BancorpSouth Announces Fourth Quarter and Annual 2016 Financial Results; Declares Quarterly Dividend

TUPELO, Miss., Jan. 25, 2017 /PRNewswire/ -- BancorpSouth, Inc. (NYSE: BXS) today announced financial results for the quarter and year ended December 31, 2016.

Annual highlights for 2016 included:

  • Net income of $132.7 million, or $1.41 per diluted share.
  • Generated net loan growth of $439.2 million, or 4.2 percent.
  • Reported total deposit growth of $357.0 million, or 3.2 percent.
  • Reached settlement with the Consumer Financial Protection Bureau and U.S. Department of Justice regarding their joint investigation into the Company's fair lending practices; incurred related pre-tax charge of $13.8 million.
  • Net operating income – excluding MSR – of $141.4 million, or $1.50 per diluted share.
  • Total operating expense declined $5.1 million compared to 2015.
  • Repurchased 988,060 shares of outstanding common stock at a weighted average price of $23.40 per share.

Highlights for the fourth quarter of 2016 included:

  • Net income of $37.7 million, or $0.40 per diluted share.
  • Generated net loan growth of $153.2 million, or 5.7 percent on an annualized basis.
  • Reported total deposit growth of $98.1 million, or 3.4 percent on an annualized basis.
  • Earnings benefitted from a positive pre-tax mortgage servicing rights ("MSR") valuation adjustment of $11.2 million.
  • Net operating income – excluding MSR – of $30.7 million, or $0.33 per diluted share.
  • Credit quality remained stable; recorded provision for credit losses of $1.0 million for the quarter.
  • Repurchased 436,541 shares of outstanding common stock at a weighted average price of $22.91 per share.
  • Acquired certain assets of Gonzales, Louisiana based Waguespack & Associates Insurance, Inc. ("Waguespack"), which is expected to produce annual insurance commission revenues of approximately $3 million.

The Company reported net income of $37.7 million, or $0.40 per diluted share, for the fourth quarter of 2016 compared with net income of $21.2 million, or $0.22 per diluted share, for the fourth quarter of 2015 and net income of $37.8 million, or $0.40 per diluted share, for the third quarter of 2016.  Additionally, the Company reported net income of $132.7 million, or $1.41 per diluted share, for the year ended December 31, 2016 compared to $127.5 million, or $1.33 per diluted share, for the year ended December 31, 2015.    

The Company reported net operating income – excluding MSR – of $30.7 million, or $0.33 per diluted share, for the fourth quarter of 2016 compared to $29.6 million, or $0.31 per diluted share, for the fourth quarter of 2015 and $36.7 million, or $0.39 per diluted share, for the third quarter of 2016.  Additionally, the Company reported net operating income – excluding MSR – of $141.4 million, or $1.50 per diluted share, for the year ended December 31, 2016 compared to $138.4 million, or $1.44 per diluted share, for the year ended December 31, 2015.  Net operating income – excluding MSR – is a non-GAAP financial measure used by management to assess the core operating performance of the Company.  This measure excludes items such as securities gains and losses, MSR valuation adjustments, restructuring charges, merger related expenses, industry related legal settlements, and other one-time charges.  A full reconciliation of this measure is provided in the supplemental schedules of this news release.

At its regular quarterly meeting today, the Board of Directors of the Company declared a quarterly cash dividend of $0.125 per common share.  The dividend is payable April 3, 2017 to shareholders of record at the close of business on March 15, 2017.

"Earnings for the quarter benefitted from the positive MSR valuation adjustment of $11.2 million as a result of the rising interest rate environment," remarked Dan Rollins, BancorpSouth Chairman and Chief Executive Officer.  "Otherwise, while seasonal headwinds in several of our non-interest product offerings prevented sequential quarter improvement in certain of our operating metrics, we continue to grow our Company.  We reported net loan growth of $153.2 million, or 5.7 percent annualized, while total deposits grew $98.1 million, or 3.4 percent annualized.  Credit quality continues to remain stable as well, reflected by our provision for credit losses for the quarter of $1.0 million.  Finally, we continue to focus on controlling costs.  Total operating expenses declined by over $5 million in 2016 compared to 2015."

"Additionally, we continue to look for opportunities to deploy capital in a manner that enhances shareholder value.  I'm excited about the opportunity presented by our transaction with the Waguespack team as we look to continue to expand our agency footprint and grow insurance commission revenue.  This team is expected to add annual revenues of approximately $3 million to our book of business.  Finally, we were able to continue to execute on our share repurchase program as we repurchased 436,541 shares during the quarter at a weighted average price of $22.91 per share."

Net Interest Revenue

Net interest revenue was $115.4 million for the fourth quarter of 2016, an increase of 3.7 percent from $111.2 million for the fourth quarter of 2015 and an increase of 0.7 percent from $114.6 million for the third quarter of 2016.  The fully taxable equivalent net interest margin was 3.46 percent for the fourth quarter of 2016 compared to 3.58 percent for the fourth quarter of 2015 and 3.51 percent for the third quarter of 2016.  Yields on loans and leases were 4.18 percent for the fourth quarter of 2016 compared with 4.15 percent for the fourth quarter of 2015 and 4.20 percent for the third quarter of 2016, while yields on total interest earning assets were 3.70 percent for the fourth quarter of 2016 compared with 3.79 percent for the fourth quarter of 2015 and 3.74 percent for the third quarter of 2016.  The average cost of deposits was 0.23 percent for the fourth quarter of 2016 compared to 0.21 percent for the fourth quarter of 2015 and 0.22 percent for the third quarter of 2016.

Asset, Deposit and Loan Activity

Total assets were $14.7 billion at December 31, 2016 compared with $13.8 billion at December 31, 2015.  Loans and leases, net of unearned income, were $10.8 billion at December 31, 2016 compared with $10.4 billion at December 31, 2015. 

Total deposits were $11.7 billion at December 31, 2016 compared with $11.3 billion at December 31, 2015.  Time deposits decreased $12.2 million, or 0.7 percent, at December 31, 2016 compared to December 31, 2015.  Over the same time period, interest bearing demand deposits increased $30.7 million, or 0.6 percent while noninterest bearing demand deposits increased $219.0 million, or 7.2 percent, and savings deposits increased $119.5 million, or 8.3 percent.

Provision for Credit Losses and Allowance for Credit Losses

Earnings for the quarter reflect a provision for credit losses of $1.0 million, compared to no recorded provision for the fourth quarter of 2015 and no recorded provision for the third quarter of 2016.  Total non-performing assets ("NPAs") were $109.7 million, or 1.01 percent of net loans and leases, at December 31, 2016 compared with $109.7 million, or 1.06 percent of net loans and leases, at December 31, 2015, and $102.3 million, or 0.96 percent of net loans and leases, at September 30, 2016. 

Net charge-offs for the fourth quarter of 2016 were $3.2 million, compared with net charge-offs of $6.6 million for the fourth quarter of 2015 and net charge-offs of $1.0 million for the third quarter of 2016.  Gross charge-offs were $5.7 million for the fourth quarter of 2016, compared with $9.5 million for the fourth quarter of 2015 and $3.8 million for the third quarter of 2016.  Gross recoveries of previously charged-off loans were $2.5 million for the fourth quarter of 2016, compared with $3.0 million for the fourth quarter of 2015 and $2.7 million for the third quarter of 2016.  Annualized net charge-offs were 0.12 percent of average loans and leases for the fourth quarter of 2016, compared with annualized net charge-offs of 0.25 percent for the fourth quarter of 2015 and annualized net charge-offs of 0.04 percent for the third quarter of 2016. 

Non-performing loans ("NPLs") were $101.8 million, or 0.94 percent of net loans and leases, at December 31, 2016, compared with $94.9 million, or 0.92 percent of net loans and leases, at December 31, 2015, and $90.9 million, or 0.85 percent of net loans and leases, at September 30, 2016.  The allowance for credit losses was $123.7 million, or 1.14 percent of net loans and leases, at December 31, 2016, compared with $126.5 million, or 1.22 percent of net loans and leases, at December 31, 2015 and $125.9 million, or 1.18 percent of net loans and leases, at September 30, 2016. 

NPLs at December 31, 2016 consisted primarily of $71.8 million of nonaccrual loans, compared with $70.7 million of nonaccrual loans at September 30, 2016.  NPLs at December 31, 2016 also included $4.0 million of loans 90 days or more past due and still accruing, compared with $2.3 million of such loans at September 30, 2016, and included restructured loans still accruing of $26.0 million at December 31, 2016, compared with $17.9 million of such loans at September 30, 2016.  Early stage past due loans, representing loans 30-89 days past due, totaled $27.8 million at December 31, 2016 compared to $46.7 million at September 30, 2016.  Other real estate owned decreased $3.6 million to $7.8 million during the fourth quarter of 2016 from $11.4 million at September 30, 2016. 

Noninterest Revenue

Noninterest revenue was $73.0 million for the fourth quarter of 2016, compared with $67.4 million for the fourth quarter of 2015 and $70.9 million for the third quarter of 2016.  These results included a positive MSR valuation adjustment of $11.2 million for the fourth quarter of 2016 compared with a positive MSR valuation adjustment of $2.9 million for the fourth quarter of 2015 and a positive MSR valuation adjustment of $1.8 million for the third quarter of 2016.  Valuation adjustments in the MSR asset are driven primarily by fluctuations in interest rates period over period.   

Excluding the MSR valuation adjustments, mortgage banking revenue was $6.6 million for the fourth quarter of 2016, compared with $7.7 million for the fourth quarter of 2015 and $10.5 million for the third quarter of 2016.  Mortgage origination volume for the fourth quarter of 2016 was $395.9 million, compared with $310.0 million for the fourth quarter of 2015 and $478.2 million for the third quarter of 2016.

Credit and debit card fee revenue was $9.3 million for the fourth quarter of 2016, compared with $9.4 million for the fourth quarter of 2015 and $9.3 million for the third quarter of 2016.  Deposit service charge revenue was $10.0 million for the fourth quarter of 2016, compared with $11.8 million for the fourth quarter of 2015 and $11.3 million for the third quarter of 2016.  Insurance commission revenue was $25.7 million for the fourth quarter of 2016, compared with $25.3 million for the fourth quarter of 2015 and $28.2 million for the third quarter of 2016.  Wealth management revenue was $5.4 million for the fourth quarter of 2016, compared with $5.4 million for the fourth quarter of 2015 and $5.3 million for the third quarter of 2016.    

Noninterest Expense

Noninterest expense for the fourth quarter of 2016 was $131.5 million, compared with $148.4 million for the fourth quarter of 2015 and $129.5 million for the third quarter of 2016.  Noninterest expense for the fourth quarter of 2015 included a charge of $16.5 million related to the settlement of a 2010 class action lawsuit related to overdraft fees.  Salaries and employee benefits expense was $81.8 million for the fourth quarter of 2016 compared to $80.2 million for the fourth quarter of 2015 and $82.1 million for the third quarter of 2016.  Occupancy expense was $10.3 million for the fourth quarter of 2016, compared with $10.4 million for the fourth quarter of 2015 and $10.4 million for the third quarter of 2016.  Other noninterest expense was $34.0 million for the fourth quarter of 2016, compared to $51.5 million for the fourth quarter of 2015 and $30.4 million for the third quarter of 2016.

Capital Management

The Company's equity capitalization is comprised entirely of common stock.  BancorpSouth's ratio of shareholders' equity to assets was 11.71 percent at December 31, 2016, compared with 12.00 percent at December 31, 2015 and 11.80 percent at September 30, 2016.  The ratio of tangible shareholders' equity to tangible assets was 9.73 percent at December 31, 2016, compared with 9.96 percent at December 31, 2015 and 9.86 percent at September 30, 2016.

On December 15, 2016, the Company redeemed $10.3 million in Junior Subordinated Debt Securities issued to City Bancorp Preferred Trust I.  Subsequent to year-end, on January 9, 2017, the Company redeemed $6.7 million in Junior Subordinated Debt Securities issued to American State Capital Trust I and $6.2 million in Junior Subordinated Debt Securities issued to Business Holding Company Trust I.  Each of these Junior Subordinated Debt Securities was assumed by the Company pursuant to various prior mergers.

Estimated regulatory capital ratios at December 31, 2016 were calculated in accordance with the Basel III capital framework.  BancorpSouth is a "well capitalized" financial holding company, as defined by federal regulations, with Tier 1 risk-based capital of 12.34 percent at December 31, 2016 and total risk based capital of 13.38 percent, compared with required minimum levels of 8 percent and 10 percent, respectively, in order to qualify for "well capitalized" classification. 

Transactions

On December 19, 2016, BancorpSouth Insurance Services, Inc. announced and closed the acquisition of certain assets of Gonzales, Louisiana based Waguespack & Associates Insurance, Inc.  The agency was formed in 1986 and is expected to produce annual revenues of approximately $3 million.  Waguespack will continue to operate under current leadership in its current location in Gonzales.

On January 21, 2014, the Company announced the signing of a definitive merger agreement with Central Community Corporation, headquartered in Temple, Texas, pursuant to which Central Community Corporation agreed to be merged with and into the Company.  Central Community Corporation is the parent company of First State Bank Central Texas ("First State Bank"), which is headquartered in Austin, Texas.  First State Bank operates 31 full-service banking offices in central Texas.  As of December 31, 2016, Central Community Corporation, on a consolidated basis, reported total assets of $1.4 billion, total loans of $647.6 million and total deposits of $1.1 billion.  Under the terms of the definitive agreement, the Company will issue approximately 7,250,000 shares of the Company's common stock plus $28.5 million in cash for all outstanding shares of Central Community Corporation's capital stock, subject to certain conditions and potential adjustments.  The merger has been unanimously approved by the Board of Directors of each company and was approved by Central Community Corporation shareholders on April 24, 2014.  The Company and Central Community Corporation entered into an extension of the merger effective on October 13, 2016, extending the merger agreement through December 31, 2017 to allow for additional time to obtain the necessary regulatory approvals and to satisfy all closing conditions. The merger agreement remains in effect until terminated by the Board of Directors of the Company or Central Community Corporation.  The terms of the agreement provide for a minimum total deal value of $202.5 million but also allow Central Community Corporation to terminate the agreement if the average closing price of the Company's common stock declines below a certain threshold prior to closing.  The transaction is expected to close shortly after receiving all required regulatory approvals, although the Company can provide no assurance that the merger will close timely or at all.

On January 8, 2014, the Company announced the signing of a definitive merger agreement with Ouachita Bancshares Corp., parent company of Ouachita Independent Bank (collectively referred to as "OIB"), headquartered in Monroe, Louisiana, pursuant to which Ouachita Bancshares Corp. agreed to be merged with and into the Company.  OIB operates 11 full-service banking offices along the I-20 corridor and has a loan production office in Madison, Mississippi.  As of December 31, 2016, OIB, on a consolidated basis, reported total assets of $671.5 million, total loans of $494.8 million and total deposits of $567.2 million.  Under the terms of the definitive agreement, the Company will issue approximately 3,675,000 shares of the Company's common stock plus $22.875 million in cash for all outstanding shares of Ouachita Bancshares Corp.'s capital stock, subject to certain conditions and potential adjustments.  The merger has been unanimously approved by the Board of Directors of each company and was approved by Ouachita Bancshares Corp. shareholders on April 8, 2014.  The Company and Ouachita Bancshares Corp. entered into an extension of the merger effective on October 13, 2016, extending the merger agreement through December 31, 2017 to allow for additional time to obtain the necessary regulatory approvals and to satisfy all closing conditions. The merger agreement remains in effect until terminated by the Board of Directors of the Company or Ouachita Bancshares Corp.  The terms of the agreement provide for a minimum total deal value of $111.1 million but also allow Ouachita Bancshares Corp. to terminate the agreement if the average closing price of the Company's common stock declines below a certain threshold prior to closing.  The transaction is expected to close shortly after receiving all required regulatory approvals, although the Company can provide no assurance that the merger will close timely or at all.

For the most recent information regarding the status of the merger with Central Community Corporation and the status of the merger with Ouachita Bancshares Corp. in our periodic and current reports, please refer to the Form 8-K that was previously filed with the SEC on October 14, 2016.

Summary

Rollins concluded, "I believe our annual results for 2016 reflect our simple strategy of continuing to grow our Company while challenging expenses.  We reported total loan growth for the year of over $435 million and total deposit growth of over $355 million.  This growth, combined with a relatively stable net interest margin, resulted in annual growth in net interest income of $17.8 million, or 4.1 percent.  Our mortgage team originated $1.7 billion in mortgage loans for the year and reported mortgage banking revenue growth, excluding MSR, of $4.0 million, or 11.0 percent.  Our insurance team was able to grow their customer base and hold total commission revenue essentially flat, despite continued pricing pressure on premiums across the industry.   Finally, we continue to improve our cost structure.  Our operating efficiency ratio – excluding MSR – declined from 72.14 percent in 2015 to 69.92 percent for 2016.  As we move into 2017, I'm confident this simple approach will allow us to continue improving our operating performance."

Conference Call

BancorpSouth will conduct a conference call to discuss its fourth quarter 2016 results on January 26, 2017, at 10:00 a.m. (Central Time).  Investors may listen via the Internet by accessing BancorpSouth's website at www.bancorpsouth.com and accessing the "Investor Relations" webpage.  A replay of the conference call will be available at BancorpSouth's website for at least two weeks following the call.

About BancorpSouth, Inc.

BancorpSouth, Inc. (NYSE: BXS) is a financial holding company headquartered in Tupelo, Mississippi, with $14.7 billion in assets.  BancorpSouth Bank, a wholly-owned subsidiary of BancorpSouth, Inc., operates 234 full service branch locations as well as additional mortgage, insurance, and loan production offices in Alabama, Arkansas, Florida, Louisiana, Mississippi, Missouri, Tennessee and Texas, including an insurance location in Illinois.  BancorpSouth is committed to a culture of respect, diversity, and inclusion in both its workplace and communities. To learn more, visit our Community Commitment page at www.bancorpsouth.com.  Like us on Facebook; follow us on Twitter: @MyBXS; or connect with us through LinkedIn.

Forward-Looking Statements

Certain statements contained in this news release may not be based upon historical facts and are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements may be identified by their reference to a future period or periods or by the use of forward-looking terminology such as "anticipate," "believe," "could," "estimate," "expect," "foresee," "hope," "intend," "may," "might," "plan," "will," or "would" or future or conditional verb tenses and variations or negatives of such terms. These forward-looking statements include, without limitation, those relating to the terms, timing and closings of the proposed mergers with Ouachita Bancshares Corp. and Central Community Corporation, the Company's ability to operate its regulatory compliance programs consistent with federal, state and local laws, including its Bank Secrecy Act ("BSA") and anti-money laundering ("AML") compliance program and its fair lending compliance program, the Company's compliance with the consent order it entered into with the Consumer Financial Protection Bureau (the "CFPB") and the United States Department of Justice ("DOJ") related to the Company's fair lending practices (the "Consent Order"), the acceptance by customers of Ouachita Bancshares Corp. and Central Community Corporation of the Company's products and services if the proposed mergers close, the outcome of any instituted, pending or threatened material litigation, amortization expense for intangible assets, goodwill impairments, loan impairment, utilization of appraisals and inspections for real estate loans, maturity, renewal or extension of construction, acquisition and development loans, net interest revenue, fair value determinations, the amount of the Company's non-performing loans and leases, credit quality, credit losses, liquidity, off-balance sheet commitments and arrangements, valuation of mortgage servicing rights, allowance and provision for credit losses, early identification and resolution of credit issues, utilization of non-GAAP financial measures, the ability of the Company to collect all amounts due according to the contractual terms of loan agreements, the Company's reserve for losses from representation and warranty obligations, the Company's foreclosure process related to mortgage loans, the resolution of non-performing loans that are collaterally dependent, real estate values, fully-indexed interest rates, interest rate risk, interest rate sensitivity, calculation of economic value of equity, impaired loan charge-offs, diversification of the Company's revenue stream, the growth of the Company's insurance business and commission revenue, the growth of the Company's loan, deposit and fee revenue sources, liquidity needs and strategies, sources of funding, net interest margin, declaration and payment of dividends, the utilization of the Company's share repurchase program, the implementation and execution of cost saving initiatives, improvement in the Company's efficiencies, operating expense trends, future acquisitions and consideration to be used therefor, and the impact of certain claims and ongoing, pending or threatened litigation, administrative and investigatory matters.  

The Company cautions readers not to place undue reliance on the forward-looking statements contained in this news release, in that actual results could differ materially from those indicated in such forward-looking statements as a result of a variety of factors. These factors may include, but are not limited to, the Company's ability to operate its regulatory compliance programs consistent with federal, state and local laws, including its BSA/AML compliance program and its fair lending compliance program, the Company's ability to successfully implement and comply with the Consent Order, the ability of the Company, Ouachita Bancshares Corp. and Central Community Corporation to obtain regulatory approval of and close the proposed mergers, the willingness of Ouachita Bancshares Corp. and Central Community Corporation to proceed with the proposed mergers, the potential impact upon the Company of the delay in the closings of these proposed mergers, the impact of any ongoing, pending or threatened litigation, administrative and investigatory matters involving the Company, conditions in the financial markets and economic conditions generally, the adequacy of the Company's provision and allowance for credit losses to cover actual credit losses, the credit risk associated with real estate construction, acquisition and development loans, limitations on the Company's ability to declare and pay dividends, the availability of capital on favorable terms if and when needed, liquidity risk, governmental regulation, including the Dodd-Frank Act, and supervision of the Company's operations, the short-term and long-term impact of changes to banking capital standards on the Company's regulatory capital and liquidity, the impact of regulations on service charges on the Company's core deposit accounts, the susceptibility of the Company's business to local economic and environmental conditions, the soundness of other financial institutions, changes in interest rates, the impact of monetary policies and economic factors on the Company's ability to attract deposits or make loans, volatility in capital and credit markets, reputational risk, the impact of the loss of any key Company personnel, the impact of hurricanes or other adverse weather events, any requirement that the Company write down goodwill or other intangible assets, diversification in the types of financial services the Company offers, the growth of the Company's insurance business and commission revenue, the growth of the Company's loan, deposit and fee revenue sources, the Company's ability to adapt its products and services to evolving industry standards and consumer preferences, competition with other financial services companies, risks in connection with completed or potential acquisitions, the Company's growth strategy, interruptions or breaches in the Company's information system security, the failure of certain third-party vendors to perform, unfavorable ratings by rating agencies, dilution caused by the Company's issuance of any additional shares of its common stock to raise capital or acquire other banks, bank holding companies, financial holding companies and insurance agencies, the utilization of the Company's share repurchase program, the implementation and execution of cost saving initiatives, other factors generally understood to affect the assets, business, cash flows, financial condition, liquidity, prospects and/or results of operations of financial services companies and other factors detailed from time to time in the Company's press and news releases, reports and other filings with the SEC.  Forward-looking statements speak only as of the date that they were made, and, except as required by law, the Company does not undertake any obligation to update or revise forward-looking statements to reflect events or circumstances that occur after the date of this news release.

 

BancorpSouth, Inc.

Selected Financial Information

(Dollars in thousands, except per share data)

(Unaudited)

               
               
 

Quarter Ended

Quarter Ended

Quarter Ended

Quarter Ended

Quarter Ended

Year Ended

Year Ended

 

12/31/2016

9/30/2016

6/30/2016

3/31/2016

12/31/2015

12/31/2016

12/31/2015

Earnings Summary:

             

Interest revenue

$            123,444

$             122,340

$            119,423

$            117,972

$            118,050

$            483,179

$            464,378

Interest expense

8,057

7,750

7,107

6,813

6,820

29,727

28,696

Net interest revenue

115,387

114,590

112,316

111,159

111,230

453,452

435,682

Provision for credit losses

1,000

-

2,000

1,000

-

4,000

(13,000)

Net interest revenue, after provision

             

   for credit losses

114,387

114,590

110,316

110,159

111,230

449,452

448,682

Noninterest revenue

72,964

70,868

69,683

65,515

67,386

279,030

277,968

Noninterest expense

131,508

129,512

128,718

142,300

148,351

532,038

539,911

Income before income taxes

55,843

55,946

51,281

33,374

30,265

196,444

186,739

Income tax expense

18,173

18,129

16,589

10,825

9,096

63,716

59,248

Net income

$              37,670

$               37,817

$              34,692

$              22,549

$              21,169

$            132,728

$            127,491

               

Balance Sheet - Period End Balances

             

Total assets

$       14,724,388

$        14,611,483

$       14,137,160

$       13,926,398

$       13,798,662

$       14,724,388

$       13,798,662

Total earning assets

13,549,407

13,483,345

12,977,030

12,760,031

12,656,791

13,549,407

12,656,791

Total securities

2,531,676

2,468,199

2,103,883

2,016,373

2,082,329

2,531,676

2,082,329

Loans and leases, net of unearned income

10,811,991

10,658,761

10,575,978

10,444,697

10,372,778

10,811,991

10,372,778

Allowance for credit losses

123,736

125,887

126,935

126,506

126,458

123,736

126,458

Total deposits

11,688,141

11,590,059

11,364,367

11,486,697

11,331,161

11,688,141

11,331,161

Long-term debt

530,000

563,495

365,588

67,681

69,775

530,000

69,775

Total shareholders' equity

1,723,883

1,724,104

1,713,043

1,679,793

1,655,444

1,723,883

1,655,444

               

Balance Sheet - Average Balances

             

Total assets

$       14,655,360

$        14,366,759

$       14,027,786

$       13,851,661

$       13,724,595

$       14,226,953

$       13,583,715

Total earning assets

13,525,284

13,265,266

12,963,056

12,830,000

12,628,685

13,147,264

12,505,670

Total securities

2,479,008

2,186,889

2,069,058

2,037,739

2,110,195

2,193,937

2,180,117

Loans and leases, net of unearned income

10,737,802

10,601,481

10,513,732

10,372,925

10,321,299

10,557,103

9,995,005

Total deposits

11,700,213

11,509,764

11,437,422

11,431,480

11,182,750

11,520,186

11,149,567

Long-term debt

534,141

430,886

219,434

67,750

69,775

313,979

72,900

Total shareholders' equity

1,724,871

1,719,503

1,690,906

1,668,465

1,650,924

1,701,052

1,654,028

               

Nonperforming Assets:

             

Non-accrual loans and leases

$              71,812

$               70,725

$              68,638

$              81,926

$              83,028

$              71,812

$              83,028

Loans and leases 90+ days past due, still accruing

3,983

2,255

1,875

4,567

2,013

3,983

2,013

Restructured loans and leases, still accruing

26,047

17,936

9,687

7,753

9,876

26,047

9,876

Non-performing loans (NPLs)

101,842

90,916

80,200

94,246

94,917

101,842

94,917

Other real estate owned

7,810

11,391

14,658

12,685

14,759

7,810

14,759

Non-performing assets (NPAs)

$            109,652

$             102,307

$              94,858

$            106,931

$            109,676

$            109,652

$            109,676

               

Financial Ratios and Other Data:

             

Return on average assets

1.02%

1.05%

0.99%

0.65%

0.61%

0.93%

0.94%

Operating return on average assets-excluding MSR*

0.83%

1.02%

1.07%

1.07%

0.86%

0.99%

1.02%

Return on average shareholders' equity

8.69%

8.75%

8.25%

5.44%

5.09%

7.80%

7.71%

Operating return on average shareholders' equity-excluding MSR*

7.08%

8.49%

8.84%

8.89%

7.12%

8.31%

8.37%

Return on tangible equity*

10.70%

10.68%

9.99%

6.63%

6.25%

9.47%

9.50%

Operating return on tangible equity-excluding MSR*

8.71%

10.36%

10.70%

10.84%

8.75%

10.09%

10.30%

Noninterest income to average assets

1.98%

1.96%

2.00%

1.90%

1.95%

1.96%

2.05%

Noninterest expense to average assets

3.57%

3.59%

3.69%

4.13%

4.29%

3.74%

3.97%

Net interest margin-fully taxable equivalent

3.46%

3.51%

3.56%

3.56%

3.58%

3.52%

3.57%

Net interest rate spread

3.36%

3.41%

3.47%

3.47%

3.48%

3.42%

3.47%

Efficiency ratio (tax equivalent)*

68.95%

68.92%

69.77%

79.39%

81.86%

71.67%

74.53%

Operating efficiency ratio-excluding MSR (tax equivalent)*

73.29%

69.59%

68.21%

68.66%

73.89%

69.92%

72.14%

Loan/deposit ratio

92.50%

91.96%

93.06%

90.93%

91.54%

92.50%

91.54%

Price to earnings multiple (avg)

22.02

18.86

19.07

17.33

18.17

22.02

18.17

Market value to book value

168.76%

126.59%

125.23%

119.81%

136.46%

168.76%

136.46%

Market value to book value (avg)

145.61%

129.73%

124.62%

116.78%

142.53%

127.73%

136.87%

Market value to tangible book value

207.63%

154.87%

153.53%

147.04%

168.15%

207.63%

168.15%

Market value to tangible book value (avg)

179.14%

158.71%

152.78%

143.33%

175.64%

157.14%

168.67%

Headcount FTE

3,998

3,981

4,028

3,966

3,970

3,998

3,970

               

*Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 20 and 21.

       
               

Credit Quality Ratios:

             

Net charge-offs to average loans and leases (annualized)

0.12%

0.04%

0.06%

0.04%

0.25%

0.06%

0.03%

Provision for credit losses to average loans and leases (annualized)

0.04%

0.00%

0.08%

0.04%

0.00%

0.04%

(0.13%)

Allowance for credit losses to net loans and leases

1.14%

1.18%

1.20%

1.21%

1.22%

1.14%

1.22%

Allowance for credit losses to non-performing loans and leases

121.50%

138.47%

158.27%

134.23%

133.23%

121.50%

133.23%

Allowance for credit losses to non-performing assets

112.84%

123.05%

133.82%

118.31%

115.30%

112.84%

115.30%

Non-performing loans and leases to net loans and leases

0.94%

0.85%

0.76%

0.90%

0.92%

0.94%

0.92%

Non-performing assets to net loans and leases

1.01%

0.96%

0.90%

1.02%

1.06%

1.01%

1.06%

               

Equity Ratios:

             

Total shareholders' equity to total assets

11.71%

11.80%

12.12%

12.06%

12.00%

11.71%

12.00%

Tangible shareholders' equity to tangible assets*

9.73%

9.86%

10.11%

10.05%

9.96%

9.73%

9.96%

               
               

Capital Adequacy:

             

Common  Equity Tier 1 capital

12.23%

12.13%

12.17%

12.14%

12.07%

12.23%

12.07%

Tier 1 capital

12.34%

12.32%

12.37%

12.34%

12.27%

12.34%

12.27%

Total capital

13.38%

13.37%

13.45%

13.43%

13.37%

13.38%

13.37%

Tier 1 leverage capital

10.32%

10.53%

10.66%

10.61%

10.61%

10.32%

10.61%

   Estimated for current quarter

             
               

Common Share Data:

             

Basic earnings per share

$                  0.40

$                   0.40

$                  0.37

$                  0.24

$                  0.22

$                  1.41

$                  1.33

Diluted earnings per share

0.40

0.40

0.37

0.24

0.22

1.41

1.33

Operating earnings per share*

0.40

0.40

0.37

0.34

0.33

1.51

1.44

Operating earnings per share- excluding MSR*

0.33

0.39

0.39

0.39

0.31

1.50

1.44

Cash dividends per share

0.13

0.13

0.10

0.10

0.10

0.45

0.35

Book value per share

18.40

18.33

18.12

17.79

17.58

18.40

17.58

Tangible book value per share*

14.95

14.98

14.78

14.49

14.27

14.95

14.27

Market value per share (last)

31.05

23.20

22.69

21.31

23.99

31.05

23.99

Market value per share (high)

31.75

25.09

24.18

23.64

27.23

31.75

27.23

Market value per share (low)

22.23

20.98

20.19

18.69

22.44

18.69

19.64

Market value per share (avg)

26.79

23.78

22.58

20.77

25.06

23.50

24.06

Dividend payout ratio

31.11%

31.17%

22.58%

41.85%

44.46%

31.94%

26.31%

Total shares outstanding

93,696,687

94,074,740

94,546,091

94,438,626

94,162,728

93,696,687

94,162,728

Average shares outstanding - basic

93,740,626

94,303,916

94,461,025

94,369,211

94,111,408

94,218,694

95,824,989

Average shares outstanding - diluted

93,966,392

94,563,833

94,694,795

94,593,540

94,384,443

94,454,640

96,123,847

               
               

Yield/Rate:

             

(Taxable equivalent basis)

             

Loans, loans held for sale, and leases net of unearned income

4.18%

4.20%

4.20%

4.21%

4.15%

4.20%

4.23%

Available-for-sale securities:

             

  Taxable

1.31%

1.33%

1.40%

1.40%

1.48%

1.36%

1.46%

  Tax-exempt

5.29%

5.32%

5.36%

5.36%

5.32%

5.33%

5.37%

Short-term investments

0.41%

0.52%

0.39%

0.33%

0.22%

0.42%

0.23%

  Total interest earning assets and revenue

3.70%

3.74%

3.78%

3.78%

3.79%

3.75%

3.80%

Deposits

0.23%

0.22%

0.21%

0.21%

0.21%

0.22%

0.23%

  Demand - interest bearing

0.20%

0.19%

0.18%

0.17%

0.18%

0.19%

0.18%

  Savings

0.12%

0.12%

0.12%

0.12%

0.12%

0.12%

0.12%

  Other time

0.79%

0.78%

0.75%

0.73%

0.71%

0.76%

0.77%

Short-term borrowings

0.16%

0.15%

0.15%

0.14%

0.12%

0.15%

0.12%

Total interest bearing deposits & short-term borrowings

0.31%

0.30%

0.29%

0.28%

0.28%

0.29%

0.30%

Junior subordinated debt

3.53%

3.27%

3.23%

3.18%

2.93%

3.30%

2.87%

Long-term debt

0.73%

0.83%

1.21%

3.08%

2.95%

0.98%

2.91%

  Total interest bearing liabilities and expense

0.34%

0.34%

0.32%

0.31%

0.31%

0.33%

0.33%

Interest bearing liabilities to interest earning assets

69.43%

69.33%

69.47%

69.75%

69.23%

69.49%

70.09%

Net interest tax equivalent adjustment

$                2,371

$                 2,462

$                2,493

$                2,558

$                2,601

$                9,884

$              10,789

               

*Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 20 and 21.

       

 

 

BancorpSouth, Inc.

Consolidated Balance Sheets

(Unaudited)

           
 

Dec-16

Sep-16

Jun-16

Mar-16

Dec-15

 

(Dollars in thousands)

Assets

         

Cash and due from banks

$                184,152

$                172,782

$                186,381

$                197,538

$                154,192

Interest bearing deposits with other banks

38,813

151,944

86,472

148,915

43,777

Available-for-sale securities, at fair value

2,531,676

2,468,199

2,103,883

2,016,373

2,082,329

Loans and leases

10,835,512

10,685,166

10,604,547

10,475,528

10,404,326

  Less:  Unearned income

23,521

26,405

28,569

30,831

31,548

             Allowance for credit losses

123,736

125,887

126,935

126,506

126,458

Net loans and leases

10,688,255

10,532,874

10,449,043

10,318,191

10,246,320

Loans held for sale

166,927

204,441

210,698

150,046

157,907

Premises and equipment, net

305,561

305,245

305,694

306,765

308,125

Accrued interest receivable

42,005

41,583

39,645

41,401

40,901

Goodwill

300,798

294,901

294,901

291,498

291,498

Other identifiable intangibles

21,894

19,908

20,831

19,664

20,545

Bank owned life insurance

258,648

257,015

255,240

253,427

251,534

Other real estate owned

7,810

11,391

14,658

12,685

14,759

Other assets

177,849

151,200

169,714

169,895

186,775

Total Assets

$           14,724,388

$           14,611,483

$           14,137,160

$           13,926,398

$           13,798,662

Liabilities

         

Deposits:

         

  Demand:  Noninterest bearing

$             3,250,537

$             3,308,361

$             3,133,460

$             3,103,321

$             3,031,528

                  Interest bearing

5,034,470

4,877,482

4,838,704

5,033,565

5,003,806

  Savings

1,561,819

1,533,401

1,512,694

1,506,942

1,442,336

  Other time

1,841,315

1,870,815

1,879,509

1,842,869

1,853,491

Total deposits

11,688,141

11,590,059

11,364,367

11,486,697

11,331,161

Securities sold under agreement to repurchase

454,002

468,969

415,949

431,089

405,937

Federal funds purchased

         

   and other short-term borrowing

92,000

-

-

-

62,000

Accrued interest payable

3,975

4,107

3,727

3,305

3,071

Junior subordinated debt securities

12,888

23,198

23,198

23,198

23,198

Long-term debt

530,000

563,495

365,588

67,681

69,775

Other liabilities

219,499

237,551

251,288

234,635

248,076

Total Liabilities

13,000,505

12,887,379

12,424,117

12,246,605

12,143,218

Shareholders' Equity

         

Common stock

234,242

235,187

236,365

236,097

235,407

Capital surplus

271,292

278,973

286,994

283,800

282,934

Accumulated other comprehensive loss

(50,937)

(33,549)

(27,587)

(32,144)

(41,825)

Retained earnings

1,269,286

1,243,493

1,217,271

1,192,040

1,178,928

Total Shareholders' Equity

1,723,883

1,724,104

1,713,043

1,679,793

1,655,444

Total Liabilities & Shareholders' Equity

$           14,724,388

$           14,611,483

$           14,137,160

$           13,926,398

$           13,798,662

 

 

BancorpSouth, Inc.

Consolidated Average Balance Sheets

(Unaudited)

           
 

Dec-16

Sep-16

Jun-16

Mar-16

Dec-15

 

(Dollars in thousands)

Assets

         

Cash and due from banks

$                171,791

$                157,233

$                117,193

$                  71,528

$                159,696

Interest bearing deposits with other banks

165,805

311,545

237,635

316,108

69,552

Available-for-sale securities, at fair value

2,479,008

2,186,889

2,069,058

2,037,739

2,110,195

Loans and leases

10,763,314

10,629,522

10,543,795

10,405,063

10,353,913

  Less:  Unearned income

25,512

28,041

30,063

32,138

32,614

             Allowance for credit losses

125,526

126,820

126,103

126,567

132,375

Net loans and leases

10,612,276

10,474,661

10,387,629

10,246,358

10,188,924

Loans held for sale

142,669

165,351

142,632

103,227

127,638

Premises and equipment, net

305,994

305,707

307,600

308,065

306,881

Accrued interest receivable

38,648

38,125

36,887

38,306

38,142

Goodwill

296,888

294,901

292,620

291,498

291,498

Other identifiable intangibles

20,303

20,248

19,796

19,987

20,880

Bank owned life insurance

257,397

255,967

254,191

252,422

250,577

Other real estate owned

9,084

13,664

15,666

14,523

21,049

Other assets

155,497

142,468

146,879

151,900

139,563

Total Assets

$           14,655,360

$           14,366,759

$           14,027,786

$           13,851,661

$           13,724,595

Liabilities

         

Deposits:

         

  Demand:  Noninterest bearing

$             3,344,632

$             3,221,539

$             3,122,153

$             3,014,896

$             3,106,947

                  Interest bearing

4,951,906

4,886,920

4,957,827

5,102,648

4,782,234

  Savings

1,543,542

1,525,016

1,510,250

1,468,262

1,421,361

  Other time

1,860,133

1,876,289

1,847,192

1,845,674

1,872,208

Total deposits

11,700,213

11,509,764

11,437,422

11,431,480

11,182,750

Securities sold under agreement to repurchase

475,669

454,826

443,340

431,260

466,865

Federal funds purchased

         

   and other short-term borrowing

3,924

11

4,275

10,484

107,408

Accrued interest payable

4,031

3,950

3,509

3,248

3,340

Junior subordinated debt securities

21,181

23,198

23,198

23,198

23,198

Long-term debt

534,141

430,886

219,434

67,750

69,775

Other liabilities

191,330

224,621

205,702

215,776

220,335

Total Liabilities

12,930,489

12,647,256

12,336,880

12,183,196

12,073,671

Shareholders' Equity

         

Common stock

234,323

235,860

236,176

235,946

235,227

Capital surplus

271,900

283,437

284,818

282,796

282,076

Accumulated other comprehensive loss

(40,454)

(29,743)

(32,820)

(36,184)

(38,618)

Retained earnings

1,259,102

1,229,949

1,202,732

1,185,907

1,172,239

Total Shareholders' Equity

1,724,871

1,719,503

1,690,906

1,668,465

1,650,924

Total Liabilities & Shareholders' Equity

$           14,655,360

$           14,366,759

$           14,027,786

$           13,851,661

$           13,724,595

 

 

BancorpSouth, Inc.

Consolidated Condensed Statements of Income

(Dollars in thousands, except per share data)

(Unaudited)

                           
 

Quarter Ended

 

Year Ended

 

Dec-16

 

Sep-16

 

Jun-16

 

Mar-16

 

Dec-15

 

Dec-16

 

Dec-15

INTEREST REVENUE:

                         

Loans and leases

$  112,189

 

$  111,605

 

$   109,078

 

$  107,805

 

$  107,164

 

$ 440,677

 

$ 419,813

Deposits with other banks

169

 

409

 

229

 

263

 

40

 

1,070

 

438

Available-for-sale securities:

                         

    Taxable

7,105

 

6,189

 

6,009

 

5,888

 

6,550

 

25,191

 

26,308

    Tax-exempt

2,771

 

2,898

 

2,924

 

3,032

 

3,137

 

11,625

 

13,075

Loans held for sale

1,210

 

1,239

 

1,183

 

984

 

1,159

 

4,616

 

4,744

        Total interest revenue

123,444

 

122,340

 

119,423

 

117,972

 

118,050

 

483,179

 

464,378

                           

INTEREST EXPENSE:

                         

Interest bearing demand

2,514

 

2,361

 

2,208

 

2,163

 

2,166

 

9,246

 

8,820

Savings

470

 

462

 

451

 

443

 

434

 

1,826

 

1,703

Other time

3,711

 

3,661

 

3,436

 

3,354

 

3,356

 

14,162

 

14,837

Federal funds purchased and securities sold

                         

   under agreement to repurchase

190

 

173

 

159

 

140

 

112

 

662

 

383

Long-term debt

985

 

902

 

665

 

530

 

581

 

3,082

 

2,285

Junior subordinated debt

187

 

190

 

187

 

183

 

171

 

747

 

667

Other

-

 

1

 

1

 

-

 

-

 

2

 

1

        Total interest expense

8,057

 

7,750

 

7,107

 

6,813

 

6,820

 

29,727

 

28,696

                           

        Net interest revenue

115,387

 

114,590

 

112,316

 

111,159

 

111,230

 

453,452

 

435,682

  Provision for credit losses

1,000

 

-

 

2,000

 

1,000

 

-

 

4,000

 

(13,000)

        Net interest revenue, after provision for

                         

          credit losses

114,387

 

114,590

 

110,316

 

110,159

 

111,230

 

449,452

 

448,682

                           

NONINTEREST REVENUE:

                         

Mortgage banking

17,792

 

12,282

 

9,043

 

2,618

 

10,522

 

41,735

 

35,530

Credit card, debit card and merchant fees

9,262

 

9,292

 

9,495

 

8,961

 

9,414

 

37,010

 

36,533

Deposit service charges

9,956

 

11,313

 

11,018

 

11,014

 

11,836

 

43,301

 

46,765

Security gains, net

39

 

1

 

86

 

2

 

48

 

128

 

136

Insurance commissions

25,709

 

28,194

 

28,803

 

33,249

 

25,348

 

115,955

 

116,744

Wealth Management

5,401

 

5,312

 

5,347

 

5,109

 

5,375

 

21,169

 

22,660

Other

4,805

 

4,474

 

5,891

 

4,562

 

4,843

 

19,732

 

19,600

        Total noninterest revenue

72,964

 

70,868

 

69,683

 

65,515

 

67,386

 

279,030

 

277,968

                           

NONINTEREST EXPENSE:

                         

Salaries and employee benefits

81,839

 

82,079

 

81,832

 

82,467

 

80,177

 

328,217

 

322,469

Occupancy, net of rental income

10,294

 

10,412

 

10,109

 

10,273

 

10,434

 

41,088

 

41,866

Equipment

3,563

 

3,423

 

3,295

 

3,765

 

3,569

 

14,046

 

15,309

Deposit insurance assessments

1,818

 

3,227

 

2,582

 

2,288

 

2,630

 

9,915

 

9,509

Regulatory settlement

-

 

-

 

-

 

10,277

 

-

 

10,277

 

-

Other

33,994

 

30,371

 

30,900

 

33,230

 

51,541

 

128,495

 

150,758

        Total noninterest expense

131,508

 

129,512

 

128,718

 

142,300

 

148,351

 

532,038

 

539,911

        Income before income taxes

55,843

 

55,946

 

51,281

 

33,374

 

30,265

 

196,444

 

186,739

Income tax expense

18,173

 

18,129

 

16,589

 

10,825

 

9,096

 

63,716

 

59,248

        Net income

$    37,670

 

$   37,817

 

$     34,692

 

$    22,549

 

$   21,169

 

$ 132,728

 

$ 127,491

                           

Net income per share: Basic

$       0.40

 

$       0.40

 

$        0.37

 

$       0.24

 

$       0.22

 

$      1.41

 

$      1.33

                                  Diluted

$       0.40

 

$       0.40

 

$        0.37

 

$       0.24

 

$       0.22

 

$      1.41

 

$      1.33

 

 

BancorpSouth, Inc.

Selected Loan Data

(Dollars in thousands)

(Unaudited)

                   
 

Quarter Ended

 

Dec-16

 

Sep-16

 

Jun-16

 

Mar-16

 

Dec-15

LOAN AND LEASE PORTFOLIO:

                 

Commercial and industrial

$  1,612,295

 

$   1,616,152

 

$   1,698,089

 

$    1,716,477

 

$  1,747,774

Real estate

                 

   Consumer mortgages

2,643,966

 

2,611,387

 

2,549,989

 

2,480,828

 

2,472,202

   Home equity

628,846

 

622,566

 

614,686

 

605,228

 

589,752

   Agricultural

245,377

 

242,171

 

251,566

 

239,422

 

259,360

   Commercial and industrial-owner occupied

1,764,265

 

1,668,477

 

1,644,618

 

1,654,577

 

1,617,429

   Construction, acquisition and development

1,157,248

 

1,121,386

 

1,021,218

 

966,362

 

945,045

   Commercial real estate

2,237,719

 

2,240,717

 

2,254,653

 

2,233,742

 

2,188,048

Credit cards

109,656

 

107,447

 

108,101

 

106,714

 

112,165

All other

412,619

 

428,458

 

433,058

 

441,347

 

441,003

     Total loans

$ 10,811,991

 

$ 10,658,761

 

$ 10,575,978

 

$  10,444,697

 

$ 10,372,778

                   

ALLOWANCE FOR CREDIT LOSSES:

                 

Balance, beginning of period

$     125,887

 

$      126,935

 

$     126,506

 

$       126,458

 

$     133,009

                   

Loans and leases charged-off:

                 

Commercial and industrial

(2,483)

 

(1,180)

 

(748)

 

(140)

 

(6,193)

Real estate

                 

   Consumer mortgages

(905)

 

(595)

 

(477)

 

(710)

 

(1,146)

   Home equity

(873)

 

(237)

 

(224)

 

(550)

 

(147)

   Agricultural

-

 

(89)

 

(10)

 

(11)

 

(16)

   Commercial and industrial-owner occupied

(20)

 

(261)

 

(660)

 

(154)

 

(357)

   Construction, acquisition and development

(10)

 

(5)

 

(280)

 

(226)

 

(221)

   Commercial real estate

-

 

(14)

 

(870)

 

(245)

 

(122)

Credit cards

(815)

 

(696)

 

(614)

 

(720)

 

(723)

All other

(580)

 

(713)

 

(417)

 

(487)

 

(623)

     Total loans charged-off

(5,686)

 

(3,790)

 

(4,300)

 

(3,243)

 

(9,548)

                   

Recoveries:

                 

Commercial and industrial

1,019

 

263

 

339

 

212

 

354

Real estate

                 

   Consumer mortgages

413

 

327

 

499

 

455

 

596

   Home equity

71

 

109

 

246

 

80

 

123

   Agricultural

15

 

28

 

96

 

36

 

20

   Commercial and industrial-owner occupied

201

 

117

 

101

 

125

 

307

   Construction, acquisition and development

195

 

382

 

524

 

272

 

1,061

   Commercial real estate

176

 

1,043

 

509

 

683

 

149

Credit cards

208

 

262

 

199

 

181

 

152

All other

237

 

211

 

216

 

247

 

235

     Total recoveries

2,535

 

2,742

 

2,729

 

2,291

 

2,997

                   

Net charge-offs

(3,151)

 

(1,048)

 

(1,571)

 

(952)

 

(6,551)

                   

Provision charged to operating expense

1,000

 

-

 

2,000

 

1,000

 

-

Balance, end of period

$     123,736

 

$      125,887

 

$     126,935

 

$       126,506

 

$     126,458

                   

Average loans for period

$ 10,737,802

 

$ 10,601,481

 

$ 10,513,732

 

$ 10,372,925

 

$ 10,321,299

                   

Ratio:

                 

Net charge-offs to average loans (annualized)

0.12%

 

0.04%

 

0.06%

 

0.04%

 

0.25%

 

 

BancorpSouth, Inc.

Selected Loan Data

(Dollars in thousands)

(Unaudited)

                   
 

Quarter Ended

 

Dec-16

 

Sep-16

 

Jun-16

 

Mar-16

 

Dec-15

NON-PERFORMING ASSETS

                 

NON-PERFORMING LOANS AND LEASES:

                 

  Nonaccrual Loans and Leases

                 

    Commercial and industrial

$    13,679

 

$       11,659

 

$         8,675

 

$    10,248

 

$         8,493

    Real estate

                 

       Consumer mortgages

21,084

 

20,196

 

19,309

 

22,968

 

21,637

       Home equity

3,817

 

3,721

 

2,734

 

3,564

 

4,021

       Agricultural

1,546

 

1,194

 

1,107

 

932

 

921

       Commercial and industrial-owner occupied

10,791

 

11,983

 

16,021

 

16,633

 

16,512

       Construction, acquisition and development

7,022

 

6,939

 

6,086

 

7,720

 

9,130

       Commercial real estate

13,402

 

14,793

 

14,197

 

19,417

 

21,741

    Credit cards

161

 

121

 

159

 

188

 

188

    All other

310

 

119

 

350

 

256

 

385

         Total nonaccrual loans and leases

$    71,812

 

$       70,725

 

$       68,638

 

$    81,926

 

$       83,028

                   

  Loans and Leases 90+ Days Past Due, Still Accruing:

3,983

 

2,255

 

1,875

 

4,567

 

2,013

  Restructured Loans and Leases, Still Accruing

26,047

 

17,936

 

9,687

 

7,753

 

9,876

     Total non-performing loans and leases

101,842

 

90,916

 

80,200

 

94,246

 

94,917

                   

OTHER REAL ESTATE OWNED:

7,810

 

11,391

 

14,658

 

12,685

 

14,759

                   

Total Non-performing Assets

$  109,652

 

$      102,307

 

$       94,858

 

$  106,931

 

$      109,676

                   

Additions to Nonaccrual Loans and Leases During the Quarter

$    16,007

 

$       17,319

 

$       10,553

 

$    15,933

 

$       34,050

                   

  Loans and Leases 30-89 Days Past Due, Still Accruing:

                 

    Commercial and industrial

$      3,449

 

$         6,736

 

$         3,748

 

$      3,758

 

$         2,409

    Real estate

                 

       Consumer mortgages

14,490

 

15,443

 

15,784

 

11,985

 

15,128

       Home equity

3,072

 

3,854

 

2,842

 

2,414

 

2,456

       Agricultural

1,283

 

616

 

367

 

240

 

303

       Commercial and industrial-owner occupied

2,120

 

1,712

 

2,854

 

669

 

1,018

       Construction, acquisition and development

1,344

 

1,272

 

1,137

 

1,489

 

1,070

       Commercial real estate

653

 

15,221

 

3,776

 

1,831

 

830

    Credit cards

726

 

774

 

677

 

569

 

677

    All other

673

 

1,089

 

712

 

606

 

744

         Total Loans and Leases 30-89 days past due, still accruing

$    27,810

 

$       46,717

 

$       31,897

 

$    23,561

 

$       24,635

                   

Credit Quality Ratios:

                 

Provision for credit losses to average loans and leases (annualized)

0.04%

 

0.00%

 

0.08%

 

0.04%

 

0.00%

Allowance for credit losses to net loans and leases

1.14%

 

1.18%

 

1.20%

 

1.21%

 

1.22%

Allowance for credit losses to non-performing loans and leases

121.50%

 

138.47%

 

158.27%

 

134.23%

 

133.23%

Allowance for credit losses to non-performing assets

112.84%

 

123.05%

 

133.82%

 

118.31%

 

115.30%

Non-performing loans and leases to net loans and leases

0.94%

 

0.85%

 

0.76%

 

0.90%

 

0.92%

Non-performing assets to net loans and leases

1.01%

 

0.96%

 

0.90%

 

1.02%

 

1.06%

 

 

BancorpSouth, Inc.

       

Selected Loan Data

       

(Dollars in thousands)

       

(Unaudited)

       
                           
 

December 31, 2016

     

Special

                   
 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Impaired

 

Total

LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:

                         

Commercial and industrial

$  1,562,263

 

$                -

 

$       41,618

 

$        100

 

$                -

 

$    8,314

 

$   1,612,295

Real estate

                         

   Consumer mortgages

2,579,905

 

522

 

61,602

 

282

 

-

 

1,655

 

2,643,966

   Home equity

616,758

 

-

 

11,231

 

-

 

-

 

857

 

628,846

   Agricultural

233,939

 

-

 

10,577

 

-

 

-

 

861

 

245,377

   Commercial and industrial-owner occupied

1,705,266

 

3,668

 

47,010

 

-

 

-

 

8,321

 

1,764,265

   Construction, acquisition and development

1,135,618

 

-

 

15,697

 

-

 

-

 

5,933

 

1,157,248

   Commercial real estate

2,179,318

 

634

 

45,471

 

-

 

-

 

12,296

 

2,237,719

Credit cards

109,656

 

-

 

-

 

-

 

-

 

-

 

109,656

All other

405,611

 

-

 

7,008

 

-

 

-

 

-

 

412,619

     Total loans

$ 10,528,334

 

$         4,824

 

$      240,214

 

$        382

 

$                -

 

$  38,237

 

$ 10,811,991

                           
                           
 

September 30, 2016

     

Special

                   
 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Impaired

 

Total

LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:

                         

Commercial and industrial

$  1,567,073

 

$                -

 

$       42,117

 

$        774

 

$                -

 

$    6,188

 

$   1,616,152

Real estate

                         

   Consumer mortgages

2,549,780

 

528

 

59,727

 

89

 

-

 

1,263

 

2,611,387

   Home equity

610,313

 

-

 

10,766

 

-

 

-

 

1,487

 

622,566

   Agricultural

230,891

 

-

 

10,639

 

-

 

-

 

641

 

242,171

   Commercial and industrial-owner occupied

1,619,545

 

512

 

39,135

 

-

 

-

 

9,285

 

1,668,477

   Construction, acquisition and development

1,103,739

 

-

 

11,308

 

-

 

-

 

6,339

 

1,121,386

   Commercial real estate

2,188,170

 

-

 

38,637

 

-

 

-

 

13,910

 

2,240,717

Credit cards

107,447

 

-

 

-

 

-

 

-

 

-

 

107,447

All other

420,838

 

-

 

7,620

 

-

 

-

 

-

 

428,458

     Total loans

$ 10,397,796

 

$         1,040

 

$      219,949

 

$        863

 

$                -

 

$  39,113

 

$ 10,658,761

 

 

BancorpSouth, Inc.

Geographical Information

(Dollars in thousands)

(Unaudited)

                                   
 

December 31, 2016

 

Alabama

                               
 

and Florida

                               
 

Panhandle

 

Arkansas

 

Louisiana

 

Mississippi

 

Missouri

 

Tennessee

 

Texas

 

Other

 

Total

LOAN AND LEASE PORTFOLIO:

                                 

Commercial and industrial

$   150,644

 

$   194,141

 

$   181,338

 

$   594,016

 

$     78,450

 

$   122,403

 

$   225,390

 

$     65,913

 

$  1,612,295

Real estate

                                 

   Consumer mortgages

349,488

 

320,160

 

229,038

 

833,535

 

87,015

 

305,512

 

491,396

 

27,822

 

2,643,966

   Home equity

98,427

 

44,608

 

71,030

 

230,337

 

22,734

 

145,079

 

15,070

 

1,561

 

628,846

   Agricultural

6,579

 

87,424

 

26,624

 

67,797

 

5,481

 

13,482

 

37,950

 

40

 

245,377

   Commercial and industrial-owner occupied

200,929

 

191,826

 

206,321

 

713,548

 

45,248

 

147,034

 

259,359

 

-

 

1,764,265

   Construction, acquisition and development

122,912

 

74,124

 

53,071

 

370,193

 

25,741

 

176,539

 

334,668

 

-

 

1,157,248

   Commercial real estate

315,091

 

374,388

 

226,718

 

558,378

 

199,968

 

190,228

 

372,948

 

-

 

2,237,719

Credit cards

-

 

-

 

-

 

-

 

-

 

-

 

-

 

109,656

 

109,656

All other

55,318

 

43,212

 

25,540

 

209,058

 

3,511

 

24,898

 

44,829

 

6,253

 

412,619

     Total loans

$ 1,299,388

 

$ 1,329,883

 

$ 1,019,680

 

$3,576,862

 

$   468,148

 

$ 1,125,175

 

$ 1,781,610

 

$   211,245

 

$ 10,811,991

                                   

NON-PERFORMING LOANS AND LEASES:

                                 

Commercial and industrial

$         167

 

$         530

 

$       4,000

 

$    15,179

 

$             -

 

$         385

 

$       3,422

 

$         235

 

$       23,918

Real estate

                                 

   Consumer mortgages

2,166

 

4,279

 

1,875

 

11,325

 

430

 

1,920

 

3,948

 

151

 

26,094

   Home equity

426

 

824

 

1,036

 

713

 

81

 

611

 

127

 

2

 

3,820

   Agricultural

-

 

90

 

24

 

1,461

 

-

 

-

 

45

 

2

 

1,622

   Commercial and industrial-owner occupied

1,163

 

3,972

 

1,810

 

6,200

 

317

 

611

 

606

 

-

 

14,679

   Construction, acquisition and development

45

 

1,014

 

-

 

5,809

 

5

 

-

 

407

 

-

 

7,280

   Commercial real estate

1,011

 

565

 

-

 

17,905

 

-

 

14

 

444

 

-

 

19,939

Credit cards

-

 

-

 

-

 

-

 

-

 

-

 

-

 

1,372

 

1,372

All other

-

 

1

 

26

 

268

 

-

 

20

 

2,802

 

1

 

3,118

     Total loans

$       4,978

 

$     11,275

 

$       8,771

 

$    58,860

 

$         833

 

$       3,561

 

$     11,801

 

$       1,763

 

$     101,842

                                   

NON-PERFORMING LOANS AND LEASES

                                 

   AS A PERCENTAGE OF OUTSTANDING:

                                 

Commercial and industrial

0.11%

 

0.27%

 

2.21%

 

2.56%

 

0.00%

 

0.31%

 

1.52%

 

0.36%

 

1.48%

Real estate

                                 

   Consumer mortgages

0.62%

 

1.34%

 

0.82%

 

1.36%

 

0.49%

 

0.63%

 

0.80%

 

0.54%

 

0.99%

   Home equity

0.43%

 

1.85%

 

1.46%

 

0.31%

 

0.36%

 

0.42%

 

0.84%

 

0.13%

 

0.61%

   Agricultural

0.00%

 

0.10%

 

0.09%

 

2.15%

 

0.00%

 

0.00%

 

0.12%

 

5.00%

 

0.66%

   Commercial and industrial-owner occupied

0.58%

 

2.07%

 

0.88%

 

0.87%

 

0.70%

 

0.42%

 

0.23%

 

N/A

 

0.83%

   Construction, acquisition and development

0.04%

 

1.37%

 

0.00%

 

1.57%

 

0.02%

 

0.00%

 

0.12%

 

N/A

 

0.63%

   Commercial real estate

0.32%

 

0.15%

 

0.00%

 

3.21%

 

0.00%

 

0.01%

 

0.12%

 

N/A

 

0.89%

Credit cards

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

1.25%

 

1.25%

All other

0.00%

 

0.00%

 

0.10%

 

0.13%

 

0.00%

 

0.08%

 

6.25%

 

0.02%

 

0.76%

     Total loans

0.38%

 

0.85%

 

0.86%

 

1.65%

 

0.18%

 

0.32%

 

0.66%

 

0.83%

 

0.94%

 

 

BancorpSouth, Inc.

       

Noninterest Revenue and Expense

       

(Dollars in thousands)

       

(Unaudited)

       
                           
 

Quarter Ended

 

Year Ended

 

Dec-16

 

Sep-16

 

Jun-16

 

Mar-16

 

Dec-15

 

Dec-16

 

Dec-15

NONINTEREST REVENUE:

                         

Mortgage banking excl. MSR market value adjustment

$      6,550

 

$       10,469

 

$       13,135

 

$    10,572

 

$         7,657

 

$  40,726

 

$  36,691

MSR market value adjustment

11,242

 

1,813

 

(4,092)

 

(7,954)

 

2,865

 

1,009

 

(1,161)

Credit card, debit card and merchant fees

9,262

 

9,292

 

9,495

 

8,961

 

9,414

 

37,010

 

36,533

Deposit service charges

9,956

 

11,313

 

11,018

 

11,014

 

11,836

 

43,301

 

46,765

Securities gains, net

39

 

1

 

86

 

2

 

48

 

128

 

136

Insurance commissions

25,709

 

28,194

 

28,803

 

33,249

 

25,348

 

115,955

 

116,744

Trust income

3,874

 

3,641

 

3,493

 

3,430

 

3,469

 

14,438

 

14,701

Annuity fees

257

 

446

 

465

 

477

 

449

 

1,645

 

2,016

Brokerage commissions and fees

1,270

 

1,225

 

1,389

 

1,202

 

1,457

 

5,086

 

5,943

Bank-owned life insurance

2,104

 

1,775

 

1,813

 

1,893

 

1,881

 

7,585

 

7,457

Other miscellaneous income

2,701

 

2,699

 

4,078

 

2,669

 

2,962

 

12,147

 

12,143

     Total noninterest revenue

$    72,964

 

$       70,868

 

$       69,683

 

$    65,515

 

$       67,386

 

$ 279,030

 

$ 277,968

                           

NONINTEREST EXPENSE:

                         

Salaries and employee benefits

$    81,839

 

$       82,079

 

$       81,832

 

$    82,467

 

$       80,177

 

328,217

 

$ 322,469

Occupancy, net of rental income

10,294

 

10,412

 

10,109

 

10,273

 

10,434

 

41,088

 

41,866

Equipment

3,563

 

3,423

 

3,295

 

3,765

 

3,569

 

14,046

 

15,309

Deposit insurance assessments

1,818

 

3,227

 

2,582

 

2,288

 

2,630

 

9,915

 

9,509

Regulatory settlement

-

 

-

 

-

 

10,277

 

-

 

10,277

 

-

Advertising

2,443

 

925

 

1,043

 

633

 

1,009

 

5,044

 

4,288

Foreclosed property expense

1,005

 

859

 

1,309

 

1,181

 

3,014

 

4,354

 

7,418

Telecommunications

1,245

 

1,288

 

1,259

 

1,295

 

1,322

 

5,087

 

5,226

Public relations

716

 

718

 

599

 

661

 

702

 

2,694

 

2,769

Data processing

6,903

 

6,856

 

6,685

 

6,391

 

6,092

 

26,835

 

24,148

Computer software

3,013

 

2,976

 

2,732

 

2,660

 

2,609

 

11,381

 

10,500

Amortization of intangibles

963

 

923

 

869

 

880

 

922

 

3,635

 

3,963

Legal

1,190

 

1,064

 

1,754

 

4,535

 

19,434

 

8,543

 

30,346

Merger expense

-

 

-

 

1

 

1

 

13

 

2

 

25

Postage and shipping

1,075

 

1,059

 

985

 

1,117

 

1,139

 

4,236

 

4,535

Other miscellaneous expense

15,441

 

13,703

 

13,664

 

13,876

 

15,285

 

56,684

 

57,540

     Total noninterest expense

$  131,508

 

$      129,512

 

$      128,718

 

$  142,300

 

$      148,351

 

$ 532,038

 

$ 539,911

                           

INSURANCE COMMISSIONS:

                         

Property and casualty commissions

$    19,098

 

$       20,927

 

$       20,417

 

$    19,877

 

$       18,814

 

80,319

 

$  81,787

Life and health commissions

5,757

 

5,897

 

6,252

 

5,615

 

5,823

 

23,521

 

23,212

Risk management income

610

 

674

 

592

 

623

 

672

 

2,499

 

2,684

Other

244

 

696

 

1,542

 

7,134

 

39

 

9,616

 

9,061

     Total insurance commissions

$    25,709

 

$       28,194

 

$       28,803

 

$    33,249

 

$       25,348

 

$ 115,955

 

$ 116,744

 

 

BancorpSouth, Inc.

Selected Additional Information

(Dollars in thousands)

(Unaudited)

                   
 

Quarter Ended

 

Dec-16

 

Sep-16

 

Jun-16

 

Mar-16

 

Dec-15

MORTGAGE SERVICING RIGHTS:

                 

Fair value, beginning of period

$     51,930

 

$       48,108

 

$       50,544

 

$     57,268

 

$       52,973

Additions to mortgage servicing rights:

                 

   Originations of servicing assets

4,022

 

4,349

 

3,723

 

2,612

 

3,065

Changes in fair value:

                 

   Due to payoffs/paydowns

(2,447)

 

(2,338)

 

(2,066)

 

(1,380)

 

(1,633)

   Due to change in valuation inputs or

                 

     assumptions used in the valuation model

11,242

 

1,813

 

(4,092)

 

(7,954)

 

2,865

   Other changes in fair value

(1)

 

(2)

 

(1)

 

(2)

 

(2)

Fair value, end of period

$     64,746

 

$       51,930

 

$       48,108

 

$     50,544

 

$       57,268

                   

Production revenue:

                 

   Origination

$       4,324

 

$         8,168

 

$       10,523

 

$       7,208

 

$         4,909

   Servicing

4,673

 

4,639

 

4,678

 

4,744

 

4,381

   Payoffs/Paydowns

(2,447)

 

(2,338)

 

(2,066)

 

(1,380)

 

(1,633)

     Total production revenue

6,550

 

10,469

 

13,135

 

10,572

 

7,657

Market value adjustment

11,242

 

1,813

 

(4,092)

 

(7,954)

 

2,865

Total mortgage banking revenue

$     17,792

 

$       12,282

 

$         9,043

 

$       2,618

 

$       10,522

                   

Mortgage loans serviced

$ 6,384,649

 

$   6,285,027

 

$   6,156,258

 

$ 6,096,220

 

$   6,011,236

MSR/mtg loans serviced

1.01%

 

0.83%

 

0.78%

 

0.83%

 

0.95%

                   

AVAILABLE-FOR-SALE SECURITIES, at fair value

                 

U.S. Government agencies

$ 1,789,427

 

$   1,691,866

 

$   1,310,803

 

$ 1,196,167

 

$   1,244,640

Government agency issued residential

                 

   mortgage-back securities

176,243

 

184,095

 

180,178

 

189,741

 

140,540

Government agency issued commercial

                 

   mortgage-back securities

172,279

 

178,827

 

193,475

 

207,908

 

260,693

Obligations of states and political subdivisions

360,005

 

384,995

 

399,391

 

408,537

 

417,499

Other

33,722

 

28,416

 

20,036

 

14,020

 

18,957

Total available-for-sale securities

$ 2,531,676

 

$   2,468,199

 

$   2,103,883

 

$ 2,016,373

 

$   2,082,329

 

 

BancorpSouth, Inc.

Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions

(Dollars in thousands, except per share amounts)

(Unaudited)

                               
                               

Management evaluates the Company's capital position and operating performance by utilizing certain financial measures not calculated in accordance with U.S. Generally Accepted Accounting Principles (GAAP), including net operating income, net operating income-excluding MSR, total operating expense, tangible shareholders' equity to tangible assets, return on tangible equity, operating return on tangible equity-excluding MSR,  operating return on average assets-excluding MSR, operating return on average shareholders' equity-excluding MSR, tangible book value per share, operating earnings per share, operating earnings per share-excluding MSR, efficiency ratio (tax equivalent) and operating efficiency ratio-excluding MSR (tax equivalent).  The Company has included these non-GAAP financial measures in this news release for the applicable periods presented.  Management believes that the presentation of these non-GAAP financial measures (i) provides important supplemental information that contributes to a proper understanding of the Company's capital position and operating performance, (ii) enables a more complete understanding of factors and trends affecting the Company's business and (iii) allows investors to evaluate the Company's performance in a manner similar to management, the financial services industry, bank stock analysts and bank regulators.  Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented in the tables below.  These non-GAAP financial measures should not be considered as substitutes for GAAP financial measures, and the Company strongly encourages investors to review the GAAP financial measures included in this news release and not to place undue reliance upon any single financial measure.  In addition, because non-GAAP financial measures are not standardized, it may not be possible to compare the non-GAAP financial measures presented in this news release with other companies' non-GAAP financial measures having the same or similar names.

                               

Reconciliation of Net Operating Income and Net Operating Income-Excluding MSR to Net Income:

           
                               
     

Quarter ended

 

Year ended

     

12/31/2016

 

9/30/2016

 

6/30/2016

 

3/31/2016

 

12/31/2015

 

12/31/2016

 

12/31/2015

                               

Net income

 

$      37,670

 

$   37,817

 

$          34,692

 

$          22,549

 

$          21,169

 

$         132,728

 

$       127,491

Plus:

Merger expense, net of tax

 

-

 

-

 

1

 

1

 

8

 

2

 

15

 

Legal charge, net of tax

 

-

 

-

 

-

 

-

 

10,246

 

-

 

10,246

 

Regulatory related charges, net of tax

 

-

 

-

 

-

 

9,412

 

-

 

9,412

 

-

Less:

Security gains, net of tax

 

25

 

-

 

53

 

2

 

30

 

80

 

84

Net operating income

 

$      37,645

 

$   37,817

 

$          34,640

 

$          31,960

 

$          31,393

 

$         142,062

 

$       137,668

                               

Less:

MSR market value adjustment, net of tax

6,970

 

1,124

 

(2,537)

 

(4,931)

 

1,776

 

626

 

(720)

Net operating income-excluding MSR

 

$      30,675

 

$   36,693

 

$          37,177

 

$          36,891

 

$          29,617

 

$         141,436

 

$       138,388

                               
                               

Reconciliation of Total Operating Expense to Total Noninterest Expense:

                   
                               

Total noninterest expense

 

$    131,508

 

$ 129,512

 

$        128,718

 

$         142,300

 

$         148,351

 

$         532,038

 

$       539,911

Less:

Merger expense

 

-

 

-

 

1

 

1

 

13

 

2

 

24

 

Legal charge

 

-

 

-

 

-

 

-

 

16,500

 

-

 

16,500

 

Regulatory related charges

 

-

 

-

 

-

 

13,777

 

-

 

13,777

 

-

Total operating expense

 

$    131,508

 

$ 129,512

 

$        128,717

 

$         128,522

 

$         131,838

 

$         518,259

 

$       523,387

 

 

BancorpSouth, Inc.

Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions

(Dollars in thousands, except per share amounts)

(Unaudited)

                               
                               
                               

Reconciliation of Tangible Assets and Tangible Shareholders' Equity to 

                       

Total Assets and Total Shareholders' Equity:

                           
                               
     

Quarter ended

 

Year ended

     

12/31/2016

 

9/30/2016

 

6/30/2016

 

3/31/2016

 

12/31/2015

 

12/31/2016

 

12/31/2015

Tangible assets

                           

Total assets

 

$ 14,724,388

 

$  14,611,483

 

$  14,137,160

 

$ 13,926,398

 

$  13,798,662

 

$ 14,724,388

 

$ 13,798,662

Less:  

Goodwill

 

300,798

 

294,901

 

294,901

 

291,498

 

291,498

 

300,798

 

291,498

 

Other identifiable intangible assets

 

21,894

 

19,908

 

20,831

 

19,664

 

20,545

 

21,894

 

20,545

Total tangible assets

 

$ 14,401,696

 

$  14,296,674

 

$  13,821,428

 

$ 13,615,236

 

$  13,486,619

 

$ 14,401,696

 

$ 13,486,619

                               

Tangible shareholders' equity

                           

Total shareholders' equity

 

$   1,723,883

 

$    1,724,104

 

$    1,713,043

 

$   1,679,793

 

$    1,655,444

 

$   1,723,883

 

$   1,655,444

Less:

Goodwill

 

300,798

 

294,901

 

294,901

 

291,498

 

291,498

 

300,798

 

291,498

 

Other identifiable intangible assets

 

21,894

 

19,908

 

20,831

 

19,664

 

20,545

 

21,894

 

20,545

Total tangible shareholders' equity

 

$   1,401,191

 

$    1,409,295

 

$    1,397,311

 

$   1,368,631

 

$    1,343,401

 

$   1,401,191

 

$   1,343,401

                               

Total average assets

 

$ 14,655,360

 

$  14,366,759

 

$  14,027,786

 

$ 13,851,661

 

$  13,724,595

 

$ 14,226,953

 

$ 13,583,715

Total shares of common stock outstanding

 

93,696,687

 

94,074,740

 

94,546,091

 

94,438,626

 

94,162,728

 

93,696,687

 

94,162,728

Average shares outstanding-diluted

 

93,966,392

 

94,563,833

 

94,694,795

 

94,593,540

 

94,384,443

 

94,454,640

 

96,123,847

                               

Tangible shareholders' equity to tangible assets (1)

 

9.73%

 

9.86%

 

10.11%

 

10.05%

 

9.96%

 

9.73%

 

9.96%

Return on tangible equity (2)

 

10.70%

 

10.68%

 

9.99%

 

6.63%

 

6.25%

 

9.47%

 

9.50%

Operating return on tangible equity-excluding MSR (3)

 

8.71%

 

10.36%

 

10.70%

 

10.84%

 

8.75%

 

10.09%

 

10.30%

Operating return on average assets-excluding MSR (4)

 

0.83%

 

1.02%

 

1.07%

 

1.07%

 

0.86%

 

0.99%

 

1.02%

Operating return on average shareholders' equity-excluding MSR (5)

7.08%

 

8.49%

 

8.84%

 

8.89%

 

7.12%

 

8.31%

 

8.37%

Tangible book value per share (6)

 

$         14.95

 

$          14.98

 

$          14.78

 

$         14.49

 

$         14.27

 

$         14.95

 

$         14.27

Operating earnings per share (7)

 

$           0.40

 

$            0.40

 

$            0.37

 

$           0.34

 

$           0.33

 

$           1.51

 

$           1.44

Operating earnings per share-excluding MSR (8)

 

$           0.33

 

$            0.39

 

$            0.39

 

$           0.39

 

$           0.31

 

$           1.50

 

$           1.44

                               
                               

(1)

Tangible shareholders' equity to tangible assets is defined by the Company as total shareholders' equity less goodwill and other identifiable intangible assets, divided by the difference of total assets less goodwill and other identifiable intangible assets.

                               

(2)

Return on tangible equity is defined by the Company as annualized net income divided by tangible shareholders' equity.

                               

(3)

Operating return on tangible equity-excluding MSR is defined by the Company as annualized net operating income-excluding MSR divided by tangible shareholders' equity.

                               

(4)

Operating return on average assets-excluding MSR is defined by the Company as annualized net operating income-excluding MSR divided by total average assets.

                               

(5)

Operating return on average shareholders' equity-excluding MSR is defined by the Company as annualized net operating income-excluding MSR divided by average shareholders' equity.

                               

(6)

Tangible book value per share is defined by the Company as tangible shareholders' equity divided by total shares of common stock outstanding.

                               

(7)

Operating earnings per share is defined by the Company as net operating income divided by average shares outstanding-diluted.

                               

(8)

Operating earnings per share-excluding MSR is defined by the Company as net operating income-excluding MSR divided by average shares outstanding-diluted.

                               

Efficiency Ratio (tax equivalent) and Operating Efficiency Ratio-excluding MSR (tax equivalent) Definitions

               

The efficiency ratio (tax equivalent) and the operating efficiency ratio-excluding MSR (tax equivalent) are supplemental financial measures utilized in management's internal evaluation of the Company's use of resources and are not defined under GAAP. The efficiency ratio (tax equivalent) is calculated by dividing total noninterest expense by total revenue, which includes net interest income plus noninterest income plus the tax equivalent adjustment.  The operating efficiency ratio-excluding MSR (tax equivalent) excludes expense items otherwise disclosed as non-operating from total noninterest expense.  In addition, the MSR valuation adjustment as well as securities gains and losses are excluded from total revenue.  

 

 

SOURCE BancorpSouth, Inc.

For further information: William L. Prater, Senior Executive Vice President and Chief Financial Officer, 662/680-2536; Will Fisackerly, Senior Vice President and Director of Corporate Finance, 662/680-2475