Stellar Bancorp, Inc. Reports Fourth Quarter 2025 Results

Carbonatix Pre-Player Loader

Audio By Carbonatix

HOUSTON--(BUSINESS WIRE)--Jan 28, 2026--

Stellar Bancorp, Inc. (the “Company” or “Stellar”) (NYSE: STEL) today reported net income of $26.1 million, or diluted earnings per share of $0.51, for the fourth quarter of 2025 and net income of $102.9 million, or diluted earnings per share of $1.99, for the full year 2025.

Financial Highlights

  • Strong Net Interest Income and Margin: Net interest income was $103.4 million for the fourth quarter of 2025 up from $100.6 million for the third quarter of 2025. The tax equivalent net interest margin, excluding PAA (“Purchase Accounting Adjustments”), was 4.06% (1) for the fourth quarter of 2025 compared to 4.00% (1) for the third quarter of 2025.
  • Solid Profitability: Net income for the full year 2025 was $102.9 million, or diluted earnings per share of $1.99, which translated into a return on average assets of 0.97%, a return on average equity of 6.34% and a return on average tangible equity of 11.48% (1). Net income for the fourth quarter of 2025 was $26.1 million, or diluted earnings per share of $0.51, which translated into an annualized return on average assets of 0.97%, an annualized return on average equity of 6.23% and an annualized return on average tangible equity of 10.90% (1).
  • Meaningful Book Value Build: Book value per share increased to $32.78 at December 31, 2025 from $30.09 at December 31, 2024. Tangible book value per share increased to $21.62 (1) at December 31, 2025 from $21.08 (1) at September 30, 2025 and from $19.05 (1) at December 31, 2024.
  • Repurchase of Shares: Repurchased 299,347 shares at a weighted average price per share of $30.44 during the fourth quarter of 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.

Year 2025 Results

Net interest income for 2025 decreased $6.4 million, or 1.6%, to $401.6 million from $408.0 million for 2024. The net interest margin on a tax equivalent basis decreased to 4.20% for 2025 from 4.24% for 2024. The decrease in net interest income from the prior year was primarily due to the decrease in average interest-earning assets partially offset by the decrease in cost of interest-bearing liabilities. Net interest income for 2025 benefited from $19.3 million of income from PAA down from $33.0 million for 2024. Excluding PAA, net interest income (tax equivalent) for 2025 would have been $382.7 million (1) and the tax equivalent net interest margin would have been 3.99% (1) an increase from $375.3 million and 3.89% for the year 2024.

Noninterest income for 2025 was $21.8 million, a decrease of $1.3 million, or 5.4%, compared to $23.0 million for 2024. Noninterest income decreased in 2025 compared to 2024 primarily due to losses on sales and write-downs on foreclosed assets recorded during 2025.

Noninterest expense for 2025 decreased $3.5 million, or 1.2%, to $285.5 million compared to $289.0 million for 2024. The decrease in noninterest expense during 2025 compared to 2024 was primarily due to a $3.2 million decrease in professional fees, a $2.6 million decrease in amortization of intangibles and a $1.4 million decrease in regulatory assessments partially offset by a $3.5 million increase salaries and employee benefits.

The efficiency ratio was 62.28% (1) for 2025 compared to 61.53% (1) for 2024. Annualized returns on average assets, average equity and average tangible equity were 0.97%, 6.34% and 11.48% (1) for 2025, respectively, compared to 1.08%, 7.34% and 13.89% (1) for 2024, respectively.

________________________

(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.

Fourth Quarter 2025 Results

Net interest income in the fourth quarter of 2025 increased $2.7 million, or 2.7%, to $103.4 million from $100.6 million for the third quarter of 2025. The net interest margin on a tax equivalent basis increased to 4.21% for the fourth quarter of 2025 from 4.20% for the third quarter of 2025. The increase in net interest income from the prior quarter was primarily due to the decrease in cost of average interest-bearing liabilities. Net interest income for the fourth quarter of 2025 benefited from $3.8 million of income from PAA compared to $4.8 million in the third quarter of 2025. Excluding PAA, net interest income (tax equivalent) for the fourth quarter of 2025 would have been $99.7 million (1) and the tax equivalent net interest margin would have been 4.06% (1) compared to net interest income of $95.9 million and tax equivalent net interest margin of 4.00% for the third quarter of 2025.

Noninterest income for the fourth quarter of 2025 was $5.5 million, an increase of $522 thousand, or 10.5%, compared to $5.0 million for the third quarter of 2025. Noninterest income increased in the fourth quarter of 2025 compared to the third quarter of 2025 primarily due to a death benefit on bank-owned life insurance received during the fourth quarter of 2025.

Noninterest expense for the fourth quarter of 2025 decreased $984 thousand, or 1.3%, to $72.2 million compared to $73.1 million for the third quarter of 2025. The decrease in noninterest expense during the fourth quarter of 2025 compared to the third quarter of 2025 was primarily due to a decrease in amortization of intangibles of $624 thousand and a decrease in regulatory assessments of $483 thousand.

The efficiency ratio was 61.64% (1) for the fourth quarter of 2025 compared to 63.69% (1) for the third quarter of 2025. Annualized returns on average assets, average equity and average tangible equity were 0.97%, 6.23% and 10.90% (1) for the fourth quarter of 2025, respectively, compared to 0.97%, 6.30% and 11.45% (1) for the third quarter of 2025, respectively.

Financial Condition

Total assets at December 31, 2025 were $10.81 billion, an increase of $178.5 million compared to $10.63 billion at September 30, 2025. The increase in total assets was largely due to an increase of $356.2 million in securities and a $132.7 million increase in loans, partially offset by a $303.9 million decrease in interest-bearing deposits at other financial institutions.

Total loans at December 31, 2025 increased $132.7 million to $7.30 billion compared to $7.17 billion at September 30, 2025. At December 31, 2025, the remaining balance of the PAA on loans was $54.3 million.

Total deposits at December 31, 2025 increased $204.0 million to $9.02 billion compared to $8.82 billion at September 30, 2025 primarily due to increases in noninterest-bearing and interest-bearing demand deposits partially offset by a decrease in certificates and other time deposits.

Asset Quality

Nonperforming assets totaled $60.0 million, or 0.56% of total assets, at December 31, 2025, compared to $54.2 million, or 0.51% of total assets, at September 30, 2025 and $38.9 million, or 0.36% of total assets, at December 31, 2024. The allowance for credit losses on loans as a percentage of total loans was 1.15% at December 31, 2025 compared to 1.10% at September 30, 2025 and 1.09% at December 31, 2024.

The year ended December 31, 2025 included a provision for credit losses of $10.2 million compared to a reversal of provision for credit losses of $2.9 million for the year ended December 31, 2024. Net charge-offs for the year ended December 31, 2025 were $3.8 million, or 0.05% of average loans, compared to net charge-offs of $6.7 million, or 0.09% of average loans, for the year ended December 31, 2024.

The provision for credit losses was $5.1 million for the fourth quarter of 2025 compared to $305 thousand for the third quarter of 2025 primarily due to loan growth. Net charge-offs for the fourth quarter of 2025 were $71 thousand compared to net charge-offs of $3.3 million, or 0.18% (annualized) of average loans, for the third 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 Cancelled

As a result of today’s announcement that the Company has entered into a merger agreement with Prosperity Bancshares, Inc., the Company has cancelled the previously announced conference call regarding the Company’s fourth quarter results, which was scheduled for Friday, January 30, 2026, at 8:00 a.m. Central Time (9:00 a.m. Eastern Time).

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.

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 statements related to the expected timing, completion and benefits of the proposed transaction with Prosperity Bancshares, Inc., 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

 

 

December 31

 

September 30

 

June 30

 

March 31

 

December 31

 

(Dollars in thousands)

ASSETS:

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

94,331

 

 

$

99,407

 

 

$

136,060

 

 

$

130,932

 

 

$

419,967

 

Interest-bearing deposits at other financial institutions

 

325,122

 

 

 

629,042

 

 

 

442,044

 

 

 

429,643

 

 

 

491,249

 

Total cash and cash equivalents

 

419,453

 

 

 

728,449

 

 

 

578,104

 

 

 

560,575

 

 

 

911,216

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities, at fair value

 

2,198,459

 

 

 

1,842,268

 

 

 

1,729,684

 

 

 

1,719,371

 

 

 

1,673,016

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment

 

7,300,591

 

 

 

7,167,857

 

 

 

7,287,347

 

 

 

7,283,133

 

 

 

7,439,854

 

Less: allowance for credit losses on loans

 

(83,629

)

 

 

(78,924

)

 

 

(83,165

)

 

 

(83,746

)

 

 

(81,058

)

Loans, net

 

7,216,962

 

 

 

7,088,933

 

 

 

7,204,182

 

 

 

7,199,387

 

 

 

7,358,796

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

35,869

 

 

 

34,865

 

 

 

35,537

 

 

 

37,669

 

 

 

37,884

 

Premises and equipment, net

 

106,118

 

 

 

107,803

 

 

 

108,615

 

 

 

109,750

 

 

 

111,856

 

Federal Reserve Bank and Federal Home Loan Bank stock

 

45,532

 

 

 

45,437

 

 

 

47,099

 

 

 

20,902

 

 

 

8,209

 

Bank-owned life insurance

 

109,477

 

 

 

109,358

 

 

 

108,726

 

 

 

108,108

 

 

 

107,498

 

Goodwill

 

497,318

 

 

 

497,318

 

 

 

497,318

 

 

 

497,318

 

 

 

497,318

 

Core deposit intangibles, net

 

71,018

 

 

 

75,929

 

 

 

81,468

 

 

 

87,007

 

 

 

92,546

 

Other assets

 

106,388

 

 

 

97,753

 

 

 

102,277

 

 

 

94,800

 

 

 

107,451

 

Total assets

$

10,806,594

 

 

$

10,628,113

 

 

$

10,493,010

 

 

$

10,434,887

 

 

$

10,905,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing

$

3,407,865

 

 

$

3,210,948

 

 

$

3,183,693

 

 

$

3,205,619

 

 

$

3,576,206

 

Interest-bearing

 

 

 

 

 

 

 

 

 

Demand

 

2,114,997

 

 

 

1,960,857

 

 

 

1,941,156

 

 

 

1,863,752

 

 

 

1,845,749

 

Money market and savings

 

2,469,845

 

 

 

2,489,169

 

 

 

2,393,767

 

 

 

2,248,616

 

 

 

2,253,193

 

Certificates and other time

 

1,028,759

 

 

 

1,156,489

 

 

 

1,154,998

 

 

 

1,244,726

 

 

 

1,453,236

 

Total interest-bearing deposits

 

5,613,601

 

 

 

5,606,515

 

 

 

5,489,921

 

 

 

5,357,094

 

 

 

5,552,178

 

Total deposits

 

9,021,466

 

 

 

8,817,463

 

 

 

8,673,614

 

 

 

8,562,713

 

 

 

9,128,384

 

 

 

 

 

 

 

 

 

 

 

Accrued interest payable

 

5,508

 

 

 

9,429

 

 

 

7,607

 

 

 

9,856

 

 

 

17,052

 

Borrowed funds

 

 

 

 

 

 

 

69,925

 

 

 

119,923

 

 

 

 

Subordinated debt

 

40,226

 

 

 

70,196

 

 

 

70,165

 

 

 

70,135

 

 

 

70,105

 

Other liabilities

 

70,740

 

 

 

77,887

 

 

 

67,865

 

 

 

61,428

 

 

 

82,389

 

Total liabilities

 

9,137,940

 

 

 

8,974,975

 

 

 

8,889,176

 

 

 

8,824,055

 

 

 

9,297,930

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

Common stock

 

509

 

 

 

512

 

 

 

514

 

 

 

521

 

 

 

534

 

Capital surplus

 

1,174,894

 

 

 

1,182,781

 

 

 

1,185,048

 

 

 

1,202,628

 

 

 

1,240,050

 

Retained earnings

 

566,216

 

 

 

547,717

 

 

 

529,216

 

 

 

510,072

 

 

 

492,640

 

Accumulated other comprehensive loss

 

(72,965

)

 

 

(77,872

)

 

 

(110,944

)

 

 

(102,389

)

 

 

(125,364

)

Total shareholders’ equity

 

1,668,654

 

 

 

1,653,138

 

 

 

1,603,834

 

 

 

1,610,832

 

 

 

1,607,860

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

$

10,806,594

 

 

$

10,628,113

 

 

$

10,493,010

 

 

$

10,434,887

 

 

$

10,905,790

 

 

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

Three Months Ended

 

Year Ended

 

2025

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

December 31

 

September 30

 

June 30

 

March 31

 

December 31

 

December 31

 

December 31

 

(Dollars in thousands, except per share data)

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

$

119,866

 

 

$

122,557

 

 

$

121,814

 

 

$

120,640

 

$

128,738

 

 

$

484,877

 

 

$

531,680

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

17,619

 

 

 

16,278

 

 

 

15,293

 

 

 

16,148

 

 

14,789

 

 

 

65,338

 

 

 

49,903

 

Tax-exempt

 

808

 

 

 

808

 

 

 

810

 

 

 

812

 

 

814

 

 

 

3,238

 

 

 

3,262

 

Deposits in other financial institutions

 

5,745

 

 

 

5,770

 

 

 

4,782

 

 

 

4,720

 

 

5,681

 

 

 

21,017

 

 

 

17,555

 

Total interest income

 

144,038

 

 

 

145,413

 

 

 

142,699

 

 

 

142,320

 

 

150,022

 

 

 

574,470

 

 

 

602,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, money market and savings deposits

 

29,484

 

 

 

32,376

 

 

 

31,097

 

 

 

27,574

 

 

27,877

 

 

 

120,531

 

 

 

113,246

 

Certificates and other time deposits

 

10,370

 

 

 

10,920

 

 

 

11,459

 

 

��

13,527

 

 

16,830

 

 

 

46,276

 

 

 

68,745

 

Borrowed funds

 

6

 

 

 

56

 

 

 

407

 

 

 

517

 

 

235

 

 

 

986

 

 

 

4,549

 

Subordinated debt

 

795

 

 

 

1,417

 

 

 

1,401

 

 

 

1,444

 

 

2,123

 

 

 

5,057

 

 

 

7,868

 

Total interest expense

 

40,655

 

 

 

44,769

 

 

 

44,364

 

 

 

43,062

 

 

47,065

 

 

 

172,850

 

 

 

194,408

 

NET INTEREST INCOME

 

103,383

 

 

 

100,644

 

 

 

98,335

 

 

 

99,258

 

 

102,957

 

 

 

401,620

 

 

 

407,992

 

Provision for (reversal of) credit losses

 

5,131

 

 

 

305

 

 

 

1,090

 

 

 

3,632

 

 

942

 

 

 

10,158

 

 

 

(2,880

)

Net interest income after provision for credit losses

 

98,252

 

 

 

100,339

 

 

 

97,245

 

 

 

95,626

 

 

102,015

 

 

 

391,462

 

 

 

410,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

1,592

 

 

 

1,545

 

 

 

1,561

 

 

 

1,584

 

 

1,590

 

 

 

6,282

 

 

 

6,430

 

(Loss) gain on sale/write-down of assets

 

(171

)

 

 

(491

)

 

 

(57

)

 

 

417

 

 

(112

)

 

 

(302

)

 

 

769

 

Bank-owned life insurance

 

1,026

 

 

 

632

 

 

 

618

 

 

 

610

 

 

622

 

 

 

2,886

 

 

 

2,414

 

Debit card and interchange income

 

583

 

 

 

572

 

 

 

566

 

 

 

520

 

 

570

 

 

 

2,241

 

 

 

2,191

 

Other

 

2,478

 

 

 

2,728

 

 

 

3,103

 

 

 

2,374

 

 

2,362

 

 

 

10,683

 

 

 

11,242

 

Total noninterest income

 

5,508

 

 

 

4,986

 

 

 

5,791

 

 

 

5,505

 

 

5,032

 

 

 

21,790

 

 

 

23,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

42,913

 

 

 

43,175

 

 

 

40,927

 

 

 

41,792

 

 

43,797

 

 

 

168,807

 

 

 

165,357

 

Net occupancy and equipment

 

4,776

 

 

 

4,518

 

 

 

4,399

 

 

 

3,926

 

 

4,401

 

 

 

17,619

 

 

 

17,864

 

Depreciation

 

2,056

 

 

 

2,015

 

 

 

1,992

 

 

 

1,995

 

 

1,984

 

 

 

8,058

 

 

 

7,807

 

Data processing and software amortization

 

5,796

 

 

 

5,882

 

 

 

5,620

 

 

 

5,682

 

 

5,551

 

 

 

22,980

 

 

 

21,652

 

Professional fees

 

1,587

 

 

 

1,601

 

 

 

1,287

 

 

 

1,786

 

 

3,428

 

 

 

6,261

 

 

 

9,424

 

Regulatory assessments and FDIC insurance

 

1,205

 

 

 

1,688

 

 

 

1,561

 

 

 

1,733

 

 

1,636

 

 

 

6,187

 

 

 

7,568

 

Amortization of intangibles

 

4,930

 

 

 

5,554

 

 

 

5,548

 

 

 

5,548

 

 

5,581

 

 

 

21,580

 

 

 

24,220

 

Communications

 

872

 

 

 

855

 

 

 

861

 

 

 

847

 

 

807

 

 

 

3,435

 

 

 

3,418

 

Advertising

 

1,333

 

 

 

1,425

 

 

 

1,167

 

 

 

782

 

 

1,593

 

 

 

4,707

 

 

 

4,127

 

Other

 

6,690

 

 

 

6,429

 

 

 

6,642

 

 

 

6,075

 

 

6,488

 

 

 

25,836

 

 

 

27,521

 

Total noninterest expense

 

72,158

 

 

 

73,142

 

 

 

70,004

 

 

 

70,166

 

 

75,266

 

 

 

285,470

 

 

 

288,958

 

INCOME BEFORE INCOME TAXES

 

31,602

 

 

 

32,183

 

 

 

33,032

 

 

 

30,965

 

 

31,781

 

 

 

127,782

 

 

 

144,960

 

Provision for income taxes

 

5,454

 

 

 

6,513

 

 

 

6,680

 

 

 

6,263

 

 

6,569

 

 

 

24,910

 

 

 

29,957

 

NET INCOME

$

26,148

 

 

$

25,670

 

 

$

26,352

 

 

$

24,702

 

$

25,212

 

 

$

102,872

 

 

$

115,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.51

 

 

$

0.50

 

 

$

0.51

 

 

$

0.46

 

$

0.47

 

 

$

1.99

 

 

$

2.15

 

Diluted

$

0.51

 

 

$

0.50

 

 

$

0.51

 

 

$

0.46

 

$

0.47

 

 

$

1.99

 

 

$

2.15

 

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

Three Months Ended

 

Year Ended

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

December 31

 

September 30

 

June 30

 

March 31

 

December 31

 

December 31

 

December 31

 

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

Net income

$

26,148

 

 

$

25,670

 

 

$

26,352

 

 

$

24,702

 

 

$

25,212

 

 

$

102,872

 

 

$

115,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share, basic

$

0.51

 

 

$

0.50

 

 

$

0.51

 

 

$

0.46

 

 

$

0.47

 

 

$

1.99

 

 

$

2.15

 

Earnings per share, diluted

$

0.51

 

 

$

0.50

 

 

$

0.51

 

 

$

0.46

 

 

$

0.47

 

 

$

1.99

 

 

$

2.15

 

Dividends per share

$

0.15

 

 

$

0.14

 

 

$

0.14

 

 

$

0.14

 

 

$

0.14

 

 

$

0.57

 

 

$

0.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (A)

 

0.97

%

 

 

0.97

%

 

 

1.01

%

 

 

0.94

%

 

 

0.94

%

 

 

0.97

%

 

 

1.08

%

Return on average equity (A)

 

6.23

%

 

 

6.30

%

 

 

6.62

%

 

 

6.21

%

 

 

6.21

%

 

 

6.34

%

 

 

7.34

%

Return on average tangible equity (A)(B)(D)

 

10.90

%

 

 

11.45

%

 

 

12.16

%

 

 

11.48

%

 

 

11.53

%

 

 

11.48

%

 

 

13.89

%

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

 

4.21

%

 

 

4.20

%

 

 

4.18

%

 

 

4.20

%

 

 

4.25

%

 

 

4.20

%

 

 

4.24

%

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

 

4.06

%

 

 

4.00

%

 

 

3.95

%

 

 

3.97

%

 

 

3.94

%

 

 

3.99

%

 

 

3.89

%

Efficiency ratio (B)(E)

 

61.64

%

 

 

63.69

%

 

 

61.87

%

 

 

61.93

%

 

 

64.46

%

 

 

62.28

%

 

 

61.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Stellar Bancorp, Inc. (Consolidated)

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

15.44

%

 

 

15.55

%

 

 

15.28

%

 

 

15.44

%

 

 

14.74

%

 

 

15.44

%

 

 

14.74

%

Tangible equity to tangible assets (B)(E)

 

10.75

%

 

 

10.74

%

 

 

10.34

%

 

 

10.42

%

 

 

9.87

%

 

 

10.75

%

 

 

9.87

%

Estimated Total capital ratio (to risk-weighted assets)

 

15.73

%

 

 

16.33

%

 

 

15.98

%

 

 

15.97

%

 

 

16.00

%

 

 

15.73

%

 

 

16.00

%

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

 

14.18

%

 

 

14.43

%

 

 

14.06

%

 

 

14.05

%

 

 

14.14

%

 

 

14.18

%

 

 

14.14

%

Estimated Tier 1 capital (to risk-weighted assets)

 

14.31

%

 

 

14.55

%

 

 

14.18

%

 

 

14.17

%

 

 

14.26

%

 

 

14.31

%

 

 

14.26

%

Estimated Tier 1 leverage (to average tangible assets)

 

11.52

%

 

 

11.60

%

 

 

11.44

%

 

 

11.20

%

 

 

11.31

%

 

 

11.52

%

 

 

11.31

%

Stellar Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Total capital ratio (to risk-weighted assets)

 

15.03

%

 

 

15.45

%

 

 

15.39

%

 

 

15.40

%

 

 

15.28

%

 

 

15.03

%

 

 

15.28

%

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

 

13.83

%

 

 

14.27

%

 

 

14.18

%

 

 

14.20

%

 

 

14.13

%

 

 

13.83

%

 

 

14.13

%

Estimated Tier 1 capital (to risk-weighted assets)

 

13.83

%

 

 

14.27

%

 

 

14.18

%

 

 

14.20

%

 

 

14.13

%

 

 

13.83

%

 

 

14.13

%

Estimated Tier 1 leverage (to average tangible assets)

 

11.14

%

 

 

11.37

%

 

 

11.44

%

 

 

11.22

%

 

 

11.21

%

 

 

11.14

%

 

 

11.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

51,083

 

 

 

51,283

 

 

 

51,529

 

 

 

53,146

 

 

 

53,422

 

 

 

51,753

 

 

 

53,469

 

Diluted

 

51,167

 

 

 

51,356

 

 

 

51,569

 

 

 

53,197

 

 

 

53,471

 

 

 

51,805

 

 

 

53,510

 

Period end shares outstanding

 

50,902

 

 

 

51,228

 

 

 

51,398

 

 

 

52,141

 

 

 

53,429

 

 

 

50,902

 

 

 

53,429

 

Book value per share

$

32.78

 

 

$

32.27

 

 

$

31.20

 

 

$

30.89

 

 

$

30.09

 

 

$

32.78

 

 

$

30.09

 

Tangible book value per share (B)

$

21.62

 

 

$

21.08

 

 

$

19.94

 

 

$

19.69

 

 

$

19.05

 

 

$

21.62

 

 

$

19.05

 

Employees - full-time equivalents

 

1,075

 

 

 

1,065

 

 

 

1,062

 

 

 

1,054

 

 

 

1,037

 

 

 

1,075

 

 

 

1,037

 

(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

 

December 31, 2025

 

September 30, 2025

 

December 31, 2024

 

Average Balance

 

Interest Earned/

Interest Paid

 

Average Yield/Rate

 

Average Balance

 

Interest Earned/

Interest Paid

 

Average Yield/Rate

 

Average Balance

 

Interest Earned/

Interest Paid

 

Average Yield/Rate

 

(Dollars in thousands)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

7,198,899

 

 

$

119,866

 

6.61

%

 

$

7,228,778

 

 

$

122,557

 

6.73

%

 

$

7,477,332

 

 

$

128,738

 

6.85

%

Securities

 

1,976,112

 

 

 

18,427

 

3.70

%

 

 

1,790,897

 

 

 

17,086

 

3.79

%

 

 

1,702,111

 

 

 

15,603

 

3.65

%

Deposits in other financial institutions

 

578,480

 

 

 

5,745

 

3.94

%

 

 

505,342

 

 

 

5,770

 

4.53

%

 

 

473,719

 

 

 

5,681

 

4.77

%

Total interest-earning assets

 

9,753,491

 

 

$

144,038

 

5.86

%

 

 

9,525,017

 

 

$

145,413

 

6.06

%

 

 

9,653,162

 

 

$

150,022

 

6.18

%

Allowance for credit losses on loans

 

(78,995

)

 

 

 

 

 

 

(82,983

)

 

 

 

 

 

 

(84,423

)

 

 

 

 

Noninterest-earning assets

 

1,070,537

 

 

 

 

 

 

 

1,076,831

 

 

 

 

 

 

 

1,080,436

 

 

 

 

 

Total assets

$

10,745,033

 

 

 

 

 

 

$

10,518,865

 

 

 

 

 

 

$

10,649,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

2,008,416

 

 

$

13,281

 

2.62

%

 

$

1,935,203

 

 

$

14,356

 

2.94

%

 

$

1,623,867

 

 

$

11,341

 

2.78

%

Money market and savings deposits

 

2,546,538

 

 

 

16,203

 

2.52

%

 

 

2,475,306

 

 

 

18,020

 

2.89

%

 

 

2,312,711

 

 

 

16,536

 

2.84

%

Certificates and other time deposits

 

1,127,248

 

 

 

10,370

 

3.65

%

 

 

1,162,461

 

 

 

10,920

 

3.73

%

 

 

1,538,785

 

 

 

16,830

 

4.35

%

Borrowed funds

 

327

 

 

 

6

 

7.28

%

 

 

3,156

 

 

 

56

 

7.04

%

 

 

15,979

 

 

 

235

 

5.85

%

Subordinated debt

 

40,211

 

 

 

795

 

7.84

%

 

 

70,181

 

 

 

1,417

 

8.01

%

 

 

101,394

 

 

 

2,123

 

8.33

%

Total interest-bearing liabilities

 

5,722,740

 

 

$

40,655

 

2.82

%

 

 

5,646,307

 

 

$

44,769

 

3.15

%

 

 

5,592,736

 

 

$

47,065

 

3.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

3,269,053

 

 

 

 

 

 

 

3,172,054

 

 

 

 

 

 

 

3,342,636

 

 

 

 

 

Other liabilities

 

88,715

 

 

 

 

 

 

 

82,993

 

 

 

 

 

 

 

99,041

 

 

 

 

 

Total liabilities

 

9,080,492

 

 

 

 

 

 

 

8,901,354

 

 

 

 

 

 

 

9,034,413

 

 

 

 

 

Shareholders’ equity

 

1,664,541

 

 

 

 

 

 

 

1,617,511

 

 

 

 

 

��

 

1,614,762

 

 

 

 

 

Total liabilities and shareholders’ equity

$

10,745,033

 

 

 

 

 

 

$

10,518,865

 

 

 

 

 

 

$

10,649,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

 

 

3.04

%

 

 

 

 

 

2.91

%

 

 

 

 

 

2.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

$

103,383

 

4.21

%

 

 

 

$

100,644

 

4.19

%

 

 

 

$

102,957

 

4.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin (tax equivalent)

 

 

$

103,487

 

4.21

%

 

 

 

$

100,739

 

4.20

%

 

 

 

$

103,039

 

4.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of funds

 

 

 

 

1.79

%

 

 

 

 

 

2.01

%

 

 

 

 

 

2.10

%

Cost of deposits

 

 

 

 

1.77

%

 

 

 

 

 

1.96

%

 

 

 

 

 

2.02

%

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

Year Ended December 31,

 

2025

 

 

2024

 

 

Average Balance

 

Interest Earned/

Interest Paid

 

Average Yield/Rate

 

Average Balance

 

Interest Earned/

Interest Paid

 

Average Yield/Rate

 

(Dollars in thousands)

Assets

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Loans

$

7,263,152

 

 

$

484,877

 

6.68

%

 

$

7,712,122

 

 

$

531,680

 

6.89

%

Securities

 

1,828,752

 

 

 

68,576

 

3.75

%

 

 

1,593,073

 

 

 

53,165

 

3.34

%

Deposits in other financial institutions

 

488,213

 

 

 

21,017

 

4.30

%

 

 

334,654

 

 

 

17,555

 

5.25

%

Total interest-earning assets

 

9,580,117

 

 

$

574,470

 

6.00

%

 

 

9,639,849

 

 

$

602,400

 

6.25

%

Allowance for credit losses on loans

 

(81,708

)

 

 

 

 

 

 

(91,770

)

 

 

 

 

Noninterest-earning assets

 

1,086,711

 

 

 

 

 

 

 

1,098,396

 

 

 

 

 

Total assets

$

10,585,120

 

 

 

 

 

 

$

10,646,475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

1,952,032

 

 

$

54,429

 

2.79

%

 

$

1,618,212

 

 

$

48,290

 

2.98

%

Money market and savings deposits

 

2,407,951

 

 

 

66,102

 

2.75

%

 

 

2,236,678

 

 

 

64,956

 

2.90

%

Certificates and other time deposits

 

1,196,586

 

 

 

46,276

 

3.87

%

 

 

1,574,598

 

 

 

68,745

 

4.37

%

Borrowed funds

 

20,791

 

 

 

986

 

4.74

%

 

 

77,662

 

 

 

4,549

 

5.86

%

Subordinated debt

 

62,605

 

 

 

5,057

 

8.08

%

 

 

107,768

 

 

 

7,868

 

7.30

%

Total interest-bearing liabilities

 

5,639,965

 

 

$

172,850

 

3.06

%

 

 

5,614,918

 

 

$

194,408

 

3.46

%

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

3,236,602

 

 

 

 

 

 

 

3,369,931

 

 

 

 

 

Other liabilities

 

85,472

 

 

 

 

 

 

 

94,165

 

 

 

 

 

Total liabilities

 

8,962,039

 

 

 

 

 

 

 

9,079,014

 

 

 

 

 

Shareholders' equity

 

1,623,081

 

 

 

 

 

 

 

1,567,461

 

 

 

 

 

Total liabilities and shareholders' equity

$

10,585,120

 

 

 

 

 

 

$

10,646,475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

 

 

2.94

%

 

 

 

 

 

2.79

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

$

401,620

 

4.19

%

 

 

 

$

407,992

 

4.23

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin (tax equivalent)

 

 

$

402,005

 

4.20

%

 

 

 

$

408,305

 

4.24

%

 

 

 

 

 

 

 

 

 

 

 

 

Cost of funds

 

 

 

 

1.95

%

 

 

 

 

 

2.16

%

Cost of deposits

 

 

 

 

1.90

%

 

 

 

 

 

2.07

%

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

 

Three Months Ended

 

2025

 

 

 

2024

 

 

December 31

 

September 30

 

June 30

 

March 31

 

December 31

 

(Dollars in thousands)

Loan Portfolio:

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

1,476,559

 

 

$

1,332,795

 

 

$

1,346,744

 

 

$

1,362,266

 

 

$

1,362,260

 

Real estate:

 

 

 

 

 

 

 

 

 

Commercial real estate (including multi-family residential)

 

3,766,294

 

 

 

3,733,293

 

 

 

3,840,981

 

 

 

3,854,607

 

 

 

3,868,218

 

Commercial real estate construction and land development

 

720,779

 

 

 

753,381

 

 

 

762,911

 

 

 

721,488

 

 

 

845,494

 

1-4 family residential (including home equity)

 

1,136,227

 

 

 

1,142,614

 

 

 

1,126,523

 

 

 

1,125,837

 

 

 

1,115,484

 

Residential construction

 

124,653

 

 

 

121,197

 

 

 

137,855

 

 

 

141,283

 

 

 

157,977

 

Consumer and other

 

76,079

 

 

 

84,577

 

 

 

72,333

 

 

 

77,652

 

 

 

90,421

 

Total loans held for investment

$

7,300,591

 

 

$

7,167,857

 

 

$

7,287,347

 

 

$

7,283,133

 

 

$

7,439,854

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing

$

3,407,865

 

 

$

3,210,948

 

 

$

3,183,693

 

 

$

3,205,619

 

 

$

3,576,206

 

Interest-bearing

 

 

 

 

 

 

 

 

 

Demand

 

2,114,997

 

 

 

1,960,857

 

 

 

1,941,156

 

 

 

1,863,752

 

 

 

1,845,749

 

Money market and savings

 

2,469,845

 

 

 

2,489,169

 

 

 

2,393,767

 

 

 

2,248,616

 

 

 

2,253,193

 

Certificates and other time

 

1,028,759

 

 

 

1,156,489

 

 

 

1,154,998

 

 

 

1,244,726

 

 

 

1,453,236

 

Total interest-bearing deposits

 

5,613,601

 

 

 

5,606,515

 

 

 

5,489,921

 

 

 

5,357,094

 

 

 

5,552,178

 

Total deposits

$

9,021,466

 

 

$

8,817,463

 

 

$

8,673,614

 

 

$

8,562,713

 

 

$

9,128,384

 

 

 

 

 

 

 

 

 

 

 

Asset Quality:

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

52,548

 

 

$

46,250

 

 

$

50,505

 

 

$

54,518

 

 

$

37,212

 

Accruing loans 90 or more days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

52,548

 

 

 

46,250

 

 

 

50,505

 

 

 

54,518

 

 

 

37,212

 

Foreclosed assets

 

7,492

 

 

 

7,939

 

 

 

7,652

 

 

 

5,154

 

 

 

1,734

 

Total nonperforming assets

$

60,040

 

 

$

54,189

 

 

$

58,157

 

 

$

59,672

 

 

$

38,946

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs

$

71

 

 

$

3,323

 

 

$

206

 

 

$

163

 

 

$

2,016

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

7,616

 

 

$

5,594

 

 

$

13,395

 

 

$

11,471

 

 

$

8,500

 

Real estate:

 

 

 

 

 

 

 

 

 

Commercial real estate (including multi-family residential)

 

29,271

 

 

 

25,156

 

 

 

23,359

 

 

 

26,383

 

 

 

16,459

 

Commercial real estate construction and land development

 

1,838

 

 

 

2,899

 

 

 

3,412

 

 

 

2,027

 

 

 

3,061

 

1-4 family residential (including home equity)

 

13,333

 

 

 

12,083

 

 

 

9,965

 

 

 

14,550

 

 

 

9,056

 

Residential construction

 

448

 

 

 

457

 

 

 

176

 

 

 

 

 

 

 

Consumer and other

 

42

 

 

 

61

 

 

 

198

 

 

 

87

 

 

 

136

 

Total nonaccrual loans

$

52,548

 

 

$

46,250

 

 

$

50,505

 

 

$

54,518

 

 

$

37,212

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

0.56

%

 

 

0.51

%

 

 

0.55

%

 

 

0.57

%

 

 

0.36

%

Nonperforming loans to total loans

 

0.72

%

 

 

0.65

%

 

 

0.69

%

 

 

0.75

%

 

 

0.50

%

Allowance for credit losses on loans to nonperforming loans

 

159.15

%

 

 

170.65

%

 

 

164.67

%

 

 

153.61

%

 

 

217.83

%

Allowance for credit losses on loans to total loans

 

1.15

%

 

 

1.10

%

 

 

1.14

%

 

 

1.15

%

 

 

1.09

%

Net charge-offs to average loans (annualized)

 

0.00

%

 

 

0.18

%

 

 

0.01

%

 

 

0.01

%

 

 

0.11

%

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

 

Year Ended

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

December 31

 

September 30

 

June 30

 

March 31

 

December 31

 

December 31

 

December 31

 

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

Net income

$

26,148

 

 

$

25,670

 

 

$

26,352

 

 

$

24,702

 

 

$

25,212

 

 

$

102,872

 

 

$

115,003

 

Add: Provision for (reversal of) credit losses

 

5,131

 

 

 

305

 

 

 

1,090

 

 

 

3,632

 

 

 

942

 

 

 

10,158

 

 

 

(2,880

)

Add: Provision for income taxes

 

5,454

 

 

 

6,513

 

 

 

6,680

 

 

 

6,263

 

 

 

6,569

 

 

 

24,910

 

 

 

29,957

 

Pre-tax, pre-provision income

$

36,733

 

 

$

32,488

 

 

$

34,122

 

 

$

34,597

 

 

$

32,723

 

 

$

137,940

 

 

$

142,080

 

Total average assets

$

10,745,033

 

 

$

10,518,865

 

 

$

10,464,157

 

 

$

10,611,691

 

 

$

10,649,175

 

 

$

10,585,120

 

 

$

10,646,475

 

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

 

1.36

%

 

 

1.23

%

 

 

1.31

%

 

 

1.32

%

 

 

1.22

%

 

 

1.30

%

 

 

1.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

$

1,668,654

 

 

$

1,653,138

 

 

$

1,603,834

 

 

$

1,610,832

 

 

$

1,607,860

 

 

$

1,668,654

 

 

$

1,607,860

 

Less: Goodwill and core deposit intangibles, net

 

568,336

 

 

 

573,247

 

 

 

578,786

 

 

 

584,325

 

 

 

589,864

 

 

 

568,336

 

 

 

589,864

 

Tangible shareholders’ equity

$

1,100,318

 

 

$

1,079,891

 

 

$

1,025,048

 

 

$

1,026,507

 

 

$

1,017,996

 

 

$

1,100,318

 

 

$

1,017,996

 

Shares outstanding at end of period

 

50,902

 

 

 

51,228

 

 

 

51,398

 

 

 

52,141

 

 

 

53,429

 

 

 

50,902

 

 

 

53,429

 

Tangible book value per share

$

21.62

 

 

$

21.08

 

 

$

19.94

 

 

$

19.69

 

 

$

19.05

 

 

$

21.62

 

 

$

19.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

$

1,664,541

 

 

$

1,617,511

 

 

$

1,595,540

 

 

$

1,614,242

 

 

$

1,614,762

 

 

$

1,623,081

 

 

$

1,567,461

 

Less: Average goodwill and core deposit intangibles, net

 

570,721

 

 

 

575,836

 

 

 

581,438

 

 

 

586,895

 

 

 

592,471

 

 

 

578,670

 

 

 

601,768

 

Average tangible shareholders’ equity

$

1,093,820

 

 

$

1,041,675

 

 

$

1,014,102

 

 

$

1,027,347

 

 

$

1,022,291

 

 

$

1,044,411

 

 

$

965,693

 

Net income

$

26,148

 

 

$

25,670

 

 

$

26,352

 

 

$

24,702

 

 

$

25,212

 

 

$

102,872

 

 

$

115,003

 

Add: Core deposit intangibles amortization, net of tax

 

3,895

 

 

 

4,388

 

 

 

4,383

 

 

 

4,383

 

 

 

4,409

 

 

 

17,048

 

 

 

19,134

 

Adjusted net income

$

30,043

 

 

$

30,058

 

 

$

30,735

 

 

$

29,085

 

 

$

29,621

 

 

$

119,920

 

 

$

134,137

 

Return on average tangible equity (A)(B)

 

10.90

%

 

 

11.45

%

 

 

12.16

%

 

 

11.48

%

 

 

11.53

%

 

 

11.48

%

 

 

13.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

10,806,594

 

 

$

10,628,113

 

 

$

10,493,010

 

 

$

10,434,887

 

 

$

10,905,790

 

 

$

10,806,594

 

 

$

10,905,790

 

Less: Goodwill and core deposit intangibles, net

 

568,336

 

 

 

573,247

 

 

 

578,786

 

 

 

584,325

 

 

 

589,864

 

 

 

568,336

 

 

 

589,864

 

Tangible assets

$

10,238,258

 

 

$

10,054,866

 

 

$

9,914,224

 

 

$

9,850,562

 

 

$

10,315,926

 

 

$

10,238,258

 

 

$

10,315,926

 

Tangible equity to tangible assets

 

10.75

%

 

 

10.74

%

 

 

10.34

%

 

 

10.42

%

 

 

9.87

%

 

 

10.75

%

 

 

9.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (tax equivalent)

$

103,487

 

 

$

100,739

 

 

$

98,427

 

 

$

99,353

 

 

$

103,039

 

 

$

402,005

 

 

$

408,305

 

Less: Purchase accounting accretion

 

3,781

 

 

 

4,800

 

 

 

5,344

 

 

 

5,397

 

 

 

7,555

 

 

 

19,322

 

 

 

32,999

 

Adjusted net interest income (tax equivalent)

$

99,706

 

 

$

95,939

 

 

$

93,083

 

 

$

93,956

 

 

$

95,484

 

 

$

382,683

 

 

$

375,306

 

Average earning assets

$

9,753,491

 

 

$

9,525,017

 

 

$

9,448,589

 

 

$

9,592,205

 

 

$

9,653,162

 

 

$

9,580,117

 

 

$

9,639,849

 

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

 

4.06

%

 

 

4.00

%

 

 

3.95

%

 

 

3.97

%

 

 

3.94

%

 

 

3.99

%

 

 

3.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

$

72,158

 

 

$

73,142

 

 

$

70,004

 

 

$

70,166

 

 

$

75,266

 

 

$

285,470

 

 

$

288,958

 

Less: Core deposit intangibles amortization

 

4,930

 

 

 

5,554

 

 

 

5,548

 

 

 

5,548

 

 

 

5,581

 

 

 

21,580

 

 

 

24,220

 

Adjusted noninterest expense

$

67,228

 

 

$

67,588

 

 

$

64,456

 

 

$

64,618

 

 

$

69,685

 

 

$

263,890

 

 

$

264,738

 

Net interest income

 

103,383

 

 

 

100,644

 

 

 

98,335

 

 

 

99,258

 

 

 

102,957

 

 

 

401,620

 

 

 

407,992

 

Noninterest income

 

5,508

 

 

 

4,986

 

 

 

5,791

 

 

 

5,505

 

 

 

5,032

 

 

 

21,790

 

 

 

23,046

 

Less: (Loss) gain on sale of assets

 

(171

)

 

 

(491

)

 

 

(57

)

 

 

417

 

 

 

(112

)

 

 

(302

)

 

 

769

 

Adjusted noninterest income

 

5,679

 

 

 

5,477

 

 

 

5,848

 

 

 

5,088

 

 

 

5,144

 

 

 

22,092

 

 

 

22,277

 

Net interest income plus adjusted noninterest income

$

109,062

 

 

$

106,121

 

 

$

104,183

 

 

$

104,346

 

 

$

108,101

 

 

$

423,712

 

 

$

430,269

 

Efficiency ratio (C)

 

61.64

%

 

 

63.69

%

 

 

61.87

%

 

 

61.93

%

 

 

64.46

%

 

 

62.28

%

 

 

61.53

%

(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/20260128412260/en/

CONTACT: Investor Relations

[email protected]

KEYWORD: TEXAS UNITED STATES NORTH AMERICA

INDUSTRY KEYWORD: BANKING ASSET MANAGEMENT PROFESSIONAL SERVICES FINANCE

SOURCE: Stellar Bancorp, Inc.

Copyright Business Wire 2026.

PUB: 01/28/2026 06:45 AM/DISC: 01/28/2026 06:47 AM

http://www.businesswire.com/news/home/20260128412260/en

 

Salem News Channel Today

Sponsored Links

On Air & Up Next

  • The Chris Stigall Show
    6:00AM - 9:00AM
     
    Equal parts hilarity and desk-pounding monologues with healthy doses of skepticism and sarcasm.
     
  • The Mike Gallagher Show
    9:00AM - 11:00AM
     
    Mike Gallagher is one of the most listened-to radio talk show hosts in America.   >>
     
  • Best Stocks Now!
    11:00AM - 12:00PM
     
    the best stocks, now!
     
  • The Alex Marlow Show
    12:00PM - 1:00PM
     
    In a time when political establishments, globalist bureaucracies, and   >>
     
  • The Scott Jennings Show
     
    Jennings is battle-tested on cable news, a veteran of four presidential   >>
     

See the Full Program Guide