
SouthState (SSB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
630.6M
Net Income
89.1M
14.13%
EPS (Diluted)
$0.87
Balance Sheet Metrics
Total Assets
65.1B
Total Liabilities
56.5B
Shareholders Equity
8.6B
Debt to Equity
6.55
Cash Flow Metrics
Operating Cash Flow
-109.4M
Free Cash Flow
-139.1M
Revenue & Profitability Trend
SouthState Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.7B | 1.7B | 1.6B | 1.4B | 1.1B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 679.4M | 681.4M | 610.0M | 598.0M | 444.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 679.4M | 681.4M | 610.0M | 598.0M | 444.3M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 700.2M | 630.9M | 633.4M | 604.3M | 104.0M |
Income Tax | 165.5M | 136.5M | 137.3M | 128.7M | -16.7M |
Effective Tax Rate % | 23.6% | 21.6% | 21.7% | 21.3% | -16.0% |
Net Income | 534.8M | 494.3M | 496.0M | 475.5M | 120.6M |
Net Margin % | 32.1% | 29.1% | 30.7% | 34.8% | 10.7% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $7.01 | $6.50 | $6.65 | $6.76 | $2.20 |
EPS (Diluted) | $6.97 | $6.46 | $6.60 | $6.71 | $2.19 |
Basic Shares Outstanding | 76303351 | 76051000 | 74551000 | 70393000 | 54756000 |
Diluted Shares Outstanding | 76303351 | 76051000 | 74551000 | 70393000 | 54756000 |
Income Statement Trend
SouthState Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 798.3M | 762.4M | 732.1M | 702.7M | 1.0B |
Short-term Investments | 100.4M | 4.8B | 5.3B | 5.2B | 3.3B |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 95.8M | 100.3M | 108.0M | 110.3M | 113.4M |
Goodwill | 4.0B | 4.0B | 4.0B | 3.4B | 3.3B |
Intangible Assets | 156.3M | 173.9M | 203.1M | 193.7M | 206.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 46.4B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | 0 | 100.0M | 0 | - | 0 |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 381.2M | 381.6M | 382.0M | 316.8M | 379.9M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 40.5B | - | - | - | - |
Equity | |||||
Common Stock | 190.8M | 190.1M | 189.3M | 173.3M | 177.4M |
Retained Earnings | 2.0B | 1.7B | 1.3B | 997.7M | 657.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.9B | 5.5B | 5.1B | 4.8B | 4.6B |
Key Metrics | |||||
Total Debt | 381.2M | 481.6M | 382.0M | 316.8M | 379.9M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
SouthState Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 534.8M | 494.3M | 496.0M | 475.5M | 120.6M |
Depreciation & Amortization | 56.7M | 58.8M | 64.6M | 63.1M | 46.4M |
Stock-Based Compensation | 28.0M | 35.9M | 35.6M | 25.7M | 23.3M |
Working Capital Changes | 487.4M | -174.9M | 820.3M | -97.3M | 57.9M |
Operating Cash Flow | 473.1M | 372.5M | 1.7B | 687.6M | 536.4M |
Investing Activities | |||||
Capital Expenditures | -35.4M | -38.0M | -11.5M | -19.9M | -9.8M |
Acquisitions | 0 | 0 | 250.1M | -39.9M | 2.6B |
Investment Purchases | -236.9M | -307.1M | -2.5B | -3.9B | -2.4B |
Investment Sales | 886.9M | 1.1B | 1.3B | 1.1B | 1.1B |
Investing Cash Flow | 637.7M | 792.1M | -1.0B | -3.1B | 1.4B |
Financing Activities | |||||
Share Repurchases | -16.8M | -16.1M | -119.3M | -147.4M | -32.4M |
Dividends Paid | -162.9M | -156.2M | -146.7M | -135.3M | -98.3M |
Debt Issuance | 4.0B | 6.1B | 0 | 25.0M | 500.0M |
Debt Repayment | -4.1B | -6.0B | -13.0M | -100.9M | -1.2B |
Financing Cash Flow | -276.4M | -69.5M | -276.1M | -356.3M | -829.3M |
Free Cash Flow | 476.2M | 507.9M | 1.7B | 387.3M | 520.0M |
Net Change in Cash | 834.4M | 1.1B | 376.7M | -2.7B | 1.1B |
Cash Flow Trend
SouthState Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
14.32
Forward P/E
12.61
Price to Book
1.11
Price to Sales
4.72
PEG Ratio
0.66
Profitability Ratios
Profit Margin
28.66%
Operating Margin
52.40%
Return on Equity
8.19%
Return on Assets
1.06%
Financial Health
Debt to Equity
0.32
Beta
0.78
Per Share Data
EPS (TTM)
$6.73
Book Value per Share
$86.71
Revenue per Share
$23.23
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ssb | 9.8B | 14.32 | 1.11 | 8.19% | 28.66% | 0.32 |
U.S. Bancorp | 71.9B | 11.06 | 1.32 | 11.67% | 27.00% | 1.34 |
Deutsche Bank AG | 70.6B | 12.87 | 0.89 | 8.14% | 20.55% | 6.12 |
Webster Financial | 9.6B | 11.79 | 1.07 | 9.44% | 34.45% | 0.52 |
Western Alliance | 9.1B | 10.78 | 1.31 | 12.42% | 27.12% | 0.93 |
UMB Financial | 8.8B | 13.14 | 1.28 | 10.05% | 27.11% | 0.51 |
Financial data is updated regularly. All figures are in the company's reporting currency.