LAFAYETTE, La., Oct. 26, 2016 /PRNewswire/ -- MidSouth Bancorp, Inc. ("MidSouth") (NYSE:MSL) today reported quarterly net earnings available to common shareholders of $1.6 million for the third quarter of 2016, compared to net earnings available to common shareholders of $2.4 million reported for the third quarter of 2015 and $1.7 million in net earnings available to common shareholders for the second quarter of 2016.  Diluted earnings for the third quarter of 2016 were $0.14 per common share, compared to $0.21 per common share reported for the third quarter of 2015 and $0.15 per common share reported for the second quarter of 2016.

MidSouth Bancorp, Inc. Logo.

C. R. Cloutier, President and CEO, commenting on third quarter earnings remarked, "We were pleased to see $10.4 million in loan growth for the quarter, despite a $6.5 million decrease in our energy loans.  Although our criticized energy loans increased by $21.8 million during the quarter, we have not seen a high level of energy-related charge-offs to date.  Our loss content since the beginning of this cycle in late 2014 has been modest with cycle-to-date charge-offs of 1.09% of energy loans.  With uncertainty plaguing the oil and gas industry, we have increased our energy loan loss reserves to 4.6% of total energy loans over the past eight quarters and will continue to work closely with our energy-related customers through this cycle."

Energy Lending Update

MidSouth Bank defines an energy loan as any loan where the borrower's ability to repay is disproportionately impacted by a prolonged downturn in energy prices.  Under this definition, the Bank includes direct Commercial and Industrial (C&I) loans to energy borrowers, as well as Commercial Real Estate (CRE) loans, Residential Real Estate loans and loans to energy-related borrowers where the loan's primary collateral is cash and marketable securities.  Although this definition has resulted in a lack of comparability with some other energy-related banks, management believes it to be the prudent approach to monitoring and managing the Bank's energy exposure.

Other comments on the Bank's energy lending:

  • Total energy loans, as defined above, decreased $6.5 million during 3Q16 to $243.3 million, or 19.1% of total loans, from 19.8% at June 30, 2016.
  • Direct C&I energy loans were $198.2 million or 15.6% of total loans and had a weighted average maturity of 3.5 years at September 30, 2016.
  • Energy-related CRE and residential real estate loans were $44.7 million or 3.5% of total loans at September 30, 2016.
  • Unfunded commitments on energy-related lines totaled $74.6 million at September 30, 2016.
    • Utilization rate on energy-related lines was 43.3% at September 30, 2016, compared to 42.3% at June 30, 2016.
  • Twelve energy loan relationships had rating changes during the quarter.
    • Five loan relationships totaling $24.6 million were downgraded to Special Mention
    • Five loan relationships totaling $24.4 million were downgraded to Substandard
    • Two loan relationships totaling $3.3 million were upgraded to Pass
  • Total criticized energy-related loans increased $21.8 million during 3Q16 to $114.7 million and represented 47.1% of energy loans at September 30, 2016, versus 37.2% at June 30, 2016.
  • Energy-related loans past due 30 days or more were $34.0 million, or 14.0%, with 12.7% of energy-related loans on nonaccrual status at September 30, 2016.
  • Two energy-related charge-offs totaled $20,000 during 3Q16 and YTD energy-related charge-offs totaled $1.2 million, or approximately 48 basis points of average energy loans.
  • Cycle to date net charge-offs totaled $2.9 million, or 1.09% of December 31, 2014 energy loans, which was when the effects of declining oil prices began to surface.
  • One energy-related impairment totaling $284,000 was identified during 3Q16 and one impairment increase of $310,000 on an impaired loan identified prior to 3Q16.
  • The energy reserve as a percentage of total energy loans, as defined, was 4.6% at September 30, 2016. The reserve attributable to C&I energy loans was approximately 5.2%. The reserve on all other energy loans was 2.5%.
  • The Bank had two Shared National Credits (SNCs) totaling $15.0 million in the energy portfolio at September 30, 2016 and both were downgraded to Substandard during the third quarter of 2016.
  • The Bank has no reserve-based energy loans and therefore does not conduct periodic borrowing base redeterminations associated with reserve based loans.
  • The Bank has determined its loan loss reserves using a pre-defined methodology consistently applied, which takes into account historical losses, migrations of credits using its internal loan grading system and other qualitative factors.
  • To date, during the month of October 2016, the Bank has had no rating related changes to its energy portfolio.

More information on our energy loan portfolio can be found on our website at MidSouthBank.com under Investor Relations/Presentations.

Balance Sheet

Consolidated assets totaled $2.0 billion at September 30, 2016 and 2015, compared to $1.9 billion at June 30, 2016.  Our stable core deposit base, which excludes time deposits, totaled $1.4 billion at September 30, 2016 and June 30, 2016 and accounted for 90.0% of deposits compared to 89.5% of deposits, respectively.  Net loans totaled $1.2 billion at September 30, 2016 and June 30, 2016, compared to $1.3 billion at September 30, 2015.

MidSouth's Tier 1 leverage capital ratio was 10.27% at September 30, 2016, compared to 10.25% at June 30, 2016.  Tier 1 risk-based capital and total risk-based capital ratios were 13.07% and 14.33% at September 30, 2016, compared to 13.14% and 14.39% at June 30, 2016, respectively.  Tier 1 common equity to total risk-weighted assets at September 30, 2016 was 8.83%, compared to 8.86% at June 30, 2016.  Tangible common equity totaled $129.9 million at September 30, 2016, compared to $129.5 million at June 30, 2016.  Tangible book value per share at September 30, 2016 was $11.44 versus $11.40 at June 30, 2016.

Asset Quality

Nonperforming assets totaled $64.1 million at September 30, 2016, an increase of $1.2 million compared to $62.9 million reported at June 30, 2016.  The increase is primarily attributable to a $912,000 increase in loans past due ninety days and over and accruing, which is the result of one loan relationship.  Allowance coverage for nonperforming loans increased to 37.84% at September 30, 2016, compared to 35.68% at June 30, 2016.  The ALLL/total loans ratio was 1.83% at September 30, 2016 and 1.69% at June 30, 2016.  Including valuation accounting adjustments on acquired loans, the total valuation accounting adjustment plus ALLL was 2.02% of loans at September 30, 2016.  The ratio of annualized net charge-offs to total loans decreased to 0.32% for the three months ended September 30, 2016 compared to 0.40% for the three months ended June 30, 2016.

Total nonperforming assets to total loans plus ORE and other assets repossessed was 5.03% at September 30, 2016 compared to 4.97% at June 30, 2016.  Loans classified as troubled debt restructurings, accruing ("TDRs, accruing") totaled $153,000 at September 30, 2016 and $154,000 at June 30, 2016.  Classified assets, including ORE, increased $23.1 million, or 24.2%, to $118.6 million at September 30, 2016 compared to $95.5 million at June 30, 2016.  The increase in classified assets during the quarter ended September 30, 2016 is primarily due to the downgrade of three energy-related credits totaling $23.7 million.  Two of the three credits  downgraded are Shared National Credits that were downgraded by the OCC during their recent review.  These two credits totaled $15.0 million at September 30, 2016.

Third Quarter 2016 vs. Third Quarter 2015 Earnings Comparison

Third quarter 2016 net earnings available to common shareholders totaled $1.6 million compared to $2.4 million for the third quarter of 2015. Revenues from consolidated operations decreased $504,000 in quarterly comparison, from $23.9 million for the three months ended September 30, 2015 to $23.4 million for the three months ended September 30, 2016.  Net interest income decreased $602,000 in quarterly comparison primarily due to a $619,000 decrease in interest income earned on loans.  Noninterest income increased $98,000 in quarterly comparison and consisted primarily of a $57,000 increase in ATM/debit card income and a $28,000 increase in the income earned from the cash surrender value of life insurance.

Noninterest expenses increased $622,000 in quarterly comparison and consisted primarily of a $381,000 increase in salaries and employee benefits costs, a $131,000 increase in legal and professional fees, a $63,000 increase in ATM and debit card processing fees and a $78,000 increase in losses on wire fraud, which were partially offset by a $180,000 decrease in occupancy expense.  The provision for loan losses decreased $900,000 in quarterly comparison, from $3.8 million for the three months ended September 30, 2015 to $2.9 million for the three months ended September 30, 2016.  Income tax expense decreased $35,000 in quarterly comparison.

Dividends on the Series B Preferred Stock issued to the Treasury as a result of our participation in the Small Business Lending Fund ("SBLF") totaled $720,000 for the third quarter of 2016 based on a dividend rate of 9%.  Dividends on the Series C Preferred Stock issued with the December 28, 2012 acquisition of PSB Financial Corporation ("PSB") totaled $91,000 for the three months ended September 30, 2016.

Fully taxable-equivalent ("FTE") net interest income totaled $18.8 million and $19.4 million for the quarters ended September 30, 2016 and 2015, respectively.  The FTE net interest income decreased $666,000 in prior year quarterly comparison primarily due to a $620,000 decrease in interest income on loans.  Interest income on loans decreased due to a $17.7 million decrease in the average balance of loans, as well a decrease in the average yield on loans of 10 basis points, from 5.55% to 5.45%.  Purchase accounting adjustments added 14 basis points to the average yield on loans for the third quarter of 2016 and 20 basis points to the average yield on loans for the third quarter of 2015.  Excluding the impact of the purchase accounting adjustments, average loan yields declined 4 basis points in prior year quarterly comparison, from 5.35% to 5.31%.  Loan yields have declined primarily as the result of a sustained low interest rate environment and a higher volume of loans on nonaccrual status.

Investment securities totaled $420.0 million, or 21.5% of total assets at September 30, 2016, versus $406.5 million, or 20.6% of total assets at September 30, 2015.  The investment portfolio had an effective duration of 3.2 years and a net unrealized gain of $5.0 million at September 30, 2016.  The average volume of investment securities increased $599,000 in prior year quarterly comparison.  The average tax equivalent yield on investment securities decreased 7 basis points, from 2.59% to 2.52%.

The average yield on all earning assets decreased 10 basis points in prior year quarterly comparison, from 4.65% for the third quarter of 2015 to 4.55% for the third quarter of 2016.  Excluding the impact of purchase accounting adjustments, the average yield on total earning assets decreased 5 basis points, from 4.51% to 4.46% for the three month periods ended September 30, 2015 and 2016, respectively.

Interest expense increased $23,000 in prior year quarterly comparison.  Increases in interest expenses included a $32,000 increase in interest expense on deposits and a $20,000 increase in interest expense on junior subordinated debentures.  These increases were partially offset by a $16,000 decrease in interest expense on short-term FHLB advances and a $13,000 decrease in interest expense on securities sold under agreements to repurchase.  Excluding purchase accounting adjustments on acquired certificates of deposit and FHLB borrowings, the average rate paid on interest-bearing liabilities was 0.46% for the three months ended September 30, 2016 and 0.45% for the three months ended September 30, 2015.

As a result of these changes in volume and yield on earning assets and interest-bearing liabilities, the FTE net interest margin decreased 10 basis points, from 4.34% for the third quarter of 2015 to 4.24% for the third quarter of 2016.  Excluding purchase accounting adjustments on loans, deposits and FHLB borrowings, the FTE margin decreased 5 basis points, from 4.17% for the third quarter of 2015 to 4.12% for the third quarter of 2016.

Third Quarter 2016 vs. Second Quarter 2016 Earnings Comparison

In sequential-quarter comparison, net earnings available to common shareholders decreased $95,000, from $1.7 million for the three months ended June 30, 2016 to $1.6 million for the three months ended September 30, 2016.  Net interest income increased $548,000 in sequential-quarter comparison, primarily due to a $535,000 increase in interest income earned on loans.  Noninterest income decreased $7,000 in sequential-quarter comparison.

Noninterest expense increased $73,000 in sequential-quarter comparison.  The increase in noninterest expense consisted primarily of increases of $80,000 in legal and professional fees,  $91,000 in marketing expense, $64,000 in net expenses on ORE and $49,000 in data processing costs, which were partially offset by a $148,000 decrease in salaries and benefits costs and a $55,000 decrease in FDIC premiums.  The provision for loan losses increased $600,000 in sequential-quarter comparison.

Dividends on preferred stock totaled $811,000 for the three months ended September 30, 2016 and the three months ended June 30, 2016.

FTE net interest income increased $545,000 in sequential-quarter comparison primarily due to a $534,000 increase in interest income on loans.  The increase in interest income on loans resulted from an increase in the average yield on loans of 6 basis points, from 5.39% for the second quarter of 2016 to 5.45% for the third quarter of 2016 in addition to an increase in the average volume of loans of $12.1 million in sequential-quarter comparison.  Excluding purchase accounting adjustments, the loan yield increased 1 basis point, from 5.30% to 5.31% during the same period.  The average yield on total earning assets increased 6 basis points for the same period, from 4.49% to 4.55%, respectively.  As a result of these changes in volume and yield on earning assets, the FTE net interest margin increased 7 basis points, from 4.17% to 4.24%.  Excluding purchase accounting adjustments, the FTE net interest margin increased 4 basis points, from 4.08% for the second quarter of 2016 to 4.12% for the third quarter of 2016.

Year-To-Date Earnings Comparison

In year-to-date comparison, net earnings available to common shareholders decreased $3.5 million, from $8.7 million at September 30, 2015 to $5.2 million at September 30, 2016.  The first nine months of 2016 included $20,000 in gain on sales of securities.  The first nine months of 2015 included $1.2 million in gain on sales of securities and $160,000 of income from a death benefit on bank owned life insurance.  Excluding these non-operating revenues, net earnings available to common shareholders decreased $2.1 million in year-to-date comparison.  The $2.1 million decrease in operating earnings in year-to-date comparison resulted primarily from a $2.9 million decrease in net interest income, an increase of $1.3 million of noninterest expense and an increase of $1.5 million in dividends on preferred stock, which were partially offset by a $2.9 million decrease in the provision for loan losses and an $831,000 decrease in income tax expense.

Excluding non-operating income, noninterest income decreased $137,000 and consisted primarily of $73,000 in mortgage banking fees and $88,000 in letter of credit income.  Increases in noninterest expense primarily included $414,000 in salaries and benefits costs, $284,000 in ATM and debit card processing fees, $211,000 in FDIC premiums, $223,000 in legal and professional fees, $137,000 in recruiting expense and $142,000 in shares tax expense, which were partially offset by a $466,000 decrease in occupancy expense.

In year-to-date comparison, FTE net interest income decreased $3.1 million primarily due to a $3.0 million decrease in interest income on loans.  The average volume of loans decreased $39.8 million in year-over-year comparison, and the average yield on loans decreased 14 basis points, from 5.59% to 5.45%.  The average volume of investment securities decreased $751,000 in year-over-year comparison, and the average yield on investment securities decreased 8 basis points for the same period.  The average yield on earning assets decreased in year-over-year comparison, from 4.70% at September 30, 2015 to 4.54% at September 30, 2016.  The purchase accounting adjustments added 17 basis points to the average yield on loans for the nine months ended September 30, 2015 and 13 basis points for the nine months ended September 30, 2016.  Net of purchase accounting adjustments, the average yield on earning assets decreased 13 basis points, from 4.58% at September 30, 2015 to 4.45% at September 30, 2016.

Interest expense decreased $1,000 in year-over-year comparison.  A $26,000 decrease in interest expense on deposits, a $14,000 decrease in interest expense on short-term FHLB advances and a $19,000 decrease in interest expense on securities sold under agreements to purchase were partially offset by a $56,000 increase in interest expense on junior subordinated debentures.  The average rate paid on interest-bearing liabilities was 0.43% for the nine months ended September 30, 2016, compared to 0.42% for the nine months ended September 30, 2015.  Net of purchase accounting adjustments, the average rate paid on interest-bearing liabilities remained unchanged at 0.46% for the nine months ended September 30, 2016 and 2015.  The FTE net interest margin decreased 16 basis points, from 4.38% for the nine months ended September 30, 2015 to 4.22% for the nine months ended September 30, 2016.  Net of purchase accounting adjustments, the FTE net interest margin decreased 14 basis points, from 4.24% to 4.10% for the nine months ended September 30, 2015 and 2016, respectively, primarily due to a decline in the average rate earned on loans and the decreased average volume of loans.

Dividends

MidSouth's Board of Directors announced a cash dividend was declared in the amount of $0.09 per share to be paid on its common stock on January 3, 2017 to shareholders of record as of the close of business on December 15, 2016.  Additionally, a quarterly cash dividend of 1.00% per preferred share on its 4.00% Non-Cumulative Perpetual Convertible Preferred Stock, Series C was declared payable on January 16, 2017 to shareholders of record as of the close of business on January 3, 2017.

About MidSouth Bancorp, Inc.

MidSouth Bancorp, Inc. is a financial holding company headquartered in Lafayette, Louisiana, with assets of $2.0 billion as of September 30, 2016. MidSouth Bancorp, Inc. trades on the NYSE under the symbol "MSL." Through its wholly owned subsidiary, MidSouth Bank, N.A., MidSouth offers a full range of banking services to commercial and retail customers in Louisiana and Texas. MidSouth Bank currently has 57 locations in Louisiana and Texas and is connected to a worldwide ATM network that provides customers with access to more than 55,000 surcharge-free ATMs. Additional corporate information is available at MidSouthBank.com.

Forward-Looking Statements

Certain statements contained herein are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which involve risks and uncertainties.  These statements include, among others, the expected loan loss provision and future operating results.  Actual results may differ materially from the results anticipated in these forward-looking statements.  Factors that might cause such a difference include, among other matters, changes in interest rates and market prices that could affect the net interest margin, asset valuation, and expense levels; changes in local economic and business conditions, including, without limitation, changes related to the oil and gas industries, that could adversely affect customers and their ability to repay borrowings under agreed upon terms, adversely affect the value of the underlying collateral related to their borrowings, and reduce demand for loans; the timing and ability to reach any agreement to restructure nonaccrual loans;  increased competition for deposits and loans which could affect compositions, rates and terms; the timing and impact of future acquisitions, the success or failure of integrating operations, and the ability to capitalize on growth opportunities upon entering new markets; loss of critical personnel and the challenge of hiring qualified personnel at reasonable compensation levels; legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators, changes in the scope and cost of FDIC insurance and other coverage; and other factors discussed under the heading "Risk Factors" in MidSouth's Annual Report on Form 10-K for the year ended December 31, 2015 filed with the SEC on March 15, 2016 and in its other filings with the SEC.  MidSouth does not undertake any obligation to publicly update or revise any of these forward-looking statements, whether to reflect new information, future events or otherwise, except as required by law.

 


MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Condensed Consolidated Financial Information (unaudited)          

(in thousands except per share data)               









Quarter


Quarter


Quarter


Quarter


Quarter



Ended


Ended


Ended


Ended


Ended

EARNINGS DATA


9/30/2016


6/30/2016


3/31/2016


12/31/2015


9/30/2015

     Total interest income


$     19,953


$     19,388


$     19,804


$      19,886


$     20,532

     Total interest expense


1,414


1,397


1,420


1,349


1,391

          Net interest income


18,539


17,991


18,384


18,537


19,141

     FTE net interest income


18,758


18,212


18,625


18,806


19,423

     Provision for loan losses


2,900


2,300


2,800


3,000


3,800

     Non-interest income


4,866


4,873


4,487


4,575


4,768

     Non-interest expense


17,114


17,041


16,759


17,508


16,492

          Earnings before income taxes


3,391


3,523


3,312


2,604


3,617

     Income tax expense


993


1,030


963


766


1,028

          Net earnings


2,398


2,493


2,349


1,838


2,589

     Dividends on preferred stock


811


811


427


171


172

          Net earnings available to common shareholders


$       1,587


$       1,682


$       1,922


$        1,667


$       2,417












PER COMMON SHARE DATA











     Basic earnings per share


$         0.14


$         0.15


$         0.17


$          0.15


$         0.21

     Diluted earnings per share


0.14


0.15


0.17


0.15


0.21

     Diluted earnings per share, operating (Non-GAAP)(*)


0.14


0.15


0.17


0.15


0.21

     Quarterly dividends per share


0.09


0.09


0.09


0.09


0.09

     Book value at end of period


15.58


15.56


15.38


15.14


15.21

     Tangible book value at period end (Non-GAAP)(*)


11.44


11.40


11.19


10.92


10.97

     Market price at end of period


10.40


10.04


7.63


9.08


11.70

     Shares outstanding at period end 


11,362,716


11,362,705


11,362,150


11,362,150


11,361,839

     Weighted average shares outstanding











        Basic


11,262,282


11,255,042


11,261,644


11,281,286


11,311,841

        Diluted


11,262,710


11,255,178


11,261,644


11,281,286


11,830,540












AVERAGE BALANCE SHEET DATA











     Total assets


$1,927,351


$1,921,004


$1,931,904


$ 1,938,235


$1,949,352

     Loans and leases


1,268,270


1,256,133


1,252,742


1,271,106


1,285,991

     Total deposits


1,562,193


1,562,680


1,552,217


1,557,272


1,559,308

     Total common equity


177,866


175,994


175,479


173,950


173,466

     Total tangible common equity (Non-GAAP)(*)


130,662


128,516


127,722


125,919


125,156

     Total equity 


218,976


217,112


216,599


215,072


214,623












SELECTED RATIOS











     Annualized return on average assets, operating (Non-GAAP)(*)


0.33%


0.35%


0.40%


0.34%


0.49%

     Annualized return on average common equity, operating (Non-GAAP)(*)


3.55%


3.81%


4.41%


3.80%


5.53%

     Annualized return on average tangible common equity, operating (Non-GAAP)(*)


4.83%


5.22%


6.05%


5.25%


7.66%

     Pre-tax, pre-provision annualized return on average assets, operating (Non-GAAP)(*)


1.30%


1.21%


1.27%


1.15%


1.51%

     Efficiency ratio, operating (Non-GAAP)(*)


73.04%


74.49%


73.28%


75.69%


68.65%

     Average loans to average deposits


81.19%


80.38%


80.71%


81.62%


82.47%

     Taxable-equivalent net interest margin


4.24%


4.17%


4.24%


4.22%


4.34%

     Tier 1 leverage capital ratio


10.27%


10.25%


10.17%


10.10%


9.98%












CREDIT QUALITY











     Allowance for loan and lease losses (ALLL) as a % of total loans


1.83%


1.69%


1.63%


1.50%


1.46%

     Nonperforming assets to tangible equity + ALLL


32.98%


32.77%


30.83%


29.54%


30.51%

     Nonperforming assets to total loans, other real estate owned and other repossessed assets


5.03%


4.97%


4.64%


4.29%


4.32%

     Annualized QTD net charge-offs to total loans


0.32%


0.40%


0.47%


0.92%


0.28%












(*)See reconciliation of Non-GAAP financial measures on pages 8-10.

 


MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Condensed Consolidated Balance Sheets (unaudited)       

(in thousands)               



















BALANCE SHEET


September 30,


June 30,


March 31,


December 31,


September 30,



2016


2016


2016


2015


2015

Assets











Cash and cash equivalents


$           126,667


$        98,535


$      112,410


$           89,201


$           125,437

Securities available-for-sale


316,145


318,239


302,151


318,159


285,485

Securities held-to-maturity


103,412


109,420


113,623


116,792


121,043

     Total investment securities


419,557


427,659


415,774


434,951


406,528

Other investments


11,339


11,036


11,195


11,188


12,063

Total loans


1,272,800


1,262,389


1,250,049


1,263,645


1,301,452

Allowance for loan losses


(23,268)


(21,378)


(20,347)


(19,011)


(18,939)

     Loans, net


1,249,532


1,241,011


1,229,702


1,244,634


1,282,513

Premises and equipment


69,778


68,468


68,482


69,105


68,718

Goodwill and other intangibles


47,069


47,346


47,622


47,899


48,175

Other assets


29,978


28,469


31,366


30,755


30,874

     Total assets


$        1,953,920


$   1,922,524


$   1,916,551


$      1,927,733


$        1,974,308























Liabilities and Shareholders' Equity











Non-interest bearing deposits


$           403,301


$      383,797


$      383,684


$         374,261


$           406,118

Interest-bearing deposits


1,181,906


1,176,269


1,174,519


1,176,589


1,137,303

   Total deposits


1,585,207


1,560,066


1,558,203


1,550,850


1,543,421

Securities sold under agreements to repurchase


95,210


85,786


87,879


85,957


92,085

Short-term FHLB advances


-


-


-


25,000


70,000

Long-term FHLB advances


25,531


25,638


25,744


25,851


25,958

Junior subordinated debentures


22,167


22,167


22,167


22,167


22,167

Other liabilities


7,679


10,926


6,704


4,771


6,713

     Total liabilities


1,735,794


1,704,583


1,700,697


1,714,596


1,760,344

Total shareholders' equity


218,126


217,941


215,854


213,137


213,964

     Total liabilities and shareholders' equity


$        1,953,920


$   1,922,524


$   1,916,551


$      1,927,733


$        1,974,308












 





MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Condensed Consolidated Income Statements (unaudited)          

(in thousands except per share data)                

























Percent Change








EARNINGS STATEMENT


Three Months Ended


3Q16 vs.
2Q16


3Q16 vs.
3Q15


Nine Months Ended


Percent




9/30/2016


6/30/2016


9/30/2015




9/30/2016


9/30/2015


Change




















Interest income:


















Loans, including fees


$   16,974


$   16,598


$   17,413


2.3%


-2.5%


$   50,233


$   52,839


-4.9%


Investment securities


2,399


2,360


2,386


1.7%


0.5%


7,253


7,307


-0.7%


Accretion of purchase accounting adjustments


399


240


579


66.3%


-31.1%


1,101


1,475


-25.4%


Other interest income


181


190


154


-4.7%


17.5%


558


390


43.1%


Total interest income


19,953


19,388


20,532


2.9%


-2.8%


59,145


62,011


-4.6%




















Interest expense:


















Deposits


919


914


903


0.5%


1.8%


2,753


2,836


-2.9%


Borrowings


419


414


448


1.2%


-6.5%


1,269


1,302


-2.5%


Junior subordinated debentures


170


170


150


0.0%


13.3%


507


451


12.4%


Accretion of purchase accounting adjustments


(94)


(101)


(110)


-6.9%


-14.5%


(298)


(357)


-16.5%


Total interest expense


1,414


1,397


1,391


1.2%


1.7%


4,231


4,232


0.0%




















Net interest income


18,539


17,991


19,141


3.0%


-3.1%


54,914


57,779


-5.0%


Provision for loan losses


2,900


2,300


3,800


26.1%


-23.7%


8,000


10,900


-26.6%


Net interest income after provision for loan losses


15,639


15,691


15,341


-0.3%


1.9%


46,914


46,879


0.1%




















Noninterest income:


















Service charges on deposit accounts


2,509


2,391


2,491


4.9%


0.7%


7,213


7,170


0.6%


ATM and debit card income


1,620


1,668


1,563


-2.9%


3.6%


4,897


4,847


1.0%


Gain on securities, net  (non-operating)(*)


-


20


-


-100.0%


-


20


1,243


-98.4%


Mortgage lending


190


123


197


54.5%


-3.6%


422


495


-14.7%


Income from death benefit on BOLI (non-operating)(*)


-


-


-


-


-


-


160


-100.0%


Other charges and fees


547


671


517


-18.5%


5.8%


1,674


1,831


-8.6%


Total non-interest income


4,866


4,873


4,768


-0.1%


2.1%


14,226


15,746


-9.7%




















Noninterest expense:


















Salaries and employee benefits


8,034


8,182


7,653


-1.8%


5.0%


24,206


23,792


1.7%


Occupancy expense


3,635


3,667


3,815


-0.9%


-4.7%


10,899


11,365


-4.1%


ATM and debit card


833


792


770


5.2%


8.2%


2,410


2,126


13.4%


Legal and professional fees


516


436


385


18.3%


34.0%


1,335


1,112


20.1%


FDIC premiums


365


420


391


-13.1%


-6.6%


1,214


1,003


21.0%


Marketing


442


351


408


25.9%


8.3%


1,174


1,112


5.6%


Corporate development


395


419


371


-5.7%


6.5%


1,149


1,078


6.6%


Data processing


527


478


476


10.3%


10.7%


1,463


1,400


4.5%


Printing and supplies


191


223


228


-14.3%


-16.2%


602


708


-15.0%


Expenses on ORE, net


100


36


146


177.8%


-31.5%


330


244


35.2%


Amortization of core deposit intangibles


277


276


277


0.4%


0.0%


830


830


0.0%


Other non-interest expense


1,799


1,761


1,572


2.2%


14.4%


5,302


4,859


9.1%


Total non-interest expense


17,114


17,041


16,492


0.4%


3.8%


50,914


49,629


2.6%


Earnings before income taxes


3,391


3,523


3,617


-3.7%


-6.2%


10,226


12,996


-21.3%


Income tax expense


993


1,030


1,028


-3.6%


-3.4%


2,986


3,817


-21.8%


Net earnings


2,398


2,493


2,589


-3.8%


-7.4%


7,240


9,179


-21.1%


Dividends on preferred stock


811


811


172


0.0%


371.5%


2,049


517


296.3%


Net earnings available to common shareholders


$     1,587


$     1,682


$     2,417


-5.6%


-34.3%


$     5,191


$     8,662


-40.1%




















Earnings per common share, diluted


$       0.14


$       0.15


$       0.21


-6.7%


-33.3%


$       0.46


$       0.75


-38.7%




















Operating earnings per common share, diluted (Non-GAAP)(*)


$       0.14


$       0.15


$       0.21


-6.7%


-33.3%


$       0.46


$       0.67


-31.3%




















(*)See reconciliation of Non-GAAP financial measures on page 8-10.










 


MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Composition of Loans and Deposits and Asset Quality Data (unaudited)       

(in thousands)               






COMPOSITION OF LOANS


September 30,


June 30,


Sept 16 vs June 16
% Change


March 31, 


December 31,


September 30,


Sept 16 vs Sept 15
% Change



2016


2016



2016


2015


2015



Commercial, financial, and agricultural


$           463,031


$      456,264


1.5%


$      441,160


$         454,028


$           482,452


-4.0%


Lease financing receivable


1,449


1,641


-11.7%


1,590


1,968


4,790


-69.7%


Real estate - construction


96,365


96,331


0.0%


84,790


74,952


74,279


29.7%


Real estate - commercial


464,853


463,142


0.4%


467,648


471,141


473,319


-1.8%


Real estate - residential


155,653


148,379


4.9%


149,961


149,064


151,667


2.6%


Installment loans to individuals


88,537


94,522


-6.3%


103,181


111,009


113,199


-21.8%


Other


2,912


2,110


38.0%


1,719


1,483


1,746


66.8%


















Total loans


$        1,272,800


$   1,262,389


0.8%


$   1,250,049


$      1,263,645


$        1,301,452


-2.2%


















COMPOSITION OF DEPOSITS

















September 30,


June 30,


Sept 16 vs June 16
% Change


March 31, 


December 31,


September 30,


Sept 16 vs Sept 15
% Change




2016


2016



2016


2015


2015



Noninterest bearing


$           403,301


$      383,798


5.1%


$      383,684


$         374,261


$           406,118


-0.7%


NOW & other


465,850


467,987


-0.5%


472,309


475,346


448,938


3.8%


Money market/savings


557,068


544,256


2.4%


534,854


531,449


468,297


19.0%


Time deposits of less than $100,000


78,785


80,158


-1.7%


80,802


81,638


85,589


-7.9%


Time deposits of $100,000 or more


80,203


83,867


-4.4%


86,554


88,156


134,479


-40.4%


















Total deposits


$        1,585,207


$   1,560,066


1.6%


$   1,558,203


$      1,550,850


$        1,543,421


2.7%


















ASSET QUALITY DATA

















September 30,


June 30,




March 31, 


December 31,


September 30,






2016


2016



2016


2015


2015




Nonaccrual loans


$             60,522


$        59,865




$        53,714


$           50,051


$             51,616




Loans past due 90 days and over


968


56




258


147


82




Total nonperforming loans


61,490


59,921




53,972


50,198


51,698




Other real estate


2,317


2,735




3,908


4,187


4,661




Other repossessed assets


283


263




265


38


-




Total nonperforming assets


$             64,090


$        62,919




$        58,145


$           54,423


$             56,359




















Troubled debt restructurings, accruing


$                  153


$             154




$          5,675


$                164


$                  168




































Nonperforming assets to total assets


3.28%


3.27%




3.03%


2.82%


2.85%




Nonperforming assets to total loans + ORE + other repossessed assets

















5.03%


4.97%




4.64%


4.29%


4.32%




ALLL to nonperforming loans


37.84%


35.68%




37.70%


37.87%


36.63%




ALLL to total loans


1.83%


1.69%




1.63%


1.50%


1.46%




















Quarter-to-date charge-offs


$               1,161


$          1,425




$          1,594


$             3,091


$               1,000




Quarter-to-date recoveries


151


156




130


163


91




Quarter-to-date net charge-offs


$               1,010


$          1,269




$          1,464


$             2,928


$                  909




Annualized QTD net charge-offs to total loans


0.32%


0.40%




0.47%


0.92%


0.28%




 








MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Loan Portfolio - Quarterly Roll Forward (unaudited)

(in thousands)    










Three Months Ended



September 30,


June 30,


September 30,



2016


2016


2015

LOAN ACTIVITY














Loans originated


$             87,991


$   92,444


$             73,417

Repayments


(65,871)


(65,381)


(70,817)

Increases on renewals


4,749


3,465


16,925

Change in lines of credit


(20,079)


(18,586)


(14,788)

Change in allowance for loan losses


(1,890)


(1,031)


(2,891)

Other


3,621


398


2,323

Net change in loans


$               8,521


$   11,309


$               4,169

 


MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Tangible Common Equity to Tangible Assets and Regulatory Ratios (unaudited)

(in thousands)               



COMPUTATION OF TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS







September 30,


September 30,




2016


2015


Total equity


$           218,126


$           213,964


Less preferred equity


41,110


41,126


Total common equity


177,016


172,838


Less goodwill


42,171


42,171


Less intangibles


4,898


6,004


Tangible common equity


$           129,947


$           124,663








Total assets


$        1,953,920


$        1,974,308


Less goodwill


42,171


42,171


Less intangibles


4,898


6,004


Tangible assets


$        1,906,851


$        1,926,133








Tangible common equity to tangible assets


6.81%


6.47%








REGULATORY CAPITAL












Common equity tier 1 capital


$           130,349


$           127,251


Tier 1 capital


192,958


189,876


Total capital


211,468


208,335








Regulatory capital ratios:






Common equity tier 1 capital ratio


8.83%


8.62%


Tier 1 risk-based capital ratio


13.07%


12.86%


Total risk-based capital ratio


14.33%


14.11%


Tier 1 leverage ratio


10.27%


9.98%


 




















MIDSOUTH BANCORP, INC. and SUBSIDIARIES             



















Quarterly Yield Analysis (unaudited)   



















(in thousands)    






























YIELD ANALYSIS


Three Months Ended


Three Months Ended  


Three Months Ended  


Three Months Ended  


Three Months Ended  


September 30, 2016


June 30, 2016


March 31, 2016


December 31, 2015


September 30, 2015


























Tax






Tax






Tax






Tax






Tax





Average


Equivalent


Yield/


Average


Equivalent


Yield/


Average


Equivalent


Yield/


Average


Equivalent


Yield/


Average


Equivalent


Yield/



Balance


Interest


Rate


Balance


Interest


Rate


Balance


Interest


Rate


Balance


Interest


Rate


Balance


Interest


Rate
































Taxable securities


$      354,770


$       1,983


2.24%


$      349,433


$       1,940


2.22%


$      358,623


$       2,036


2.27%


$      339,033


$       1,917


2.26%


$      341,192


$       1,864


2.19%

Tax-exempt securities


60,544


635


4.20%


60,972


641


4.21%


64,971


699


4.30%


70,548


778


4.41%


73,523


818


4.45%

Total investment securities


415,314


2,618


2.52%


410,405


2,581


2.52%


423,594


2,735


2.58%


409,581


2,695


2.65%


414,715


2,682


2.59%

Federal funds sold


2,703


3


0.43%


3,655


3


0.32%


3,843


5


0.51%


3,922


3


0.30%


3,349


1


0.12%

Time and interest bearing deposits in other banks
































64,444


83


0.50%


76,042


97


0.50%


74,271


94


0.50%


73,069


52


0.28%


62,086


40


0.25%

Other investments


11,253


95


3.38%


11,232


90


3.21%


11,189


88


3.15%


11,544


86


2.99%


10,508


99


3.77%

Loans 


1,268,270


17,373


5.45%


1,256,133


16,838


5.39%


1,252,742


17,123


5.50%


1,271,106


17,319


5.41%


1,285,991


17,992


5.55%

Total interest earning assets


1,761,984


20,172


4.55%


1,757,467


19,609


4.49%


1,765,639


20,045


4.57%


1,769,222


20,155


4.52%


1,776,649


20,814


4.65%

Non-interest earning assets


165,367






163,537






166,265






169,013






172,703





Total assets


$   1,927,351






$   1,921,004






$   1,931,904






$   1,938,235






$   1,949,352




































Interest-bearing liabilities:































Deposits


$   1,170,660


$          915


0.31%


$   1,176,387


$          903


0.31%


$   1,180,581


$          907


0.31%


$   1,156,166


$          836


0.29%


$   1,150,190


$          883


0.30%

Repurchase agreements


88,560


236


1.06%


85,479


233


1.10%


85,756


233


1.09%


85,178


240


1.12%


89,025


249


1.11%

Federal funds purchased


-


-


0.00%


2


-


0.00%


-


-


0.00%


4


-


0.00%


-


-


0.00%

Short-term FHLB advances


-


-


0.00%


-


-


0.00%


22,802


23


0.40%


25,000


19


0.30%


31,196


16


0.20%

Long-term FHLB advances


25,581


93


1.42%


25,687


91


1.40%


25,794


90


1.38%


25,900


92


1.39%


26,007


93


1.40%

Junior subordinated debentures


22,167


170


3.00%


22,167


170


3.03%


22,167


167


2.98%


22,167


162


2.86%


22,167


150


2.65%

Total interest bearing liabilities


1,306,968


1,414


0.43%


1,309,722


1,397


0.43%


1,337,100


1,420


0.43%


1,314,415


1,349


0.41%


1,318,585


1,391


0.42%

Non-interest bearing liabilities


401,407






394,170






378,205






408,748






416,144





Shareholders' equity


218,976






217,112






216,599






215,072






214,623





Total liabilities and  shareholders'































equity


$   1,927,351






$   1,921,004






$   1,931,904






$   1,938,235






$   1,949,352




































Net interest income (TE) and spread



$     18,758


4.12%




$     18,212


4.06%




$     18,625


4.14%




$     18,806


4.11%




$     19,423


4.23%
































Net interest margin




4.24%






4.17%






4.24%






4.22%






4.34%
































Core net interest margin (Non-GAAP)(*)






4.12%






4.08%






4.11%






4.09%






4.17%































































(*) See reconciliation of Non-GAAP financial measures on page 8-10.























 












MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Reconciliation of Non-GAAP Financial Measures (unaudited)

(in thousands except per share data)    












     Certain financial information included in the earnings release and the associated Condensed Consolidated Financial Information (unaudited) is determined by methods other than in accordance with GAAP.  We are providing disclosure of the reconciliation of these non-GAAP financial measures to the most comparable GAAP financial measures.  "Tangible common equity" is defined as total common equity reduced by intangible assets.  "Core net interest margin" is defined as reported net interest margin less purchase accounting adjustments.  "Annualized return on average assets, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by average assets.  "Annualized return on average common equity, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by average common equity.  "Annualized return on average tangible common equity, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by average tangible common equity.  "Pre-tax, pre-provision annualized return on average assets, operating" is defined as pre-tax, pre-provision earnings adjusted for specified one-time items divided by average assets.  "Tangible book value per common share" is defined as tangible common equity divided by total common shares outstanding.  "Diluted earnings per share, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by diluted weighted-average shares.  The GAAP-based efficiency ratio is measured as noninterest expense as a percentage of net interest income plus noninterest income.  The non-GAAP efficiency ratio excludes specified one-time items in addition to securities gains and losses and gains and losses on the sale/valuation of other real estate owned and other assets repossessed.


     We use non-GAAP measures because we believe they are useful for evaluating our financial condition and performance over periods of time, as well as in managing and evaluating our business and in discussions about our performance.  We also believe these non-GAAP financial measures provide users of our financial information with a meaningful measure for assessing our financial condition as well as comparison to financial results for prior periods.  These results should not be viewed as a substitute for results determined in accordance with GAAP, and are not necessarily comparable to non-GAAP performance measures that other companies may use.

























Three Months Ended



September 30,


June 30,


March 31,


December 31,


September 30,



2016


2016


2016


2015


2015

AVERAGE BALANCE SHEET DATA






















Total average assets

A

$        1,927,351


$   1,921,004


$   1,931,904


$      1,938,235


$        1,949,352












Total equity


$           218,976


$      217,112


$      216,599


$         215,072


$           214,623

Less preferred equity


41,110


41,118


41,120


41,122


41,157

Total common equity

B

$           177,866


$      175,994


$      175,479


$         173,950


$           173,466

Less intangible assets


47,204


47,478


47,757


48,031


48,310

Tangible common equity

C

$           130,662


$      128,516


$      127,722


$         125,919


$           125,156

 












MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Reconciliation of Non-GAAP Financial Measures (unaudited) (continued)

(in thousands except per share data)    














Three Months Ended



September 30,


June 30,


March 31,


December 31,


September 30,

CORE NET INTEREST MARGIN


2016


2016


2016


2015


2015












Net interest income (FTE)


$             18,757


$        18,212


$        18,625


$           18,806


$             19,423

Less purchase accounting adjustments


(493)


(341)


(565)


(510)


(689)

Core net interest income, net of purchase accounting adjustments

D

$             18,264


$        17,871


$        18,060


$           18,296


$             18,734












Total average earnings assets


$        1,761,984


$   1,757,467


$   1,765,639


$      1,769,222


$        1,776,649

Add average balance of loan valuation discount


2,634


2,931


3,323


3,712


4,269

Average earnings assets, excluding loan valuation discount

E

$        1,764,618


$   1,760,398


$   1,768,962


$      1,772,934


$        1,780,918












Core net interest margin

D/E

4.12%


4.08%


4.11%


4.09%


4.17%














Three Months Ended



September 30,


June 30,


March 31,


December 31,


September 30,

RETURN RATIOS


2016


2016


2016


2015


2015












Net earnings available to common shareholders


$               1,587


$          1,682


$          1,922


$             1,667


$               2,417

Net gain on sale of securities, after-tax


-


(13)


-


-


-

   Net earnings available to common shareholders, operating

F

$               1,587


$          1,669


$          1,922


$             1,667


$               2,417












Earnings before income taxes


$               3,391


$          3,523


$          3,312


$             2,604


$               3,617

Net gain on sale of securities


-


(20)


-


-


-

Provision for loan losses


2,900


2,300


2,800


3,000


3,800

   Pre-tax, pre-provision earnings, operating

G

$               6,291


$          5,803


$          6,112


$             5,604


$               7,417












Annualized return on average assets, operating

F/A

0.33%


0.35%


0.40%


0.34%


0.49%

Annualized return on average common equity, operating

F/B

3.55%


3.81%


4.41%


3.80%


5.53%

Annualized return on average tangible common equity, operating

F/C

4.83%


5.22%


6.05%


5.25%


7.66%

Pre-tax, pre-provision annualized return on average assets, operating

G/A

1.30%


1.21%


1.27%


1.15%


1.51%

 
















MIDSOUTH BANCORP, INC. and SUBSIDIARIES             











Reconciliation of Non-GAAP Financial Measures (unaudited) (continued)










(in thousands except per share data)    




























Three Months Ended


Nine Months Ended



September 30,


June 30,


March 31,


December 31,


September 30,


September 30,


September 30,

PER COMMON SHARE DATA


2016


2016


2016


2015


2015


2016


2015
















Diluted earnings per share


$                 0.14


$       0.15


$        0.17


$               0.15


$                 0.21


 

$                 0.46


 

$                 0.75

Effect of net gain on sale of securities, after-tax


-


-


-


-


-


 

-


 

(0.07)

Effect of income from death benefit on bank owned life insurance


-


-


-


-


-


 

-


 

(0.01)

Diluted earnings per share, operating


$                 0.14


$       0.15


$        0.17


$               0.15


$                 0.21


 

$                 0.46


 

$                 0.67
















Book value per common share


$               15.58


$     15.56


$      15.38


$             15.14


$               15.21





Effect of intangible assets per share


4.14


4.16


4.19


4.22


4.24





Tangible book value per common share


$               11.44


$     11.40


$      11.19


$             10.92


$               10.97






















Three Months Ended







September 30,


June 30,


March 31,


December 31,


September 30,





EFFICIENCY RATIO


2016


2016


2016


2015


2015




















Net interest income


$             18,539


$   17,991


$    18,384


$           18,537


$             19,141




















Noninterest income


4,866


4,873


4,487


4,575


4,768





Net gain on sale of securities


-


(20)


-


-


-





   Noninterest income (non-GAAP)


$               4,866


$     4,853


$      4,487


$             4,575


$               4,768




















Total revenue

H

$             23,405


$   22,864


$    22,871


$           23,112


$             23,909





Total revenue (non-GAAP)

I

$             23,405


$   22,844


$    22,871


$           23,112


$             23,909




















Noninterest expense

J

$             17,114


$   17,041


$    16,759


$           17,508


$             16,492





Net (loss) gain on sale/valuation of other real estate owned


(19)


(24)


-


(14)


(79)





   Noninterest expense (non-GAAP)

K

$             17,095


$   17,017


$    16,759


$           17,494


$             16,413




















Efficiency ratio (GAAP)

J/H

73.12%


74.53%


73.28%


75.75%


68.98%




















Efficiency ratio (non-GAAP)

K/I

73.04%


74.49%


73.28%


75.69%


68.65%





 

Logo - http://photos.prnewswire.com/prnh/20100125/MIDSOUTHLOGO

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/midsouth-bancorp-inc-reports-third-quarter-2016-results-and-declares-quarterly-dividends-300351942.html

SOURCE MidSouth Bancorp, Inc.

Copyright 2016 PR Newswire

Midsouth Bancorp (NYSE:MSL)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Midsouth Bancorp Charts.
Midsouth Bancorp (NYSE:MSL)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Midsouth Bancorp Charts.