SOUTHSIDE BANCSHARES INC financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data SOUTHSIDE BANCSHARES INC files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	3.1	3.1	3
Selling and marketing	2.64	2.22	2.89	2.96	2.15	2.37	3.43	4.09	3.36	3.93
Interest expense	29.3	43.5	57.1	71	44.6	26.4	40.6	145
Interest income	0.39	1.71	1.92	1.34	0.24	0.08	1.49	8.49	19.1	13.8
Pre-tax income	59.7	70.4	84.3	87.8	93.5	131	120	101	107	82.6
Income tax	10.3	16.1	10.2	13.2	11.3	17.4	14.6	14.4	18.9	13.4
Net income	49.3	54.3	74.1	74.6	82.2	113	105	86.7	88.5	69.2
EPS, basic	1.82	1.82	2.12	2.21	2.47	3.48	3.27	2.82	2.92	2.30
EPS, diluted	1.81	1.81	2.11	2.20	2.47	3.47	3.26	2.82	2.91	2.29
Shares, basic (weighted)	27.1	29.8	35	33.7	33.2	32.6	32.1	30.7	30.3	30.1
Shares, diluted (weighted)	27.2	30	35.1	33.9	33.3	32.7	32.3	30.8	30.4	30.2
Dividend per share	1.00	1.11	1.20	1.26	1.30	1.37	1.40	1.42	1.44	1.44

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	170	199	121	111	108	202	199	561	426	390
Property, plant and equipment	106	134	136	144	145	143	141	139	142	152
Lease right-of-use assets			0	9.76	15.1	15.1	15.3	14.8	13.9	12.4
Goodwill	91.5	201	201	201	201	201	201	201	201	201
Intangible assets	4.61	23	17.8	13.4	9.74	6.9	4.62	2.93	1.75	1.01
Total assets	5,564	6,498	6,123	6,749	7,008	7,260	7,559	8,285	8,517	8,515
Short-term debt	874
Total liabilities	5,045	5,744	5,392	5,944	6,133	6,347	6,813	7,512	7,706	7,667
Total debt	158	158	159	159	258	159	159	154	152	300
Paid-in capital	535	757	762	767	772	781	785	789	794	796
Retained earnings	30.1	32.9	64.8	80.3	111	180	240	282	327	352
Treasury stock	-47.9	-47.1	-93.1	-94	-124	-155	-188	-232	-231	-252
Other comprehensive income	-38.5	-36.3	-50.2	4.24	69.1	59.7	-137	-113	-125	-95.6
Shareholders' equity	518	754	731	805	875	912	746	773	812	848
Total equity	518	754	731	805	875	912	746	773	812	848
Total liabilities and equity	5,564	6,498	6,123	6,749	7,008	7,260	7,559	8,285	8,517	8,515

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	49.3	54.3	74.1	74.6	82.2	113	105	86.7	88.5	69.2
Depreciation and amortization	9.08	10.2	14	12.1	12.1	11.4	11.1	10.6	10.5	10.6
Stock-based compensation	1.54	1.82	2.32	2.39	3.02	3.02	3.22	3.55	3.52	3.05
Deferred income tax	1.77	3.51	6.15	0.12	-4.43	4.75	-0.09	-2.11	-1.03	-0.35
Cash from operations	86.7	91.7	122	80.6	90.5	156	227	79.9	102	93.8
Capital expenditures	-6.55	-9.63	-13.4	-15.9	-11.4	-8.37	-9.3	-6.9	-11.2	-20.3
Acquisitions	0	-23.9	0	0
Purchases of investments				-1,253	-917	-693	-708	-2,046	-1,188	-968
Sales and maturities of investments	208	113	138	202	437	315	108	961	797	516
Cash from investing	-384	173	262	-567	-224	-194	-635	-327	-383	-34.2
Debt issued	98.1
Stock issued	76	0	0	1.99	1.69	7.67	0.79	1.08	2.62	0.69
Share buybacks	-10.2	0	-47.2	-2.18	-31	-34.1	-33.7	-44.8	-1.51	-23.2
Dividends paid	-26	-32.2	-42	-42.5	-43.2	-44.6	-44.9	-43.6	-43.6	-43.4
Cash from financing	386	-235	-462	476	131	131	406	608	147	-96
Net change in cash	88.7	29	-78	-10	-2.29	93.3	-2.5	361	-134	-36.4
Free cash flow	80.2	82.1	109	64.7	79.1	148	217	73	90.7	73.5
Interest paid	27	42.9	55.8	70.5	47.2	28.7	39.3	137	199	179
Income taxes paid	5.7	11.3	2	10.5	12	10.8	12	15.8	15.8	13

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $31.09 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	16.3%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	8.6%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	0.9%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	-21.8%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	-13.0%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income CAGR, 5y	-3.4%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	-21.3%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	-11.1%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	-1.5%	Compound annual growth of eps over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating cash flow growth, 1y	-7.9%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	-25.5%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	0.7%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Free cash flow growth, 1y	-19.0%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	-30.3%	Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Free cash flow CAGR, 5y	-1.5%	Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Dividend per share growth, 1y	0.0%	Dividend per share vs the same period a year earlier. Only from a positive base.
Dividend per share CAGR, 3y	0.9%	Compound annual growth of dividend per share over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Dividend per share CAGR, 5y	2.1%	Compound annual growth of dividend per share over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y	4.4%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	4.3%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	-0.6%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	-0.0%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	4.0%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	4.0%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	-0.5%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	-2.1%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	-1.9%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Debt / equity	0.24x	Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets	2.4%	Total debt / total assets.
Liabilities / assets	89.9%	Total liabilities / total assets.
Net debt	-$189.4M	Total debt - cash - short-term investments. Negative means more cash than debt.
Goodwill and intangibles / assets	2.3%	(Goodwill + intangible assets) / total assets.
Tangible book value	$680.6M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
FCF conversion	166.4%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	12.9%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$2.54	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
FCF per share	$4.23	Free cash flow / diluted weighted shares.
Operating cash flow per share	$4.86	Cash from operations / diluted weighted shares.
Book value per share	$29.54	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$22.78	Tangible book value / shares outstanding.
Cash per share	$13.30	(Cash + short-term investments) / shares outstanding.
Payout ratio	56.5%	Dividends paid / net income, when net income is positive.
Dividends / FCF	34.0%	Dividends paid / free cash flow, when free cash flow is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$926.7M	Share price x shares outstanding.
Enterprise value	$737.3M	Market cap + total debt - cash - short-term investments.
P/E	12.2x	Market cap / net income. Only when net income is positive.
P/B	1.05x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.36x	Market cap / tangible book value, when positive.
P/FCF	7.33x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	6.38x	Market cap / cash from operations, when positive.
EV/FCF	5.83x	Enterprise value / free cash flow, when both are positive.
FCF yield	13.6%	Free cash flow / market cap.
Earnings yield	8.2%	Net income / market cap (the inverse of P/E).
Dividend yield	4.6%	Dividends paid over the period / market cap.
Shareholder yield	4.6%	(Dividends paid + share buybacks) / market cap.

Was SOUTHSIDE BANCSHARES INC profitable in fiscal 2025?

Yes. Net income was $69.2M, a net margin of -.

How much free cash flow did SOUTHSIDE BANCSHARES INC generate in fiscal 2025?

Cash from operations of $93.8M minus capital expenditures of $20.3M left free cash flow of $73.5M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to SOUTHSIDE BANCSHARES INC