Stephen Dean Young
Analyst · KBW
Yes. Sure, Catherine. This is Steve. Yes. Like you mentioned, the net interest margin this quarter is very strong at 402. I think we have a slide on Page 12 that talks about that. Our guidance this last quarter was between 380 and 390. So significant beat. Approximately half of that beat related to our expectations of loan coupon securities, deposit costs, as you mentioned, is higher than -- better than we thought. And then half of it related to our expectation of loan accretion, which was a little bit higher than we thought due to some higher PCD accretion from early payoffs, and you can see that in our PCD balances. Page 13, as Will mentioned in his opening comments, he described the change quarter-over-quarter in NIM. And just I think to highlight are all the loan coupon increase, security coupon increase and the cost of deposits. So that makes up the 17 basis points quarter-to-quarter. As we think about the guidance to be just simply, there's really no significant change to the guidance as we see it. Sometimes, as we look at these quarter-to-quarters and as it relates to accretion sometimes it's looking at the portrait versus look at the movie. And I think the portrait from quarter to quarter can get a little noisy, but the movie is kind of where we're going to continue to guide you towards, and that's over the next 18 to 24 months. But as we think about the assumptions, the main assumptions around that are the size of interest-earning assets, the rate forecast and then lastly, the loan accretion. For us, the interest-earning assets, we reiterate our guide from last quarter that we would have average earning assets to be roughly $58 billion for the full year in 2025. And then in the fourth quarter average, we'd exit somewhere in the $59 billion. That's a mid- single-digit growth rate, and we sort of see that going into 2026. But as John mentioned in his prepared remarks, we'll see how the growth outlook evolves over time. So really no change in guidance to the interest-earning assets. On the rate forecast, we just -- we don't see rate cuts this year. So we're trying to keep it simple and then we can talk later about interest sensitivity. And then accretion, loan accretion based on our models, we would expect loan rate accretion to total approximately $200 million, maybe slightly higher than that for 2025, of which we've recognized about we've recognized $125 million so far this year. So $200 million in total for 2025, but we recognized $125 million. So that indicates we have, I don't know, between 75, 80, 85 left or so for this year. And then we expect in our models based on prepayments and others, we expect about $150 million in 2026 of accretion. So as a reminder, we have about $393 million left of the discount. So anyway, based on all those assumptions, we'd continue to expect NIM to be between 380 and 390 for the remainder of the year and to drift higher in 2026 as the combination of the legacy SouthState loan book continues to reprice up. So no change to any of the guidance that we talked about, except that if obviously, if rates -- or if our growth rate got higher, then certainly net interest income would move higher.