
0.11 |
% |
|
|
0.21 |
% |
Stellar Bancorp, Inc. GAAP Reconciliation and Management’s Explanation of Non-GAAP Financial Measures (Unaudited) |
|||||||||||||||||||||||||||
Stellar’s management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Stellar believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and that management and investors benefit from referring to these non-GAAP financial measures in assessing Stellar’s performance and when planning, forecasting, analyzing and comparing past, present and future periods. Specifically, Stellar reviews pre-tax, pre-provision income, pre-tax pre-provision ROAA, tangible book value per share, return on average tangible equity, tangible equity to tangible assets and net interest margin (tax equivalent) excluding PAA for internal planning and forecasting purposes. Stellar has included in this earnings release information relating to these non-GAAP financial measures for the applicable periods presented. These non-GAAP measures should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which Stellar calculates the non-GAAP financial measures may differ from that of other companies reporting measures with similar names. |
|||||||||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||||||||
|
September 30 |
|
June 30 |
|
March 31 |
|
December 31 |
|
September 30 |
|
September 30 |
|
September 30 |
||||||||||||||
|
(Dollars and share amounts in thousands, except per share data) |
||||||||||||||||||||||||||
Net income |
$ |
25,670 |
|
|
$ |
26,352 |
|
|
$ |
24,702 |
|
|
$ |
25,212 |
|
|
$ |
33,891 |
|
|
$ |
76,724 |
|
|
$ |
89,791 |
|
Add: Provision for (reversal of) credit losses |
|
305 |
|
|
|
1,090 |
|
|
|
3,632 |
|
|
|
942 |
|
|
|
(5,985 |
) |
|
|
5,027 |
|
|
|
(3,822 |
) |
Add: Provision for income taxes |
|
6,513 |
|
|
|
6,680 |
|
|
|
6,263 |
|
|
|
6,569 |
|
|
|
8,837 |
|
|
|
19,456 |
|
|
|
23,388 |
|
Pre-tax, pre-provision income |
$ |
32,488 |
|
|
$ |
34,122 |
|
|
$ |
34,597 |
|
|
$ |
32,723 |
|
|
$ |
36,743 |
|
|
$ |
101,207 |
|
|
$ |
109,357 |
|
Total average assets |
$ |
10,518,865 |
|
|
$ |
10,464,157 |
|
|
$ |
10,611,691 |
|
|
$ |
10,649,175 |
|
|
$ |
10,626,266 |
|
|
$ |
10,531,232 |
|
|
$ |
10,645,569 |
|
Pre-tax, pre-provision return on average assets(A) |
|
1.23 |
% |
|
|
1.31 |
% |
|
|
1.32 |
% |
|
|
1.22 |
% |
|
|
1.38 |
% |
|
|
1.28 |
% |
|
|
1.37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total shareholders’ equity |
$ |
1,653,138 |
|
|
$ |
1,603,834 |
|
|
$ |
1,610,832 |
|
|
$ |
1,607,860 |
|
|
$ |
1,626,123 |
|
|
$ |
1,653,138 |
|
|
$ |
1,626,123 |
|
Less: Goodwill and core deposit intangibles, net |
|
573,247 |
|
|
|
578,786 |
|
|
|
584,325 |
|
|
|
589,864 |
|
|
|
595,434 |
|
|
|
573,247 |
|
|
|
595,434 |
|
Tangible shareholders’ equity |
$ |
1,079,891 |
|
|
$ |
1,025,048 |
|
|
$ |
1,026,507 |
|
|
$ |
1,017,996 |
|
|
$ |
1,030,689 |
|
|
$ |
1,079,891 |
|
|
$ |
1,030,689 |
|
Shares outstanding at end of period |
|
51,228 |
|
|
|
51,398 |
|
|
|
52,141 |
|
|
|
53,429 |
|
|
|
53,446 |
|
|
|
51,228 |
|
|
|
53,446 |
|
Tangible book value per share |
$ |
21.08 |
|
|
$ |
19.94 |
|
|
$ |
19.69 |
|
|
$ |
19.05 |
|
|
$ |
19.28 |
|
|
$ |
21.08 |
|
|
$ |
19.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Average shareholders’ equity |
$ |
1,617,511 |
|
|
$ |
1,595,540 |
|
|
$ |
1,614,242 |
|
|
$ |
1,614,762 |
|
|
$ |
1,587,918 |
|
|
$ |
1,609,110 |
|
|
$ |
1,551,579 |
|
Less: Average goodwill and core deposit intangibles, net |
|
575,836 |
|
|
|
581,438 |
|
|
|
586,895 |
|
|
|
592,471 |
|
|
|
598,866 |
|
|
|
581,349 |
|
|
|
604,890 |
|
Average tangible shareholders’ equity |
$ |
1,041,675 |
|
|
$ |
1,014,102 |
|
|
$ |
1,027,347 |
|
|
$ |
1,022,291 |
|
|
$ |
989,052 |
|
|
$ |
1,027,761 |
|
|
$ |
946,689 |
|
Net income |
$ |
25,670 |
|
|
$ |
26,352 |
|
|
$ |
24,702 |
|
|
$ |
25,212 |
|
|
$ |
33,891 |
|
|
$ |
76,724 |
|
|
$ |
89,791 |
|
Add: Core deposit intangibles amortization, net of tax |
|
4,388 |
|
|
|
4,383 |
|
|
|
4,383 |
|
|
|
4,409 |
|
|
|
4,907 |
|
|
|
13,154 |
|
|
|
14,725 |
|
Adjusted net income |
$ |
30,058 |
|
|
$ |
30,735 |
|
|
$ |
29,085 |
|
|
$ |
29,621 |
|
|
$ |
38,798 |
|
|
$ |
89,878 |
|
|
$ |
104,516 |
|
Return on average tangible equity(A)(B) |
|
11.45 |
% |
|
|
12.16 |
% |
|
|
11.48 |
% |
|
|
11.53 |
% |
|
|
15.61 |
% |
|
|
11.69 |
% |
|
|
14.75 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total assets |
$ |
10,628,113 |
|
|
$ |
10,493,010 |
|
|
$ |
10,434,887 |
|
|
$ |
10,905,790 |
|
|
$ |
10,629,777 |
|
|
$ |
10,628,113 |
|
|
$ |
10,629,777 |
|
Less: Goodwill and core deposit intangibles, net |
|
573,247 |
|
|
|
578,786 |
|
|
|
584,325 |
|
|
|
589,864 |
|
|
|
595,434 |
|
|
|
573,247 |
|
|
|
595,434 |
|
Tangible assets |
$ |
10,054,866 |
|
|
$ |
9,914,224 |
|
|
$ |
9,850,562 |
|
|
$ |
10,315,926 |
|
|
$ |
10,034,343 |
|
|
$ |
10,054,866 |
|
|
$ |
10,034,343 |
|
Tangible equity to tangible assets |
|
10.74 |
% |
|
|
10.34 |
% |
|
|
10.42 |
% |
|
|
9.87 |
% |
|
|
10.27 |
% |
|
|
10.74 |
% |
|
|
10.27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net interest income (tax equivalent) |
$ |
100,739 |
|
|
$ |
98,427 |
|
|
$ |
99,353 |
|
|
$ |
103,039 |
|
|
$ |
101,578 |
|
|
$ |
298,519 |
|
|
$ |
305,266 |
|
Less: Purchase accounting accretion |
|
4,800 |
|
|
|
5,344 |
|
|
|
5,397 |
|
|
|
7,555 |
|
|
|
6,795 |
|
|
|
15,541 |
|
|
|
25,444 |
|
Adjusted net interest income (tax equivalent) |
$ |
95,939 |
|
|
$ |
93,083 |
|
|
$ |
93,956 |
|
|
$ |
95,484 |
|
|
$ |
94,783 |
|
|
$ |
282,978 |
|
|
$ |
279,822 |
|
Average earning assets |
$ |
9,525,017 |
|
|
$ |
9,448,589 |
|
|
$ |
9,592,205 |
|
|
$ |
9,653,162 |
|
|
$ |
9,643,629 |
|
|
$ |
9,521,692 |
|
|
$ |
9,635,379 |
|
Net interest margin (tax equivalent) excluding PAA(A) |
|
4.00 |
% |
|
|
3.95 |
% |
|
|
3.97 |
% |
|
|
3.94 |
% |
|
|
3.91 |
% |
|
|
3.97 |
% |
|
|
3.88 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Noninterest expense |
$ |
73,142 |
|
|
$ |
70,004 |
|
|
$ |
70,166 |
|
|
$ |
75,266 |
|
|
$ |
71,066 |
|
|
$ |
213,312 |
|
|
$ |
213,692 |
|
Less: Core deposit intangibles amortization |
|
5,554 |
|
|
|
5,548 |
|
|
|
5,548 |
|
|
|
5,581 |
|
|
|
6,212 |
|
|
|
16,650 |
|
|
|
18,639 |
|
Adjusted noninterest expense |
$ |
67,588 |
|
|
$ |
64,456 |
|
|
$ |
64,618 |
|
|
$ |
69,685 |
|
|
$ |
64,854 |
|
|
$ |
196,662 |
|
|
$ |
195,053 |
|
Net interest income |
$ |
100,644 |
|
|
$ |
98,335 |
|
|
$ |
99,258 |
|
|
$ |
102,957 |
|
|
$ |
101,507 |
|
|
$ |
298,237 |
|
|
$ |
305,035 |
|
Noninterest income |
|
4,986 |
|
|
|
5,791 |
|
|
|
5,505 |
|
|
|
5,032 |
|
|
|
6,302 |
|
|
|
16,282 |
|
|
|
18,014 |
|
Less: (Loss) gain on sale of assets |
|
(491 |
) |
|
|
(57 |
) |
|
|
417 |
|
|
|
(112 |
) |
|
|
432 |
|
|
|
(131 |
) |
|
|
881 |
|
Adjusted noninterest income |
|
5,477 |
|
|
|
5,848 |
|
|
|
5,088 |
|
|
|
5,144 |
|
|
|
5,870 |
|
|
|
16,413 |
|
|
|
17,133 |
|
Net interest income plus adjusted noninterest income |
$ |
106,121 |
|
|
$ |
104,183 |
|
|
$ |
104,346 |
|
|
$ |
108,101 |
|
|
$ |
107,377 |
|
|
$ |
314,650 |
|
|
$ |
322,168 |
|
Efficiency ratio(C) |
|
63.69 |
% |
|
|
61.87 |
% |
|
|
61.93 |
% |
|
|
64.46 |
% |
|
|
60.40 |
% |
|
|
62.50 |
% |
|
|
60.54 |
% |
(A) |
Interim periods annualized. |
|
(B) |
The calculation of return on average tangible equity has been adjusted from prior period disclosures and all periods presented above have been recalculated and disclosed under the same calculation. |
|
(C) |
The calculation of the efficiency ratio has been adjusted from prior period disclosures and all periods presented above have been recalculated and disclosed under the same calculation. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20251024640035/en/
Contacts
Investor Relations
ir@stellar.bank
