Southside Bancshares Inc. logo

Southside Bancshares Inc.

SBSI | NYSE
Chart Builder DCF Calculator
$31.36
-$0.16 (-0.51%)
Sep 22, 2026, 1:41 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
25.9M 70.97M 69.22M 70.02M 85.63M 88.49M 88.49M 84.02M 81.95M 82.17M 86.69M 97.04M 105.55M 106.06M 105.02M 106.04M 108.39M 104.31M 113.4M 114.29M 112.05M 112.29M
Depreciation & Amortization
5.3M 10.57M 10.61M 10.95M 10.81M 10.61M 10.46M 10.12M 10.25M 10.41M 10.58M 10.75M 10.83M 10.98M 11.11M 11.12M 11.2M 11.3M 11.42M 11.59M 11.81M 11.95M
Stock-Based Compensation
1.45M 3.77M 3.05M 3.41M 3.61M 3.68M 3.52M 3.34M 3.23M 3.39M 3.55M 3.51M 3.39M 3.32M 3.22M 3.26M 3.33M 3.17M 3.02M 2.96M 2.91M 3M
Other Working Capital
-13.75M -12.88M -44.29M -19.49M -66.52M -56.09M -19.29M -113.2M -22.48M -537K -47.69M 24.29M 21.94M 24.16M 89.23M 97.34M 68.76M 42.48M 21.81M 26.27M 20.87M 23.52M
Other Non-Cash Items
38.39M 48.01M 47.22M 40.57M 19.55M 16.22M 16.36M 25.1M 25.43M 23.42M 22.56M 16.81M 15.89M 23.45M 26.86M 20.75M 15.63M 16.37M 4.39M 9.78M 5.44M 5.76M
Deferred Income Tax
49K -291K -351K -694K -1.44M -1.2M -1.03M -1.12M -1.78M -2.06M -2.11M -2.06M -1.05M -568K -89K 1.24M 3.37M 2.88M 4.75M 3.49M 2.55M 2.81M
Change in Working Capital
-7.16M -14.12M -35.93M -15.36M -61.2M -50.3M -15.96M -115.02M -22.47M -2.81M -41.4M 28.56M 21.9M 21.54M 80.4M 93.41M 62M 41.05M 19.12M 26.83M 18.51M 20.92M
Operating Cash Flow
63.93M 118.91M 93.82M 108.9M 56.96M 67.5M 101.85M 6.45M 96.61M 114.53M 79.86M 154.61M 156.52M 164.77M 226.52M 235.82M 203.92M 179.07M 156.1M 168.92M 153.27M 156.72M
Capital Expenditures
-9.68M -21.98M -20.34M -18.26M -18.15M -11.01M -11.16M -7.93M -7.38M -7.29M -6.9M -6M -7.53M -8.68M -9.3M -10.24M -8.82M -8.78M -8.37M -7.71M -8.06M -9.57M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-711.65M -955.88M -967.71M -1.03B -839.83M -1.02B -1.19B -1.66B -1.93B -2.07B -2.05B -1.15B -903.92M -945.38M -709.94M -821.89M -823.23M -691.2M -692.68M -665.45M -597.76M -361.52M
Sales Maturities Of Investments
713.04M 940.27M 1.1B 1.13B 808.41M 995.42M 963.86M 1.71B 1.97B 2.12B 2.12B 1.11B 914.57M 673.81M 580.55M 699.25M 601.03M 517.94M 494.26M 516.55M 534.3M 711.03M
Other Investing Acitivies
-211.52M -377.41M -141.66M -159.2M -1.26M 8.13M -147.65M -180.13M -283.72M -436.76M -389.43M -357.9M -361.9M -364.15M -496.09M -399.41M -318.24M -79.55M 12.75M 142.5M 242.42M -89.25M
Investing Cash Flow
-219.82M -414.99M -34.22M -82.41M -50.82M -27.86M -382.86M -140.39M -254.44M -398.14M -327.07M -401.7M -358.78M -644.41M -634.78M -532.27M -549.23M -261.56M -194.01M -14.11M 170.9M 250.69M
Debt Repayment
114.53M 34.48M -241.13M -517.53M -152.33M -80.54M 84.08M 256.01M 78.55M -193.02M 343.59M 285.42M 466.8M 924.74M 7.25M -361.68M -632.98M -753.83M -588.55M -316.21M -321.93M -706.01M
Common Stock Repurchased
-12.11M -23.18M -23.18M -12.62M -11.07M -1.51M -1.51M -6.19M -11.83M -29.96M -44.8M -61.32M -55.99M -46.32M -33.71M -12.77M -27.9M -22.51M -34.41M -39.3M -23.86M -21.16M
Dividend Paid
-42.96M -43.14M -43.37M -43.58M -43.66M -43.68M -43.63M -43.89M -43.67M -43.49M -43.58M -44.5M -44.74M -44.92M -44.94M -45.44M -45.23M -45.1M -44.57M -44.19M -43.73M -43.19M
Other Financial Acitivies
281.02M 283.44M 210.76M 526.84M 137.95M 46.56M 106.55M 87.28M 378.45M 707.73M 352.04M 196.96M -130.2M -231.69M 475.92M 823.42M 1.09B 982.43M 797.79M 234.42M 91.63M 356.95M
Financial Cash Flow
341.21M 252.57M -95.97M -45.87M -68.04M -78.04M 146.66M 294.41M 402.71M 442.49M 608.47M 377.79M 237.08M 603.02M 405.76M 404.45M 389.12M 161.98M 131.25M -163.88M -296.49M -412M
Net Cash Flow
7.16M -43.5M -36.38M -19.39M -61.9M -38.4M -134.35M 160.47M 244.88M 158.88M 361.26M 130.7M 34.82M 123.39M -2.5M 107.99M 43.8M 79.48M 93.35M -9.07M 27.68M -4.59M
Free Cash Flow
54.25M 96.93M 73.48M 90.63M 38.81M 56.48M 90.69M -1.48M 89.23M 107.24M 72.96M 148.61M 148.99M 156.09M 217.22M 225.57M 195.1M 170.29M 147.74M 161.21M 145.21M 147.15M
Adj. Free Cash Flow
52.8M 93.16M 70.43M 87.22M 35.21M 52.8M 87.16M -4.82M 86M 103.84M 69.41M 145.1M 145.59M 152.78M 214M 222.32M 191.77M 167.13M 144.72M 158.25M 142.3M 144.15M
Maintenance CapEx
-12.52M -18.18M -18.02M -10.88M -10.65M -2.42M n/a n/a n/a n/a n/a n/a n/a -727.84K -3.53M -5.41M -6.84M -8.23M -7.82M -7.16M -8.06M -9.57M
Growth CapEx
2.84M -3.8M -2.32M -7.38M -7.49M -8.6M -11.16M -7.93M -7.38M -7.29M -6.9M -6M -7.53M -7.95M -5.77M -4.84M -1.98M -549.73K -549.73K -549.73K n/a n/a
Owner Earnings
51.41M 100.74M 75.8M 98.02M 46.3M 65.08M 101.85M 6.45M 96.61M 114.53M 79.86M 154.61M 156.52M 164.04M 222.98M 230.41M 197.08M 170.84M 148.29M 161.76M 145.21M 147.15M

© 2026 bestshares.com. All rights reserved.