logo
SouthState Corporation Reports Second Quarter 2025 Results, Declares an Increase in the Quarterly Cash Dividend

SouthState Corporation Reports Second Quarter 2025 Results, Declares an Increase in the Quarterly Cash Dividend

WINTER HAVEN, Fla., July 24, 2025 /PRNewswire/ — SouthState Corporation ('SouthState' or the 'Company') (NYSE: SSB) today released its unaudited results of operations and other financial information for the three-month and six-month periods ended June 30, 2025.
'Growth accelerated in the second quarter,' said John C. Corbett, SouthState's Chief Executive Officer. 'Revenue grew 22% annualized and loan originations grew 57% quarter over quarter. Most importantly, we completed the successful conversion of the IBTX franchise and our teams in Texas and Colorado are excited about the future. The strategic moves we've made are generating strong returns that enabled us to increase our dividend by 11% and to fund organic growth.'
Highlights of the second quarter of 2025 include:
Returns
Reported Diluted Earnings per Share ('EPS') of $2.11; Adjusted Diluted EPS (Non-GAAP) of $2.30
Net Income of $215.2 million; Adjusted Net Income (Non-GAAP) of $233.8 million
Return on Average Common Equity of 9.9%; Return on Average Tangible Common Equity (Non-GAAP) of 18.2% and Adjusted Return on Average Tangible Common Equity (Non-GAAP) of 19.6%*
Return on Average Assets ('ROAA') of 1.34% and Adjusted ROAA (Non-GAAP) of 1.45%*
Book Value per Share of $86.71; Tangible Book Value ('TBV') per Share (Non-GAAP) of $51.96
Performance
Net Interest Income of $578 million
Net Interest Margin ('NIM'), non-tax equivalent and tax equivalent (Non-GAAP), of 4.02%
Net charge-offs totaled $7.2 million, or 0.06%*, excluding $17.3 million of acquisition date charge-offs related to measurement period adjustments on PCD loans acquired from Independent Bank Group, Inc. ('Independent'), which were recorded during the quarter to align these loans in accordance with SouthState policies and practices
$7.5 million of Provision for Credit Losses ('PCL'); total Allowance for Credit Losses ('ACL') plus reserve for unfunded commitments of 1.45% of loans
Noninterest Income of $87 million; Noninterest Income represented 0.54% of average assets for the second quarter of 2025*
Efficiency Ratio of 53% and Adjusted Efficiency Ratio (Non-GAAP) of 49%
Balance Sheet
Loans increased by $501 million, or 4%*, and deposits increased by $359 million, or 3%*; ending loan to deposit ratio of 88%
Total loan yield of 6.33%, up 0.08% from prior quarter
Total deposit cost of 1.84%, down 0.05% from prior quarter
Completed the issuance of $350 million aggregate principal amount of 7% fixed-to-floating rate subordinated notes
Strong capital position with Tangible Common Equity, Total Risk-Based Capital, Tier 1 Leverage, and Tier 1 Common Equity ratios of 8.5%, 14.5%, 9.2%, and 11.2%, respectively†
∗ Annualized percentages
† Preliminary
Subsequent Events
The Board of Directors of the Company increased its quarterly cash dividend on its common stock from $0.54 per share to $0.60 per share; the dividend is payable on August 15, 2025 to shareholders of record as of August 8, 2025
Financial Performance
Three Months Ended
Six Months Ended
(Dollars in thousands, except per share data)
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
INCOME STATEMENT
2025
2025
2024
2024
2024
2025
2024
Interest Income
Loans, including fees (1)
$
746,448
$
724,640
$
489,709
$
494,082
$
478,360
$
1,471,088
$
942,048
Investment securities, trading securities, federal funds sold and securities
purchased under agreements to resell
94,056
83,926
59,096
50,096
52,764
177,982
106,331
Total interest income
840,504
808,566
548,805
544,178
531,124
1,649,070
1,048,379
Interest Expense
Deposits
241,593
245,957
168,263
177,919
165,481
487,550
325,643
Federal funds purchased, securities sold under agreements
to repurchase, and other borrowings
20,963
18,062
10,763
14,779
15,384
39,025
28,541
Total interest expense
262,556
264,019
179,026
192,698
180,865
526,575
354,184
Net Interest Income
577,948
544,547
369,779
351,480
350,259
1,122,495
694,195
Provision (recovery) for credit losses
7,505
100,562
6,371
(6,971)
3,889
108,067
16,575
Net Interest Income after Provision (Recovery) for Credit Losses
570,443
443,985
363,408
358,451
346,370
1,014,428
677,620
Noninterest Income
Operating income
86,817
85,620
80,595
74,934
75,225
172,437
146,783
Securities losses, net

(228,811)
(50)


(228,811)

Gain on sale leaseback, net of transaction costs

229,279



229,279

Total noninterest income
86,817
86,088
80,545
74,934
75,225
172,905
146,783
Noninterest Expense
Operating expense
350,682
340,820
250,699
243,543
242,343
691,502
483,266
Merger, branch consolidation, severance related and other expense (8)
24,379
68,006
6,531
3,304
5,785
92,385
10,298
FDIC special assessment


(621)

619

4,473
Total noninterest expense
375,061
408,826
256,609
246,847
248,747
783,887
498,037
Income before Income Tax Provision
282,199
121,247
187,344
186,538
172,848
403,446
326,366
Income tax provision
66,975
32,167
43,166
43,359
40,478
99,142
78,940
Net Income
$
215,224
$
89,080
$
144,178
$
143,179
$
132,370
$
304,304
$
247,426

Adjusted Net Income (non-GAAP) (2)
Net Income (GAAP)
$
215,224
$
89,080
$
144,178
$
143,179
$
132,370
$
304,304
$
247,426
Securities losses, net of tax

178,639
38


178,639

Gain on sale leaseback, net of transaction costs and tax

(179,004)



(179,004)

Initial provision for credit losses – Non-PCD loans and UFC from Independent, net of tax

71,892



71,892

Merger, branch consolidation, severance related and other expense, net of tax (8)
18,593
53,094
5,026
2,536
4,430
71,687
7,812
Deferred tax asset remeasurement

5,581



5,581

FDIC special assessment, net of tax


(478)

474

3,362
Adjusted Net Income (non-GAAP)
$
233,817
$
219,282
$
148,764
$
145,715
$
137,274
$
453,099
$
258,600

Basic earnings per common share
$
2.12
$
0.88
$
1.89
$
1.88
$
1.74
$
3.00
$
3.24
Diluted earnings per common share
$
2.11
$
0.87
$
1.87
$
1.86
$
1.73
$
2.99
$
3.23
Adjusted net income per common share – Basic (non-GAAP) (2)
$
2.30
$
2.16
$
1.95
$
1.91
$
1.80
$
4.47
$
3.39
Adjusted net income per common share – Diluted (non-GAAP) (2)
$
2.30
$
2.15
$
1.93
$
1.90
$
1.79
$
4.45
$
3.37
Dividends per common share
$
0.54
$
0.54
$
0.54
$
0.54
$
0.52
$
1.08
$
1.04
Basic weighted-average common shares outstanding
101,495,456
101,409,624
76,360,935
76,299,069
76,251,401
101,452,777
76,276,406
Diluted weighted-average common shares outstanding
101,845,360
101,828,600
76,957,882
76,805,436
76,607,281
101,835,756
76,629,796
Effective tax rate
23.73 %
26.53 %
23.04 %
23.24 %
23.42 %
24.57 %
24.19 %
Adjusted effective tax rate
23.73 %
21.93 %
23.04 %
23.24 %
23.42 %
23.19 %
24.19 %
Performance and Capital Ratios
Three Months Ended
Six Months Ended
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
2025
2025
2024
2024
2024
2025
2024
PERFORMANCE RATIOS
Return on average assets (annualized)
1.34
%
0.56
%
1.23
%
1.25
%
1.17
%
0.95
%
1.10
%
Adjusted return on average assets (annualized) (non-GAAP) (2)
1.45
%
1.38
%
1.27
%
1.27
%
1.22
%
1.42
%
1.15
%
Return on average common equity (annualized)
9.93
%
4.29
%
9.72
%
9.91
%
9.58
%
7.17
%
8.97
%
Adjusted return on average common equity (annualized) (non-GAAP) (2)
10.79
%
10.56
%
10.03
%
10.08
%
9.94
%
10.68
%
9.38
%
Return on average tangible common equity (annualized) (non-GAAP) (3)
18.17
%
8.99
%
15.09
%
15.63
%
15.49
%
13.73
%
14.57
%
Adjusted return on average tangible common equity (annualized) (non-GAAP) (2) (3)
19.61
%
19.85
%
15.56
%
15.89
%
16.05
%
19.72
%
15.20
%
Efficiency ratio (tax equivalent)
52.75
%
60.97
%
55.73
%
56.58
%
57.03
%
56.75
%
57.75
%
Adjusted efficiency ratio (non-GAAP) (4)
49.09
%
50.24
%
54.42
%
55.80
%
55.52
%
49.65
%
55.99
%
Dividend payout ratio (5)
25.47
%
61.45
%
28.58
%
28.76
%
29.93
%
36.00
%
32.02
%
Book value per common share
$
86.71
$
84.99
$
77.18
$
77.42
$
74.16
Tangible book value per common share (non-GAAP) (3)
$
51.96
$
50.07
$
51.11
$
51.26
$
47.90

CAPITAL RATIOS
Equity-to-assets
13.4
%
13.2
%
12.7
%
12.8
%
12.4
%
Tangible equity-to-tangible assets (non-GAAP) (3)
8.5
%
8.2
%
8.8
%
8.9
%
8.4
%
Tier 1 leverage (6)
9.2
%
8.9
%
10.0
%
10.0
%
9.7
%
Tier 1 common equity (6)
11.2
%
11.0
%
12.6
%
12.4
%
12.1
%
Tier 1 risk-based capital (6)
11.2
%
11.0
%
12.6
%
12.4
%
12.1
%
Total risk-based capital (6)
14.5
%
13.7
%
15.0
%
14.7
%
14.4
%
Balance Sheet
Ending Balance
(Dollars in thousands, except per share and share data)
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
BALANCE SHEET
2025
2025
2024
2024
2024
Assets
Cash and due from banks
$
755,798
$
688,153
$
525,506
$
563,887
$
507,425
Federal funds sold and interest-earning deposits with banks
2,708,308
2,611,537
866,561
648,792
609,741
Cash and cash equivalents
3,464,106
3,299,690
1,392,067
1,212,679
1,117,166

Trading securities, at fair value
95,306
107,401
102,932
87,103
92,161
Investment securities:
Securities held to maturity
2,145,991
2,195,980
2,254,670
2,301,307
2,348,528
Securities available for sale, at fair value
5,927,867
5,853,369
4,320,593
4,564,363
4,498,264
Other investments
357,487
345,695
223,613
211,458
201,516
Total investment securities
8,431,345
8,395,044
6,798,876
7,077,128
7,048,308
Loans held for sale
318,985
357,918
279,426
287,043
100,007
Loans:
Purchased credit deteriorated
3,409,186
3,634,490
862,155
913,342
957,255
Purchased non-credit deteriorated
12,492,553
13,084,853
3,635,782
3,959,028
4,253,323
Non-acquired
31,365,508
30,047,389
29,404,990
28,675,822
28,023,986
Less allowance for credit losses
(621,046)
(623,690)
(465,280)
(467,981)
(472,298)
Loans, net
46,646,201
46,143,042
33,437,647
33,080,211
32,762,266
Premises and equipment, net
964,878
946,334
502,559
507,452
517,382
Bank owned life insurance
1,280,632
1,273,472
1,013,209
1,007,275
1,001,998
Mortgage servicing rights
85,836
87,742
89,795
83,512
88,904
Core deposit and other intangibles
433,458
455,443
66,458
71,835
77,389
Goodwill
3,094,059
3,088,059
1,923,106
1,923,106
1,923,106
Other assets
1,078,516
981,309
775,129
745,303
765,283
Total assets
$
65,893,322
$
65,135,454
$
46,381,204
$
46,082,647
$
45,493,970

Liabilities and Shareholders' Equity
Deposits:
Noninterest-bearing
$
13,719,030
$
13,757,255
$
10,192,117
$
10,376,531
$
10,374,464
Interest-bearing
39,977,931
39,580,360
27,868,749
27,261,664
26,723,938
Total deposits
53,696,961
53,337,615
38,060,866
37,638,195
37,098,402
Federal funds purchased and securities
sold under agreements to repurchase
630,558
679,337
514,912
538,322
542,403
Other borrowings
1,099,705
752,798
391,534
691,626
691,719
Reserve for unfunded commitments
64,693
62,253
45,327
41,515
50,248
Other liabilities
1,600,271
1,679,090
1,478,150
1,268,409
1,460,795
Total liabilities
57,092,188
56,511,093
40,490,789
40,178,067
39,843,567

Shareholders' equity:
Common stock – $2.50 par value; authorized 160,000,000 shares
253,745
253,698
190,805
190,674
190,489
Surplus
6,679,028
6,667,277
4,259,722
4,249,672
4,238,192
Retained earnings
2,240,470
2,080,053
2,046,809
1,943,874
1,841,933
Accumulated other comprehensive loss
(372,109)
(376,667)
(606,921)
(479,640)
(620,211)
Total shareholders' equity
8,801,134
8,624,361
5,890,415
5,904,580
5,650,403
Total liabilities and shareholders' equity
$
65,893,322
$
65,135,454
$
46,381,204
$
46,082,647
$
45,493,970

Common shares issued and outstanding
101,498,000
101,479,065
76,322,206
76,269,577
76,195,723
Net Interest Income and Margin
Three Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
(Dollars in thousands)
Average
Income/
Yield/
Average
Income/
Yield/
Average
Income/
Yield/
YIELD ANALYSIS
Balance
Expense
Rate
Balance
Expense
Rate
Balance
Expense
Rate
Interest-Earning Assets:
Federal funds sold and interest-earning deposits with banks
$
1,884,133
$
19,839
4.22 %
$
2,199,800
$
22,540
4.16 %
$
732,252
$
8,248
4.53 %
Investment securities
8,513,439
74,217
3.50 %
8,325,775
61,386
2.99 %
7,226,582
44,516
2.48 %
Loans held for sale
283,017
4,829
6.84 %
174,833
3,678
8.53 %
63,307
1,018
6.47 %
Total loans held for investment
47,029,412
741,619
6.33 %
46,797,045
720,962
6.25 %
32,989,521
477,342
5.82 %
Total interest-earning assets
57,710,001
840,504
5.84 %
57,497,453
808,566
5.70 %
41,011,662
531,124
5.21 %
Noninterest-earning assets
6,840,880
6,785,973
4,416,072
Total Assets
$
64,550,881
$
64,283,426
$
45,427,734

Interest-Bearing Liabilities ('IBL'):
Transaction and money market accounts
$
28,986,998
$
173,481
2.40 %
$
29,249,014
$
176,949
2.45 %
$
19,653,436
$
120,722
2.47 %
Savings deposits
2,921,780
2,012
0.28 %
2,904,961
1,944
0.27 %
2,504,809
1,830
0.29 %
Certificates and other time deposits
7,177,451
66,100
3.69 %
7,165,188
67,064
3.80 %
4,286,950
42,929
4.03 %
Federal funds purchased
360,588
3,943
4.39 %
323,400
3,479
4.36 %
270,028
3,621
5.39 %
Repurchase agreements
287,341
1,462
2.04 %
298,305
1,430
1.94 %
270,815
1,362
2.02 %
Other borrowings
821,545
15,558
7.60 %
812,136
13,153
6.57 %
715,401
10,401
5.85 %
Total interest-bearing liabilities
40,555,703
262,556
2.60 %
40,753,004
264,019
2.63 %
27,701,439
180,865
2.63 %
Noninterest-bearing deposits
13,643,265
13,493,329
10,566,529
Other noninterest-bearing liabilities
1,659,331
1,618,981
1,605,296
Shareholders' equity
8,692,582
8,418,112
5,554,470
Total Non-IBL and shareholders' equity
23,995,178
23,530,422
17,726,295
Total Liabilities and Shareholders' Equity
$
64,550,881
$
64,283,426
$
45,427,734
Net Interest Income and Margin (Non-Tax Equivalent)
$
577,948
4.02 %
$
544,547
3.84 %
$
350,259
3.43 %
Net Interest Margin (Tax Equivalent) (non-GAAP)
4.02 %
3.85 %
3.44 %
Total Deposit Cost (without Debt and Other Borrowings)
1.84 %
1.89 %
1.80 %
Overall Cost of Funds (including Demand Deposits)
1.94 %
1.97 %
1.90 %

Total Accretion on Acquired Loans (1)
$
63,507
$
61,798
$
4,386
Tax Equivalent ('TE') Adjustment
$
672
$
784
$
631
The remaining loan discount on acquired loans to be accreted into loan interest income totals $392.8 million as of June 30, 2025.
Noninterest Income and Expense
Three Months Ended
Six Months Ended
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
(Dollars in thousands)
2025
2025
2024
2024
2024
2025
2024
Noninterest Income:
Fees on deposit accounts
$
37,869
$
35,933
$
35,121
$
33,986
$
33,842
$
73,802
$
66,987
Mortgage banking income
5,936
7,737
4,777
3,189
5,912
13,673
12,081
Trust and investment services income
14,419
14,932
12,414
11,578
11,091
29,351
21,482
Correspondent banking and capital markets income
19,161
16,715
20,905
17,381
16,267
35,876
30,858
Expense on centrally-cleared variation margin
(5,394)
(7,170)
(7,350)
(7,488)
(11,407)
(12,564)
(21,687)
Total correspondent banking and capital markets income
13,767
9,545
13,555
9,893
4,860
23,312
9,171
Bank owned life insurance income
9,153
10,199
7,944
8,276
7,372
19,352
14,264
Other
5,673
7,275
6,784
8,012
12,148
12,947
22,798
Securities losses, net

(228,811)
(50)


(228,811)

Gain on sale leaseback, net of transaction costs

229,279



229,279

Total Noninterest Income
$
86,817
$
86,088
$
80,545
$
74,934
$
75,225
$
172,905
$
146,783

Noninterest Expense:
Salaries and employee benefits
$
200,162
$
195,811
$
154,116
$
150,865
$
151,435
$
395,973
$
301,888
Occupancy expense
41,507
35,493
22,831
22,242
22,453
77,000
45,030
Information services expense
30,155
31,362
23,416
23,280
23,144
61,517
45,497
OREO and loan related expense
2,295
1,784
1,416
1,358
1,307
4,079
1,913
Business development and staff related
7,182
6,510
6,777
5,542
5,942
13,692
11,464
Amortization of intangibles
24,048
23,831
5,326
5,327
5,744
47,879
11,742
Professional fees
4,658
4,709
5,366
4,017
3,906
9,367
7,021
Supplies and printing expense
3,970
3,128
2,729
2,762
2,526
7,098
5,066
FDIC assessment and other regulatory charges
11,469
11,258
7,365
7,482
7,771
22,727
16,305
Advertising and marketing
3,010
2,290
2,269
2,296
2,594
5,300
4,578
Other operating expenses
22,226
24,644
19,088
18,372
15,521
46,870
32,762
Merger, branch consolidation, severance related and other expense (8)
24,379
68,006
6,531
3,304
5,785
92,385
10,298
FDIC special assessment


(621)

619

4,473
Total Noninterest Expense
$
375,061
$
408,826
$
256,609
$
246,847
$
248,747
$
783,887
$
498,037
Loans and Deposits
The following table presents a summary of the loan portfolio by type:
Ending Balance
(Dollars in thousands)
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
LOAN PORTFOLIO (7)
2025
2025
2024
2024
2024
Construction and land development * †
$
3,323,923
$
3,497,909
$
2,184,327
$
2,458,151
$
2,592,307
Investor commercial real estate*
16,953,410
16,822,119
9,991,482
9,856,709
9,731,773
Commercial owner occupied real estate
7,497,906
7,417,116
5,716,376
5,544,716
5,522,978
Commercial and industrial
8,445,878
8,106,484
6,222,876
5,931,187
5,769,838
Consumer real estate *
10,038,369
9,838,952
8,714,969
8,649,714
8,440,724
Consumer/other
1,007,761
1,084,152
1,072,897
1,107,715
1,176,944
Total Loans
$
47,267,247
$
46,766,732
$
33,902,927
$
33,548,192
$
33,234,564

*
Single family home construction-to-permanent loans originated by the Company's mortgage banking division are included in construction and land development category until completion. Investor commercial real estate loans include commercial non-owner occupied real estate and other income producing property. Consumer real estate includes consumer owner occupied real estate and home equity loans.


Includes single family home construction-to-permanent loans of $371.1 million, $343.5 million, $386.2 million, $429.8 million, and $544.2 million for the quarters ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024, and June 30, 2024, respectively.

Ending Balance
(Dollars in thousands)
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
DEPOSITS
2025
2025
2024
2024
2024
Noninterest-bearing checking
$
13,719,030
$
13,757,255
$
10,192,116
$
10,376,531
$
10,374,464
Interest-bearing checking
12,607,205
12,034,973
8,232,322
7,550,392
7,547,406
Savings
2,889,670
2,939,407
2,414,172
2,442,584
2,475,130
Money market
16,772,597
17,447,738
13,056,534
12,614,046
12,122,336
Time deposits
7,708,459
7,158,242
4,165,722
4,654,642
4,579,066
Total Deposits
$
53,696,961
$
53,337,615
$
38,060,866
$
37,638,195
$
37,098,402

Core Deposits (excludes Time Deposits)
$
45,988,502
$
46,179,373
$
33,895,144
$
32,983,553
$
32,519,336
Asset Quality
Ending Balance
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
(Dollars in thousands)
2025
2025
2024
2024
2024
NONPERFORMING ASSETS:
Non-acquired
Non-acquired nonaccrual loans and restructured loans on nonaccrual
$
141,910
$
151,673
$
141,982
$
111,240
$
110,774
Accruing loans past due 90 days or more
3,687
3,273
3,293
6,890
5,843
Non-acquired OREO and other nonperforming assets
17,288
2,290
1,182
1,217
2,876
Total non-acquired nonperforming assets
162,885
157,236
146,457
119,347
119,493
Acquired
Acquired nonaccrual loans and restructured loans on nonaccrual
151,466
116,691
65,314
70,731
78,287
Accruing loans past due 90 days or more
707
537

389
916
Acquired OREO and other nonperforming assets
8,783
5,976
1,583
493
598
Total acquired nonperforming assets
160,956
123,204
66,897
71,613
79,801
Total nonperforming assets
$
323,841
$
280,440
$
213,354
$
190,960
$
199,294

Three Months Ended
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
2025
2025
2024
2024
2024
ASSET QUALITY RATIOS (7):
Allowance for credit losses as a percentage of loans
1.31 %
1.33 %
1.37 %
1.39 %
1.42 %
Allowance for credit losses, including reserve for unfunded commitments,
as a percentage of loans
1.45 %
1.47 %
1.51 %
1.52 %
1.57 %
Allowance for credit losses as a percentage of nonperforming loans
208.57 %
229.15 %
220.94 %
247.28 %
241.19 %
Net charge-offs as a percentage of average loans (annualized)
0.21 %
0.38 %
0.06 %
0.07 %
0.05 %
Net charge-offs, excluding acquisition date charge-offs, as a percentage
of average loans (annualized) *
0.06 %
0.04 %
0.06 %
0.07 %
0.05 %
Total nonperforming assets as a percentage of total assets
0.49 %
0.43 %
0.46 %
0.41 %
0.44 %
Nonperforming loans as a percentage of period end loans
0.63 %
0.58 %
0.62 %
0.56 %
0.59 %

*
Excluding acquisition date charge-offs recorded in connection with the Independent merger.
Current Expected Credit Losses ('CECL')
Below is a table showing the roll forward of the ACL and UFC for the second quarter of 2025:
Allowance for Credit Losses ('ACL') and Unfunded Commitments ('UFC')
(Dollars in thousands)
Non-PCD ACL
PCD ACL
Total ACL
UFC
Ending balance 3/31/2025
$
526,615
$
97,075
$
623,690
$
62,253
ACL – PCD loans from Independent #

16,798
16,798

Acquisition date charge-offs on acquired PCD loans – Independent * #

(17,259)
(17,259)

Charge offs
(11,736)

(11,736)

Acquired charge offs
(187)
(42)
(229)

Recoveries
2,174

2,174

Acquired recoveries
566
1,978
2,544

Provision for credit losses
17,582
(12,518)
5,064
2,440
Ending balance 6/30/2025
$
535,014
$
86,032
$
621,046
$
64,693

Period end loans
$
43,858,061
$
3,409,186
$
47,267,247
N/A
Allowance for Credit Losses to Loans
1.22 %
2.52 %
1.31 %
N/A
Unfunded commitments (off balance sheet) †
$
10,935,239
Reserve to unfunded commitments (off balance sheet)
0.59 %

#
'ACL – PCD loans from Independent' and 'Acquisition date charge-offs on acquired PCD loans – Independent' include measurement period adjustments recorded during the second quarter of 2025.

*
Acquisition date charge-offs recorded in connection with the Independent merger, to conform with the Company's charge-off policies and practices.


Unfunded commitments exclude unconditionally cancelable commitments and letters of credit.
Conference Call
The Company will host a conference call to discuss its second quarter results at 9:00 a.m. Eastern Time on July 25, 2025. Callers wishing to participate may call toll-free by dialing (888) 350-3899 within the US and (646) 960-0343 for all other locations. The numbers for international participants are listed at https://events.q4irportal.com/custom/access/2324/. The conference ID number is 4200408. Alternatively, individuals may listen to the live webcast of the presentation by visiting SouthStateBank.com. An audio replay of the live webcast is expected to be available by the evening of July 25, 2025 on the Investor Relations section of SouthStateBank.com.
SouthState is a financial services company headquartered in Winter Haven, Florida. SouthState Bank, N.A. (the 'Bank'), the Company's nationally chartered bank subsidiary, provides consumer, commercial, mortgage and wealth management solutions to more than one million customers throughout Florida, Alabama, Georgia, the Carolinas, Virginia, Texas and Colorado. The Bank also serves clients coast to coast through its correspondent banking division. Additional information is available at SouthStateBank.com.
Non-GAAP Measures
Statements included in this press release include non-GAAP measures and should be read along with the accompanying tables that provide a reconciliation of non-GAAP measures to GAAP measures. Although other companies may use calculation methods that differ from those used by SouthState for non-GAAP measures, management believes that these non-GAAP measures provide additional useful information, which allows readers to evaluate the ongoing performance of the Company. Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP.
(Dollars in thousands)
Three Months Ended
PRE-PROVISION NET REVENUE ('PPNR') (NON-GAAP)
Jun. 30, 2025
Mar. 31, 2025
Dec. 31, 2024
Sep. 30, 2024
Jun. 30, 2024
Net income (GAAP)
$
215,224
$
89,080
$
144,178
$
143,179
$
132,370
Provision (recovery) for credit losses
7,505
100,562
6,371
(6,971)
3,889
Income tax provision
66,975
26,586
43,166
43,359
40,478
Income tax provision – deferred tax asset remeasurement

5,581



Securities losses, net

228,811
50


Gain on sale leaseback, net of transaction costs

(229,279)



Merger, branch consolidation, severance related and other expense (8)
24,379
68,006
6,531
3,304
5,785
FDIC special assessment


(621)

619
Pre-provision net revenue (PPNR) (Non-GAAP)
$
314,083
$
289,347
$
199,675
$
182,871
$
183,141

(Dollars in thousands)
Three Months Ended
NET INTEREST MARGIN ('NIM'), TE (NON-GAAP)
Jun. 30, 2025
Mar. 31, 2025
Dec. 31, 2024
Sep. 30, 2024
Jun. 30, 2024
Net interest income (GAAP)
$
577,948
$
544,547
$
369,779
$
351,480
$
350,259
Total average interest-earning assets
57,710,001
57,497,453
42,295,376
41,223,980
41,011,662
NIM, non-tax equivalent
4.02
%
3.84
%
3.48
%
3.39
%
3.43
%

Tax equivalent adjustment (included in NIM, TE)
672
784
547
486
631
Net interest income, tax equivalent (Non-GAAP)
$
578,620
$
545,331
$
370,326
$
351,966
$
350,890
NIM, TE (Non-GAAP)
4.02
%
3.85
%
3.48
%
3.40
%
3.44
%
Three Months Ended
Six Months Ended
(Dollars in thousands, except per share data)
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
RECONCILIATION OF GAAP TO NON-GAAP
2025
2025
2024
2024
2024
2025
2024
Adjusted Net Income (non-GAAP) (2)
Net income (GAAP)
$
215,224
$
89,080
$
144,178
$
143,179
$
132,370
$
304,304
$
247,426
Securities losses, net of tax

178,639
38


178,639

Gain on sale leaseback, net of transaction costs and tax

(179,004)



(179,004)

PCL – Non-PCD loans and UFC, net of tax

71,892



71,892

Merger, branch consolidation, severance related and other expense, net of tax (8)
18,593
53,094
5,026
2,536
4,430
71,687
7,812
Deferred tax asset remeasurement

5,581



5,581

FDIC special assessment, net of tax


(478)

474

3,362
Adjusted net income (non-GAAP)
$
233,817
$
219,282
$
148,764
$
145,715
$
137,274
$
453,099
$
258,600

Adjusted Net Income per Common Share – Basic (non-GAAP) (2)
Earnings per common share – Basic (GAAP)
$
2.12
$
0.88
$
1.89
$
1.88
$
1.74
$
3.00
$
3.24
Effect to adjust for securities losses, net of tax

1.76
0.00


1.76

Effect to adjust for gain on sale leaseback, net of transaction costs and tax

(1.77)



(1.76)

Effect to adjust for PCL – Non-PCD loans and UFC, net of tax

0.71



0.71

Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)
0.18
0.52
0.07
0.03
0.05
0.70
0.11
Effect to adjust for deferred tax asset remeasurement

0.06



0.06

Effect to adjust for FDIC special assessment, net of tax


(0.01)

0.01

0.04
Adjusted net income per common share – Basic (non-GAAP)
$
2.30
$
2.16
$
1.95
$
1.91
$
1.80
$
4.47
$
3.39

Adjusted Net Income per Common Share – Diluted (non-GAAP) (2)
Earnings per common share – Diluted (GAAP)
$
2.11
$
0.87
$
1.87
$
1.86
$
1.73
$
2.99
$
3.23
Effect to adjust for securities losses, net of tax

1.76
0.00


1.76

Effect to adjust for gain on sale leaseback, net of transaction costs and tax

(1.76)



(1.76)

Effect to adjust for PCL – Non-PCD loans and UFC, net of tax

0.71



0.71

Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)
0.19
0.52
0.07
0.04
0.05
0.70
0.10
Effect to adjust for deferred tax remeasurement

0.05



0.05

Effect to adjust for FDIC special assessment, net of tax


(0.01)

0.01

0.04
Adjusted net income per common share – Diluted (non-GAAP)
$
2.30
$
2.15
$
1.93
$
1.90
$
1.79
$
4.45
$
3.37

Adjusted Return on Average Assets (non-GAAP) (2)
Return on average assets (GAAP)
1.34
%
0.56
%
1.23
%
1.25
%
1.17
%
0.95
%
1.10
%
Effect to adjust for securities losses, net of tax

%
1.13
%
0.00
%

%

%
0.56
%

%
Effect to adjust for gain on sale leaseback, net of transaction costs and tax

%
(1.13)
%

%

%

%
(0.56)
%

%
Effect to adjust for PCL – Non-PCD loans and UFC, net of tax

%
0.45
%

%

%

%
0.23
%

%
Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)
0.11
%
0.33
%
0.04
%
0.02
%
0.05
%
0.22
%
0.04
%
Effect to adjust for deferred tax remeasurement

%
0.04
%

%

%

%
0.02
%

%
Effect to adjust for FDIC special assessment, net of tax

%

%
(0.00)
%

%
0.00
%

%
0.01
%
Adjusted return on average assets (non-GAAP)
1.45
%
1.38
%
1.27
%
1.27
%
1.22
%
1.42
%
1.15
%

Adjusted Return on Average Common Equity (non-GAAP) (2)
Return on average common equity (GAAP)
9.93
%
4.29
%
9.72
%
9.91
%
9.58
%
7.17
%
8.97
%
Effect to adjust for securities losses, net of tax

%
8.61
%
0.00
%

%

%
4.21
%

%
Effect to adjust for gain on sale leaseback, net of transaction costs and tax

%
(8.63)
%

%

%

%
(4.22)
%

%
Effect to adjust for PCL – Non-PCD loans and UFC, net of tax

%
3.46
%

%

%

%
1.69
%

%
Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)
0.86
%
2.56
%
0.34
%
0.17
%
0.33
%
1.70
%
0.29
%
Effect to adjust for deferred tax remeasurement

%
0.27
%

%

%

%
0.13
%

%
Effect to adjust for FDIC special assessment, net of tax

%

%
(0.03)
%

%
0.03
%

%
0.12
%
Adjusted return on average common equity (non-GAAP)
10.79
%
10.56
%
10.03
%
10.08
%
9.94
%
10.68
%
9.38
%

Return on Average Common Tangible Equity (non-GAAP) (3)
Return on average common equity (GAAP)
9.93
%
4.29
%
9.72
%
9.91
%
9.58
%
7.17
%
8.97
%
Effect to adjust for intangible assets
8.24
%
4.70
%
5.37
%
5.72
%
5.91
%
6.56
%
5.60
%
Return on average tangible equity (non-GAAP)
18.17
%
8.99
%
15.09
%
15.63
%
15.49
%
13.73
%
14.57
%

Adjusted Return on Average Common Tangible Equity (non-GAAP) (2) (3)
Return on average common equity (GAAP)
9.93
%
4.29
%
9.72
%
9.91
%
9.58
%
7.17
%
8.97
%
Effect to adjust for securities losses, net of tax

%
8.61
%
0.00
%

%

%
4.21
%

%
Effect to adjust for gain on sale leaseback, net of transaction costs and tax

%
(8.63)
%

%

%

%
(4.22)
%

%
Effect to adjust for PCL – Non-PCD loans and UFC, net of tax

%
3.46
%

%

%

%
1.69
%

%
Effect to adjust for merger, branch consolidation, severance related and other expense, net of tax (8)
0.86
%
2.56
%
0.34
%
0.18
%
0.32
%
1.70
%
0.28
%
Effect to adjust for deferred tax remeasurement

%
0.27
%

%

%

%
0.13
%

%
Effect to adjust for FDIC special assessment, net of tax

%

%
(0.03)
%

%
0.03
%

%
0.12
%
Effect to adjust for intangible assets, net of tax
8.82
%
9.29
%
5.53
%
5.80
%
6.12
%
9.04
%
5.83
%
Adjusted return on average common tangible equity (non-GAAP)
19.61
%
19.85
%
15.56
%
15.89
%
16.05
%
19.72
%
15.20
%
Three Months Ended
Six Months Ended
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
RECONCILIATION OF GAAP TO NON-GAAP
2025
2025
2024
2024
2024
2025
2024
Adjusted Efficiency Ratio (non-GAAP) (4)
Efficiency ratio
52.75
%
60.97
%
55.73
%
56.58
%
57.03
%
56.75
%
57.75
%
Effect to adjust for securities losses

%
(13.35)
%

%

%

%
(7.44)
%

Effect to adjust for gain on sale leaseback, net of transaction costs

%
13.39
%

%

%

%
7.46
%

Effect to adjust for merger, branch consolidation, severance related and other expense (8)
(3.66)
%
(10.77)
%
(1.45)
%
(0.78)
%
(1.36)
%
(7.12)
%
(1.23)
%
Effect to adjust for FDIC special assessment

%

%
0.14
%

%
(0.15)
%

%
(0.53)
%
Adjusted efficiency ratio
49.09
%
50.24
%
54.42
%
55.80
%
55.52
%
49.65
%
55.99
%

Tangible Book Value Per Common Share (non-GAAP) (3)
Book value per common share (GAAP)
$
86.71
$
84.99
$
77.18
$
77.42
$
74.16
Effect to adjust for intangible assets
(34.75)
(34.92)
(26.07)
(26.16)
(26.26)
Tangible book value per common share (non-GAAP)
$
51.96
$
50.07
$
51.11
$
51.26
$
47.90

Tangible Equity-to-Tangible Assets (non-GAAP) (3)
Equity-to-assets (GAAP)
13.36
%
13.24
%
12.70
%
12.81
%
12.42
%
Effect to adjust for intangible assets
(4.90)
%
(4.99)
%
(3.91)
%
(3.94)
%
(4.03)
%
Tangible equity-to-tangible assets (non-GAAP)
8.46
%
8.25
%
8.79
%
8.87
%
8.39
%
Certain prior period information has been reclassified to conform to the current period presentation, and these reclassifications have no impact on net income or equity as previously reported.
Footnotes to tables:
(1)
Includes loan accretion (interest) income related to the discount on acquired loans of $63.5 million, $61.8 million, $2.9 million, $2.9 million, and $4.4 million during the quarters ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024, and June 30, 2024, respectively, and $125.3 million and $8.7 million during the six months ended June 30, 2025 and 2024, respectively.
(2)
Adjusted earnings, adjusted return on average assets, adjusted EPS, and adjusted return on average equity are non-GAAP measures and exclude the gains or losses on sales of securities, gain on sale leaseback, net of transaction costs, PCL on non-PCD loans and unfunded commitments, deferred tax asset remeasurement, merger, branch consolidation, severance related and other expense, and FDIC special assessments. Management believes that non-GAAP adjusted measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company. Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP. Adjusted earnings and the related adjusted return measures (non-GAAP) exclude the following from net income (GAAP) on an after-tax basis: (a) pre-tax merger, branch consolidation, severance related and other expense of $24.4 million, $68.0 million, $6.5 million, $3.3 million, and $5.8 million for the quarters ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024, and June 30, 2024, respectively, and $92.4 million and $10.3 million for the six months ended June 30, 2025 and 2024, respectively; (b) pre-tax net securities losses of $(228,811) and $(50,000) for the quarters ended March 31, 2025 and December 31, 2024, respectively, and $(228,811) for the six months ended June 30, 2025; (c) pre-tax gain on sale leaseback, net of transaction costs of $229,279 for the quarter ended March 31, 2025 and for the six months ended June 30, 2025; (d) pre-tax FDIC special assessment of $(621,000) and $619,000 for the quarters ended December 31, 2024, and June 30, 2024, respectively, and $4.5 million for the six months ended June 30, 2024; and (e) deferred tax asset remeasurement of $5.6 million for the quarter ended March 31, 2025 and for the six months ended June 30, 2025.
(3)
The tangible measures are non-GAAP measures and exclude the effect of period end or average balance of intangible assets. The tangible returns on equity and common equity measures also add back the after-tax amortization of intangibles to GAAP basis net income. Management believes that these non-GAAP tangible measures provide additional useful information, particularly since these measures are widely used by industry analysts for companies with prior merger and acquisition activities. Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results or financial condition as reported under GAAP. The sections titled 'Reconciliation of GAAP to Non-GAAP' provide tables that reconcile GAAP measures to non-GAAP.
(4)
Adjusted efficiency ratio is calculated by taking the noninterest expense excluding transaction costs on sale leaseback, merger, branch consolidation, severance related and other expenses and amortization of intangible assets, divided by net interest income and noninterest income excluding gains (losses) on sales of securities, net and gain on sale leaseback, net of transaction costs. The pre-tax amortization expenses of intangible assets were $24.0 million, $23.8 million, $5.3 million, $5.3 million, and $5.7 million for the quarters ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024, and June 30, 2024, respectively and $47.9 million and $11.7 million for the six months ended June 30, 2025 and 2024, respectively.
(5)
The dividend payout ratio is calculated by dividing total dividends paid during the period by the total net income for the same period.
(6)
June 30, 2025 ratios are estimated and may be subject to change pending the final filing of the FR Y-9C; all other periods are presented as filed.
(7)
Loan data excludes loans held for sale.
(8)
Includes pre-tax cyber incident (net reimbursement)/costs of $(3.6) million, $111,000, $329,000, $56,000, and $3.5 million for the quarters ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024, and June 30, 2024, respectively, and $(3.5) million, and $7.9 million for the six months ended June 30, 2025 and 2024, respectively.
Cautionary Statement Regarding Forward Looking Statements
Statements included in this communication, 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 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are based on, among other things, management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy and SouthState. Words and phrases such as 'may,' 'approximately,' 'continue,' 'should,' 'expects,' 'projects,' 'anticipates,' 'is likely,' 'look ahead,' 'look forward,' 'believes,' 'will,' 'intends,' 'estimates,' 'strategy,' 'plan,' 'could,' 'potential,' 'possible' and variations of such words and similar expressions are intended to identify such forward-looking statements.
SouthState cautions readers that forward looking statements are subject to certain risks, uncertainties and assumptions that are difficult to predict with regard to, among other things, timing, extent, likelihood and degree of occurrence, which could cause actual results to differ materially from anticipated results. Such risks, uncertainties and assumptions, include, among others, the following: (1) economic volatility risk, including as a result of monetary, fiscal, and trade law policies, such as tariffs, and inflation, potentially resulting in higher rates, deterioration in the credit markets, greater than expected noninterest expenses, excessive loan losses, or on the other hand lower rates, which also may have other negative consequences, which risks could be exacerbated by potential negative economic developments resulting from federal spending cuts and/or one or more federal budget-related impasses or actions; (2) risks related to the ability of the Company to pursue its strategic plans which depend upon certain growth goals in our lines of business; (3) risks related to the merger and integration of SouthState and Independent including, among others, (i) the risk that the cost savings and any revenue synergies from the merger may not be fully realized or may take longer than anticipated to be realized, (ii) the risk that the integration of Independent's operations into SouthState's operations will be materially delayed or will be more costly or difficult than expected or that the parties are otherwise unable to successfully integrate Independent's businesses into SouthState's businesses, (iii) the amount of the costs, fees, expenses and charges related to the merger, and (iv) reputational risk and the reaction of each company's customers, suppliers, employees or other business partners to the merger; (4) risks relating to the ability to retain our culture and attract and retain qualified people as we grow and are located in new markets, and being able to offer competitive salaries and benefits, including flexibility of working remotely or in the office; (5) deposit attrition, client loss or revenue loss following completed mergers or acquisitions that may be greater than anticipated; (6) credit risks associated with an obligor's failure to meet the terms of any contract with the Bank or otherwise fail to perform as agreed under the terms of any loan-related document; (7) interest rate risk primarily resulting from our inability to effectively manage the risk, and their impact on the Bank's earnings, including from the correspondent and mortgage divisions, housing demand, the market value of the Bank's loan and securities portfolios, and the market value of SouthState's equity; (8) a decrease in our net interest income due to the interest rate environment; (9) liquidity risk affecting the Bank's ability to meet its obligations when they come due; (10) unexpected outflows of uninsured deposits may require us to sell investment securities at a loss; (11) potential deterioration in real estate values; (12) the loss of value of our investment portfolio could negatively impact market perceptions of us and could lead to deposit withdrawals; (13) price risk focusing on changes in market factors that may affect the value of traded instruments in 'mark-to-market' portfolios; (14) transaction risk arising from problems with service or product delivery; (15) the impact of increasing digitization of the banking industry and movement of customers to on-line platforms, and the possible impact on the Bank's results of operations, customer base, expenses, suppliers and operations; (16) controls and procedures risk, including the potential failure or circumvention of our controls and procedures or failure to comply with regulations related to controls and procedures; (17) volatility in the financial services industry (including failures or rumors of failures of other depository institutions), along with actions taken by governmental agencies to address such turmoil, could affect the ability of depository institutions, including us, to attract and retain depositors and to borrow or raise capital; (18) the impact of competition with other financial institutions, including deposit and loan pricing pressures and the resulting impact, including as a result of compression to net interest margin; (19) compliance risk involving risk to earnings or capital resulting from violations of or nonconformance with laws, rules, regulations, prescribed practices, or ethical standards, and contractual obligations regarding data privacy and cybersecurity; (20) regulatory change risk resulting from new laws, rules, regulations, accounting principles, proscribed practices or ethical standards, including, without limitation, the possibility that regulatory agencies may require higher levels of capital above the current regulatory-mandated minimums and including the impact of special FDIC assessments, the Consumer Financial Protection Bureau regulations or other guidance, and the possibility of changes in accounting standards, policies, principles and practices; (21) risks related to the legal, regulatory, and supervisory environment, including changes in financial services legislation, regulation, policies, or government officials or other personnel; (22) strategic risk resulting from adverse business decisions or improper implementation of business decisions; (23) reputation risk that adversely affects earnings or capital arising from negative public opinion including the effects of social media on market perceptions of us and banks generally; (24) cybersecurity risk related to the dependence of SouthState on internal computer systems and the technology of outside service providers, as well as the potential impacts of internal or external security breaches, which may subject the Company to potential business disruptions or financial losses resulting from deliberate attacks or unintentional events; (25) reputational and operational risks associated with environment, social and governance (ESG) matters, including the impact of changes in federal and state laws, regulations and guidance relating to climate change; (26) excessive loan losses; (27) reputational risk and possible higher than estimated reduced revenue from previously announced or proposed regulatory changes in the Bank's consumer programs and products; (28) operational, technological, cultural, regulatory, legal, credit and other risks associated with the exploration, consummation and integration of potential future acquisitions, whether involving stock or cash consideration; (29) catastrophic events such as hurricanes, tornados, earthquakes, floods or other natural or human disasters, including public health crises and infectious disease outbreaks, as well as any government actions in response to such events, and the related disruption to local, regional and global economic activity and financial markets, and the impact that any of the foregoing may have on SouthState and its customers and other constituencies; (30) geopolitical risk from terrorist activities and armed conflicts that may result in economic and supply disruptions, and loss of market and consumer confidence; (31) the risks of fluctuations in market prices for SouthState common stock that may or may not reflect economic condition or performance of SouthState; (32) the payment of dividends on SouthState common stock, which is subject to legal and regulatory limitations as well as the discretion of the board of directors of SouthState, SouthState's performance and other factors; (33) ownership dilution risk associated with potential acquisitions in which SouthState's stock may be issued as consideration for an acquired company; and (34) other factors that may affect future results of SouthState, as disclosed in SouthState's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed by SouthState with the U.S. Securities and Exchange Commission ('SEC') and available on the SEC's website at http://www.sec.gov, any of which could cause actual results to differ materially from future results expressed, implied or otherwise anticipated by such forward-looking statements.
All forward-looking statements speak only as of the date they are made and are based on information available at that time. SouthState does not undertake any obligation to update or otherwise revise any forward-looking statements, 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.
Orange background

Try Our AI Features

Explore what Daily8 AI can do for you:

Comments

No comments yet...

Related Articles

FMC Corporation Reports Second Quarter Results at High End of Guidance Range
FMC Corporation Reports Second Quarter Results at High End of Guidance Range

Malaysian Reserve

time2 hours ago

  • Malaysian Reserve

FMC Corporation Reports Second Quarter Results at High End of Guidance Range

Maintains full year adjusted EBITDA and adjusted EPS guidance; announces sale of India commercial business Second Quarter 2025 Highlights Revenue of $1.05 billion, up 1 percent versus Q2 2024, up 2 percent organically1 Consolidated GAAP net income of $67 million, a decline of 77 percent versus Q2 2024 Adjusted EBITDA of $207 million, up 2 percent versus Q2 2024 Consolidated GAAP net income of $0.53 per diluted share, down 77 percent versus Q2 2024 Adjusted earnings per diluted share of $0.69, an increase of 10 percent versus Q2 2024 Full-Year Outlook2 Revenue outlook of $4.08 billion to $4.28 billion, excluding India, down 2 percent at the midpoint versus 2024 reported results, which included India Maintains adjusted EBITDA outlook of $870 million to $950 million, an increase of 1 percent versus prior year at the midpoint Adjusted earnings per diluted share outlook unchanged at $3.26 to $3.70, flat at the midpoint to prior year Free cash flow forecast remains $200 million to $400 million, reflecting a decline of 51 percent at the midpoint from prior year PHILADELPHIA, July 30, 2025 /PRNewswire/ — FMC Corporation (NYSE:FMC) today reported second quarter 2025 revenue of $1.05 billion, up 1 percent versus second quarter 2024, and up 2 percent organically. On a GAAP basis, the company reported net income of $0.53 per diluted share in the second quarter, a decrease of 77 percent versus second quarter 2024 due to gains related to tax incentives recorded in the prior year. Second quarter adjusted earnings were $0.69 per diluted share, up 10 percent versus second quarter 2024. Higher second quarter revenue was driven by volume growth of 6 percent as customers in most countries appear to have reached target channel inventory levels for FMC products. Price declined 3 percent, over half of which was attributed to price adjustments in certain 'cost-plus' contracts with specific diamide partners as a result of lower manufacturing costs. Foreign currency was a headwind of 1 percent3. The company's growth portfolio increased by high-single digits while core portfolio sales were essentially flat. Sales in North America declined 5 percent as solid branded growth in the U.S. was more than offset by lower volume from expected destocking in Canada. Latin America sales were 1 percent higher than prior year, 5 percent higher excluding currency impacts, aided by solid growth of new active ingredients fluindapyr and Isoflex™ active. In Asia, sales were lower by 17 percent, down 15 percent excluding currency impacts, due to lower pricing as well as reduced volume driven by ongoing destocking activity in India. EMEA sales increased 29 percent, 27 percent excluding currency impacts. Growth was driven by strong volume gains particularly for herbicides, diamide partners, and branded Cyazypyr® products. The Plant Health business grew 3 percent driven by gains in biologicals. FMC Revenue Q2 2025 Total Revenue Change (GAAP) 1 % Less FX Impact (1) % Organic1 Revenue Change (Non-GAAP) 2 % GAAP net income in the second quarter declined 77 percent due to gains related to tax incentives recorded in the prior year. FMC second quarter adjusted EBITDA was $207 million, an increase of 2 percent from the prior-year period as favorable costs were partially offset by price and FX headwinds. Adjusted EPS grew 10 percent driven mainly by higher adjusted EBITDA and lower interest expense. On a GAAP basis, cash from operations was $66 million, a decline of $226 million versus 2024 due primarily to a smaller reduction in inventory levels than in the prior year. Free cash flow was $40 million, a decline of $241 million versus Q2 2024 primarily due to lower cash from operations. Intention to Divest India Commercial Business In response to challenges in India, the FMC Board of Directors has approved divesting the company's commercial business in the country. FMC plans to continue to actively participate in the India market through a supply agreement with the eventual buyer of the business for its patented and data-protected portfolio, ranging from new diamide technologies to active ingredients and biologicals. The company will continue its active ingredient manufacturing operations in India. The sale process is underway and is expected to conclude within the next year. Outlook2 The India commercial business will be classified as held for sale beginning in the third quarter. Revenue generated by the India commercial business will be included in reported revenue, while revenue guidance for the company will exclude India. Earnings of the India commercial business will be excluded from adjusted EBITDA and adjusted EPS. The company reaffirms its full-year 2025 adjusted EBITDA, adjusted EPS and free cash flow guidance ranges. Revenue excluding India is expected to be $4.08 billion to $4.28 billion, down 2 percent at the midpoint versus prior year reported revenue. Other than the exclusion of India revenue, there is no change to revenue guidance. Third quarter revenue excluding India is expected to be in the range of $1.00 billion to $1.10 billion, down 1 percent at the midpoint versus reported third quarter 2024. Volume growth and a minor FX tailwind are expected to be more than offset by a mid-single digit price headwind, in part driven by diamide partner contract adjustments and higher rebates as customers purchase higher volumes. The India exclusion is a negative 6 percent impact. Adjusted EBITDA is forecasted to be in the range of $210 million to $250 million, an increase of 14 percent at the midpoint versus the prior year as lower costs and volume growth more than offset headwinds from pricing and FX. Lower costs are driven by COGS tailwinds from improved fixed cost absorption, lower raw material costs and restructuring benefits. FMC expects adjusted earnings per diluted share to be in the range of $0.78 to $0.98 in the third quarter, which represents a 28 percent increase at the midpoint versus third quarter 2024 driven mainly by higher adjusted EBITDA. Fourth quarter revenue excluding India is expected to be in the range of $1.24 billion to $1.34 billion, an increase of 5 percent at the midpoint versus reported fourth quarter 2024. The company expects strong volume growth driven by sales of new products as well as contributions from the additional route to market recently put in place in Brazil. Pricing is expected to be a low-single digit headwind, while FX is forecasted to be a minor tailwind. The India exclusion is negative 6 percent. Adjusted EBITDA is forecasted to be in the range of $334 million to $374 million, an increase of 4 percent at the midpoint versus the prior year as favorable costs and higher volumes are partially offset by lower price. FMC expects adjusted earnings per diluted share to be in the range of $1.62 to $1.84 in the fourth quarter, which represents a 3 percent decrease at the midpoint versus fourth quarter 2024. The unfavorable variance is mainly driven by an exceptionally low tax rate in the prior year. Full-Year 2025 Outlook2 Second-Half Outlook2 (excludes India in Q3 and Q4) Third Quarter Outlook2 (excludes India) Fourth Quarter Outlook2 (excludes India) Revenue $4.08 billion to $4.28 billion $2.24 billion to $2.44 billion $1.00 billion to $1.10 billion $1.24 billion to $1.34 billion Growth at midpoint vs. 2024 (2) % 2 % (1) % 5 % Adjusted EBITDA $870 million to $950 million $544 million to $624 million $210 million to $250 million $334 million to $374 million Growth at midpoint vs. 2024 1 % 8 % 14 % 4 % Adjusted EPS^ $3.26 to $3.70 $2.40 to $2.82 $0.78 to $0.98 $1.62 to $1.84 Growth at midpoint vs. 2024 0 % 5 % 28 % (3) % ^ EPS estimates assume 125.6 million diluted shares for full year and 125.6 million diluted shares for Q3 and Q4. Note that percentages are calculated using whole numbers. Minor differences may exist due to rounding. India has been excluded from second half, third quarter and fourth quarter outlooks. Variances are calculated versus 2024 results which include India. Supplemental Information The company will post supplemental information on the web at including its webcast slides for tomorrow's earnings call, definitions of non-GAAP terms and reconciliations of non-GAAP figures to the nearest available GAAP term. Always read and follow all label directions, restrictions and precautions for use. Products listed here may not be registered for sale or use in all states, countries or jurisdictions. FMC, the FMC logo, Cyazypyr and Isoflex are trademarks of FMC Corporation or an affiliate. About FMC FMC Corporation is a global agricultural sciences company dedicated to helping growers produce food, feed, fiber and fuel for an expanding world population while adapting to a changing environment. FMC's innovative crop protection solutions – including biologicals, crop nutrition, digital and precision agriculture – enable growers and crop advisers to address their toughest challenges economically while protecting the environment. FMC is committed to discovering new herbicide, insecticide and fungicide active ingredients, product formulations and pioneering technologies that are consistently better for the planet. Visit to learn more and follow us on LinkedIn®. Statement under the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995: FMC and its representatives may from time to time make written or oral statements that are 'forward-looking' and provide other than historical information, including statements contained in this press release, in FMC's other filings with the SEC, and in presentations, reports or letters to FMC stockholders. In some cases, FMC has identified these forward-looking statements by such words or phrases as 'outlook', 'will likely result,' 'is confident that,' 'expect,' 'expects,' 'should,' 'could,' 'may,' 'will continue to,' 'believe,' 'believes,' 'anticipates,' 'predicts,' 'forecasts,' 'estimates,' 'projects,' 'potential,' 'intends' or similar expressions identifying 'forward-looking statements' within the meaning of the Private Securities Litigation Reform Act of 1995, including the negative of those words or phrases. Such forward-looking statements are based on our current views and assumptions regarding future events, future business conditions and the outlook for the company based on currently available information. The forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results to be materially different from any results, levels of activity, performance or achievements expressed or implied by any forward-looking statement. These statements are qualified by reference to the risk factors included in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024 (the '2024 Form 10-K'), the section captioned 'Forward-Looking Information' in Part II of the 2024 Form 10-K and to similar risk factors and cautionary statements in all other reports and forms filed with the Securities and Exchange Commission ('SEC'). We wish to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Forward-looking statements are qualified in their entirety by the above cautionary statement. We specifically decline to undertake any obligation, and specifically disclaim any duty, to publicly update or revise any forward-looking statements that have been made to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events, except as may be required by law. This press release contains certain 'non-GAAP financial terms' which are defined on our website Such terms include adjusted EBITDA, adjusted earnings, free cash flow, organic revenue growth and revenue excluding India. In addition, we have also provided on our website reconciliations of non-GAAP terms to the most directly comparable GAAP terms. Organic revenue growth (non-GAAP) excludes the impact of foreign currency changes. Although we provide forecasts for adjusted earnings per share, adjusted EBITDA, and free cash flow (non-GAAP financial measures), we are not able to forecast the most directly comparable measures calculated and presented in accordance with GAAP. Certain elements of the composition of the GAAP amounts are not predictable, making it impractical for us to forecast. Such elements include, but are not limited to, restructuring, acquisition charges, our India held for sale business, and discontinued operations. As a result, no GAAP outlook is provided. Starting with the third quarter 2025 guidance, we provide forecasts for revenue excluding India (non-GAAP financial measure). We are not able to forecast the GAAP revenue due to potential actions we may take during the held for sale period to prepare the business for a potential buyer and other uncertainties, including customer reaction to the announcement of our intention to sell our India commercial business. For all outlooks provided, variances are calculated versus 2024 results which include India. In certain instances, parts included in the variance explanations in the discussion may not sum to the total variance for the financial statement line item due to rounding. FMC CORPORATION CONSOLIDATED STATEMENTS OF INCOME (LOSS) (Unaudited and in millions, except per share amounts) Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Revenue $ 1,050.5 $ 1,038.4 $ 1,841.9 $ 1,956.4 Costs of sales and services 644.2 640.3 1,118.9 1,218.6 Gross margin $ 406.3 $ 398.1 $ 723.0 $ 737.8 Selling, general and administrative expenses 176.8 164.8 348.8 328.7 Research and development expenses 66.4 75.9 135.1 136.8 Restructuring and other charges (income) 36.7 95.1 54.5 136.0 Total costs and expenses $ 924.1 $ 976.1 $ 1,657.3 $ 1,820.1 Income from continuing operations before non-operating pension, postretirement, and other charges (income), interest expense, net and income taxes $ 126.4 $ 62.3 $ 184.6 $ 136.3 Non-operating pension, postretirement, and other charges (income) 6.6 4.2 9.8 8.5 Interest expense, net 61.0 63.6 111.1 125.3 Income (loss) from continuing operations before income taxes $ 58.8 $ (5.5) $ 63.7 $ 2.5 Provision (benefit) for income taxes 14.4 (303.5) 27.9 (304.9) Income (loss) from continuing operations $ 44.4 $ 298.0 $ 35.8 $ 307.4 Discontinued operations, net of income taxes 23.4 (2.8) 16.4 (15.3) Net income (loss) $ 67.8 $ 295.2 $ 52.2 $ 292.1 Less: Net income (loss) attributable to noncontrolling interests 1.1 0.1 1.0 (0.3) Net income (loss) attributable to FMC stockholders $ 66.7 $ 295.1 $ 51.2 $ 292.4 Amounts attributable to FMC stockholders: Income (loss) from continuing operations $ 43.3 $ 297.9 $ 34.8 $ 307.7 Discontinued operations, net of tax 23.4 (2.8) 16.4 (15.3) Net income (loss) $ 66.7 $ 295.1 $ 51.2 $ 292.4 Basic earnings (loss) per common share attributable to FMC stockholders: Continuing operations $ 0.34 $ 2.37 $ 0.28 $ 2.45 Discontinued operations 0.19 (0.02) 0.13 (0.12) Basic earnings per common share $ 0.53 $ 2.35 $ 0.41 $ 2.33 Average number of shares outstanding used in basic earnings per share computations 125.2 125.0 125.1 125.0 Diluted earnings (loss) per common share attributable to FMC stockholders: Continuing operations $ 0.34 $ 2.37 $ 0.28 $ 2.45 Discontinued operations 0.19 (0.02) 0.13 (0.12) Diluted earnings per common share $ 0.53 $ 2.35 $ 0.41 $ 2.33 Average number of shares outstanding used in diluted earnings per share computations 125.6 125.4 125.5 125.3 Other Data: Capital additions and other investing activities $ 9.8 $ 14.4 $ 47.2 $ 37.8 Depreciation and amortization expense 43.4 44.3 87.1 90.0 FMC CORPORATION RECONCILIATION OF NON-GAAP FINANCIAL MEASURES RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO FMC STOCKHOLDERS (GAAP) TO ADJUSTED AFTER-TAX EARNINGS FROM CONTINUING OPERATIONS, ATTRIBUTABLE TO FMC STOCKHOLDERS (NON-GAAP) (Unaudited and in millions, except per share amounts) Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Net income (loss) attributable to FMC stockholders (GAAP) $ 66.7 $ 295.1 $ 51.2 $ 292.4 Corporate special charges (income): Restructuring and other charges (income) (a) 36.7 95.1 54.5 136.0 Non-operating pension, postretirement, and other charges (income) (b) 6.6 4.2 9.8 8.5 Income tax expense (benefit) on Corporate special charges (income) (c) (6.8) (13.8) (11.2) (23.4) Discontinued operations attributable to FMC stockholders, net of income taxes (d) (23.4) 2.8 (16.4) 15.3 Tax adjustment (e) 6.9 (304.3) 21.2 (304.3) Adjusted after-tax earnings from continuing operations attributable to FMC stockholders (Non-GAAP) (1) $ 86.7 $ 79.1 $ 109.1 $ 124.5 Diluted earnings per common share (GAAP) $ 0.53 $ 2.35 $ 0.41 $ 2.33 Corporate special charges (income) per diluted share, before tax: Restructuring and other charges (income) 0.29 0.76 0.43 1.09 Non-operating pension, postretirement, and other charges (income) 0.05 0.03 0.08 0.07 Income tax expense (benefit) on Corporate special charges (income), per diluted share (0.04) (0.11) (0.09) (0.19) Discontinued operations attributable to FMC stockholders, net of income taxes per diluted share (0.19) 0.02 (0.13) 0.12 Tax adjustments per diluted share 0.05 (2.42) 0.17 (2.43) Diluted adjusted after-tax earnings from continuing operations per share, attributable to FMC stockholders (Non-GAAP) $ 0.69 $ 0.63 $ 0.87 $ 0.99 Average number of shares outstanding used in diluted adjusted after-tax earnings from continuing operations per share computations 125.6 125.4 125.5 125.3 ____________________ (1) Referred to as Adjusted earnings. The Company believes that Adjusted earnings, a Non-GAAP financial measure, and its presentation on a per share basis provides useful information about the Company's operating results to management, investors, and securities analysts. Adjusted earnings excludes the effects of corporate special charges, tax-related adjustments and the results of our discontinued operations. The Company also believes that excluding the effects of these items from operating results allows management and investors to compare more easily the financial performance of its underlying business from period to period. (a) Three Months Ended June 30, 2025: Restructuring and other charges (income) includes restructuring charges of $13.0 million primarily related to the previously announced global restructuring plan, referred to as 'Project Focus.' Charges incurred related to Project Focus consist of $4.9 million of professional service provider costs and other miscellaneous charges, $5.4 million of severance and employee separation costs, and accelerated depreciation of $2.5 million on assets identified for disposal in connection with the restructuring initiative. Other charges (income) of $23.7 million is comprised of $7.4 million of charges associated with our environmental sites, a charge of $11.9 million due to changes in our estimate for Furadan disposal costs at our Middleport site, and $4.4 million of other miscellaneous charges. Three Months Ended June 30, 2024: Restructuring and other charges (income) includes restructuring charges of $83.8 million primarily related to Project Focus. Charges incurred related to Project Focus consist of $53.3 million of non-cash asset write-off charges resulting from the contract termination with one of our third-party manufacturers, $18.6 million of severance and employee separation costs, including costs associated with the CEO transition, $6.5 million of professional service provider costs and other miscellaneous charges, and accelerated depreciation of $5.9 million on assets identified for disposal in connection with the restructuring initiative. Other charges (income) of $11.3 million is comprised of $5.7 million of charges associated with our environmental sites and $5.6 million of other miscellaneous charges. Six Months Ended June 30, 2025: Restructuring and other charges (income) includes restructuring charges of $26.6 million primarily related to the previously announced global restructuring plan, referred to as 'Project Focus.' Charges incurred related to Project Focus consist of $11.5 million of professional service provider costs and other miscellaneous charges, $9.6 million of severance and employee separation costs, and accelerated depreciation of $5.6 million on assets identified for disposal in connection with the restructuring initiative. Other charges (income) of $27.9 million is comprised of $10.9 million of charges associated with our environmental sites, a charge of $11.9 million due to changes in our estimate for Furadan disposal costs at our Middleport site, and $5.1 million of other miscellaneous charges. Six Months Ended June 30, 2024: Restructuring and other charges (income) includes restructuring charges of $117.5 million primarily related Project Focus. Charges incurred in connection with Project Focus consist of $53.3 million of non-cash asset write off charges resulting from the contract termination with one of our third-party manufacturers, $37.5 million of severance and employee separation costs, including costs associated with the CEO transition, $18.7 million of professional service provider costs and other miscellaneous charges, and accelerated depreciation of $8.2 million on assets identified for disposal in connection with the restructuring initiative. Other charges (income) of $18.5 million is comprised of $9.0 million of charges associated with our environmental sites and $9.5 million of other miscellaneous charges. (b) Our non-operating pension, postretirement and other charges (income) includes those costs (benefits) related to interest, expected return on plan assets, amortized actuarial gains and losses and the impacts of any plan curtailments or settlements. These are excluded from our Adjusted Earnings and are primarily related to changes in pension plan assets and liabilities which are tied to financial market performance and we consider these costs to be outside our operational performance. We continue to include the service cost and amortization of prior service cost in our Adjusted Earnings results noted above. These elements reflect the current year operating costs to our businesses for the employment benefits provided to active employees. The three and six months ended June 30, 2025 also includes other charges of $3.3 million incurred as a make-whole premium in connection with the early redemption of $500 million of the Senior Notes due May 18, 2026. (c) The income tax expense (benefit) on Corporate special charges (income) is determined using the applicable rates in the taxing jurisdictions in which the corporate special charge or income occurred and includes both current and deferred income tax expense (benefit) based on the nature of the non-GAAP performance measure. (d) Discontinued operations includes provisions, net of recoveries, for environmental liabilities and legal reserves and expenses related to previously discontinued operations and retained liabilities. We recorded a $34.5 million reduction in our legal reserve in discontinued operations for the three and six months ended June 30, 2025 as a result of a decrease in outstanding cases. (e) We exclude the GAAP tax provision, including discrete items, from the Non-GAAP measure of income, and include a Non-GAAP tax provision based upon the projected annual Non-GAAP effective tax rate. The GAAP tax provision includes certain discrete tax items including, but are not limited to: income tax expenses or benefits that are not related to continuing operating results in the current year; tax adjustments associated with fluctuations in foreign currency remeasurement of certain foreign operations; certain changes in estimates of tax matters related to prior fiscal years; certain changes in the realizability of deferred tax assets and related interim accounting impacts; and changes in tax law. In 2024 and 2023, we recorded significant deferred tax assets due to various tax incentives granted to the Company's Swiss subsidiaries (the 'Swiss Tax Incentives'). The initial recognition of these Swiss Tax Incentives did not impact our adjusted non-GAAP effective tax rate but will be considered annually as we realize the benefits. Management believes excluding these discrete tax items, as well as the impacts of the Swiss Tax Incentives annually as the related benefits are realized, assists investors and securities analysts in understanding the tax provision and the effective tax rate related to continuing operating results thereby providing investors with useful supplemental information about FMC's operational performance. Three Months Ended June 30, Six Months Ended June 30, (in Millions) 2025 2024 2025 2024 Tax adjustments: Revisions to valuation allowances of historical deferred tax assets $ — $ — $ (1.2) $ (1.6) Net impact of Switzerland tax incentives 10.5 (300.0) 13.3 (300.0) Foreign currency remeasurement and other discrete items (3.6) (4.3) 9.1 (2.7) Total Non-GAAP tax adjustments $ 6.9 $ (304.3) $ 21.2 $ (304.3) RECONCILIATION OF NET INCOME (LOSS) (GAAP) TO ADJUSTED EARNINGS FROM CONTINUING OPERATIONS, BEFORE INTEREST, INCOME TAXES, DEPRECIATION AND AMORTIZATION, AND NONCONTROLLING INTERESTS (NON-GAAP) (Unaudited, in millions) Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Net income (loss) (GAAP) $ 67.8 $ 295.2 $ 52.2 $ 292.1 Restructuring and other charges (income) 36.7 95.1 54.5 136.0 Non-operating pension, postretirement, and other charges (income) 6.6 4.2 9.8 8.5 Discontinued operations, net of income taxes (23.4) 2.8 (16.4) 15.3 Interest expense, net 61.0 63.6 111.1 125.3 Depreciation and amortization 43.4 44.3 87.1 90.0 Provision (benefit) for income taxes 14.4 (303.5) 27.9 (304.9) Adjusted earnings from continuing operations, before interest, income taxes, depreciation and amortization, and noncontrolling interests (Non-GAAP) (1) $ 206.5 $ 201.7 $ 326.2 $ 362.3 ___________________ (1) Referred to as Adjusted EBITDA. Defined as operating profit excluding restructuring and other charges (income) and depreciation and amortization expense. RECONCILIATION OF CASH PROVIDED (REQUIRED) BY OPERATING ACTIVITIES OF CONTINUING OPERATIONS (GAAP) TO FREE CASH FLOW (NON-GAAP) (Unaudited, in millions) Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Cash provided (required) by operating activities of continuing operations (GAAP) (1) $ 65.9 $ 292.2 $ (479.1) $ 149.3 Capital expenditures (15.0) (9.9) (46.6) (30.6) Other investing activities 5.2 (4.5) (0.6) (7.2) Capital additions and other investing activities $ (9.8) $ (14.4) $ (47.2) $ (37.8) Cash provided (required) by operating activities of discontinued operations (16.4) 2.6 (29.7) (18.9) Free cash flow (Non-GAAP) (2) $ 39.7 $ 280.4 $ (556.0) $ 92.6 ___________________ (1) Includes cash payments made in connection with our Project Focus transformation program of $14.9 million and $23.6 million for the three months ended June 30, 2025 and 2024, respectively, and $70.6 million and $63.5 million for the six months ended June 30, 2025 and 2024, respectively. (2) Free cash flow is defined as cash provided (required) by operating activities of continuing operations (GAAP) adjusted for spending for capital additions and other investing activities as well as cash provided (required) by discontinued operations and divestiture transaction costs associated with the sale of our GSS business. We believe that this Non-GAAP financial measure provides a useful basis for investors and securities analysts to evaluate the cash generated by routine business operations, including to assess our our ability to repay debt, fund acquisitions and return capital to shareholders through share repurchases and dividends. Our use of free cash flow has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of our results under U.S. GAAP. RECONCILIATION OF REVENUE CHANGE (GAAP) TO ORGANIC REVENUE CHANGE (NON-GAAP) (1) (Unaudited) Three Months Ended June 30, 2025 vs. 2024 Six Months Ended June 30, 2025 vs. 2024 Total Revenue Change (GAAP) 1 % (6) % Less: Foreign Currency Impact (1) % (2) % Organic Revenue Change (Non-GAAP) 2 % (4) % ___________________ (1) We believe organic revenue growth (non-GAAP) provides management and investors with useful supplemental information regarding our ongoing revenue performance and trends by presenting revenue growth excluding the impact of fluctuations in foreign exchange rates. RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO FMC STOCKHOLDERS (GAAP) TO RETURN ON INVESTED CAPITAL ('ROIC') NUMERATOR (NON-GAAP) AND ADJUSTED ROIC (USING NON-GAAP NUMERATOR)(1) (Unaudited) Twelve Months Ended June 30, 2025 Net income (loss) attributable to FMC stockholders (GAAP) $ 99.9 Interest expense, net, net of income taxes 195.2 Corporate special charges (income) 157.8 Income tax expense (benefit) on Corporate special charges (income) (24.9) Discontinued operations attributable to FMC stockholders, net of income taxes 30.1 Tax adjustments 158.0 ROIC numerator (Non-GAAP) $ 616.1 June 30, 2025 June 30, 2024 Total debt $ 4,163.3 $ 4,179.1 Total FMC stockholders' equity 4,397.0 4,559.4 Total debt and FMC stockholders' equity (GAAP) $ 8,560.3 $ 8,738.5 ROIC denominator (2 yr average total debt and FMC stockholders' equity) $ 8,649.4 ROIC (using Net income (loss) attributable to FMC stockholders (GAAP) as numerator) 1.15 % Adjusted ROIC (using Non-GAAP numerator) 7.12 % ___________________ (1) We believe Adjusted ROIC (non-GAAP) provides management and investors with useful supplemental information regarding our utilization of capital provided by both equity and debt as well as our working capital and free cash flow management. Additionally, vesting of certain restricted stock awards granted to officers is connected to Adjusted ROIC as a performance metric. FMC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited, in millions) June 30, 2025 December 31, 2024 Cash and cash equivalents $ 438.2 $ 357.3 Trade receivables, net of allowance of $42.8 in 2025 and $39.4 in 2024 3,076.3 2,903.2 Inventories 1,395.7 1,201.6 Prepaid and other current assets 557.1 496.2 Total current assets $ 5,467.3 $ 4,958.3 Property, plant and equipment, net 890.7 849.7 Goodwill 1,527.0 1,507.0 Other intangibles, net 2,401.4 2,360.7 Deferred income taxes 1,549.5 1,523.8 Other long-term assets 461.2 453.8 Total assets $ 12,297.1 $ 11,653.3 Short-term debt and current portion of long-term debt $ 893.3 $ 337.4 Accounts payable, trade and other 906.0 768.5 Advanced payments from customers — 453.8 Accrued and other liabilities 819.8 755.2 Accrued customer rebates 812.0 489.9 Guarantees of vendor financing 61.5 85.5 Accrued pensions and other postretirement benefits, current 3.0 6.4 Income taxes 77.5 122.5 Total current liabilities $ 3,573.1 $ 3,019.2 Long-term debt, less current portion $ 3,270.0 $ 3,027.9 Long-term liabilities 1,025.9 1,097.4 Equity 4,428.1 4,508.8 Total liabilities and equity $ 12,297.1 $ 11,653.3 FMC CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited, in millions) Six Months Ended June 30, 2025 2024 Cash provided (required) by operating activities of continuing operations $ (479.1) $ 149.3 Cash provided (required) by operating activities of discontinued operations (29.7) (18.9) Cash provided (required) by investing activities of continuing operations (51.4) (39.6) Cash provided (required) by financing activities of continuing operations 628.7 84.7 Effect of exchange rate changes on cash 12.4 (6.4) Increase (decrease) in cash and cash equivalents $ 80.9 $ 169.1 Cash and cash equivalents, beginning of period $ 357.3 $ 302.4 Cash and cash equivalents, end of period $ 438.2 $ 471.5

FGI INDUSTRIES ANNOUNCES SECOND QUARTER RESULTS CONFERENCE CALL DATE
FGI INDUSTRIES ANNOUNCES SECOND QUARTER RESULTS CONFERENCE CALL DATE

Malaysian Reserve

time2 hours ago

  • Malaysian Reserve

FGI INDUSTRIES ANNOUNCES SECOND QUARTER RESULTS CONFERENCE CALL DATE

EAST HANOVER, N.J., July 30, 2025 /PRNewswire/ — FGI Industries Ltd. (Nasdaq: FGI) ('FGI' or the 'Company'), a leading global supplier of kitchen and bath products, today announced that it will issue financial results for the second quarter 2025 after the market close on Monday, August 11, 2025. Management will conduct a conference call on Tuesday, August 12, 2025, at 9:00 am Eastern Time to discuss the quarterly results. A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of the Company's corporate website at To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time to register and download and install any necessary audio software. To participate in the live teleconference: Toll Free: 1-866-250-8117 International Live: 1-412-317-6011 To listen to a replay of the teleconference, which will be available through August 26, 2025: Domestic Replay: 1-844-512-2921 International Replay: 1-412-317-6671 Conference ID: 10201251 ABOUT FGI INDUSTRIES FGI Industries Ltd. (Nasdaq: FGI) is a leading global supplier of kitchen and bath products. For over 30 years, we have built an industry-wide reputation for product innovation, quality, and excellent customer service. We are currently focused on the following product categories: sanitaryware (primarily toilets, sinks, pedestals, and toilet seats), bath furniture (vanities, mirrors and cabinets), shower systems, customer kitchen cabinetry and other accessory items. These products are sold primarily for repair and remodel activity and, to a lesser extent, new home or commercial construction. We sell our products through numerous partners, including mass retail centers, wholesale and commercial distributors, online retailers and specialty stores. FORWARD-LOOKING STATEMENTS This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The use of words such as 'anticipate,' 'expect,' 'could,' 'may,' 'intend,' 'plan', 'see' and 'believe,' among others, generally identify forward-looking statements. These forward-looking statements include, among others, statements regarding FGI's guidance, the Company's growth strategies, outlook and potential acquisition activity, the macroeconomic instability and its associated impact on the national and global economy and the residential repair and remodel market, the company's planned product launches and new customer partnerships and the effect of supply chain disruptions and freight costs. These forward-looking statements are based on currently available operating, financial, economic and other information, and are subject to a number of risks and uncertainties. Readers are cautioned that these forward-looking statements are only predictions and may differ materially from actual future events or results. A variety of factors, many of which are beyond our control, could cause actual future results or events to differ materially from those projected in the forward-looking statements in this release. For a full description of the risks and uncertainties which could cause actual results to differ from our forward-looking statements, please refer to FGI's periodic filings with the Securities & Exchange Commission including those described as 'Risk Factors' in FGI's annual report on Form 10-K for the year ended December 31, 2024, and in quarterly reports on Form 10-Q filed thereafter. FGI does not undertake any obligation to update forward-looking statements whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

C21 Investments Reports First Quarter Financial Results
C21 Investments Reports First Quarter Financial Results

Malaysian Reserve

time4 hours ago

  • Malaysian Reserve

C21 Investments Reports First Quarter Financial Results

+30% Q1 Revenue Growth Year-Over-Year Highlights Continued Outlier Growth VANCOUVER, BC, July 31, 2025 /CNW/ – C21 Investments Inc. (CSE: CXXI) (OTCQX: CXXIF) ('C21' or the 'Company'), a vertically integrated cannabis company, today announced the filing of its interim financial statements and management discussion and analysis for its first quarter ending June 30, 2025, on SEDAR. The Company's financial statements are prepared in accordance with U.S. Generally Accepted Accounting Principles ('GAAP'). All currency is reported in U.S. dollars. First Quarter Highlights (April 1, 2025 to June 30, 2025): Revenue of $8.6 million – up 30% year-over-year and up 6% sequentially – driven by continued same store sales growth across all dispensaries; State of Nevada sales were down 14% year-over-year and flat from the sequential comparative periods1 Gross Margin of 35% – up 410 basis points year-over-year Income from Operations of $0.2 million – up $1 million from Q1 last year, driven by higher retail sales and lower SG&A costs Earnings (Loss) Per Share of ($0.01) – flat year-over-year, primarily impacted by Income Tax provisions; Net Income Before Tax of $0.1 million Adjusted EBITDA2 of $1.1 million – up 244% from Q1 last year Free Cash Flow2, before working capital changes and taxes, of $0.9 million; $0.8 million Income Tax paid in Q1 Retail Transaction Growth up 45% from the Q1 last year and 5% sequentially Purchased 184,500 common shares for cancellation pursuant to the NCIB _______________________________ 1 State of Nevada cannabis sales: 2 Refer to 'Non-GAAP Measures' disclosure at the end of this news release for a description and calculation of these measures Q1 Management and Operational Commentary: CEO and President, Sonny Newman: '30% revenue growth in Q1 underscores the soundness of our retail strategy and ability to deliver exceptional results in a challenging market. We are pleased with yet another quarter of robust same-store sales growth across all of our dispensaries. Our flagship Sparks store, celebrating its 10th anniversary as Nevada's first licensed dispensary, reported impressive results with a 5% increase in customer transactions quarter-over-quarter. Our South Reno location continues to outperform, achieving 120% same-store sales growth over its first full year of operations. Despite industry-wide price compression and the decline in overall Nevada state sales, we have delivered sequential revenue growth and another quarter of positive free cash flow. These results reflect the strength of our business model, the capabilities of our team, and focus on operational efficiency. Looking ahead, we remain committed to our long-term goal of sustainable growth.' Q1 revenue of $8.6 million was up 30% over the previous year, despite a 14% decline in Nevada sales over the comparative period1. Revenue was up 6% from the previous quarter. Increases were driven by same store sales growth in each of Silver State's three dispensaries as well as higher wholesale volume. Gross Margin of 35% in the first quarter was up 410 basis points year-over-year but down sequentially, impacted by seasonality around 4/20 discounts and an increase in wholesale activity. C21 reported Income from Operations of $0.2 million in the first quarter, up $1.0 million from the previous Q1 and down sequentially, primarily due to lower gross margin. SG&A costs were down 3% year-over-year and relatively flat sequentially despite the material increase in revenue. The Company reported a Net Loss of $0.8 million in the first quarter, or ($0.01) per share, versus a Net Loss of $1.4 million in the previous first quarter. Q1's Net Loss was primarily due to Income Tax provisions. The Company generated $0.1 million Net Income Before Tax for Q1. Q1 Adjusted EBITDA2 was $1.1 million, up 244% from the previous Q1 but down sequentially. The increase in Adjusted EBITDA year-over-year was driven by the 30% increase in retail sales, improved gross margin, and lower SG&A costs. Q1 Free Cash Flow2 before working capital changes was $0.9 million, up $1.0 million from the previous Q1 and down sequentially. Cash at the end of Q1 was flat from Q4 notwithstanding $0.8 million in Income Tax paid, a $0.3 million debenture principal repayment, and shares purchased for cancellation in the quarter. Based on legal interpretations and opinions that challenge its tax liability under Section 280E Internal Revenue Code of 1986, the Company has taken the position that it does not owe taxes attributable to the application of this Section of the Code. The Company plans on refiling amended U.S. federal income tax returns for the years ended January 31, 2022, January 31, 2023, January 31, 2024, and the two months ended March 31, 2024. Management exercises significant judgment when assessing the probability of successfully sustaining the Company's tax filing positions, and in determining whether a contingent tax liability should be recorded and, if so, estimating the amount. See disclosure of Risk Factors in the MD&A. Non-GAAP Measures: C21 reports its financial results in accordance with GAAP and uses a number of financial measures when assessing its results and measuring overall performance. Some of these financial measures and ratios are not calculated in accordance with GAAP. The Company refers to certain non-GAAP financial measures such as 'Free Cash Flow', 'Adjusted EBITDA' and 'same store sales'. These measures do not have any standardized meanings prescribed by GAAP and may not be comparable to similar measures presented by other issuers. The Company considers these measures to be an important indicator of the financial strength and performance of its business. The Company believes the adjusted results presented provide relevant and useful information for investors because they clarify the Company's actual operating performance, make it easier to compare the Company's results with those of other companies and allow investors to review performance in the same way as the management of the Company. Since these measures are not calculated in accordance with GAAP, they should not be considered in isolation of, or as a substitute for, the Company's reported results as indicators of the Company's performance, and they may not be comparable to similarly named measures from other companies. The tables below provide reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures. 'Free Cash Flow' is defined as Cash Provided by Operating Activities from Continuing Operations adding back income tax expense and before changes in working capital, minus capital expenditures. Management believes that Free Cash Flow, which measures our ability to generate cash from our continuing business operations, is an important financial measure for use in evaluating the Company's financial performance. Free Cash Flow should be considered in addition to, rather than as a substitute for, consolidated net income as a measure of our performance and net cash provided by operating activities as a measure of our liquidity. Q1 Free Cash Flow: Q1 Q4 Q3 Q2 Q1 Quarter Ended (except as noted) June 30, 2025 March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 Cash Provided by Operating Activities before taxes and changes in working capital (continuing operations) $ 942,348 $ 1,582,088 $ 1,726,751 $ 1,045,505 $ 77,815 Purchase of Property and Equipment (37,329) (31,434) (144,908) (60,731) (169,660) Free Cash Flow $ 905,019 $ 1,550,654 $ 1,581,843 $ 984,774 $ (91,845) 'Adjusted EBITDA' is defined as EBITDA (earnings before depreciation and amortization, depreciation and interest in cost of sales, income taxes, and interest) less accretion, loss from discontinued operations, one-time transaction costs and all other non-cash items. The Company has presented 'Adjusted EBITDA' because its management believes it is a useful measure for investors when assessing and considering the Company's continuing operations and prospects for the future. Furthermore, 'Adjusted EBITDA' is a commonly used measurement in the financial community when evaluating the market value of similar companies. Q1 Adjusted EBITDA: Q1 Q4 Q3 Q2 Q1 June 30, 2025 March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 Net Income (Loss) $ (758,820) $ (1,581,297) $ (130,941) $ (845,132) $ (1,412,172) Interest & accretion 180,598 196,905 231,358 238,531 136,752 Provision for Income Taxes 825,500 2,232,750 722,800 828,400 367,700 Depreciation and Amortization 445,616 445,042 445,992 435,456 379,522 Depreciation and Interest in COGS 203,092 203,091 – 406,184 203,091 EBITDA $ 895,986 $ 1,496,491 $ 1,269,209 $ 1,063,439 $ (325,107) Change in FV of derivative liability – (52,257) – – – Share based compensation 93,945 136,757 143,493 147,091 422,218 Loss (gain) from discontinued operations 1,861 51,712 49,663 85,714 25,724 One-time special project costs 118,770 70,000 – – 117,543 Production curtailment, non-cash inventory adjustments – – – – 28,700 Other gain (loss) (41,726) (10,602) 105,234 (927) 41,740 Adjusted EBITDA $1,068,836 $ 1,692,102 $ 1,567,599 $ 1,295,317 $ 310,818 Q1 Balance Sheet Summary: (US$) June 30, 2025 March 31, 2025 Assets Cash 2,655,208 2,625,461 Inventory 4,163,477 4,051,425 Other current, assets held for sale 790,078 827,229 Current Assets 7,608,763 7,504,115 Note receivable 778,966 802,766 Fixed Assets/Goodwill/Intangibles 48,007,884 48,692,868 Total Assets 56,395,613 56,999,749 Liabilities Accounts payable 2,541,590 2,148,153 Convertible Debentures (current portion) 1,104,829 977,817 Income taxes payable 2,142,540 2,833,991 Other notes, current lease, liabilities held for sale 2,039,487 1,997,082 Current Liabilities 7,828,446 7,957,043 Convertible Debentures 442,402 710,367 Lease liabilities 9,621,827 9,771,124 Uncertain tax position 10,539,748 9,822,797 Derivative liability, Deferred tax 64,136 62,641 Total Liabilities 28,496,559 28,323,972 Shareholders' Equity 27,899,054 28,675,777 Total Liabilities and Shareholders' Equity 56,395,613 56,999,749 Q1 Summary Income Statement: Q1 Q4 Q3 Q2 Q1 (US$) June 30, 2025 March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 Revenue 8,553,373 8,105,512 7,907,812 7,508,547 6,596,009 Cost of Sales 5,569,382 4,477,048 4,272,868 4,243,714 4,565,310 Gross Profit 2,983,991 3,628,464 3,634,944 3,264,833 2,030,699 Gross Margin% 35 % 45 % 46 % 43 % 31 % Total Expenses 2,776,578 2,791,252 2,656,830 2,958,247 2,870,955 Income from Operations 207,413 837,212 978,114 306,586 (840,256) Income Tax Expense (825,500) (2,232,750) (722,800) (828,400) (367,700) Net Income (Loss) (755,098) (1,581,297) (130,941) (845,132) (1,412,172) Earnings (Loss) Per Share (0.01) (0.01) (0.00) (0.01) (0.01) About C21 Investments Inc.C21 Investments Inc. is a vertically integrated cannabis company that cultivates, processes, and distributes quality cannabis and hemp-derived consumer products in the United States. The Company is focused on value creation through the disciplined acquisition and integration of core retail, manufacturing, and distribution assets in strategic markets, leveraging industry-leading retail revenues with high-growth potential multi-market branded consumer packaged goods. The Company owns Silver State Relief and Silver State Cultivation in Nevada, including legacy Oregon brands Phantom Farms, Hood Oil and Eco Firma Farms. These brands produce and distribute a broad range of THC and CBD products from cannabis flowers, pre-rolls, cannabis oil, vaporizer cartridges and edibles. Based in Vancouver, Canada, additional information on C21 can be found at and Cautionary Note Regarding Forward-Looking Information and Statements: This news release contains certain 'forward-looking information' within the meaning of applicable Canadian securities legislation and may constitute 'forward-looking statements' within the meaning of the United States Private Securities Litigation Reform Act of 1995 (collectively, 'Forward-Looking Statements'). Forward-Looking Statements in this news release include but are not limited to the Company's focus on actively pursuing additional accretive opportunities while maintaining its relentless focus on driving shareholder value and the Company's intention to refile amended U.S. federal income tax returns for the years ended January 31, 2022, January 31, 2023, January 31, 2024, and the two months ended March 31, 2024 in connection with the Company's position that it does not owe taxes attributable to the application of Section 280E of the Internal Revenue Code of 1986. Such Forward-Looking Statements represent the Company's beliefs and expectations regarding future events, plans or objectives, many of which, by their nature, are inherently uncertain and outside of the Company's control. Forward-Looking Statements are based on assumptions, estimates, analyses and opinions of management of the Company at the time they were provided or made in light of its experience and its perception of trends, current conditions and expected developments, as well as other factors that management believes to be relevant and reasonable in the circumstances, including: achieving the anticipated results of the Company's strategic plans; and general economic, financial market, regulatory and political conditions in which the Company operates. A variety of factors, including known and unknown risks, many of which are beyond the Company's control, could cause actual results to differ materially from the Forward-Looking Statements in this news release. Such factors include, without limitation: risks and uncertainties arising from: the inability to effectively manage growth; inputs, suppliers and skilled labour being unavailable or available only at uneconomic costs; the adequacy of the Company's capital resources and liquidity, including but not limited to, availability of sufficient cash flow to execute the Company's business plan (either within the expected timeframe or at all); changes in general economic, business and political conditions, including changes in the financial markets; changes in applicable laws generally and adverse future legislative and regulatory developments involving medical and recreational marijuana; the risks of operating in the marijuana industry in the United States, risks associated with the Company's position that it does not owe taxes attributable to the application of Section 280E of the Internal Revenue Code of 1986 and those other risk factors discussed in the Company's 20F filing with the U.S. Securities and Exchange Commission, and the Company's latest annual information form and management's discussion and analysis as filed under the Company's profile on SEDAR+. Although the Company believes that the assumptions and factors used in preparing, and the expectations contained in, the Forward-Looking Statements are reasonable, undue reliance should not be placed on such information and statements, and no assurance or guarantee can be given that such Forward-Looking Statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information and statements. Should assumptions underlying the Forward-Looking Statements prove incorrect, actual results may vary materially from those described herein as intended, planned, anticipated, believed, estimated or expected. The Forward-Looking Statements contained in this news release are made as of the date of this news release, and the Company does not undertake to update any Forward-Looking Statements that are contained or referenced herein, except in accordance with applicable securities laws. Neither the Canadian Securities Exchange nor its Regulation Services Provider (as that term is defined in the policies of the Canadian Securities Exchange) accepts responsibility for the adequacy or accuracy of this release.

DOWNLOAD THE APP

Get Started Now: Download the App

Ready to dive into a world of global content with local flavor? Download Daily8 app today from your preferred app store and start exploring.
app-storeplay-store