AGÕæÈ˹ٷ½

STOCK TITAN

Stellar Bancorp, Inc. Reports First Quarter 2025 Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags
crypto earnings

HOUSTON--(BUSINESS WIRE)-- Stellar Bancorp, Inc. (the “Company� or “Stellar�) (NYSE: STEL) today reported net income of $24.7 million or diluted earnings per share of $0.46, for the first quarter of 2025, compared to net income of $25.2 million, or diluted earnings per share of $0.47, for the fourth quarter of 2024.

“We are pleased with the great work our team is doing as we turn our efforts from building our foundation to growing our bank,� said Robert R. Franklin, Jr., Stellar’s Chief Executive Officer. “We are seeing our pipelines build while experiencing payoffs as commercial real estate is sold or refinanced. This follows our expectations as interest rates begin to stabilize and we stabilize our position under regulatory guidance,� Mr. Franklin continued.

“We cannot ignore the uncertainty that has been introduced by the administration through tariffs. We will continue to monitor the effects on the economy in general and specifically our customer base. We continue to believe that we operate in one of the most dynamic markets in the country and will continue to deliver opportunities for Stellar Bank. However, we will remain cautious around credit as we build our pipelines,� commented Mr. Franklin.

“Given the uncertainty caused in the first quarter, we expect most of our growth to come in the second half of the year, but what we have seen so far this year is encouraging. Thank you to the great Stellar Team as we build Stellar into the bank of choice in our markets,� Mr. Franklin concluded.

Financial Highlights

  • Solid Profitability: Net income for the first quarter of 2025 was $24.7 million, or diluted earnings per share of $0.46, which translated into an annualized return on average assets of 0.94%, an annualized return on average equity of 6.21% and an annualized return on average tangible equity of 11.48%(1).
  • Strong Net Interest Margin: Tax equivalent net interest margin for the first quarter of 2025 was 4.20% compared to 4.25% for the fourth quarter of 2024. The tax equivalent net interest margin, excluding purchase accounting accretion (“PAAâ€�), was 3.97%(1) for the first quarter of 2025 compared to 3.94%(1) for the fourth quarter of 2024.
  • Strong Capital Position and Book Value Build: Total risk-based capital ratio increased to 15.94% at March 31, 2025, while book value per share increased to $30.89 at March 31, 2025 from $30.09 at December 31, 2024 and tangible book value per share increased to $19.69(1) at March 31, 2025 from $19.05(1) at December 31, 2024.
  • Repurchase of Shares: Repurchased 1.4 million shares at a weighted average price per share of $27.99 during the first quarter of 2025 and 679 thousand shares at a weighted average price of $25.83 per share since the end of the first quarter of 2025. On April 23, 2025, the Board of Directors authorized of new share repurchase program under which the Company may repurchase up to $65 million of common stock through May 31, 2026.

First Quarter 2025 Results

Net interest income in the first quarter of 2025 decreased $3.7 million, or 3.6%, to $99.3 million from $103.0 million for the fourth quarter of 2024. The net interest margin on a tax equivalent basis decreased 5 basis points to 4.20% for the first quarter of 2025 from 4.25% for the fourth quarter of 2024. The decrease in the net interest margin from the prior quarter was primarily due to the impact of lower rates on interest-earnings assets and decreased average interest-earnings assets partially offset by lower rates on interest-bearing liabilities. Net interest income for the first quarter of 2025 benefited from $5.4 million of income from PAA compared to $7.6 million in the fourth quarter of 2024. Excluding PAA, net interest income (tax equivalent) for the first quarter of 2025 would have been $94.0 million(1) and the tax equivalent net interest margin would have been 3.97%(1).

_____________________

(1)

Refer to the calculation of this non-GAAP financial measure on page 9 of this earnings release. The calculation of return on average tangible equity has been adjusted from prior period disclosures.

Noninterest income for the first quarter of 2025 was $5.5 million, an increase of $473 thousand, or 9.4%, compared to $5.0 million for the fourth quarter of 2024. Noninterest income increased in the first quarter of 2025 compared to the fourth quarter of 2024 primarily due to a gain on sales of assets during the first quarter of 2025.

Noninterest expense for the first quarter of 2025 decreased $5.1 million, or 6.8%, to $70.2 million compared to $75.3 million for the fourth quarter of 2024. The decrease in noninterest expense in the first quarter of 2025 compared to the fourth quarter of 2024 was primarily due to a decrease in salaries and employee benefits of $2.0 million, a decrease in professional fees of $1.6 million and an $811 thousand decrease in advertising expense.

The efficiency ratio was 61.93% for the first quarter of 2025 compared to 64.46% for the fourth quarter of 2024. Annualized returns on average assets, average equity and average tangible equity were 0.94%, 6.21% and 11.48%(1) for the first quarter of 2025, respectively, compared to 0.94%, 6.21% and 11.53%(1) for the fourth quarter of 2024, respectively.

Financial Condition

Total assets at March 31, 2025 were $10.43 billion, a decrease of $470.9 million compared to $10.91 billion at December 31, 2024. The decrease in total assets was largely due to seasonality in government deposits.

Total loans at March 31, 2025 decreased $156.7 million to $7.28 billion compared to $7.44 billion at December 31, 2024. At March 31, 2025, the remaining balance of the purchase accounting accretion on loans was $68.2 million.

Total deposits at March 31, 2025 decreased $565.7 million to $8.56 billion compared to $9.13 billion at December 31, 2024 primarily due to decreases in noninterest-bearing and certificates and other time deposits. Noninterest-bearing deposits largely decreased due to the aforementioned seasonality in government deposits while certificates and other time deposits decreased primarily due to the reduction in brokered deposits. Shifts in the deposit mix were primarily driven by the current interest rate environment and an intensely competitive market for deposits.

Asset Quality

Nonperforming assets totaled $59.7 million, or 0.57% of total assets, at March 31, 2025, compared to $38.9 million, or 0.36% of total assets, at December 31, 2024. The allowance for credit losses on loans as a percentage of total loans was 1.15% at March 31, 2025 compared to 1.09% at December 31, 2024.

The provision for credit losses was $3.6 million for the first quarter of 2025, compared to $942 thousand for the fourth quarter of 2024 primarily due to the increase in nonperforming loans. Net charge-offs for the first quarter of 2025 were $163 thousand, or 0.01% (annualized) of average loans, compared to net charge-offs of $2.0 million, or 0.11% (annualized) of average loans, for the fourth quarter of 2024.

GAAP Reconciliation of Non-GAAP Financial Measures

Stellar’s management uses certain non-GAAP financial measures to evaluate its performance. Please refer to the GAAP Reconciliation and Management’s Explanation of Non-GAAP Financial Measures on page 9 of this earnings release for a reconciliation of these non-GAAP financial measures.

Conference Call

Stellar’s management team will host a conference call and webcast on Friday, April 25, 2025 at 8:00 a.m. Central Time (9:00 a.m. Eastern Time) to discuss its results for the first quarter of 2025. Participants may register for the conference call at conference ID 63586 to receive the dial-in numbers and unique PIN to access the call. If you need assistance in obtaining a dial-in number, please contact [email protected]. A simultaneous webcast is available at and requires pre-registration. If you are unable to participate during the live webcast, the webcast will be accessible via the Investor Relations section of the Company’s website at .

About Stellar Bancorp, Inc.

Stellar Bancorp, Inc. is a bank holding company headquartered in Houston, Texas. Stellar’s principal banking subsidiary, Stellar Bank, provides a diversified range of commercial banking services primarily to small- to medium-sized businesses and individual customers across the Houston, Dallas, Beaumont and surrounding communities in Texas.

Forward-Looking Statements

Certain statements in this press release which are not historical in nature are intended to be, and are hereby identified as, “forward-looking statements� for purposes of the safe harbor provided by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, future financial performance and operating results, the Company’s plans, business and growth strategies, objectives, expectations and intentions, and other statements that are not historical facts, including projections of macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Forward-looking statements may be identified by terminology such as “may,� “will,� “should,� “could,� “scheduled,� “plans,� “intends,� “projects,� “anticipates,� “expects,� “believes,� “estimates,� “potential,� “would,� or “continue� or negatives of such terms or other comparable terminology.

All forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors that may cause the actual results, performance or achievements of Stellar to differ materially from any results expressed or implied by such forward-looking statements. Such factors include, among others: changes in the interest rate environment, the value of Stellar’s assets and obligations and the availability of capital and liquidity; general competitive, economic, political and market conditions; and other factors that may affect future results of Stellar including changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer borrowing, repayment, investment and deposit practices; the impact, extent and timing of technological changes; capital management activities; disruptions to the economy and the U.S. banking system; risks associated with uninsured deposits and responsive measures by federal or state governments or banking regulators; legislative changes, executive orders, regulatory actions and reforms of the Board of Governors of the Federal Reserve System, Federal Deposit Insurance Corporation and Texas Department of Banking.

Additional factors which could affect the Company’s future results can be found in the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, in each case filed with the SEC and available on the SEC’s website at . We disclaim any obligation and do not intend to update or revise any forward-looking statements contained in this communication, which speak only as of the date hereof, whether as a result of new information, future events or otherwise, except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

March 31

Ìý

December 31

Ìý

September 30

Ìý

June 30

Ìý

March 31

Ìý

(Dollars in thousands)

ASSETS:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and due from banks

$

130,932

Ìý

Ìý

$

419,967

Ìý

Ìý

$

103,735

Ìý

Ìý

$

110,341

Ìý

Ìý

$

74,663

Ìý

Interest-bearing deposits at other financial institutions

Ìý

429,643

Ìý

Ìý

Ìý

491,249

Ìý

Ìý

Ìý

412,482

Ìý

Ìý

Ìý

379,909

Ìý

Ìý

Ìý

325,079

Ìý

Total cash and cash equivalents

Ìý

560,575

Ìý

Ìý

Ìý

911,216

Ìý

Ìý

Ìý

516,217

Ìý

Ìý

Ìý

490,250

Ìý

Ìý

Ìý

399,742

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Available for sale securities, at fair value

Ìý

1,719,371

Ìý

Ìý

Ìý

1,673,016

Ìý

Ìý

Ìý

1,691,752

Ìý

Ìý

Ìý

1,630,971

Ìý

Ìý

Ìý

1,523,100

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans held for investment

Ìý

7,283,133

Ìý

Ìý

Ìý

7,439,854

Ìý

Ìý

Ìý

7,551,124

Ìý

Ìý

Ìý

7,713,897

Ìý

Ìý

Ìý

7,908,111

Ìý

Less: allowance for credit losses on loans

Ìý

(83,746

)

Ìý

Ìý

(81,058

)

Ìý

Ìý

(84,501

)

Ìý

Ìý

(94,772

)

Ìý

Ìý

(96,285

)

Loans, net

Ìý

7,199,387

Ìý

Ìý

Ìý

7,358,796

Ìý

Ìý

Ìý

7,466,623

Ìý

Ìý

Ìý

7,619,125

Ìý

Ìý

Ìý

7,811,826

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accrued interest receivable

Ìý

37,669

Ìý

Ìý

Ìý

37,884

Ìý

Ìý

Ìý

39,473

Ìý

Ìý

Ìý

43,348

Ìý

Ìý

Ìý

45,466

Ìý

Premises and equipment, net

Ìý

109,750

Ìý

Ìý

Ìý

111,856

Ìý

Ìý

Ìý

113,742

Ìý

Ìý

Ìý

113,984

Ìý

Ìý

Ìý

115,698

Ìý

Federal Home Loan Bank stock

Ìý

20,902

Ìý

Ìý

Ìý

8,209

Ìý

Ìý

Ìý

20,123

Ìý

Ìý

Ìý

15,089

Ìý

Ìý

Ìý

16,050

Ìý

Bank-owned life insurance

Ìý

108,108

Ìý

Ìý

Ìý

107,498

Ìý

Ìý

Ìý

106,876

Ìý

Ìý

Ìý

106,262

Ìý

Ìý

Ìý

105,671

Ìý

Goodwill

Ìý

497,318

Ìý

Ìý

Ìý

497,318

Ìý

Ìý

Ìý

497,318

Ìý

Ìý

Ìý

497,318

Ìý

Ìý

Ìý

497,318

Ìý

Core deposit intangibles, net

Ìý

87,007

Ìý

Ìý

Ìý

92,546

Ìý

Ìý

Ìý

98,116

Ìý

Ìý

Ìý

104,315

Ìý

Ìý

Ìý

110,513

Ìý

Other assets

Ìý

94,800

Ìý

Ìý

Ìý

107,451

Ìý

Ìý

Ìý

79,537

Ìý

Ìý

Ìý

103,001

Ìý

Ìý

Ìý

103,838

Ìý

Total assets

$

10,434,887

Ìý

Ìý

$

10,905,790

Ìý

Ìý

$

10,629,777

Ìý

Ìý

$

10,723,663

Ìý

Ìý

$

10,729,222

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES AND SHAREHOLDERS� EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-bearing

$

3,205,619

Ìý

Ìý

$

3,576,206

Ìý

Ìý

$

3,303,048

Ìý

Ìý

$

3,308,441

Ìý

Ìý

$

3,323,149

Ìý

Interest-bearing

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand

Ìý

1,863,752

Ìý

Ìý

Ìý

1,845,749

Ìý

Ìý

Ìý

1,571,504

Ìý

Ìý

Ìý

1,564,405

Ìý

Ìý

Ìý

1,576,261

Ìý

Money market and savings

Ìý

2,248,616

Ìý

Ìý

Ìý

2,253,193

Ìý

Ìý

Ìý

2,280,651

Ìý

Ìý

Ìý

2,213,031

Ìý

Ìý

Ìý

2,203,767

Ìý

Certificates and other time

Ìý

1,244,726

Ìý

Ìý

Ìý

1,453,236

Ìý

Ìý

Ìý

1,587,398

Ìý

Ìý

Ìý

1,639,426

Ìý

Ìý

Ìý

1,691,539

Ìý

Total interest-bearing deposits

Ìý

5,357,094

Ìý

Ìý

Ìý

5,552,178

Ìý

Ìý

Ìý

5,439,553

Ìý

Ìý

Ìý

5,416,862

Ìý

Ìý

Ìý

5,471,567

Ìý

Total deposits

Ìý

8,562,713

Ìý

Ìý

Ìý

9,128,384

Ìý

Ìý

Ìý

8,742,601

Ìý

Ìý

Ìý

8,725,303

Ìý

Ìý

Ìý

8,794,716

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accrued interest payable

Ìý

9,856

Ìý

Ìý

Ìý

17,052

Ìý

Ìý

Ìý

16,915

Ìý

Ìý

Ìý

12,327

Ìý

Ìý

Ìý

12,227

Ìý

Borrowed funds

Ìý

119,923

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

60,000

Ìý

Ìý

Ìý

240,000

Ìý

Ìý

Ìý

215,000

Ìý

Subordinated debt

Ìý

70,135

Ìý

Ìý

Ìý

70,105

Ìý

Ìý

Ìý

110,064

Ìý

Ìý

Ìý

109,964

Ìý

Ìý

Ìý

109,864

Ìý

Other liabilities

Ìý

61,428

Ìý

Ìý

Ìý

82,389

Ìý

Ìý

Ìý

74,074

Ìý

Ìý

Ìý

70,274

Ìý

Ìý

Ìý

66,717

Ìý

Total liabilities

Ìý

8,824,055

Ìý

Ìý

Ìý

9,297,930

Ìý

Ìý

Ìý

9,003,654

Ìý

Ìý

Ìý

9,157,868

Ìý

Ìý

Ìý

9,198,524

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

SHAREHOLDERS� EQUITY:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common stock

Ìý

521

Ìý

Ìý

Ìý

534

Ìý

Ìý

Ìý

535

Ìý

Ìý

Ìý

536

Ìý

Ìý

Ìý

536

Ìý

Capital surplus

Ìý

1,202,628

Ìý

Ìý

Ìý

1,240,050

Ìý

Ìý

Ìý

1,238,619

Ìý

Ìý

Ìý

1,238,477

Ìý

Ìý

Ìý

1,235,221

Ìý

Retained earnings

Ìý

510,072

Ìý

Ìý

Ìý

492,640

Ìý

Ìý

Ìý

474,905

Ìý

Ìý

Ìý

447,948

Ìý

Ìý

Ìý

425,130

Ìý

Accumulated other comprehensive loss

Ìý

(102,389

)

Ìý

Ìý

(125,364

)

Ìý

Ìý

(87,936

)

Ìý

Ìý

(121,166

)

Ìý

Ìý

(130,189

)

Total shareholders� equity

Ìý

1,610,832

Ìý

Ìý

Ìý

1,607,860

Ìý

Ìý

Ìý

1,626,123

Ìý

Ìý

Ìý

1,565,795

Ìý

Ìý

Ìý

1,530,698

Ìý

TOTAL LIABILITIES AND SHAREHOLDERS� EQUITY

$

10,434,887

Ìý

Ìý

$

10,905,790

Ìý

Ìý

$

10,629,777

Ìý

Ìý

$

10,723,663

Ìý

Ìý

$Ìý

10,729,222Ìý

Ìý

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

2025

Ìý

2024

Ìý

March 31

Ìý

December 31

Ìý

September 30

Ìý

June 30

Ìý

March 31

Ìý

(Dollars in thousands, except per share data)

INTEREST INCOME:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans, including fees

$

120,640

Ìý

$

128,738

Ìý

Ìý

$

132,372

Ìý

Ìý

$

135,885

Ìý

Ìý

$

134,685

Securities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taxable

Ìý

16,148

Ìý

Ìý

14,789

Ìý

Ìý

Ìý

13,898

Ìý

Ìý

Ìý

11,923

Ìý

Ìý

Ìý

9,293

Tax-exempt

Ìý

812

Ìý

Ìý

814

Ìý

Ìý

Ìý

814

Ìý

Ìý

Ìý

816

Ìý

Ìý

Ìý

818

Deposits in other financial institutions

Ìý

4,720

Ìý

Ìý

5,681

Ìý

Ìý

Ìý

4,692

Ìý

Ìý

Ìý

3,555

Ìý

Ìý

Ìý

3,627

Total interest income

Ìý

142,320

Ìý

Ìý

150,022

Ìý

Ìý

Ìý

151,776

Ìý

Ìý

Ìý

152,179

Ìý

Ìý

Ìý

148,423

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

INTEREST EXPENSE:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand, money market and savings deposits

Ìý

27,574

Ìý

Ìý

27,877

Ìý

Ìý

Ìý

29,440

Ìý

Ìý

Ìý

28,399

Ìý

Ìý

Ìý

27,530

Certificates and other time deposits

Ìý

13,527

Ìý

Ìý

16,830

Ìý

Ìý

Ìý

18,073

Ìý

Ìý

Ìý

18,758

Ìý

Ìý

Ìý

15,084

Borrowed funds

Ìý

517

Ìý

Ìý

235

Ìý

Ìý

Ìý

840

Ìý

Ìý

Ìý

1,700

Ìý

Ìý

Ìý

1,774

Subordinated debt

Ìý

1,444

Ìý

Ìý

2,123

Ìý

Ìý

Ìý

1,916

Ìý

Ìý

Ìý

1,912

Ìý

Ìý

Ìý

1,917

Total interest expense

Ìý

43,062

Ìý

Ìý

47,065

Ìý

Ìý

Ìý

50,269

Ìý

Ìý

Ìý

50,769

Ìý

Ìý

Ìý

46,305

NET INTEREST INCOME

Ìý

99,258

Ìý

Ìý

102,957

Ìý

Ìý

Ìý

101,507

Ìý

Ìý

Ìý

101,410

Ìý

Ìý

Ìý

102,118

Provision for (reversal of) credit losses

Ìý

3,632

Ìý

Ìý

942

Ìý

Ìý

Ìý

(5,985

)

Ìý

Ìý

(1,935

)

Ìý

Ìý

4,098

Net interest income after provision for credit losses

Ìý

95,626

Ìý

Ìý

102,015

Ìý

Ìý

Ìý

107,492

Ìý

Ìý

Ìý

103,345

Ìý

Ìý

Ìý

98,020

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NONINTEREST INCOME:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Service charges on deposit accounts

Ìý

1,584

Ìý

Ìý

1,590

Ìý

Ìý

Ìý

1,594

Ìý

Ìý

Ìý

1,648

Ìý

Ìý

Ìý

1,598

Gain (loss) on sale of assets

Ìý

417

Ìý

Ìý

(112

)

Ìý

Ìý

432

Ìý

Ìý

Ìý

(64

)

Ìý

Ìý

513

Bank-owned life insurance

Ìý

610

Ìý

Ìý

622

Ìý

Ìý

Ìý

614

Ìý

Ìý

Ìý

591

Ìý

Ìý

Ìý

587

Debit card and interchange income

Ìý

520

Ìý

Ìý

570

Ìý

Ìý

Ìý

551

Ìý

Ìý

Ìý

543

Ìý

Ìý

Ìý

527

Other

Ìý

2,374

Ìý

Ìý

2,362

Ìý

Ìý

Ìý

3,111

Ìý

Ìý

Ìý

2,698

Ìý

Ìý

Ìý

3,071

Total noninterest income

Ìý

5,505

Ìý

Ìý

5,032

Ìý

Ìý

Ìý

6,302

Ìý

Ìý

Ìý

5,416

Ìý

Ìý

Ìý

6,296

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NONINTEREST EXPENSE:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and employee benefits

Ìý

41,792

Ìý

Ìý

43,797

Ìý

Ìý

Ìý

41,123

Ìý

Ìý

Ìý

39,061

Ìý

Ìý

Ìý

41,376

Net occupancy and equipment

Ìý

3,926

Ìý

Ìý

4,401

Ìý

Ìý

Ìý

4,570

Ìý

Ìý

Ìý

4,503

Ìý

Ìý

Ìý

4,390

Depreciation

Ìý

1,995

Ìý

Ìý

1,984

Ìý

Ìý

Ìý

1,911

Ìý

Ìý

Ìý

1,948

Ìý

Ìý

Ìý

1,964

Data processing and software amortization

Ìý

5,682

Ìý

Ìý

5,551

Ìý

Ìý

Ìý

5,706

Ìý

Ìý

Ìý

5,501

Ìý

Ìý

Ìý

4,894

Professional fees

Ìý

1,786

Ìý

Ìý

3,428

Ìý

Ìý

Ìý

1,714

Ìý

Ìý

Ìý

1,620

Ìý

Ìý

Ìý

2,662

Regulatory assessments and FDIC insurance

Ìý

1,733

Ìý

Ìý

1,636

Ìý

Ìý

Ìý

1,779

Ìý

Ìý

Ìý

2,299

Ìý

Ìý

Ìý

1,854

Amortization of intangibles

Ìý

5,548

Ìý

Ìý

5,581

Ìý

Ìý

Ìý

6,212

Ìý

Ìý

Ìý

6,215

Ìý

Ìý

Ìý

6,212

Communications

Ìý

847

Ìý

Ìý

807

Ìý

Ìý

Ìý

827

Ìý

Ìý

Ìý

847

Ìý

Ìý

Ìý

937

Advertising

Ìý

782

Ìý

Ìý

1,593

Ìý

Ìý

Ìý

878

Ìý

Ìý

Ìý

891

Ìý

Ìý

Ìý

765

Other

Ìý

6,075

Ìý

Ìý

6,488

Ìý

Ìý

Ìý

6,346

Ìý

Ìý

Ìý

8,331

Ìý

Ìý

Ìý

6,356

Total noninterest expense

Ìý

70,166

Ìý

Ìý

75,266

Ìý

Ìý

Ìý

71,066

Ìý

Ìý

Ìý

71,216

Ìý

Ìý

Ìý

71,410

INCOME BEFORE INCOME TAXES

Ìý

30,965

Ìý

Ìý

31,781

Ìý

Ìý

Ìý

42,728

Ìý

Ìý

Ìý

37,545

Ìý

Ìý

Ìý

32,906

Provision for income taxes

Ìý

6,263

Ìý

Ìý

6,569

Ìý

Ìý

Ìý

8,837

Ìý

Ìý

Ìý

7,792

Ìý

Ìý

Ìý

6,759

NET INCOME

$

24,702

Ìý

$

25,212

Ìý

Ìý

$

33,891

Ìý

Ìý

$

29,753

Ìý

Ìý

$

26,147

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

EARNINGS PER SHARE

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

$

0.46

Ìý

$

0.47

Ìý

Ìý

$

0.63

Ìý

Ìý

$

0.56

Ìý

Ìý

$

0.49

Diluted

$

0.46

Ìý

$

0.47

Ìý

Ìý

$

0.63

Ìý

Ìý

$

0.56

Ìý

Ìý

$

0.49

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

2025

Ìý

2024

Ìý

March 31

Ìý

December 31

Ìý

September 30

Ìý

June 30

Ìý

March 31

Ìý

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

Net income

$

24,702

Ìý

Ìý

$

25,212

Ìý

Ìý

$

33,891

Ìý

Ìý

$

29,753

Ìý

Ìý

$

26,147

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per share, basic

$

0.46

Ìý

Ìý

$

0.47

Ìý

Ìý

$

0.63

Ìý

Ìý

$

0.56

Ìý

Ìý

$

0.49

Ìý

Earnings per share, diluted

$

0.46

Ìý

Ìý

$

0.47

Ìý

Ìý

$

0.63

Ìý

Ìý

$

0.56

Ìý

Ìý

$

0.49

Ìý

Dividends per share

$

0.14

Ìý

Ìý

$

0.14

Ìý

Ìý

$

0.13

Ìý

Ìý

$

0.13

Ìý

Ìý

$

0.13

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Return on average assets(A)

Ìý

0.94

%

Ìý

Ìý

0.94

%

Ìý

Ìý

1.27

%

Ìý

Ìý

1.13

%

Ìý

Ìý

0.98

%

Return on average equity(A)

Ìý

6.21

%

Ìý

Ìý

6.21

%

Ìý

Ìý

8.49

%

Ìý

Ìý

7.78

%

Ìý

Ìý

6.88

%

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

Ìý

11.48

%

Ìý

Ìý

11.53

%

Ìý

Ìý

15.61

%

Ìý

Ìý

14.94

%

Ìý

Ìý

13.62

%

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

Ìý

4.20

%

Ìý

Ìý

4.25

%

Ìý

Ìý

4.19

%

Ìý

Ìý

4.24

%

Ìý

Ìý

4.26

%

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

Ìý

3.97

%

Ìý

Ìý

3.94

%

Ìý

Ìý

3.91

%

Ìý

Ìý

3.82

%

Ìý

Ìý

3.91

%

Efficiency ratio(B)(E)

Ìý

61.93

%

Ìý

Ìý

64.46

%

Ìý

Ìý

60.40

%

Ìý

Ìý

60.81

%

Ìý

Ìý

60.42

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Capital Ratios

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stellar Bancorp, Inc. (Consolidated)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Equity to assets

Ìý

15.44

%

Ìý

Ìý

14.74

%

Ìý

Ìý

15.30

%

Ìý

Ìý

14.60

%

Ìý

Ìý

14.27

%

Tangible equity to tangible assets(B)(E)

Ìý

10.42

%

Ìý

Ìý

9.87

%

Ìý

Ìý

10.27

%

Ìý

Ìý

9.53

%

Ìý

Ìý

9.12

%

Estimated Total capital ratio (to risk-weighted assets)

Ìý

15.94

%

Ìý

Ìý

16.00

%

Ìý

Ìý

15.85

%

Ìý

Ìý

15.30

%

Ìý

Ìý

14.62

%

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

Ìý

14.03

%

Ìý

Ìý

14.14

%

Ìý

Ìý

13.57

%

Ìý

Ìý

12.95

%

Ìý

Ìý

12.29

%

Estimated Tier 1 capital (to risk-weighted assets)

Ìý

14.15

%

Ìý

Ìý

14.26

%

Ìý

Ìý

13.69

%

Ìý

Ìý

13.06

%

Ìý

Ìý

12.41

%

Estimated Tier 1 leverage (to average tangible assets)

Ìý

11.20

%

Ìý

Ìý

11.31

%

Ìý

Ìý

11.10

%

Ìý

Ìý

10.77

%

Ìý

Ìý

10.55

%

Stellar Bank

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Estimated Total capital ratio (to risk-weighted assets)

Ìý

15.38

%

Ìý

Ìý

15.28

%

Ìý

Ìý

15.02

%

Ìý

Ìý

14.61

%

Ìý

Ìý

14.13

%

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

Ìý

14.18

%

Ìý

Ìý

14.13

%

Ìý

Ìý

13.58

%

Ìý

Ìý

13.08

%

Ìý

Ìý

12.61

%

Estimated Tier 1 capital (to risk-weighted assets)

Ìý

14.18

%

Ìý

Ìý

14.13

%

Ìý

Ìý

13.58

%

Ìý

Ìý

13.08

%

Ìý

Ìý

12.61

%

Estimated Tier 1 leverage (to average tangible assets)

Ìý

11.22

%

Ìý

Ìý

11.21

%

Ìý

Ìý

11.01

%

Ìý

Ìý

10.78

%

Ìý

Ìý

10.72

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Data

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

53,146

Ìý

Ìý

Ìý

53,422

Ìý

Ìý

Ìý

53,541

Ìý

Ìý

Ìý

53,572

Ìý

Ìý

Ìý

53,343

Ìý

Diluted

Ìý

53,197

Ìý

Ìý

Ìý

53,471

Ìý

Ìý

Ìý

53,580

Ìý

Ìý

Ìý

53,608

Ìý

Ìý

Ìý

53,406

Ìý

Period end shares outstanding

Ìý

52,141

Ìý

Ìý

Ìý

53,429

Ìý

Ìý

Ìý

53,446

Ìý

Ìý

Ìý

53,564

Ìý

Ìý

Ìý

53,551

Ìý

Book value per share

$

30.89

Ìý

Ìý

$

30.09

Ìý

Ìý

$

30.43

Ìý

Ìý

$

29.23

Ìý

Ìý

$

28.58

Ìý

Tangible book value per share(B)

$

19.69

Ìý

Ìý

$

19.05

Ìý

Ìý

$

19.28

Ìý

Ìý

$

18.00

Ìý

Ìý

$

17.23

Ìý

Employees - full-time equivalents

Ìý

1,054

Ìý

Ìý

Ìý

1,037

Ìý

Ìý

Ìý

1,040

Ìý

Ìý

Ìý

1,045

Ìý

Ìý

Ìý

1,007

Ìý

(A)

Interim periods annualized.

(B)

Refer to the calculation of these non-GAAP financial measures on page 9 of this Earnings Release.

(C)

Net interest margin represents net interest income divided by average interest-earning assets.

(D)

The calculation of return on average tangible equity has been adjusted from prior period disclosures. All periods presented above have been recalculated and disclosed under the same calculation.

(E)

The calculation of the efficiency ratio has been adjusted from prior period disclosures. All periods presented above have been recalculated and disclosed under the same calculation.

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

March 31, 2025

Ìý

December 31, 2024

Ìý

March 31, 2024

Ìý

Average Balance

Ìý

Interest Earned/

Interest Paid

Ìý

Average Yield/Rate

Ìý

Average Balance

Ìý

Interest Earned/

Interest Paid

Ìý

Average Yield/Rate

Ìý

Average Balance

Ìý

Interest Earned/

Interest Paid

Ìý

Average Yield/Rate

Ìý

(Dollars in thousands)

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Earning Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans

$

7,344,298

Ìý

Ìý

$

120,640

Ìý

6.66

%

Ìý

$

7,477,332

Ìý

Ìý

$

128,738

Ìý

6.85

%

Ìý

$

7,938,824

Ìý

Ìý

$

134,685

Ìý

6.82

%

Securities

Ìý

1,817,286

Ìý

Ìý

Ìý

16,960

Ìý

3.78

%

Ìý

Ìý

1,702,111

Ìý

Ìý

Ìý

15,603

Ìý

3.65

%

Ìý

Ìý

1,441,814

Ìý

Ìý

Ìý

10,111

Ìý

2.82

%

Deposits in other financial institutions

Ìý

430,621

Ìý

Ìý

Ìý

4,720

Ìý

4.45

%

Ìý

Ìý

473,719

Ìý

Ìý

Ìý

5,681

Ìý

4.77

%

Ìý

Ìý

264,906

Ìý

Ìý

Ìý

3,627

Ìý

5.51

%

Total interest-earning assets

Ìý

9,592,205

Ìý

Ìý

$

142,320

Ìý

6.02

%

Ìý

Ìý

9,653,162

Ìý

Ìý

$

150,022

Ìý

6.18

%

Ìý

Ìý

9,645,544

Ìý

Ìý

$

148,423

Ìý

6.19

%

Allowance for credit losses on loans

Ìý

(81,166

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(84,423

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(91,612

)

Ìý

Ìý

Ìý

Ìý

Noninterest-earning assets

Ìý

1,100,652

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1,080,436

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1,132,857

Ìý

Ìý

Ìý

Ìý

Ìý

Total assets

$

10,611,691

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

10,649,175

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

10,686,789

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and Shareholders' Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-Bearing Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing demand deposits

$

1,911,625

Ìý

Ìý

$

12,392

Ìý

2.63

%

Ìý

$

1,623,867

Ìý

Ìý

$

11,341

Ìý

2.78

%

Ìý

$

1,697,211

Ìý

Ìý

$

12,278

Ìý

2.91

%

Money market and savings deposits

Ìý

2,234,571

Ìý

Ìý

Ìý

15,182

Ìý

2.76

%

Ìý

Ìý

2,312,711

Ìý

Ìý

Ìý

16,536

Ìý

2.84

%

Ìý

Ìý

2,150,805

Ìý

Ìý

Ìý

15,252

Ìý

2.85

%

Certificates and other time deposits

Ìý

1,296,972

Ìý

Ìý

Ìý

13,527

Ìý

4.23

%

Ìý

Ìý

1,538,785

Ìý

Ìý

Ìý

16,830

Ìý

4.35

%

Ìý

Ìý

1,444,048

Ìý

Ìý

Ìý

15,084

Ìý

4.20

%

Borrowed funds

Ìý

45,795

Ìý

Ìý

Ìý

517

Ìý

4.58

%

Ìý

Ìý

15,978

Ìý

Ìý

Ìý

235

Ìý

5.85

%

Ìý

Ìý

134,400

Ìý

Ìý

Ìý

1,774

Ìý

5.31

%

Subordinated debt

Ìý

70,121

Ìý

Ìý

Ìý

1,444

Ìý

8.35

%

Ìý

Ìý

101,394

Ìý

Ìý

Ìý

2,123

Ìý

8.33

%

Ìý

Ìý

109,808

Ìý

Ìý

Ìý

1,917

Ìý

7.02

%

Total interest-bearing liabilities

Ìý

5,559,084

Ìý

Ìý

$

43,062

Ìý

3.14

%

Ìý

Ìý

5,592,735

Ìý

Ìý

$

47,065

Ìý

3.35

%

Ìý

Ìý

5,536,272

Ìý

Ìý

$

46,305

Ìý

3.36

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-Bearing Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-bearing demand deposits

Ìý

3,346,066

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3,342,636

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3,525,758

Ìý

Ìý

Ìý

Ìý

Ìý

Other liabilities

Ìý

92,299

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

99,041

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

96,461

Ìý

Ìý

Ìý

Ìý

Ìý

Total liabilities

Ìý

8,997,449

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

9,034,413

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

9,158,491

Ìý

Ìý

Ìý

Ìý

Ìý

Shareholders� equity

Ìý

1,614,242

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1,614,762

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1,528,298

Ìý

Ìý

Ìý

Ìý

Ìý

Total liabilities and shareholders� equity

$

10,611,691

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

10,649,175

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

10,686,789

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest rate spread

Ìý

Ìý

Ìý

Ìý

2.88

%

Ìý

Ìý

Ìý

Ìý

Ìý

2.83

%

Ìý

Ìý

Ìý

Ìý

Ìý

2.83

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income and margin

Ìý

Ìý

$

99,258

Ìý

4.20

%

Ìý

Ìý

Ìý

$

102,957

Ìý

4.24

%

Ìý

Ìý

Ìý

$

102,118

Ìý

4.26

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income and margin (tax equivalent)

Ìý

Ìý

$

99,353

Ìý

4.20

%

Ìý

Ìý

Ìý

$

103,039

Ìý

4.25

%

Ìý

Ìý

Ìý

$

102,207

Ìý

4.26

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of funds

Ìý

Ìý

Ìý

Ìý

1.96

%

Ìý

Ìý

Ìý

Ìý

Ìý

2.10

%

Ìý

Ìý

Ìý

Ìý

Ìý

2.06

%

Cost of deposits

Ìý

Ìý

Ìý

Ìý

1.90

%

Ìý

Ìý

Ìý

Ìý

Ìý

2.02

%

Ìý

Ìý

Ìý

Ìý

Ìý

1.94

%

Stellar Bancorp, Inc.

Financial Highlights

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

2025

Ìý

2024

Ìý

March 31

Ìý

December 31

Ìý

September 30

Ìý

June 30

Ìý

March 31

Ìý

(Dollars in thousands)

Period-end Loan Portfolio:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial and industrial

$

1,362,266

Ìý

Ìý

$

1,362,260

Ìý

Ìý

$

1,350,753

Ìý

Ìý

$

1,396,064

Ìý

Ìý

$

1,455,755

Ìý

AGÕæÈ˹ٷ½ estate:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial real estate (including multi-family residential)

Ìý

3,854,607

Ìý

Ìý

Ìý

3,868,218

Ìý

Ìý

Ìý

3,976,296

Ìý

Ìý

Ìý

4,029,671

Ìý

Ìý

Ìý

4,049,885

Ìý

Commercial real estate construction and land development

Ìý

721,488

Ìý

Ìý

Ìý

845,494

Ìý

Ìý

Ìý

890,316

Ìý

Ìý

Ìý

922,805

Ìý

Ìý

Ìý

1,039,443

Ìý

1-4 family residential (including home equity)

Ìý

1,125,837

Ìý

Ìý

Ìý

1,115,484

Ìý

Ìý

Ìý

1,112,235

Ìý

Ìý

Ìý

1,098,681

Ìý

Ìý

Ìý

1,049,316

Ìý

Residential construction

Ìý

141,283

Ìý

Ìý

Ìý

157,977

Ìý

Ìý

Ìý

161,494

Ìý

Ìý

Ìý

200,134

Ìý

Ìý

Ìý

252,573

Ìý

Consumer and other

Ìý

77,652

Ìý

Ìý

Ìý

90,421

Ìý

Ìý

Ìý

60,030

Ìý

Ìý

Ìý

66,542

Ìý

Ìý

Ìý

61,139

Ìý

Total loans held for investment

$

7,283,133

Ìý

Ìý

$

7,439,854

Ìý

Ìý

$

7,551,124

Ìý

Ìý

$

7,713,897

Ìý

Ìý

$

7,908,111

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-bearing

$

3,205,619

Ìý

Ìý

$

3,576,206

Ìý

Ìý

$

3,303,048

Ìý

Ìý

$

3,308,441

Ìý

Ìý

$

3,323,149

Ìý

Interest-bearing

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand

Ìý

1,863,752

Ìý

Ìý

Ìý

1,845,749

Ìý

Ìý

Ìý

1,571,504

Ìý

Ìý

Ìý

1,564,405

Ìý

Ìý

Ìý

1,576,261

Ìý

Money market and savings

Ìý

2,248,616

Ìý

Ìý

Ìý

2,253,193

Ìý

Ìý

Ìý

2,280,651

Ìý

Ìý

Ìý

2,213,031

Ìý

Ìý

Ìý

2,203,767

Ìý

Certificates and other time

Ìý

1,244,726

Ìý

Ìý

Ìý

1,453,236

Ìý

Ìý

Ìý

1,587,398

Ìý

Ìý

Ìý

1,639,426

Ìý

Ìý

Ìý

1,691,539

Ìý

Total interest-bearing deposits

Ìý

5,357,094

Ìý

Ìý

Ìý

5,552,178

Ìý

Ìý

Ìý

5,439,553

Ìý

Ìý

Ìý

5,416,862

Ìý

Ìý

Ìý

5,471,567

Ìý

Total deposits

$

8,562,713

Ìý

Ìý

$

9,128,384

Ìý

Ìý

$

8,742,601

Ìý

Ìý

$

8,725,303

Ìý

Ìý

$

8,794,716

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Asset Quality:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonaccrual loans

$

54,518

Ìý

Ìý

$

37,212

Ìý

Ìý

$

32,140

Ìý

Ìý

$

50,906

Ìý

Ìý

$

57,129

Ìý

Accruing loans 90 or more days past due

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Total nonperforming loans

Ìý

54,518

Ìý

Ìý

Ìý

37,212

Ìý

Ìý

Ìý

32,140

Ìý

Ìý

Ìý

50,906

Ìý

Ìý

Ìý

57,129

Ìý

Foreclosed assets

Ìý

5,154

Ìý

Ìý

Ìý

1,708

Ìý

Ìý

Ìý

2,984

Ìý

Ìý

Ìý

2,548

Ìý

Ìý

Ìý

�

Ìý

Total nonperforming assets

$

59,672

Ìý

Ìý

$

38,920

Ìý

Ìý

$

35,124

Ìý

Ìý

$

53,454

Ìý

Ìý

$

57,129

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net charge-offs (recoveries)

$

163

Ìý

Ìý

$

2,016

Ìý

Ìý

$

3,933

Ìý

Ìý

$

(1

)

Ìý

$

714

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonaccrual loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial and industrial

$

11,471

Ìý

Ìý

$

8,500

Ìý

Ìý

$

9,718

Ìý

Ìý

$

18,451

Ìý

Ìý

$

15,465

Ìý

AGÕæÈ˹ٷ½ estate:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial real estate (including multi-family residential)

Ìý

26,383

Ìý

Ìý

Ìý

16,459

Ìý

Ìý

Ìý

10,695

Ìý

Ìý

Ìý

18,094

Ìý

Ìý

Ìý

21,268

Ìý

Commercial real estate construction and land development

Ìý

2,027

Ìý

Ìý

Ìý

3,061

Ìý

Ìý

Ìý

4,183

Ìý

Ìý

Ìý

1,641

Ìý

Ìý

Ìý

8,406

Ìý

1-4 family residential (including home equity)

Ìý

14,550

Ìý

Ìý

Ìý

9,056

Ìý

Ìý

Ìý

7,259

Ìý

Ìý

Ìý

12,454

Ìý

Ìý

Ìý

10,368

Ìý

Residential construction

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

121

Ìý

Ìý

Ìý

155

Ìý

Ìý

Ìý

1,410

Ìý

Consumer and other

Ìý

87

Ìý

Ìý

Ìý

136

Ìý

Ìý

Ìý

164

Ìý

Ìý

Ìý

111

Ìý

Ìý

Ìý

212

Ìý

Total nonaccrual loans

$

54,518

Ìý

Ìý

$

37,212

Ìý

Ìý

$

32,140

Ìý

Ìý

$

50,906

Ìý

Ìý

$

57,129

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Asset Quality Ratios:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonperforming assets to total assets

Ìý

0.57

%

Ìý

Ìý

0.36

%

Ìý

Ìý

0.33

%

Ìý

Ìý

0.50

%

Ìý

Ìý

0.53

%

Nonperforming loans to total loans

Ìý

0.75

%

Ìý

Ìý

0.50

%

Ìý

Ìý

0.43

%

Ìý

Ìý

0.66

%

Ìý

Ìý

0.72

%

Allowance for credit losses on loans to nonperforming loans

Ìý

153.61

%

Ìý

Ìý

217.83

%

Ìý

Ìý

262.92

%

Ìý

Ìý

186.17

%

Ìý

Ìý

168.54

%

Allowance for credit losses on loans to total loans

Ìý

1.15

%

Ìý

Ìý

1.09

%

Ìý

Ìý

1.12

%

Ìý

Ìý

1.23

%

Ìý

Ìý

1.22

%

Net charge-offs to average loans (annualized)

Ìý

0.01

%

Ìý

Ìý

0.11

%

Ìý

Ìý

0.21

%

Ìý

Ìý

0.00

%

Ìý

Ìý

0.04

%

Stellar Bancorp, Inc.

GAAP Reconciliation and Management’s Explanation of Non-GAAP Financial Measures

(Unaudited)

Ìý

Stellar’s management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Stellar believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and that management and investors benefit from referring to these non-GAAP financial measures in assessing Stellar’s performance and when planning, forecasting, analyzing and comparing past, present and future periods. Specifically, Stellar reviews pre-tax, pre-provision income, pre-tax pre-provision ROAA, tangible book value per share, return on average tangible equity, tangible equity to tangible assets and net interest margin (tax equivalent) excluding PAA for internal planning and forecasting purposes. Stellar has included in this earnings release information relating to these non-GAAP financial measures for the applicable periods presented. These non-GAAP measures should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which Stellar calculates the non-GAAP financial measures may differ from that of other companies reporting measures with similar names.

Ìý

Ìý

Three Months Ended

Ìý

2025

Ìý

2024

Ìý

March 31

Ìý

December 31

Ìý

September 30

Ìý

June 30

Ìý

March 31

Ìý

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

Net income

$

24,702

Ìý

Ìý

$

25,212

Ìý

Ìý

$

33,891

Ìý

Ìý

$

29,753

Ìý

Ìý

$

26,147

Ìý

Add: Provision for (reversal of) credit losses

Ìý

3,632

Ìý

Ìý

Ìý

942

Ìý

Ìý

Ìý

(5,985

)

Ìý

Ìý

(1,935

)

Ìý

Ìý

4,098

Ìý

Add: Provision for income taxes

Ìý

6,263

Ìý

Ìý

Ìý

6,569

Ìý

Ìý

Ìý

8,837

Ìý

Ìý

Ìý

7,792

Ìý

Ìý

Ìý

6,759

Ìý

Pre-tax, pre-provision income

$

34,597

Ìý

Ìý

$

32,723

Ìý

Ìý

$

36,743

Ìý

Ìý

$

35,610

Ìý

Ìý

$

37,004

Ìý

Total average assets

$

10,611,691

Ìý

Ìý

$

10,649,175

Ìý

Ìý

$

10,626,266

Ìý

Ìý

$

10,623,865

Ìý

Ìý

$

10,686,789

Ìý

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

Ìý

1.32

%

Ìý

Ìý

1.22

%

Ìý

Ìý

1.38

%

Ìý

Ìý

1.35

%

Ìý

Ìý

1.39

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total shareholders� equity

$

1,610,832

Ìý

Ìý

$

1,607,860

Ìý

Ìý

$

1,626,123

Ìý

Ìý

$

1,565,795

Ìý

Ìý

$

1,530,698

Ìý

Less: Goodwill and core deposit intangibles, net

Ìý

584,325

Ìý

Ìý

Ìý

589,864

Ìý

Ìý

Ìý

595,434

Ìý

Ìý

Ìý

601,633

Ìý

Ìý

Ìý

607,831

Ìý

Tangible shareholders� equity

$

1,026,507

Ìý

Ìý

$

1,017,996

Ìý

Ìý

$

1,030,689

Ìý

Ìý

$

964,162

Ìý

Ìý

$

922,867

Ìý

Shares outstanding at end of period

Ìý

52,141

Ìý

Ìý

Ìý

53,429

Ìý

Ìý

Ìý

53,446

Ìý

Ìý

Ìý

53,564

Ìý

Ìý

Ìý

53,551

Ìý

Tangible book value per share

$

19.69

Ìý

Ìý

$

19.05

Ìý

Ìý

$

19.28

Ìý

Ìý

$

18.00

Ìý

Ìý

$

17.23

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average shareholders� equity

$

1,614,242

Ìý

Ìý

$

1,614,762

Ìý

Ìý

$

1,587,918

Ìý

Ìý

$

1,538,124

Ìý

Ìý

$

1,528,298

Ìý

Less: Average goodwill and core deposit intangibles, net

Ìý

586,895

Ìý

Ìý

Ìý

592,471

Ìý

Ìý

Ìý

598,866

Ìý

Ìý

Ìý

604,722

Ìý

Ìý

Ìý

611,149

Ìý

Average tangible shareholders� equity

$

1,027,347

Ìý

Ìý

$

1,022,291

Ìý

Ìý

$

989,052

Ìý

Ìý

$

933,402

Ìý

Ìý

$

917,149

Ìý

Net income

$

24,702

Ìý

Ìý

$

25,212

Ìý

Ìý

$

33,891

Ìý

Ìý

$

29,753

Ìý

Ìý

$

26,147

Ìý

Add: Core deposit intangibles amortization, net of tax

Ìý

4,383

Ìý

Ìý

Ìý

4,409

Ìý

Ìý

Ìý

4,907

Ìý

Ìý

Ìý

4,910

Ìý

Ìý

Ìý

4,907

Ìý

Adjusted net income

$

29,085

Ìý

Ìý

$

29,621

Ìý

Ìý

$

38,798

Ìý

Ìý

$

34,663

Ìý

Ìý

$

31,054

Ìý

Return on average tangible equity(A)(B)

Ìý

11.48

%

Ìý

Ìý

11.53

%

Ìý

Ìý

15.61

%

Ìý

Ìý

14.94

%

Ìý

Ìý

13.62

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total assets

$

10,434,887

Ìý

Ìý

$

10,905,790

Ìý

Ìý

$

10,629,777

Ìý

Ìý

$

10,723,663

Ìý

Ìý

$

10,729,222

Ìý

Less: Goodwill and core deposit intangibles, net

Ìý

584,325

Ìý

Ìý

Ìý

589,864

Ìý

Ìý

Ìý

595,434

Ìý

Ìý

Ìý

601,633

Ìý

Ìý

Ìý

607,831

Ìý

Tangible assets

$

9,850,562

Ìý

Ìý

$

10,315,926

Ìý

Ìý

$

10,034,343

Ìý

Ìý

$

10,122,030

Ìý

Ìý

$

10,121,391

Ìý

Tangible equity to tangible assets

Ìý

10.42

%

Ìý

Ìý

9.87

%

Ìý

Ìý

10.27

%

Ìý

Ìý

9.53

%

Ìý

Ìý

9.12

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income (tax equivalent)

$

99,353

Ìý

Ìý

$

103,039

Ìý

Ìý

$

101,578

Ìý

Ìý

$

101,482

Ìý

Ìý

$

102,207

Ìý

Less: Purchase accounting accretion

Ìý

5,397

Ìý

Ìý

Ìý

7,555

Ìý

Ìý

Ìý

6,795

Ìý

Ìý

Ìý

10,098

Ìý

Ìý

Ìý

8,551

Ìý

Adjusted net interest income (tax equivalent)

$

93,956

Ìý

Ìý

$

95,484

Ìý

Ìý

$

94,783

Ìý

Ìý

$

91,384

Ìý

Ìý

$

93,656

Ìý

Average earning assets

$

9,592,205

Ìý

Ìý

$

9,653,162

Ìý

Ìý

$

9,643,629

Ìý

Ìý

$

9,616,874

Ìý

Ìý

$

9,645,544

Ìý

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

Ìý

3.97

%

Ìý

Ìý

3.94

%

Ìý

Ìý

3.91

%

Ìý

Ìý

3.82

%

Ìý

Ìý

3.91

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest expense

$

70,166

Ìý

Ìý

$

75,266

Ìý

Ìý

$

71,066

Ìý

Ìý

$

71,216

Ìý

Ìý

$

71,410

Ìý

Less: Core deposit intangibles amortization

Ìý

5,548

Ìý

Ìý

Ìý

5,581

Ìý

Ìý

Ìý

6,212

Ìý

Ìý

Ìý

6,215

Ìý

Ìý

Ìý

6,212

Ìý

Adjusted noninterest expense

$

64,618

Ìý

Ìý

$

69,685

Ìý

Ìý

$

64,854

Ìý

Ìý

$

65,001

Ìý

Ìý

$

65,198

Ìý

Net interest income

$

99,258

Ìý

Ìý

$

102,957

Ìý

Ìý

$

101,507

Ìý

Ìý

$

101,410

Ìý

Ìý

$

102,118

Ìý

Noninterest income

Ìý

5,505

Ìý

Ìý

Ìý

5,032

Ìý

Ìý

Ìý

6,302

Ìý

Ìý

Ìý

5,416

Ìý

Ìý

Ìý

6,296

Ìý

Less: Gain (loss) on sale of assets

Ìý

417

Ìý

Ìý

Ìý

(112

)

Ìý

Ìý

432

Ìý

Ìý

Ìý

(64

)

Ìý

Ìý

513

Ìý

Adjusted noninterest income

$

5,088

Ìý

Ìý

$

5,144

Ìý

Ìý

$

5,870

Ìý

Ìý

$

5,480

Ìý

Ìý

$

5,783

Ìý

Net interest income plus adjusted noninterest income

$

104,346

Ìý

Ìý

$

108,101

Ìý

Ìý

$

107,377

Ìý

Ìý

$

106,890

Ìý

Ìý

$

107,901

Ìý

Efficiency ratio(C)

Ìý

61.93

%

Ìý

Ìý

64.46

%

Ìý

Ìý

60.40

%

Ìý

Ìý

60.81

%

Ìý

Ìý

60.42

%

(A) Ìý

Interim periods annualized.

(B) Ìý

The calculation of return on average tangible equity has been adjusted from prior period disclosures. All periods presented above have been recalculated and disclosed under the same calculation.

(C) Ìý

The calculation of the efficiency ratio has been adjusted from prior period disclosures. All periods presented above have been recalculated and disclosed under the same calculation.

Ìý

Investor Relations

[email protected]

Source: Stellar Bancorp, Inc.

Stellar Bancorp Inc

NYSE:STEL

STEL Rankings

STEL Latest News

STEL Latest SEC Filings

STEL Stock Data

1.58B
46.31M
9.81%
61.51%
2.49%
Banks - Regional
National Commercial Banks
United States
HOUSTON