SouthState Bank Corp. logo

SouthState Bank Corp.

SSB | NYSE
Chart Builder DCF Calculator
$107.39
+$2.22 (+2.11%)
Nov 2, 2026, 12:52 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
950.21M 935.41M 798.67M 695.12M 591.66M 508.81M 534.78M 497.4M 478.36M 469.44M 494.31M 531.02M 539.92M 535.65M 496.05M 459.39M 449.14M 428.92M 475.54M 454.93M 427.37M 243.47M
Depreciation & Amortization
125.06M 127.69M 124.34M 139.49M 103.86M 77.89M 56.7M 56.01M 56.8M 57.89M 58.83M 60.19M 61.5M 63.43M 64.59M 64.8M 64.7M 63.84M 63.14M 62M 59.5M 53.99M
Stock-Based Compensation
28.58M 29.53M 28.44M 35.55M 33.88M 30.39M 28M 28.28M 29.76M 30.31M 35.86M 35.81M 36.97M 38.57M 35.64M 34.84M 30.72M 28.12M 25.72M 23.82M 22.38M 27.4M
Other Working Capital
587.59M 290.9M 24.34M 508.1M 509.57M 467M 556.29M -273.31M 44.68M 163.67M -141.19M 1.13B 1.3B 1.32B 1.82B 853.14M 593.15M 87.61M -44.13M -105.91M -193.5M 230.37M
Other Non-Cash Items
-970.88M -854.65M -907.99M -1.02B -1.2B -1.01B -627.89M -364.82M -22.12M 40.31M 66.22M 126.41M 140.41M 188.66M 211.1M 208.32M 40.5M 106.46M -64.18M 68.97M 337.93M 273.74M
Deferred Income Tax
46.12M 32.3M 102.71M 74.52M 63.76M 82.13M -10.85M -53.4M -8.82M 960K 1.95M 72.32M 52.52M 77.59M 123.54M 85.06M 76.89M 95.89M 67.85M 93.99M 59.13M -18.37M
Change in Working Capital
618.23M 325.5M 24.34M 498.34M 460.78M 416.55M 531.22M -280.12M 45.6M 166.13M -110.4M 1.14B 1.3B 1.3B 1.79B 833.36M 593.14M 93.78M -30.8M -94.86M -190.61M 214.66M
Operating Cash Flow
797.31M 595.79M 170.51M 423.08M 53.83M 108.04M 511.96M -116.65M 579.58M 765.04M 546.76M 1.97B 2.13B 2.2B 2.72B 1.69B 1.26B 817M 537.27M 608.85M 715.71M 794.9M
Capital Expenditures
-13.57M -19.84M -16.6M -13.42M -53.74M -43.12M -35.81M -34.9M -38.85M -36.75M -38.89M -30.26M -23.6M -20.33M -17.67M -16.79M -19.66M -27.82M -28.42M -29.33M -25.71M -20.32M
Cash Acquisitions
-1.04B -1.04B -279K -279K 1.04B 1.04B n/a n/a n/a n/a n/a n/a n/a n/a 250.12M 250.12M 250.12M 250.12M -39.93M -39.93M -39.93M 2.53B
Purchase of Investments
-5.91B -5.81B -7.12B -5.28B -3.75B -3.45B -236.94M -280.08M -248.25M -297.9M -307.06M -243.44M -391.21M -515.89M -2.5B -3.49B -4.4B -4.84B -3.92B -3.99B -3.83B -3.38B
Sales Maturities Of Investments
5.49B 5.39B 7.03B 5.34B 4.12B 4.03B 886.89M 983.62M 966.38M 1.05B 1.13B 1.03B 1.06B 981.08M 1.3B 1.36B 1.45B 1.45B 1.06B 1.2B 1.31B 1.25B
Other Investing Acitivies
-2.21B -1.38B 256.05M 796.85M -398.23M -485.27M -1.5B -1.52B -1.69B -1.97B -2.21B -3.15B -3.55B -4.09B -3.89B -2.69B -1.55B 101.15M 604.75M 1.33B 1.41B 216.94M
Investing Cash Flow
-3.68B -2.85B 149.93M 844.07M 962.43M 1.08B -886.18M -850.48M -1.01B -1.26B -1.43B -2.4B -2.91B -3.64B -4.86B -4.59B -4.26B -3.06B -2.32B -1.53B -1.17B 598.78M
Debt Repayment
-80.79M -59.36M 79.89M -244.23M 156.6M 160.34M -38.58M 361.43M -34.49M -834.49M 100M n/a 400M 887M -13M -13M -38M -75.88M -75.88M -775.98M -750.98M -1.2B
Common Stock Repurchased
-482.94M -385.08M -235.82M -54.38M -11.95M -12M -16.76M -25.34M -25.12M -28.59M -16.06M -7.48M -7.97M -33.93M -119.33M -169.53M -204.68M -235.43M -147.42M -97.23M -61.4M -6.66M
Dividend Paid
-238.98M -235.57M -231.3M -212.53M -193.12M -177.97M -162.89M -161.36M -159.69M -158.61M -156.18M -154.35M -152.64M -151.08M -146.66M -143.02M -139.49M -135.81M -135.34M -134.45M -133.46M -115.86M
Other Financial Acitivies
2.56B 2.5B 1.84B 1.17B 1.37B 919.65M 978.46M 668.91M 254.71M 724.84M 635.47M -772.15M -2.53B -3.23B -2.76B -25.91M 1.93B 3.03B 4.37B 3.76B 3.44B 4.64B
Financial Cash Flow
1.77B 1.82B 1.46B 664.63M 1.33B 897.24M 767.41M 850.67M 38.74M -293.69M 566M -931.21M -2.29B -2.52B -3.04B -348.79M 1.55B 2.59B 4.02B 2.75B 2.5B 3.32B
Net Cash Flow
-1.14B -460.64M 1.75B 1.93B 2.35B 2.09B 393.19M -116.46M -396.58M -787.21M -313.69M -1.48B -3.19B -4.08B -5.29B -3.25B -1.46B 340.23M 2.23B 1.83B 2.04B 4.71B
Free Cash Flow
783.74M 575.94M 153.91M 409.67M 88K 64.92M 476.15M -151.56M 540.73M 728.28M 507.87M 1.94B 2.1B 2.18B 2.71B 1.67B 1.24B 789.18M 508.85M 579.53M 690M 774.58M
Adj. Free Cash Flow
755.16M 546.41M 125.46M 374.12M -33.79M 34.54M 448.15M -179.83M 510.97M 697.98M 472.01M 1.9B 2.07B 2.14B 2.67B 1.63B 1.2B 761.06M 483.13M 555.71M 667.62M 747.18M
Maintenance CapEx
35.97M 49.81M 65.87M 63.97M -1.9M -1.9M -1.9M n/a n/a n/a n/a n/a n/a n/a -4.98M -8M -15.54M -15.54M -10.56M -7.55M n/a n/a
Growth CapEx
-49.54M -69.65M -82.47M -77.38M -51.84M -41.22M -33.91M -34.9M -38.85M -36.75M -38.89M -30.26M -23.6M -20.33M -12.69M -8.8M -4.12M -12.28M -17.86M -21.78M -25.71M -20.32M
Owner Earnings
833.28M 645.59M 236.37M 487.05M 51.93M 106.14M 510.06M -116.65M 579.58M 765.04M 546.76M 1.97B 2.13B 2.2B 2.72B 1.68B 1.24B 801.46M 526.7M 601.3M 715.71M 794.9M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.