Exhibit 99.1 SOUTHSIDE BANCSHARES, INC. ANNOUNCES SECOND QUARTER EARNINGS; NASDAQ NATIONAL MARKET SYMBOL - 'SBSI' TYLER, Texas, Aug. 2 /PRNewswire-FirstCall/ -- B. G. Hartley, Chairman and Chief Executive Officer of Southside Bancshares, Inc. (Nasdaq: SBSI), reported financial results for the second quarter ended June 30, 2005. For the second quarter ended June 30, 2005 Southside reported net income increased $26,000, or 0.7%, to $3,697,000, compared to $3,671,000 for the same period in 2004. Earnings per fully diluted share were $0.30 for both the second quarters ended June 30, 2005 and 2004. Southside reported net income of $7,272,000 for the six months ended June 30, 2005. The decrease in net income of $894,000, or 10.9%, is a direct result of a reduction in income from the sale of available for sale securities, net of tax, of $1.4 million when comparing the six months ended June 30, 2005, to the same period in 2004. When comparing the six months ended June 30, 2005 with the same period in 2004, net income, excluding losses or gains on sales of available for sale securities, reflected an increase of $512,000, or 7.5%. Earnings per fully diluted share were $0.60 for the six months ended June 30, 2005, compared to $0.67 for the same period in 2004, a decrease of $0.07, or 10.4%. Earnings per fully diluted share attributable to the sale of securities were $0.11 for the six months ended June 30, 2004 compared to zero for the same period in 2005. During the six months ended June 30, 2005, Southside had a loss on the sale of available for sale securities of $56,000, or $37,000, net of tax. The sales of securities at a loss during the six months ended June 30, 2005 allowed the Company to restructure a portion of the securities portfolio which may provide additional interest income in future quarters. This compares to a gain on the sale of available for sale securities during the six months ended June 30, 2004, of $2.1 million, or $1.4 million, net of tax. During the year ended December 31, 2004, 75.2% of Southside's gains on the sales of available for sale securities occurred during the six months ended June 30, 2004. The annualized return on average shareholders' equity for the six months ended June 30, 2005 was 14.10% compared to 15.83% for the same period in 2004. The annualized return on average assets was 0.88% for the six months ended June 30, 2005, compared to 1.12% for the same period in 2004. The Company continued to experience solid loan growth during the six months ended June 30, 2005, as loans, net of unearned discount, increased $35.2 million or 5.6% from December 31, 2004. Loan growth during 2005 was actually stronger than reported due to the sale of $6.2 million of student loans during the second quarter ended June 30, 2005. Asset quality improved as non-performing assets decreased $964,000, or 27.4%, to $2.6 million at June 30, 2005 when compared to $3.5 million at December 31, 2004. We believe that the Company's asset quality ratios as reported in this earnings release remain sound. During the second quarter the Company hired a loan executive to assist in an expanded regional lending effort. He joins the Company from one of the largest banks in the country and has over 20 years of experience lending in East Texas and surrounding regions. With his assistance, the Company plans to expand the regions in which it lends. The Company looks forward to the possibility that its loan growth may begin to accelerate in the future as the Company develops strategies to expand its lending territory. Deposits exceeded $1.0 billion for the first time in the Company's history, as deposits increased $65.3 million, or 6.9%, to $1.0 billion at June 30, 2005 when compared to December 31, 2004. We are pleased deposits continue to grow at an excellent pace as a result of our expanding branch network and continued market penetration. During the second quarter Southside opened its 29th banking center at Seven Points approximately 60 miles west of Tyler. This growing lake community located southeast of Dallas should provide an attractive new market area from which to expand the Company's customer base. Southside anticipates opening its 30th banking center during the last half of 2005, in Palestine, approximately 50 miles southwest of Tyler. The addition of the City of Palestine should complement and enhance Southside's southern expansion efforts which already includes banking centers in Jacksonville and Bullard. Net interest income of $10.2 million for the second quarter 2005, increased $771,000, or 8.2%, over the second quarter 2004. Average total interest earning assets, the primary factor in net interest income growth, increased $151.1 million, or 10.8% from the second quarter 2004, to $1.5 billion for the second quarter 2005. This more than offset the decrease in the Company's net interest margin to 2.90% and net interest spread to 2.38% during the second quarter ended June 30, 2005, when compared to 2.98% and 2.54%, respectively, for the same period in 2004. Noninterest income, excluding gains on sales of securities, was $5.5 million for the second quarter 2005, an increase of $464,000, or 9.3%, over the second quarter 2004. Noninterest expense of $11.1 million for the second quarter 2005 increased $1.2 million, or 12.3%, over the second quarter 2004, primarily as a result of increases in salaries and employee benefits due to higher staffing levels, salary increases and increases in retirement expense. The decrease to net income during the six months ended June 30, 2005, when compared to the same period in 2004 was primarily attributable to a decrease in gains on available for sale securities of $2.1 million, or 102.7% and an increase in noninterest expense of $1.7 million, or 8.5%. The decrease in net income for the six months ended June 30, 2005, when compared to the same period in 2004, was partially offset by an increase in net interest income of $1.6 million, or 8.6%, an increase in noninterest income, excluding security gains, of $782,000, or 8.1%, and a decrease in the provision for loan losses of $63,000, or 12.0% and a decrease in federal income tax expense of $459,000, or 22.4%. Provision for federal tax expense of $822,000 for the second quarter 2005, decreased $24,000, or 2.8%, from second quarter 2004. The effective tax rate as a percentage of pre-tax income was 18.2% for the quarter ended June 30, 2005 compared to 18.7% for the quarter ended June 30, 2004. The decrease in the effective tax rate and income tax expense was due to the decrease in taxable income as a percentage of total income. Southside Bancshares, Inc. is a $1.7 billion holding company that owns 100% of Southside Bank. The bank currently has twenty-nine banking centers in East Texas. To learn more about Southside Bancshares, Inc., please visit our investor relations website at www.southside.com/investor . Our investor relations site provides a detailed overview of our activities, financial information, and historical stock price data. To receive e-mail notification of company news, events, and stock activity, please register on the E-mail Notification portion of the web site. Questions or comments may be directed to Susan Hill at (903) 531-7220, or susanh@southside.com Certain statements of other than historical fact that are contained in this document and in written material, press releases and oral statements issued by or on behalf of Southside Bancshares, Inc., (the "Company") a bank holding company, may be considered to be "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995. These statements may include words such as "expect," "estimate," "project," "anticipate," "believe," "could," "should," "may," "intend," "probability," "risk," "target," "objective," "plans," and similar expressions. Forward-looking statements are subject to significant risks and uncertainties and the Company's actual results may differ materially from the results discussed in the forward-looking statements. For example, certain market risk disclosures are dependent on choices about key model characteristics and assumptions and are subject to various limitations. By their nature, certain of the market risk disclosures are only estimates and could be materially different from what actually occurs in the future. As a result, actual income gains and losses could materially differ from those that have been estimated. Other factors that could cause actual results to differ materially from forward-looking statements include, but are not limited to general economic conditions, either globally, nationally or in the State of Texas, legislation or regulatory changes which adversely affect the businesses in which the Company is engaged, adverse changes in Government Sponsored Enterprises (the "GSE") status or financial condition impacting the GSE guarantees or ability to pay or issue debt, economic or other disruptions caused by acts of terrorism in the United States, Europe or other areas or military actions in Iraq, Afghanistan or other areas, changes in the interest rate yield curve such as flat, inverted or steep yield curves, or interest rate environment which impact interest margins and may impact prepayments on the mortgage-backed securities portfolio, changes impacting the leverage strategy, significant increases in competition in the banking and financial services industry, changes in consumer spending, borrowing and saving habits, technological changes, the Company's ability to increase market share and control expenses, the effect of changes in federal or state tax laws, the effect of compliance with legislation or regulatory changes, the effect of changes in accounting policies and practices and the costs and effects of unanticipated litigation. At At At June 30, December 31, June 30, 2005 2004 2004 ------------ ------------ ------------ (dollars in thousands) (unaudited) Selected Financial Condition Data (at end of period) Total assets $ 1,691,911 $ 1,619,643 $ 1,515,780 Loans, net of unearned discount 659,231 624,019 606,998 Allowance for loan losses 6,839 6,942 6,673 Mortgage-backed and related securities: Available for sale 542,196 479,475 407,224 Held to maturity 232,540 241,058 253,005 Investment securities available for sale 110,193 133,535 111,362 Marketable equity securities available for sale 27,694 26,819 24,177 Deposits 1,006,315 940,986 901,056 Long-term obligations 308,050 351,287 329,190 Shareholders' equity 105,652 104,697 99,420 Nonperforming assets 2,559 3,523 2,142 Nonaccrual loans 1,710 2,248 1,378 Loans 90 days past due 289 827 300 Restructured loans 250 193 195 Other real estate owned 76 214 265 Repossessed assets 234 41 4 Assets Quality Ratios: Nonaccruing loans to total loans 0.26% 0.36% 0.23% Allowance for loan losses to nonaccruing loans 399.94 308.81 484.25 Allowance for loan losses to nonperforming assets 267.25 197.05 311.53 Allowance for loan losses to total loans 1.04 1.11 1.10 Nonperforming assets to total assets 0.15 0.22 0.14 Net charge-offs to average loans 0.18 0.07 0.09 Capital Ratios: Shareholders' equity to total assets 6.24 6.46 6.56 Average shareholders' equity to average total assets 6.27 6.98 7.07 LOAN PORTFOLIO COMPOSITION The following table sets forth loan totals net of unearned discount by category for the periods presented: At At At June 30, December 31, June 30, 2005 2004 2004 ------------ ------------ ------------ (dollars in thousands) (unaudited) Real Estate Loans: Construction $ 40,050 $ 32,877 $ 39,928 1-4 Family Residential 184,785 168,784 159,092 Other 151,700 147,681 137,920 Commercial Loans 92,179 87,125 79,413 Municipal Loans 113,123 103,963 102,005 Loans to Individuals 77,394 83,589 88,640 Total Loans $ 659,231 $ 624,019 $ 606,998 At or for the At or for the Three Months Ended Six Months Ended June 30, June 30, ---------------------------- ----------------------------- 2005 2004 2005 2004 ------------ ------------ ------------ ------------ (dollars in (dollars in thousands) thousands) (unaudited) (unaudited) Selected Operating Data: Total interest income $ 19,288 $ 16,107 $ 38,164 $ 32,052 Total interest expense 9,077 6,667 17,574 13,091 Net interest income 10,211 9,440 20,590 18,961 Provision for loan losses 227 300 462 525 Net interest income after provision for loan losses 9,984 9,140 20,128 18,436 Non-interest income Deposit services 3,687 3,559 7,074 6,948 Gain (loss) on sale of securities available for sale 160 257 (56) 2,074 Gain on sale of loans 649 453 1,019 887 Trust income 310 297 639 574 Bank owned life insurance 253 247 442 444 Other 554 433 1,252 791 Total non-interest income 5,613 5,246 10,370 11,718 Non-interest expense Salaries and employee benefits 7,148 6,302 14,006 12,800 Net occupancy expense 1,082 1,021 2,123 2,027 Equipment expense 213 187 420 360 Advertising, travel & entertainment 471 420 1,017 923 ATM expense 162 195 302 367 Director fees 156 149 315 293 Supplies 175 138 321 283 Professional fees 192 195 390 439 Postage 139 138 274 276 Other 1,340 1,124 2,465 2,168 Total non-interest expense 11,078 9,869 21,633 19,936 Income before federal tax expense 4,519 4,517 8,865 10,218 Income tax expense 822 846 1,593 2,052 Net income $ 3,697 $ 3,671 $ 7,272 $ 8,166 Common Share Data: Weighted-average basic shares outstanding 11,412 11,488 11,439 11,472 Weighted-average diluted shares outstanding 11,989 12,150 12,048 12,148 Net income per common share Basic $ 0.32 $ 0.32 $ 0.63 $ 0.71 Diluted 0.30 0.30 0.60 0.67 Book value per common share --- --- 9.24 8.66 Cash dividend declared per common share 0.11 0.10 0.22 0.20 Selected Performance Ratios: Return on average assets 0.89% 0.99% 0.88% 1.12% Return on average shareholders' equity 14.40 14.39 14.10 15.83 Average yield on interest earning assets 5.25 4.90 5.23 5.00 Average yield on interest bearing liabilities 2.87 2.36 2.79 2.36 Net interest spread 2.38 2.54 2.44 2.64 Net interest margin 2.90 2.98 2.94 3.07 Average interest earning assets to average interest bearing liabilities 122.10 122.60 121.71 122.15 Non-interest expense to average total assets 2.68 2.66 2.63 2.73 Efficiency ratio 66.61 64.28 65.62 65.34 AVERAGE BALANCES AND YIELDS (dollars in thousands) (unaudited) Six Months Ended June 30, 2005 -------------------------------------------- AVG. AVG. BALANCE INTEREST YIELD ------------ ------------ ------------ ASSETS INTEREST EARNING ASSETS: Loans (A) (B) $ 640,177 $ 19,441 6.12% Loans Held for Sale 4,811 108 4.53% Securities: Investment Securities (Taxable) (D) 54,670 978 3.61% Investment Securities (Tax-Exempt) (C) (D) 72,633 2,553 7.09% Mortgage-backed Securities (D) 744,863 16,546 4.48% Marketable Equity Securities 27,340 453 3.34% Interest Earning Deposits 725 10 2.78% Federal Funds Sold 1,159 15 2.61% Total Interest Earning Assets 1,546,378 40,104 5.23% NONINTEREST EARNING ASSETS: Cash and Due From Banks 41,843 Bank Premises and Equipment 30,344 Other Assets 46,076 Less: Allowance for Loan Loss (6,920) Total Assets $ 1,657,721 LIABILITIES AND SHAREHOLDERS' EQUITY INTEREST BEARING LIABILITIES: Savings Deposits $ 50,872 $ 239 0.95% Time Deposits 339,916 4,890 2.90% Interest Bearing Demand Deposits 307,435 2,298 1.51% Short-term Interest Bearing Liabilities 244,794 4,089 3.37% Long-term Interest Bearing Liabilities - FHLB 306,952 5,459 3.59% Long-term Debt (E) 20,619 599 5.78% Total Interest Bearing Liabilities 1,270,588 17,574 2.79% NONINTEREST BEARING LIABILITIES: Demand Deposits 269,138 Other Liabilities 14,014 Total Liabilities 1,553,740 SHAREHOLDERS' EQUITY 103,981 Total Liabilities and Shareholders' Equity $ 1,657,721 NET INTEREST INCOME $ 22,530 NET YIELD ON AVERAGE EARNING ASSETS 2.94% NET INTEREST SPREAD 2.44% AVERAGE BALANCES AND YIELDS (dollars in thousands) (unaudited) Six Months Ended June 30, 2004 -------------------------------------------- AVG. AVG. BALANCE INTEREST YIELD ------------ ------------ ------------ ASSETS INTEREST EARNING ASSETS: Loans (A) (B) $ 594,519 $ 18,181 6.15% Loans Held for Sale 3,001 89 5.96% Securities: Investment Securities (Taxable) (D) 46,363 498 2.16% Investment Securities (Tax-Exempt) (C) (D) 76,264 2,678 7.06% Mortgage-backed Securities (D) 607,509 12,244 4.05% Marketable Equity Securities 23,734 197 1.67% Interest Earning Deposits 692 4 1.16% Federal Funds Sold 12,346 55 0.90% Total Interest Earning Assets 1,364,428 33,946 5.00% NONINTEREST EARNING ASSETS: Cash and Due From Banks 37,988 Bank Premises and Equipment 30,621 Other Assets 39,741 Less: Allowance for Loan Loss (6,441) Total Assets $ 1,466,337 LIABILITIES AND SHAREHOLDERS' EQUITY INTEREST BEARING LIABILITIES: Savings Deposits $ 47,624 $ 95 0.40% Time Deposits 319,071 3,795 2.39% Interest Bearing Demand Deposits 281,208 823 0.59% Short-term Interest Bearing Liabilities 165,052 3,062 3.73% Long-term Interest Bearing Liabilities - FHLB 283,475 4,891 3.47% Long-term Debt (E) 20,619 425 4.08% Total Interest Bearing Liabilities 1,117,049 13,091 2.36% NONINTEREST BEARING LIABILITIES: Demand Deposits 234,766 Other Liabilities 10,803 Total Liabilities 1,362,618 SHAREHOLDERS' EQUITY 103,719 Total Liabilities and Shareholders' Equity $ 1,466,337 NET INTEREST INCOME $ 20,855 NET YIELD ON AVERAGE EARNING ASSETS 3.07% NET INTEREST SPREAD 2.64% (A) Loans are shown net of unearned discount. Interest on loans includes fees on loans which are not material in amount. (B) Interest income includes taxable-equivalent adjustments of $1,131 and $1,068 for the six months ended June 30, 2005 and 2004, respectively. (C) Interest income includes taxable-equivalent adjustments of $809 and $826 for the six months ended June 30, 2005 and 2004, respectively. (D) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost. (E) Southside Statutory Trust III Note: As of June 30, 2005 and 2004, loans totaling $1,710 and $1,378, respectively, were on nonaccrual status. The policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate. AVERAGE BALANCES AND YIELDS (dollars in thousands) (unaudited) Quarter Ended June 30, 2005 -------------------------------------------- AVG. AVG. BALANCE INTEREST YIELD ------------ ------------ ------------ ASSETS INTEREST EARNING ASSETS: Loans (A) (B) $ 649,080 $ 9,958 6.15% Loans Held for Sale 4,635 50 4.33% Securities: Investment Securities (Taxable) (D) 48,344 470 3.90% Investment Securities (Tax-Exempt) (C) (D) 68,970 1,223 7.11% Mortgage-backed Securities (D) 746,381 8,305 4.46% Marketable Equity Securities 27,469 237 3.46% Interest Earning Deposits 886 7 3.17% Federal Funds Sold 1,278 9 2.82% Total Interest Earning Assets 1,547,043 20,259 5.25% NONINTEREST EARNING ASSETS: Cash and Due From Banks 40,241 Bank Premises and Equipment 30,286 Other Assets 48,671 Less: Allowance for Loan Loss (6,867) Total Assets $ 1,659,374 LIABILITIES AND SHAREHOLDERS' EQUITY INTEREST BEARING LIABILITIES: Savings Deposits $ 51,113 $ 130 1.02% Time Deposits 349,216 2,632 3.02% Interest Bearing Demand Deposits 305,639 1,252 1.64% Short-term Interest Bearing Liabilities 248,793 2,149 3.46% Long-term Interest Bearing Liabilities - FHLB 291,662 2,599 3.57% Long-term Debt (E) 20,619 315 6.04% Total Interest Bearing Liabilities 1,267,042 9,077 2.87% NONINTEREST BEARING LIABILITIES: Demand Deposits 275,185 Other Liabilities 14,181 Total Liabilities 1,556,408 SHAREHOLDERS' EQUITY 102,966 Total Liabilities and Shareholders' Equity $ 1,659,374 NET INTEREST INCOME $ 11,182 NET YIELD ON AVERAGE EARNING ASSETS 2.90% NET INTEREST SPREAD 2.38% AVERAGE BALANCES AND YIELDS (dollars in thousands) (unaudited) Quarter Ended June 30, 2004 -------------------------------------------- AVG. AVG. BALANCE INTEREST YIELD ------------ ------------ ------------ ASSETS INTEREST EARNING ASSETS: Loans (A) (B) $ 598,873 $ 9,193 6.17% Loans Held for Sale 3,625 49 5.44% Securities: Investment Securities (Taxable) (D) 43,859 268 2.46% Investment Securities (Tax-Exempt) (C) (D) 67,014 1,193 7.16% Mortgage-backed Securities (D) 642,487 6,190 3.87% Marketable Equity Securities 23,796 91 1.54% Interest Earning Deposits 848 3 1.42% Federal Funds Sold 15,426 34 0.89% Total Interest Earning Assets 1,395,928 17,021 4.90% NONINTEREST EARNING ASSETS: Cash and Due From Banks 36,982 Bank Premises and Equipment 30,677 Other Assets 37,256 Less: Allowance for Loan Loss (6,510) Total Assets $ 1,494,333 LIABILITIES AND SHAREHOLDERS' EQUITY INTEREST BEARING LIABILITIES: Savings Deposits $ 48,895 $ 49 0.40% Time Deposits 317,105 1,810 2.30% Interest Bearing Demand Deposits 280,639 472 0.68% Short-term Interest Bearing Liabilities 164,433 1,517 3.71% Long-term Interest Bearing Liabilities - FHLB 306,918 2,608 3.42% Long-term Debt (E) 20,619 211 4.05% Total Interest Bearing Liabilities 1,138,609 6,667 2.36% NONINTEREST BEARING LIABILITIES: Demand Deposits 240,435 Other Liabilities 12,650 Total Liabilities 1,391,694 SHAREHOLDERS' EQUITY 102,639 Total Liabilities and Shareholders' Equity $ 1,494,333 NET INTEREST INCOME $ 10,354 NET YIELD ON AVERAGE EARNING ASSETS 2.98% NET INTEREST SPREAD 2.54% (A) Loans are shown net of unearned discount. Interest on loans includes fees on loans which are not material in amount. (B) Interest income includes taxable-equivalent adjustments of $579 and $543 for the second quarter ended June 30, 2005 and 2004, respectively. (C) Interest income includes taxable-equivalent adjustments of $392 and $371 for the second quarter ended June 30, 2005 and 2004, respectively. (D) For the purpose of calculating the average yield, the average balance of securities is presented at historical cost. (E) Southside Statutory Trust III Note: As of June 30, 2005 and 2004, loans totaling $1,710 and $1,378, respectively, were on nonaccrual status. The policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate. SOURCE Southside Bancshares, Inc. -0- 08/02/2005 /CONTACT: Susan Hill of Southside Bancshares, Inc., +1-903-531-7220, or susanh@southside.com / /Web site: http://www.southside.com http://www.southside.com/investor /