SSB (2025 - Q3)

Release Date: Oct 23, 2025

...

Stock Data provided by Financial Modeling Prep

Current Financial Performance

SouthState Bank Q3 2025 Highlights

$600M
Revenue
$2.58
EPS
+30%
4.06%
Net Interest Margin
46.9%
Efficiency Ratio

Key Financial Metrics

Net Interest Income

$600M

Up $22M QoQ

Noninterest Income

$99M

Up $12M QoQ

Noninterest Expenses

$351M

Flat QoQ, low end guidance

Provision Expense

$5M

Period Comparison Analysis

EPS Growth

$2.58
Current
Previous:$1.98
30.3% YoY

Net Interest Income

$600M
Current
Previous:$577M
4% QoQ

Noninterest Income

$99M
Current
Previous:$87M
13.8% QoQ

Noninterest Expenses

$351M
Current
Previous:$351M

Net Charge-Offs

27 bps
Current
Previous:6 bps
350% QoQ

CET1 Capital Ratio

11.5%
Current
Previous:Not stated

Tangible Book Value per Share

$54.48
Current
Previous:$51.96
4.8% YoY

Earnings Performance & Analysis

Return on Tangible Equity

20%

Provision for Credit Losses

$5M expense

Stable credit costs

Loan Production

$3.4B

Up from $3B in Q2

Charge-Offs

27 bps

One large C&I charge-off

Financial Guidance & Outlook

NIM Guidance Q4 2025

3.80% - 3.90%

Includes $40M-$50M loan accretion

Deposit Beta Outlook

27% - 30%

Lower than prior quarter

Noninterest Expense Q4 2025

$345M - $350M

Guidance range

Loan Growth 2025

Mid-single-digit %

Guided for remainder of year

Surprises

Large $21 Million Loan Charge-Off

$21 million

One abnormally large charge-off related to a supply chain finance credit with no prior reserve, impacting credit costs this quarter.

Loan Production Growth in Texas and Colorado

67%

67% increase since Q1 2025

Loan production in Texas and Colorado surged 67% since the first quarter, driven by strong pipelines and market dislocation.

Higher Than Expected Accretion in Q3

$40-$50 million expected in Q4, $125 million forecast for 2026

Accretion was higher in July but tapered off; prepayment timing caused variability impacting margin guidance.

Deposit Beta at 38% for Initial Rate Cuts

38% deposit beta

Deposit costs decreased 38 basis points for the first 100 basis points of rate cuts, higher than historical 27% beta.

Noninterest Income Strong Quarter

$99 million in Q3

Noninterest income rose $12 million from prior quarter, driven by correspondent capital markets and deposit fees.

Impact Quotes

We're now in a perfect position to capitalize on the disruption occurring in our markets with $90 billion of overlapping deposits in consolidation.

We expect NIM to continue in the 3.80% to 3.90% range despite rate cuts, factoring in loan accretion and deposit beta assumptions.

Our capital levels provide good optionality to invest in growth or repurchase shares, balancing priorities amid market disruption.

Deposit beta for the first 100 basis points of cuts was 38%, but we expect it to moderate to around 27% with a lag.

In 2026, regional presidents' incentives will focus on PPNR growth and loan growth, with adjustments to encourage recruiting.

Noninterest income had a strong quarter at $99 million, driven by correspondent capital markets and deposit fees, but may normalize next year.

Notable Topics Discussed

  • SouthState completed the Independent Financial acquisition in January 2025 and fully converted systems by May, now beginning to realize full earnings potential.
  • The company highlighted that the merger and system integration are starting to positively influence earnings and operational efficiency.
  • Management emphasized that the infrastructure build and market presence from the acquisition position the bank to capitalize on market disruptions.
  • The strategic focus is on organic growth and market expansion in Texas, Colorado, and Southeast regions, leveraging the recent acquisition.
  • The company expects the full earnings power of the combined entity to be reflected in upcoming quarters as integration benefits materialize.
  • Management sees current market disruption as a significant opportunity to grow through recruiting top bankers and expanding market share.
  • There is an estimated $90 billion of overlapping deposits in Southeast, Texas, and Colorado, which the bank aims to consolidate and grow.
  • Regional presidents are focused on organic growth, with a particular emphasis on recruiting talented bankers to capitalize on market dislocation.
  • The company is actively planning to accelerate growth in 2026, especially in high-pipeline markets like Texas, Colorado, and Florida.
  • Leadership believes that the current market environment provides a unique window for strategic expansion and capturing new deposit and loan opportunities.
  • Loan production increased slightly in Q3 2025 to nearly $3.4 billion, with a focus on C&I and real estate sectors.
  • The company anticipates mid-single-digit loan growth for the remainder of 2025, with potential acceleration into 2026.
  • Market dislocation is leading to increased pipeline activity, especially in Texas, with pipelines growing from $800 million to $1.2 billion.
  • Management is actively recruiting new bankers to support loan growth, even amid competitive hiring and market dislocation.
  • The bank expects loan pipelines to continue growing, which should support stronger loan growth in upcoming quarters.
  • A $21 million charge-off was taken during Q3 2025, which is unusually large for the bank.
  • This charge-off was related to a supply chain finance credit to First Brands, with no prior reserve established.
  • Excluding this charge, net charge-offs for the quarter would have been only 9 basis points, indicating stable credit quality otherwise.
  • The credit team forecasts annual charge-offs around 10 basis points, with current metrics remaining stable despite the large charge.
  • The incident serves as a learning experience for the credit team, with no indication of systemic issues in the portfolio.
  • The company experienced higher-than-expected loan prepayments in July and August, impacting accretion.
  • Management expects net interest margin (NIM) to remain in the 3.80% to 3.90% range through 2026, factoring in rate cuts and prepayment dynamics.
  • The forecast includes three rate cuts in 2025 and three more in 2026, totaling a 150 basis point reduction in Fed funds.
  • Loan prepayments are expected to decline to $40-50 million in Q4, with accretion forecasted at about $125 million for 2026.
  • Deposit beta is estimated to be around 27-30%, which influences margin projections amid rate easing.
  • SouthState's CET1 ratio is at 11.5%, with tangible book value per share at $54.48, exceeding year-end 2024 levels.
  • The company maintains a strong capital formation rate, providing flexibility for growth and share repurchases.
  • Management prefers to operate within an 11% to 12% CET1 range, balancing growth opportunities and capital management.
  • The company is considering using capital for organic growth and share buybacks, with quarter-to-quarter flexibility.
  • The strong capital position supports strategic initiatives, including market expansion and potential bolt-on acquisitions.
  • In 2026, SouthState plans to shift incentive compensation from the IBTX model to a more regional P&L-based approach.
  • The new incentive plan will emphasize loan growth and PPNR growth to motivate bankers and regional managers.
  • Management is considering a temporary adjustment to incentives to encourage recruiting and hiring in 2026.
  • The transition aims to align incentives with the company's strategic focus on organic growth and market expansion.
  • The change in incentive structure reflects a broader strategic shift to prioritize organic growth over M&A in the near term.
  • Management sees current market dislocation as an opportunity to recruit top bankers and grow organically in 2026.
  • The bank is actively hiring and building pipelines in key markets like Texas, Colorado, and Florida.
  • Dislocation is expected to support higher loan pipelines and deposit growth, especially in high-growth regions.
  • The company is optimistic about capturing market share through organic expansion rather than M&A in the near term.
  • Leadership believes that market disruption will create a favorable environment for sustainable growth in the coming year.
  • The company highlighted stable asset quality and good payment performance despite recent large charge-offs.
  • Cost control remains effective, with third-quarter expenses at the low end of guidance and flat compared to Q2.
  • The bank has implemented strategic restructuring and sale leaseback transactions to optimize the balance sheet.
  • Cost management initiatives have resulted in a stable efficiency ratio of around 47% year-to-date.
  • Operational stability is supported by strong capital levels and a focus on integrating and optimizing the combined platform.

Key Insights:

  • Deposit beta expected to moderate to around 27%-30% over time, improving margin stability.
  • Expense guidance for Q4 remains in the $345 million to $350 million range, with mid-single-digit expense growth anticipated for 2026 due to organic growth investments.
  • Loan accretion forecast revised down to approximately $125 million for 2026 from prior $150 million estimate due to prepayment timing.
  • Loan growth expected to accelerate in coming quarters, with mid-single-digit growth targeted for remainder of 2025 and potentially higher in 2026.
  • Net interest margin (NIM) guidance for Q4 and 2026 is in the 3.80% to 3.90% range, factoring in expected rate cuts and lower loan accretion.
  • Noninterest income expected to normalize around a $370 million to $380 million annual run rate in 2026.
  • Completed Independent Financial acquisition and system conversion, now realizing full earnings power of combined company.
  • Focused on recruiting and hiring bankers to capitalize on market dislocation and organic growth opportunities in 2026.
  • Loan production increased to nearly $3.4 billion in Q3, with Texas and Colorado loan production up 67% since Q1 2025.
  • Maintaining entrepreneurial business model with regional presidents incentivized on PPNR and loan growth.
  • Redeemed $405 million in subordinated debt late in the quarter to improve net interest margin.
  • Strong loan pipelines in Texas ($1.2 billion), Florida ($1 billion), and Atlanta ($900 million) indicating robust future growth.
  • Incentive plans for regional presidents will align more closely with SouthState's model in 2026 to drive profitability and growth.
  • John Corbett emphasized the bank's strong positioning to capitalize on market disruption and consolidation opportunities, especially in Southeast, Texas, and Colorado.
  • Leadership is focused on organic growth over M&A, prioritizing sales force expansion and buybacks given current market conditions.
  • Management views capital levels as strong, providing flexibility for growth investments and share repurchases.
  • Stephen Young highlighted stable margin outlook despite rate cuts, with detailed assumptions on loan accretion, deposit beta, and interest-earning asset growth.
  • The credit portfolio remains stable with good payment performance, despite one large charge-off related to supply chain finance.
  • Capital management strategy balances growth opportunities with share repurchases, maintaining CET1 target range of 11%-12%.
  • Deposit beta currently at 38% for initial rate cuts, expected to moderate to 27%-30% as deposit repricing lags.
  • Expense guidance for Q4 remains stable, with mid-single-digit growth planned for 2026 to support organic initiatives.
  • Loan growth expected to be mid-single-digit for remainder of 2025, with stronger growth potential in 2026, driven mainly by C&I loans.
  • Management confirmed no prior reserve for the large $21 million charge-off and emphasized learning from the isolated credit event.
  • Noninterest income benefited from higher interest rate swaps and fixed income trading, but expected to normalize in coming quarters.
  • Capital markets division performance is sensitive to interest rate changes and yield curve shape, impacting noninterest income volatility.
  • Competitive landscape is favorable due to SouthState's scale, infrastructure, and entrepreneurial model.
  • Interest rate environment expected to see three rate cuts in 2025 and three more in 2026, influencing margin and deposit costs.
  • Market disruption and consolidation in Southeast, Texas, and Colorado create significant growth opportunities estimated at $90 billion in overlapping deposits.
  • Regulatory environment includes ongoing monitoring of deregulation impacts and strategic planning for evolving banking landscape.
  • Seasonal deposit growth and wholesale funding management expected to keep average earning assets around $59 billion in Q4.
  • Charge-offs year-to-date remain low at 12 basis points, with credit team forecasting 10 basis points for full year 2025.
  • Loan payoffs increased by approximately $100 million in Q3, impacting net loan growth temporarily.
  • Management is actively recruiting bankers from competitors to strengthen market position amid industry dislocation.
  • Redeeming subordinated debt is a strategic move to enhance net interest margin by approximately 4 basis points going forward.
  • The bank's efficiency ratio improved despite annual merit increases, reflecting disciplined expense management.
  • The transition of IBTX bankers to SouthState's incentive model in 2026 aims to better align regional performance with company goals.
Complete Transcript:
SSB:2025 - Q3
Operator:
Hello, and thank you for standing by. My name is Bella, and I will be your conference operator today. At this time, I would like to welcome everyone to SouthState Bank Corporation Q3 2025 Earnings Conference Call. [Operator Instructions] I would now like to turn the conference over to Will Matthews. You may begin. William
William Matthews:
Thank you. Good morning, and welcome to SouthState's Third Quarter 2025 Earnings Call. This is Will Matthews, and I'm here with John Corbett, Steve Young and Jeremy Lucas. As always, we'll make a few brief prepared remarks and then move into questions. I'll refer you to the earnings release and investor presentation under the Investor Relations tab of our website. Before we begin our remarks, I want to remind you that comments we make may include forward-looking statements within the meaning of the federal securities laws and regulations. Any such forward-looking statements we may make are subject to the safe harbor rules. Please review the forward-looking disclaimer and safe harbor language in the press release and presentation for more information about our forward-looking statements and risks and uncertainties that may affect us. Now I'll turn the call over to you, John.
John Corbett:
Thank you, Will. Good morning, everybody. Thanks for joining us. We're pleased to report a strong third quarter for SouthState. Earnings per share are up 30% in the last year, and the company generated a return on tangible equity of 20%. If you recall, we closed on the Independent Financial transaction in January. We converted the computer systems in May, and now we're beginning to realize the full earnings power of the combined company. Loan production was up a little in the third quarter to nearly $3.4 billion, and we saw moderate growth in both loans and deposits. Payoffs were about $100 million higher in the quarter. Loan production in Texas and Colorado is up 67% since the first quarter of the year. And loan pipelines across the company continue to grow, and we feel like net loan growth will accelerate over the next few quarters. Our charge-offs were 27 basis points for the quarter, primarily due to one larger C&I credit acquired with Atlantic Capital that has been in the bank a number of years. Stepping back, however, the credit metrics in the bank are stable. Payment performance is good. Nonaccruals are down slightly, and we've only experienced 12 basis points of charge-offs year-to-date. Our credit team is forecasting that we're going to land in the neighborhood of 10 basis points of charge-offs for the year. We're currently in the middle of strategic planning this time of the year and thinking about the banking landscape, deregulation and the opportunities in front of us. Over the last 15 years, we've built the company in the best markets with good scale and an entrepreneurial business model. And we've done the heavy lifting to build out the infrastructure of the bank. We're now in a perfect position to capitalize on the disruption occurring in our markets. We've calculated that there are about $90 billion of overlapping deposits with SouthState that are in the midst of consolidation in the Southeast, Texas and Colorado. Our regional presidents understand the opportunity, and they're laser-focused on recruiting great bankers and organically growing the bank in 2026. Will, I'll turn it back to you to provide additional color on the numbers.
William Matthews:
Thanks, John. I'll hit a few highlights focused on our operating performance and adjusted metrics and make some explanatory comments, and then we'll move into Q&A. We had another good quarter with PPNR of $347 million and $2.58 in EPS, driven by $34 million in revenue growth and solid expense control. Our 4.06% tax equivalent margin drove net interest income of $600 million, up $22 million over Q2. $19 million of that growth was due to higher accretion. Cost of deposits of 1.91% were up 7 basis points from the prior quarter and were in line with our expectations. In addition to the cost of deposit increase, overall cost of funds was impacted by the larger amount of sub debt outstanding for much of the quarter. We redeemed $405 million in sub debt late in the quarter. Going forward, that redemption will have a net positive impact on our NIM of approximately 4 basis points, all else equal. Our loan yields of 6.48% improved by 15 basis points from Q2 and were approximately 8 basis points below our new origination rate for the second quarter. And loan yields, excluding all accretion, were up 1 basis point from Q2. Steve will give updated margin guidance in our Q&A. Noninterest income of $99 million was up $12 million, driven by performance in our correspondent Capital Markets division and deposit fees. On the expense side, NIE of $351 million was unchanged from Q2 and was at the low end of our guidance. And our third quarter efficiency ratio of 46.9% brought the 9-month year-to-date ratio to 48.7%. Credit costs remained low with a $5 million provision expense. As John noted, though, we did experience one $21 million loan charge-off during the quarter, which is an abnormally large charge-off for us. This brings our year-to-date net charge-offs to 12 basis points. Absent that loss, net charge-offs would have been 9 basis points for the quarter. Asset quality remains stable and payment performance remains good. Our capital position continues to grow with CET1 at 11.5% and TBV per share growing nicely. As you'll recall, we closed the Independent Financial acquisition on January 1 of this year. Our TBV per share of $54.48 is now more than $3 above the year-end 2024 level, even with the dilutive impact of the Independent Financial merger. Our TCE ratio is also back to its year-end '24 level. As we've noted before, our strong capital levels and healthy capital formation rate provide us with good capital optionality. Operator, we'll now take questions.
Operator:
[Operator Instructions] Your first question comes from the line of Michael Rose with Raymond James.
Michael Rose:
I guess I'll hit the margin question since you brought it up, Will. Steve, can you kind of walk us through the excess accretion this quarter? It looks like the core margin ex accretion was down kind of high single-digit basis points. Can you just give some puts and takes here as we think about the contemplation of a couple of rate cuts this quarter near term? And then if you can talk about some of the pricing dynamics, both on the loan and deposit side, new production yields, things like that. Just trying to better frame up the core versus the reported margin as we move forward.
Stephen Young:
Sure. Michael, yes, just maybe kind of give you some explanation of where -- where we think we're headed on margin, and maybe I can answer some of those questions in the middle of that. As you mentioned, we had higher accretion than we expected. And really, a couple of things around that. We saw the highest accretion in July and then August and September, it kind of tailed off a little bit and really due to some early payoffs of 2020 and 2021 vintage loans that had kind of 3 handle coupons with these big discounts that sold. So those are not economic decisions, but there -- I mean, there are economic decisions in the fact that they sold, but typically, you keep those coupons. Also, we had a 29% decline in PCD loans this quarter. And of course, those have larger marks. So anyway, all of that, we look at prepayments are really not outside of our scope of what we thought. It's just that some of the vintages were different than we thought and therefore, had bigger discounts. So having said all that, as we think about the guidance for NIM going forward, really not a lot of change, a little bit of change, but not a lot. We talk about the size, the assumptions of the interest-earning asset size. The second is our interest rate forecast. The third is loan accretion and the fourth is deposit beta in an environment where rates are going down. Interest-earning assets, we've been saying $59 billion for quarter 4 average. That's no change. For full year 2026, we're looking somewhere between $61 billion and $62 billion. So that's kind of a mid-single-digit growth. Rate forecast, last quarter, we had no rate cuts in our model. This quarter, we're thinking we get 3 rate cuts in '25 and quarterly rate cuts, 3 more in 2026, so that we would get 150 basis point cut in total and get the Fed funds at 3% by the end of '26. That seems to be somewhere where the market is. As it relates to the third assumption, loan accretion, based on our models, we expect loan accretion this quarter for the fourth quarter to be somewhere in the $40 million to $50 million as expected prepayments fall. Our October accretion so far is in line with these expectations. And as I mentioned, August and September came down pretty ratably. So I think -- I think that's a good run rate to use. For 2026, we did certainly pull some forward in 2025. So we expect instead of $150 million of accretion, we're looking at about $125 million based on our prepayment forecast. But of course, it can be lumpy based on these vintage loans. The last part is deposit beta. For the first 100 basis points of cuts, our deposit costs came down about 38 basis points from 2.29% to 1.91%, so 38% beta. In our 2019 to 2020 easing cycle, our deposit beta was around 27%. So our expectation is with the growth plans that our deposit beta would look a little similarly to 2019, 2020 to 27%. Maybe we get to 30% over time with a lag, but I don't think it will be as high as 38%. So based on all those assumptions, we'd expect NIM to continue to be in the 3.80% to 3.90% range with the step down in accretion this quarter in fourth quarter and for 2026 for to be in that range, 3.80% to 3.90% as we kind of move forward. But one of the questions you asked was our pricing dynamics. Our new loan production rate for the total company this quarter was 6.56%. If you look at Texas and Colorado, that new loan rate was 6.79%. So it's a little bit higher in Texas and Colorado, but it's in total, it is 6.56%.. So I know you have a few questions, a few puts and takes, but that's some guidance for you.
Michael Rose:
No, that's really helpful, Steve. I appreciate it. And then maybe just a broader one for John. I think you mentioned that loan production was up a little bit in the third quarter. I think there's clearly going to be some dislocation in some of your markets from some of the deals that have been announced. I know you guys are obviously leaning a little bit more into Texas and maybe Colorado as well with some of that. Can you just kind of walk us through the loan growth environment at this point, given the fact that I think a lot of banks are kind of upping the hiring plans for loan officers, the pricing dynamics and kind of maybe what we should expect as we move forward?
Stephen Young:
Yes. Sure, Michael. We kind of guided to mid-single-digit growth for the remainder of 2025. I think we came in at 3.4% for the quarter, so a little bit less than mid-single, but we still think mid-single-digit growth for the remainder of the year feels about right. As I said, we had about $100 million more in paydowns in the third quarter than we did in the second. If we move into 2026, it could move higher, maybe in the mid- to upper single digits, but we have a better feel for that in January. But most of the loan growth is coming in the area of C&I. For the quarter, we had 9% linked quarter annualized growth in C&I. Resi growth was about 6%. And then if you combine C&D and CRE, really, we were flat for the quarter. There was a migration of construction loans that just migrated into CRE upon completion of construction. Our biggest pipeline build is in Texas. We had an $800 million pipeline there in the second quarter. Now it's up to $1.2 billion. So we kind of got past the conversion there, and now we're starting to see the pipelines and the activity building. Florida has got a $1 billion pipeline. Atlanta has got a $900 million pipeline. So those are our 3 probably largest markets. And as I said on the call, with that dislocation in really all the states we're in, we are kind of leaning in on the hiring front, and we see opportunities to recruit bankers. Yesterday morning, I was interviewing one from another bank. So that is where a lot of our focus and effort is right now.
Operator:
Your next question comes from the line of Jared Shaw with Barclays.
Jared David Shaw:
Maybe just if we could hit on credit. You were listed as a creditor to First Brands. I'm guessing that's what the large charge was. Was there -- for that charge, was there a prior -- it looks like there was a prior reserve. Was there also a prior charge taken against that? And I guess, how do you feel about the rest of the portfolio apart from that?
John Corbett:
Yes, you're correct. That's what that charge was. There was not a prior reserve. I mean that news happened pretty fast. But that was our only supply chain finance credit. So as we examine the portfolio, we don't have any more of that type of lending. So unfortunate, we're going to use it as a learning lesson for our credit team and management associates.
William Matthews:
And I'd say, Jerry, on the reserve question, based on what John just said, we would have had a reserve release, but for that charge-off in the quarter, i.e., a negative provision just based on the underlying economic loss drivers. And just to be clear, we did charge off the full amount of that balance in the third quarter.
Jared David Shaw:
Okay. All right. And then I guess looking at capital, you just gave some great color on sort of really good growth opportunities over the coming years, but still seeing growth in capital and like you said, Will, just that improving backdrop on credit. Where do you feel like you would like to see CET1 optimally? And how should we think about the buyback and capital management in general from here?
William Matthews:
Yes, Jared, it's a good question. We're obviously 11.5% on CET1, about 10.8% if you were to incorporate AOCI. So very healthy capital ratio. Not to say we don't articulate a particular target out there, but we do like this 11% to 12% range we're in. And we do like the optionality we've got with the ratios being strong and with the formation rate being so good. So we are hopeful, as John said, to take advantage of some of the disruption in the market through growth, but we also have the ability to use some of that capital to repurchase our shares. It's sort of a quarter-to-quarter decision we'll be making.
Operator:
Your next question comes from the line of Catherine Mealor with KBW.
Catherine Mealor:
Just one follow-up back on the margin. It was helpful to have your guidance for next quarter. And is it fair to assume that -- actually, this is the way to ask the question. Is there a way to quantify how much of the accretion this quarter was just accelerated versus just helping us to kind of model what a normal kind of base level would be for accretion going forward versus how much is accelerated from paydowns?
Stephen Young:
Yes, Catherine, there's a couple of things that I don't want to overcomplicate your answer, but it's complicated. There's a few things that go into it. One is full payoffs. We talked about and there's partial prepayments. So based on our models, when we were looking at it and to give you that forecast in the last quarter, it was based on our expected prepayments. And our expected prepayments actually came in reasonably well. What we didn't get right was the vintage part of it as well as other partial prepayments. So the bottom line is what we saw in July and early August was a little bit outsized. What we saw in end of August, September is much more run rate type of thing. So I think this 40 to 50, that's kind of what we expected in the fourth quarter, the back half of the year. That's sort of what we're -- that's what we're seeing. So that sort of informs us going into 2026.
Catherine Mealor:
Okay. Got it. That's helpful. And then on fees, any outlook into how you're thinking about fees moving into the fourth quarter and then into next year, it was really nice to see another quarter of higher correspondent and service charges.
Stephen Young:
Sure. No, it was a really good quarter. Noninterest income was $99 million versus $87 million, so it's nice to pick up 50 basis points on average assets, a little bit higher than our guide of around 50, 55. 2/3 of that was capital markets. A couple of things happened in correspondent. Number one, we have changes in interest rates. And so when you have changes in interest rates, that business typically does a little bit better. It was sort of broad-based. A couple of million dollars was due to fixed income, maybe $3 million, $4 million with higher interest rate swaps, another $1.5 million in sort of other trading. So I think we had -- I don't see that -- that number was around $25 million. So that's a $100 million run rate. So to put it in context, our best year ever was $110 million in revenue. Last year was $70 million. So this quarter was a really good quarter. So I don't expect that to -- we'll see to continue to repeat. But clearly, we had a good quarter, we'll see with the run rate. I think we get a couple of quarters behind us, we'll have a better view. But clearly, it's higher than our run rate of $87 million. I'm not sure we're as high as $99 million. So I'd say it's probably as we kind of think about 2026, somewhere in that $370 million, $380 million run rate, that's probably not a bad place to start, and then we'll just see how it progresses is the way I would think about it.
Operator:
Your next question comes from the line of Janet Lee with TD Cowen.
Sun Young Lee:
On a core basis, I believe from your second quarter earnings call, you talked about how every 25 basis point cut would be a 1 to 2 basis point improvement overall margin. Is there any change in thoughts on that? Or was that guidance? Or what was that guidance based on the core NIM? Or was that including any accretion?
Stephen Young:
No. Great question, and thanks for asking it. A couple of things there. So if we get back to 6 cuts and we get 1 to 2, that would be, call it, let's just take the midpoint, that would be 9 basis points. So I think our core NIM is somewhat -- as I think about core NIM somewhere in the mid-3.80s. So what's changed there? Number one is the loan accretion forecast. So if we -- next year, we are $125 million versus $150 million just because we pulled forward that that's about 4 basis points of decrease. And then the other is just on the deposit beta and the lag there of kind of where -- like I mentioned in our other question, our deposit beta so far to the first 100 was 38%. But on the other hand, we didn't grow deposits more than, call it, 2%, 2.5%. So as we contemplate the future and we look back at history at 2019 and '20 during that easing cycle, when we were growing a little bit faster, more mid-single digit-ish our deposit beta was more like 27%. So we're taking that model back down to 27%. We hope to outperform that, call it, there's a lag to CDs and pricing and all that. But by the beginning of '27, our hope would be we'd be in that 30% range. But for right now, what we're seeing in front of us we don't see that really -- we see that more of a lag and we're modeling 27% in our numbers.
John Corbett:
So Steve, when you translate what you're saying there, to Janet's question about 1 to 2 basis points with each cut may take that away if the deposit beta is not as good in a way down.
Stephen Young:
Right. And yes, to finish that thought to your point, John, to finish that thought, if our deposit beta -- so we're guiding sort of in the midrange of 3.80% to 3.90%. And so to the extent that the end of the year next year, we go through the cuts, and we start moving our deposit beta from 27% closer to 30%, 31%, that would get us in the high 3.80%, maybe 3.90% at the end of the year of 2026. That's how we're thinking about modeling it.
Sun Young Lee:
Got it. And just a follow-up. If I -- I'm not making this up, hopefully, I believe that the IBTX bankers that group will start adopting SouthState's business model and in a way, what would be the implication on -- or any implication on the expenses or their incentive to bringing like prioritized lower deposit cost or loans? Or is there any sort of change that could be coming or whether an implication on growth profile there? Could you explain -- could you give us any color on what that could mean for SouthState, that transition?
John Corbett:
Yes, sure. Janet, it's John. So we went through this transition year in '25 when we did the conversion, and we kind of kept the incentive system at IBTX the same as it had been in prior years. In 2026, it will move to the more of the SouthState approach where we allocate P&Ls to the regional presidents. So their incentive will be based on both loan growth but predominantly on their PPNR growth. One of the things that we're contemplating, making an adjustment for to incent additional recruiting and hiring is not to penalize those regional presidents for the first year compensation of new hires to encourage recruiting efforts into 2026, both with the existing SouthState plant and the IBTX plan. A good question. Hope that helps you. Is there another question?
Operator:
Yes, one moment please. Mr. McDonald, your line is open.
John McDonald:
Sorry, I didn't hear anything. Sorry, just one more follow-up, Steve, on the margin. I think your prior outlook was to be in the 3.80%, 3.90% and then drift higher in 2026. Just want to make sure that the '26 outlook 3.80%, 3.90% includes the rate cuts and about $125 million of accretion, if I heard that right. Anything has changed from prior? What are some of the puts and takes?
Stephen Young:
Yes. No, I think I was trying to answer that in the prior question. It's really the accretion number that from $150 million, it was what we thought in 2026 last quarter to $125 million. That's about 4 basis points of decrease. And then the rate and then on the deposit beta, we have 38%, 2019 was 27%, we were thinking -- we think ultimately, we'll get to somewhere in the low 30s but it just is probably a bit of a lag. So it's probably not going to -- we're going to be very diligent on growing for the loan growth we think is coming. And so we think we should, in 2026, model more in the 27% range. And then hopefully, as the CD's reprice, all those kind of things through 2027, we could see an uptick. So I think back to the guidepost to how this would work is you start out in the mid-380s and then move higher into 2020 -- the end of '26, early '27.
William Matthews:
And John, this is Will. I would add our margin position is as neutral as we've seen it in years, just based upon the actions we took in 2025, the number one, the merger and marketing that balance sheet properly. And then two, the portfolio restructuring we did in connection with the sale leaseback. So we have a relatively stable looking margin under most reasonable scenarios.
John McDonald:
Got it. And the delta between having a four handle this quarter and move into 380s next quarter is really accretion going from this quarter and cutting half to 40 next quarter in your outlook?
Stephen Young:
Yes, that's right, yes. .
William Matthews:
And that's what we're currently seeing. Yes.
John McDonald:
Okay. And then one just follow-up again on the next quarter's average earning assets in the 59. It seems like that's kind of where you were this quarter. Are there some kind of puts and takes of what you expect in terms of growth in the fourth quarter?
Stephen Young:
Yes. Typically, in the fourth quarter, we had some seasonal deposit growth and some of -- depending on how we manage it, we get some of the seasonal wholesale stuff out of the bank at the same time. So we sort of manage it towards that level. But kind of year-over-year, I'd call it mid-single-digit growth is kind of how we're thinking about it from an average earning asset.
Operator:
Your next question comes from the line of Ben Gerlinger with Citi.
Benjamin Gerlinger:
I was wondering if we -- kind of stepping back to correspondent banking, I understand that a rate card or rate movement kind of sparks it. But we're looking kind of -- I don't know 3 -- you said roughly 3 to 6 cuts over the next 12-ish months. How long is the tail for that kind of tailwind, I guess, you could say. So there's 2 cuts in December -- or excuse me, 2 cuts in the fourth quarter, would the first quarter also see a benefit? Or is it fairly short-lived?
Stephen Young:
Yes. I was trying to explain before, as you kind of think about that business that put the highs and lows of it, back in 2020 when things went crazy on rates. I think our best year was $110 million. I think we did that in 2020, 2021. And last year was our worst when rates were the highest and sort of out there. So that was about $70 million. As I kind of think about that business, you're going to have fixed income, we'll do better in rate cuts lower because, particularly for our bank clients, they'll want to take their excess cash and buy bonds because there'll be a yield curve on the interest rate swap side depending on the shape of the yield curve, it may not be as good as it is today. Today, it's deeply inverted. That's really good for that business. So I kind of see those businesses sort of offsetting each other, but maybe trading some stability at that level.
Benjamin Gerlinger:
Got you. Okay. That's helpful. And then from a follow-up perspective, it seems like you have a lot of opportunity in front of you. I think that's -- that would be hard to disagree, especially with the other disruption in the markets that you operate in. Is it fair to think you're going to think organically like you're hiring individuals, obviously, and growing loans? Or could you potentially see a small bolt-on deal or something like that?
John Corbett:
Yes, Ben, it's John. With our particular fact pattern, kind of our view is to invest in SouthState is more interesting right now than doing an M&A deal. And that investment in SouthState comes in 2 forms. The first way is just to increase our sales force and accelerate our organic growth because of all this dislocation that's going on in the markets. The second way as Will described, is in purchasing SouthState shares through our buyback authorization. The capital formation rate is pretty strong right now and the valuation is pretty attractive. So that's kind of how we're thinking about priorities on capital.
Operator:
Your next question comes from the line of Gary Tenner with D.A. Davidson.
Gary Tenner:
I just wanted to go back to the NIM-related discussion for a minute. The big delta as I look at the average balance sheet was really the cost on the transaction and money market accounts, up 11 basis points quarter-over-quarter. Can you kind of talk about the dynamics around that? Is it an effort to bring in some new deposits with the anticipation of stronger growth over the next year? Or just maybe comment on kind of the driver there?
Stephen Young:
Yes. Back in July, when we had the call, Gary, we've talked about the -- our expectation of deposit costs. And we talked about the range this next quarter for the third quarter is 185 to 190. So we were -- it was 191, so we were on the higher end of the range, missed it by a basis point. But really what drove that was in our expectation was that particularly in the CD book, we -- if you look at the second quarter to the third quarter -- or excuse me, the first quarter, second quarter, our CDs went from, I don't know, 7.1 or 7.2 or something to 7.7, I think. And that was back to funding and loan growth and getting the balance sheet where it needed to be. And so those obviously transacted at a higher rate level than others. So as we kind of think about -- that's kind of what's part of our guidance. It's frankly, a tough environment right now with deposits, but we expect that as we get rate cuts and the curve gets a little bit more steady, we could continue to see better. That's why it's a little bit why we're guiding down on the guiding on the 27% deposit beta because ultimately, we need to fund the loan growth that we think is in front of us.
Gary Tenner:
Great. And then as a follow-up on that beta since you just mentioned as well, to be clear that 27% to 30% beta is relative to the next phase of easing as opposed to cumulative, including last year's?
Stephen Young:
Right, that's right. That's a great way to say it. Yes. So you're right. If we had to average them, it'd probably be somewhere in the, whatever, low to mid-30s, but yes, that's right. It's the next incremental. Yes.
Gary Tenner:
Okay. Great. And if I could sneak in a last question. Just on the NIE, I think you had guided previously to a bit of a step down in the fourth quarter, I think, to the $345 million, $350 million range. Any change to that outlook for the fourth quarter?
William Matthews:
Yes, Gary, I think our guidance for Q4 is still in that $345 million to $350 million range. There's always some variability that's hard to predict with respect to how some of the commission compensation businesses perform, loan origination volume could impact your FAS 91 cost deferral. But similar in that roughly $350 million range. We're pretty clean now in terms of recognizing the cost saves on independent. If you look at Q3 to Q2 was flat even though we had the annual merit increases for most of the company, except for executives July 1, but yes, things were flat. So we've done a good job of getting costs out, getting them out pretty early. Looking ahead to '26, we haven't talked about that, but I might as well address that. Our planning is obviously still underway. We still think for '26 that mid-single digits is a good guide. Maybe it's an inflationary sort of 3% plus another 1% or so for some of the investments in organic growth initiatives like John addressed. So maybe that's what '26 will look like. We're still, as I said, finalizing our planning there, but that's kind of what we're thinking right now.
Operator:
Your next question comes from the line of Gary Tenner. D.A. Davidson.
Stephen Young:
That was Gary we just spoke with.
Operator:
That concludes the Q&A session. I will now turn the call back over to John Corbett for closing remarks.
John Corbett:
Sorry. Thank you, Bella. Thank you all for calling in this morning. We, as always, appreciate your interest in our company and if you have any follow-up questions on your models, don't hesitate to give us a ring. Have a great day. Thank you.
Operator:
Ladies and gentlemen, that concludes today's call. Thank you for joining, and you may now disconnect. Everyone, have a great day.

Here's what you can ask