LAFAYETTE, La., Oct. 27, 2015 /PRNewswire/ -- MidSouth Bancorp,
Inc. ("MidSouth") (NYSE:MSL) today reported quarterly net earnings
available to common shareholders of $2.4
million for the third quarter of 2015, compared to net
earnings available to common shareholders of $4.3 million reported for the third quarter of
2014 and $4.9 million in net earnings
available to common shareholders for the second quarter of
2015. Diluted earnings for the third quarter of 2015 were
$0.21 per common share, compared to
$0.37 per common share reported for
the third quarter of 2014 and $0.42
per common share reported for the second quarter of 2015.
Operating earnings for the second quarter of 2015 included a
gain on sale of securities of $1.1
million and $160,000 of income
recognized from a death benefit on bank owned life insurance.
The third quarter of 2014 included a $1.1
million gain on the sale of a commercial property held as
other real estate ("ORE"), a $258,000
charge on the redemption of the Company's Statutory Trust 1 and
Capital Securities (TRUPS), and a $394,000 loss on disposal of fixed assets
incurred in the quarter. The third quarter of 2014 also
included efficiency consultant expenses of $200,000. Excluding these non-operating
income and expenses, operating earnings per share for the second
quarter of 2015 and the third quarter of 2014 was $0.35 and $0.36,
respectively.
C. R. Cloutier, President and
CEO, commenting on third quarter earnings remarked, "Despite the
elevated level of nonperforming assets added during the quarter, we
continue to produce strong pre-provision pre-tax earnings that were
almost double our loan loss provision and as a result build capital
levels. Moreover, our year to date loan loss provision is over 3
times our year to date net charge-offs."
Energy Lending Update
- Energy loans increased $29.2
million during the quarter to $295.6
million at September 30,
2015
- As of the date of this release, energy loans declined to
$259.8 million, or $35.8 million during the month of October due to
substantial paydown activity
- No energy-related charge-offs during 3Q15; YTD energy
charge-offs $557,000
- There was only one energy-related impairment during the quarter
of $1.1 million
- Energy reserve stands at 2.4% of energy loans at September 30, 2015
- One energy loan relationship of $21.1
million moved from accruing Troubled Debt Restructure (TDR)
to non-accruing TDR during 3Q15
- Eight energy loan relationships had rating changes during the
quarter
- Three loan relationships totaling $9.2
million were downgraded to Special Mention
- Four loan relationships totaling $13.7
million were downgraded to Substandard
- One loan relationship totaling $2.5
million was upgraded to Special Mention during the
quarter
Cloutier, commenting on the energy business and energy
portfolio, noted, "Slowed activity in the energy industry and the
continued low price of oil and gas contributed to the addition of
$28.4 million energy-related credits
to loans on nonaccrual status during the quarter as well as some
additional rating downgrades. Despite the continued slowdown
in the energy business and the need for us to prudently manage our
risk exposure, we continue to see opportunities to lend to some
very high quality energy borrowers. We firmly believe the
energy lending business is a great long-term business for our
company, despite some of the current challenges it presents."
More information on our energy loan portfolio can be found on
our website at MidSouthBank.com under Investor
Relations/Presentations.
Balance Sheet
Total consolidated assets at September
30, 2015 were $2.0 billion,
compared to $1.9 billion at
June 30, 2015 and June 30, 2014. Our stable core deposit
base, which excludes time deposits, totaled $1.3 billion at September
30, 2015 and June 30, 2015 and
accounted for 84.8% of deposits for both respective dates.
Net loans totaled $1.3 billion at
September 30, 2015 and June 30, 2015, compared to $1.2 billion at September
30, 2014. Total loans on a linked quarter basis
increased $7.1 million, or 0.5% for
the quarter ended September 30,
2015.
MidSouth's Tier 1 leverage capital ratio was 9.98% at
September 30, 2015 compared to 9.79%
at June 30, 2015. Tier 1
risk-based capital and total risk-based capital ratios were 12.86%
and 14.11% at September 30, 2015,
compared to 12.68% and 13.77% at June 30,
2015, respectively. Tier 1 common equity to total
risk-weighted assets at September 30,
2015 was 8.62%. Tangible common equity totaled
$124.7 million at September 30, 2015, compared to $122.4 million at June
30, 2015. Tangible book value per share at
September 30, 2015 was $10.97 versus $10.78 at June 30,
2015.
Asset Quality
Nonperforming assets totaled $56.4
million at September 30, 2015,
an increase of $27.3 million compared
to $29.1 million reported at
June 30, 2015. The increase
resulted primarily from the addition of five energy-related credit
relationships totaling $28.4 million
that were placed on nonaccrual status during the quarter,
$21.1 million of which was classified
as a TDR at June 30, 2015.
Allowance coverage for nonperforming loans decreased to 36.63% at
September 30, 2015, compared to
65.55% at June 30, 2015. The
ALLL/total loans ratio was 1.46% at September 30, 2015 and 1.24% at June 30, 2015. Including valuation
accounting adjustments on acquired loans, the total valuation
accounting adjustment plus ALLL was 1.76% of loans at September 30, 2015. The ratio of annualized
net charge-offs to total loans was 0.28% for the three months ended
September 30, 2015 compared to 0.34%
for the three months ended June 30,
2015.
Total nonperforming assets to total loans plus ORE and other
assets repossessed was 4.32% at September
30, 2015 compared to 2.24% at June
30, 2015. Loans classified as troubled debt
restructurings, accruing ("TDRs, accruing") decreased to
$168,000 at September 30, 2015 compared to $21.5 million at June 30,
2015 as a result of one $21.1
million energy-related credit relationship transferred to
nonaccrual status during the third quarter. Classified
assets, including ORE, increased $10.2
million, or 13.5%, to $85.8
million at September 30, 2015
compared to $75.6 million at
June 30, 2015. The increase in
classified assets during the quarter ended September 30, 2015 is primarily due to downgrades
of four energy-related credits totaling $14.0 million.
Third Quarter 2015 vs. Third Quarter 2014 Earnings
Comparison
Third quarter 2015 net earnings available to common shareholders
totaled $2.4 million compared to
$4.3 million for the third quarter of
2014. The third quarter of 2014 included a $1.1 million gain on the sale of a commercial
property held as ORE. Excluding this non-operating revenue,
revenues from consolidated operations decreased $646,000 in quarterly comparison, from
$24.6 million for the three months
ended September 30, 2015 to
$24.0 million for the three months
ended September 30, 2014. Net
interest income decreased $371,000 in
quarterly comparison primarily due to a $281,000 decrease in interest income earned on
loans and a $231,000 decrease in
interest income on investment securities which declined in
volume. The decrease in interest income on loans and
investments securities was partially offset by a $177,000 decrease in interest expense on junior
subordinated debentures. Excluding non-operating income of
$1.1 million for the third quarter of
2014, noninterest income decreased $275,000 in quarterly comparison, from
$5.1 million for the three months
ended September 30, 2014 to
$4.8 million for the three months
ended September 30, 2015. The
decrease in noninterest income resulted primarily from a
$325,000 reduction in service charges
on deposit accounts, including NSF fees.
Excluding non-operating expenses of $852,000 in the third quarter of 2014,
noninterest expenses decreased $441,000 in quarterly comparison. A
decrease of $634,000 in salaries and
benefits costs was partially offset by increases of $122,000 in FDIC premiums and $73,000 in expenses on ORE and other repossessed
assets. The provision for loan losses increased $2.6 million in quarterly comparison primarily
due to increases in classified assets and specific reserves on
impaired loans. Income tax expense decreased $1.2 million in quarterly comparison.
Dividends paid on the Series B Preferred Stock issued to the
Treasury as a result of our participation in the Small Business
Lending Fund ("SBLF") totaled $80,000
for the third quarter of 2015 based on a dividend rate of
1.00%. The dividend rate is set at 1.00% through February 25, 2016. The Series C Preferred
Stock issued with the December 28,
2012 acquisition of PSB Financial Corporation ("PSB") paid
dividends totaling $92,000 for the
three months ended September 30,
2015.
Fully taxable-equivalent ("FTE") net interest income totaled
$19.4 million and $19.9 million for the quarters ended September 30, 2015 and 2014,
respectively. The FTE net interest income decreased
$433,000 in prior year quarterly
comparison primarily due to a $281,000 decrease in interest income on
loans. Despite a $53.8 million
increase in the average volume on loans, interest income on loans
decreased due to a decrease in the average yield on loans of 33
basis points, from 5.88% to 5.55%. The purchase accounting
adjustments added 20 basis points to the average yield on loans for
the third quarter of 2015 and 22 basis points to the average yield
on loans for the third quarter of 2014. Excluding the impact
of the purchase accounting adjustments, average loan yields
declined 31 basis points in prior year quarterly comparison, from
5.66% to 5.35%. Loan yields have declined primarily as the
result of a sustained low interest rate environment.
Investment securities totaled $406.5
million, or 20.6% of total assets at September 30, 2015, versus $433.4 million, or 22.9% of total assets at
September 30, 2014. The
investment portfolio had an effective duration of 3.5 years and a
net unrealized gain of $3.6 million
at September 30, 2015. The
average volume of investment securities decreased $23.5 million in prior year quarterly
comparison. The average tax equivalent yield on investment
securities decreased 13 basis points, from 2.70% to 2.57%.
The $23.5 million decrease in the
average volume of investment securities was used to fund loan
growth during the same period.
The average yield on all earning assets decreased 31 basis
points in prior year quarterly comparison, from 4.96% for the third
quarter of 2014 to 4.65% for the third quarter of 2015.
Excluding the impact of purchase accounting adjustments, the
average yield on total earning assets decreased 29 basis points,
from 4.80% to 4.51% for the three month periods ended September 30, 2014 and 2015, respectively,
primarily due to the decline in the average rate earned on loans
and investment securities.
The impact to interest expense of a $34.0
million increase in the average volume of interest- bearing
liabilities was offset by a 4 basis point decrease in the average
rate paid on interest- bearing liabilities, from 0.46% at
September 30, 2014 to 0.42% at
September 30, 2015. Excluding
purchase accounting adjustments on acquired certificates of deposit
and FHLB borrowings, the average rate paid on interest-bearing
liabilities was 0.51% for the third quarter of 2014 and declined to
0.45% for the third quarter of 2015.
As a result of these changes in volume and yield on earning
assets and interest-bearing liabilities, the FTE net interest
margin decreased 27 basis points, from 4.61% for the third quarter
of 2014 to 4.34% for the third quarter of 2015. Excluding
purchase accounting adjustments on loans, deposits and FHLB
borrowings, the FTE margin decreased 25 basis points, from 4.42%
for the third quarter of 2014 to 4.17% for the third quarter of
2015.
Third Quarter 2015 vs. Second Quarter 2015 Earnings
Comparison
In sequential-quarter comparison, net earnings available to
common shareholders decreased $2.5
million primarily due to a $2.7
million increase in the provision for loan losses. Net
interest income decreased $240,000 in
sequential-quarter comparison. Second quarter noninterest
income included gain on sale of securities of $1.1 million and income from a death benefit on
bank owned life insurance of $160,000. Excluding these non-operating
revenues, noninterest income decreased $38,000 in sequential-quarter comparison, from
$4.9 million for the three months
ended June 30, 2015 to $4.8 million for the three months ended
September 30, 2015.
Noninterest expense decreased $441,000 in sequential-quarter comparison and
consisted primarily of a decrease of $544,000 in salaries and benefits costs that
offset increases primarily consisting of $77,000 in ATM and debit card processing fees and
$62,000 in expenses on ORE and other
repossessed assets.
FTE net interest income decreased $253,000 in sequential-quarter comparison
primarily due to a $276,000 decrease
in interest income on loans. The average volume of loans
decreased $26.4 million and the
average yield on loans decreased 3 basis points, from 5.58% for the
second quarter of 2015 to 5.55% for the third quarter of
2015. Excluding purchase accounting adjustments, the loan
yield declined 4 basis points, from 5.39% to 5.35% during the same
period. The average yield on total earning assets decreased 4
basis points for the same period, from 4.69% to 4.65%,
respectively. As a result of these changes in volume and
yield on earning assets, the FTE net interest margin decreased 4
basis points, from 4.38% to 4.34%. Excluding purchase
accounting adjustments, the FTE net interest margin decreased 4
basis points, from 4.21% for the second quarter of 2015 to 4.17%
for the third quarter of 2015.
Year-Over-Year Earnings Comparison
In year-over-year comparison, net earnings available to common
shareholders decreased $6.3 million,
from $14.9 million at September 30, 2014 to $8.7
million at September 30,
2015. The decrease resulted primarily from an $8.0 million increase in the provision for loan
losses. The first nine months of 2014 included $3.0 million of executive officer life insurance
proceeds, $1.1 million in gain on
sale of ORE, $128,000 in gain on
sales of securities, $360,000 of
efficiency consultant expenses, $189,000 of expenses related to the loss of an
executive officer, $394,000 in losses
on disposal of fixed assets and a $258,000 loss on redemption of Trust Preferred
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 and expenses, net earnings available
to common shareholders decreased $4.3
million in year-over-year comparison. In addition to
the increase in loan loss provision, a decrease of $595,000 in noninterest income contributed to the
decrease in operating earnings. The increase in the provision
for loan losses and the decrease in noninterest income were
partially offset by a $259,000
increase in net interest income, a $1.6
million decrease in operating noninterest expenses and a
$2.3 million decrease in income tax
expense.
Excluding non-operating income, decreases in noninterest income
consisted primarily of $897,000 in
service charges on deposit accounts (primarily NSF fees), which was
partially offset by a $154,000
increase in ATM and debit card income and a $235,000 increase in mortgage banking fees.
Excluding the non-operating expenses in 2014, decreases in
noninterest expense primarily included $1.7
million in salaries and benefits costs, $173,000 in credit reporting expense and
$126,000 in the cost of printing and
supplies. The decreased expenses were partially offset by a
$156,000 increase in legal and
professional fees and a $221,000
increase in FDIC premiums.
In year-to-date comparison, FTE net interest income increased
$89,000. Interest income on
loans increased $789,000 despite an
$803,000 reduction in purchase
accounting adjustments on acquired loans. The average volume
of loans increased $103.5 million in
year-over-year comparison, and the average yield on loans decreased
40 basis points, from 5.99% to 5.59%. The increase in
interest income on loans was offset by a $1.0 reduction in interest income on investment
securities. The average volume of investment securities
decreased $47.5 million in
year-over-year comparison. The average yield on total earning
assets decreased in year-over-year comparison, from 4.97% at
September 30, 2014 to 4.70% at
September 30, 2015. The
purchase accounting adjustments added 29 basis points to the
average yield on loans for the nine months ended September 30, 2014 and 17 basis points for the
nine months ended September 30,
2015. Excluding purchase accounting adjustments, the average
yield on earning assets decreased 19 basis points, from 4.77% at
September 30, 2014 to 4.58% at
September 30, 2015.
Interest expense decreased $258,000 in year-over-year comparison primarily
due to a 5 basis point decrease in the average rate paid on
interest-bearing liabilities, from 0.47% at September 30, 2014 to 0.42% at September 30, 2015. Excluding purchase
accounting adjustments, the average rate paid on interest-bearing
liabilities decreased 6 basis points, from 0.52% at September 30, 2014 to 0.46% at September 30, 2015. The FTE net interest
margin decreased 24 basis points, from 4.62% for the nine months
ended September 30, 2014 to 4.38% for
the nine months ended September 30,
2015. Excluding purchase accounting adjustments, the FTE net
interest margin decreased 14 basis points, from 4.38% to 4.24% for
the nine months ended September 30,
2014 and 2015, respectively, primarily due to a decline in
the average rate earned on 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 4, 2016 to shareholders of record as of
the close of business on December 15,
2015. 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 15, 2016 to shareholders of record as of
the close of business on January 4,
2016.
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,
2015. 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 58
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,
2014 filed with the SEC on March 13,
2015 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
|
|
9/30/2015
|
|
6/30/2015
|
|
3/31/2015
|
|
12/31/2014
|
|
9/30/2014
|
Total interest
income
|
|
$ 20,532
|
|
$ 20,798
|
|
$ 20,681
|
|
$ 21,477
|
|
$ 21,016
|
Total interest
expense
|
|
1,391
|
|
1,417
|
|
1,424
|
|
1,317
|
|
1,504
|
Net interest income
|
|
19,141
|
|
19,381
|
|
19,257
|
|
20,160
|
|
19,512
|
FTE net interest
income
|
|
19,423
|
|
19,676
|
|
19,565
|
|
20,496
|
|
19,856
|
Provision for loan
losses
|
|
3,800
|
|
1,100
|
|
6,000
|
|
2,700
|
|
1,175
|
Non-interest
income
|
|
4,840
|
|
6,166
|
|
4,967
|
|
5,050
|
|
6,194
|
Non-interest
expense
|
|
16,564
|
|
17,005
|
|
16,287
|
|
17,327
|
|
17,857
|
Earnings
before income taxes
|
|
3,617
|
|
7,442
|
|
1,937
|
|
5,183
|
|
6,674
|
Income tax
expense
|
|
1,028
|
|
2,343
|
|
446
|
|
1,519
|
|
2,202
|
Net
earnings
|
|
2,589
|
|
5,099
|
|
1,491
|
|
3,664
|
|
4,472
|
Dividends on preferred
stock
|
|
172
|
|
172
|
|
173
|
|
174
|
|
174
|
Net earnings available to common shareholders
|
|
$ 2,417
|
|
$ 4,927
|
|
$ 1,318
|
|
$ 3,490
|
|
$ 4,298
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE
DATA
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
|
$ 0.22
|
|
$ 0.43
|
|
$ 0.12
|
|
$
0.31
|
|
$ 0.38
|
Diluted earnings per
share
|
|
0.21
|
|
0.42
|
|
0.12
|
|
0.30
|
|
0.37
|
Diluted earnings per share,
operating (Non-GAAP)(*)
|
|
0.21
|
|
0.35
|
|
0.11
|
|
0.31
|
|
0.36
|
Quarterly dividends per
share
|
|
0.09
|
|
0.09
|
|
0.09
|
|
0.09
|
|
0.09
|
Book value at end of
period
|
|
15.21
|
|
15.04
|
|
14.92
|
|
14.78
|
|
14.52
|
Tangible book value at
period end (Non-GAAP)(*)
|
|
10.97
|
|
10.78
|
|
10.63
|
|
10.46
|
|
10.17
|
Market price at end of
period
|
|
11.70
|
|
15.26
|
|
14.75
|
|
17.34
|
|
18.70
|
Shares outstanding at period
end
|
|
11,361,839
|
|
11,359,396
|
|
11,349,285
|
|
11,340,736
|
|
11,336,594
|
Weighted average shares
outstanding
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
11,311,841
|
|
11,323,506
|
|
11,317,667
|
|
11,314,690
|
|
11,313,879
|
Diluted
|
|
11,830,540
|
|
11,849,683
|
|
11,351,239
|
|
11,933,388
|
|
11,954,811
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCE
SHEET DATA
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$1,949,352
|
|
$1,976,574
|
|
$1,966,752
|
|
$ 1,929,750
|
|
$1,892,609
|
Loans and leases
|
|
1,285,991
|
|
1,312,359
|
|
1,298,317
|
|
1,264,011
|
|
1,232,196
|
Total deposits
|
|
1,559,308
|
|
1,593,318
|
|
1,592,153
|
|
1,563,006
|
|
1,525,059
|
Total common
equity
|
|
173,466
|
|
170,885
|
|
170,638
|
|
167,430
|
|
163,855
|
Total tangible common equity
(Non-GAAP)(*)
|
|
125,156
|
|
122,299
|
|
121,778
|
|
118,291
|
|
114,438
|
Total
equity
|
|
214,623
|
|
212,112
|
|
211,985
|
|
208,816
|
|
205,291
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED
RATIOS
|
|
|
|
|
|
|
|
|
|
|
Annualized return on average
assets, operating (Non-GAAP)(*)
|
|
0.49%
|
|
0.82%
|
|
0.27%
|
|
0.74%
|
|
0.87%
|
Annualized return on average
common equity, operating (Non-GAAP)(*)
|
|
5.53%
|
|
9.47%
|
|
3.13%
|
|
8.51%
|
|
10.05%
|
Annualized return on average
tangible common equity, operating
(Non-GAAP)(*)
|
|
7.66%
|
|
13.23%
|
|
4.39%
|
|
12.04%
|
|
14.39%
|
Pre-tax, pre-provision
annualized return on average assets, operating
(Non-GAAP)(*)
|
|
1.51%
|
|
1.47%
|
|
1.64%
|
|
1.65%
|
|
1.60%
|
Efficiency ratio, operating
(Non-GAAP)(*)
|
|
68.72%
|
|
70.08%
|
|
67.48%
|
|
67.81%
|
|
69.05%
|
Average loans to average
deposits
|
|
82.47%
|
|
82.37%
|
|
81.54%
|
|
80.87%
|
|
80.80%
|
Taxable-equivalent net
interest margin
|
|
4.34%
|
|
4.38%
|
|
4.44%
|
|
4.65%
|
|
4.61%
|
Tier 1 leverage capital
ratio
|
|
9.98%
|
|
9.79%
|
|
9.63%
|
|
9.52%
|
|
9.56%
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT
QUALITY
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan and lease
losses (ALLL) as a % of total loans
|
|
1.46%
|
|
1.24%
|
|
1.23%
|
|
0.87%
|
|
0.75%
|
Nonperforming assets to
tangible equity + ALLL
|
|
30.51%
|
|
16.18%
|
|
9.87%
|
|
8.83%
|
|
7.50%
|
Nonperforming assets to
total loans, other real estate owned and other repossessed
assets
|
|
4.32%
|
|
2.24%
|
|
1.34%
|
|
1.17%
|
|
0.99%
|
Annualized QTD net
charge-offs to total loans
|
|
0.28%
|
|
0.34%
|
|
0.36%
|
|
0.28%
|
|
0.26%
|
|
|
|
|
|
|
|
|
|
|
|
(*)See
reconciliation of Non-GAAP financial measures on pages
6-8.
|
MIDSOUTH BANCORP,
INC. and
SUBSIDIARIES
|
Condensed
Consolidated Financial Information
(unaudited)
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
SHEET
|
|
September
30,
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
|
|
2015
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
125,437
|
|
$ 82,636
|
|
$ 104,402
|
|
$
86,872
|
|
$
54,215
|
Securities
available-for-sale
|
|
285,485
|
|
300,335
|
|
299,690
|
|
276,984
|
|
288,397
|
Securities
held-to-maturity
|
|
121,043
|
|
126,529
|
|
137,592
|
|
141,201
|
|
145,030
|
Total investment
securities
|
|
406,528
|
|
426,864
|
|
437,282
|
|
418,185
|
|
433,427
|
Other
investments
|
|
12,063
|
|
10,598
|
|
9,644
|
|
9,990
|
|
12,091
|
Total
loans
|
|
1,301,452
|
|
1,294,392
|
|
1,310,929
|
|
1,284,431
|
|
1,248,373
|
Allowance for loan
losses
|
|
(18,939)
|
|
(16,048)
|
|
(16,060)
|
|
(11,226)
|
|
(9,425)
|
Loans, net
|
|
1,282,513
|
|
1,278,344
|
|
1,294,869
|
|
1,273,205
|
|
1,238,948
|
Premises and
equipment
|
|
68,718
|
|
69,263
|
|
69,762
|
|
69,958
|
|
71,115
|
Goodwill and other
intangibles
|
|
48,175
|
|
48,452
|
|
48,729
|
|
49,005
|
|
49,282
|
Other
assets
|
|
30,874
|
|
32,627
|
|
30,570
|
|
29,525
|
|
32,682
|
Total assets
|
|
$ 1,974,308
|
|
$1,948,784
|
|
$1,995,258
|
|
$ 1,936,740
|
|
$ 1,891,760
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing
deposits
|
|
$
406,118
|
|
$ 408,742
|
|
$ 421,897
|
|
$ 390,863
|
|
$
396,263
|
Interest-bearing
deposits
|
|
1,137,303
|
|
1,149,508
|
|
1,194,201
|
|
1,194,371
|
|
1,124,581
|
Total deposits
|
|
1,543,421
|
|
1,558,250
|
|
1,616,098
|
|
1,585,234
|
|
1,520,844
|
Securities sold under agreements
to repurchase and other short term
borrowings
|
|
92,085
|
|
84,547
|
|
87,346
|
|
62,098
|
|
70,964
|
Short-term FHLB
advances
|
|
70,000
|
|
40,000
|
|
25,000
|
|
25,000
|
|
35,000
|
Other
borrowings
|
|
25,958
|
|
26,064
|
|
26,171
|
|
26,277
|
|
26,384
|
Junior subordinated
debentures
|
|
22,167
|
|
22,167
|
|
22,167
|
|
22,167
|
|
22,167
|
Other
liabilities
|
|
6,713
|
|
5,720
|
|
7,820
|
|
6,952
|
|
10,387
|
Total
liabilities
|
|
1,760,344
|
|
1,736,748
|
|
1,784,602
|
|
1,727,728
|
|
1,685,746
|
Total shareholders'
equity
|
|
213,964
|
|
212,036
|
|
210,656
|
|
209,012
|
|
206,014
|
Total liabilities and
shareholders' equity
|
|
$ 1,974,308
|
|
$1,948,784
|
|
$1,995,258
|
|
$ 1,936,740
|
|
$ 1,891,760
|
MIDSOUTH BANCORP,
INC. and
SUBSIDIARIES
|
Condensed
Consolidated Financial Information
(unaudited)
|
(in thousands
except per share
data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS
STATEMENT
|
|
Three Months
Ended
|
|
|
9/30/2015
|
|
6/30/2015
|
|
3/31/2015
|
|
12/31/2014
|
|
9/30/2014
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
Loans, including
fees
|
|
$ 17,413
|
|
$ 17,709
|
|
$ 17,717
|
|
$ 18,045
|
|
$ 17,670
|
Investment
securities
|
|
2,386
|
|
2,412
|
|
2,509
|
|
2,566
|
|
2,617
|
Accretion of purchase
accounting adjustments
|
|
579
|
|
559
|
|
337
|
|
757
|
|
603
|
Other interest
income
|
|
154
|
|
118
|
|
118
|
|
109
|
|
126
|
Total interest
income
|
|
20,532
|
|
20,798
|
|
20,681
|
|
21,477
|
|
21,016
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
903
|
|
949
|
|
984
|
|
973
|
|
915
|
Borrowings
|
|
448
|
|
436
|
|
418
|
|
401
|
|
409
|
Junior subordinated
debentures
|
|
150
|
|
151
|
|
150
|
|
80
|
|
327
|
Accretion of purchase
accounting adjustments
|
|
(110)
|
|
(119)
|
|
(128)
|
|
(137)
|
|
(147)
|
Total interest
expense
|
|
1,391
|
|
1,417
|
|
1,424
|
|
1,317
|
|
1,504
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
19,141
|
|
19,381
|
|
19,257
|
|
20,160
|
|
19,512
|
Provision for loan
losses
|
|
3,800
|
|
1,100
|
|
6,000
|
|
2,700
|
|
1,175
|
Net interest income
after provision for loan losses
|
|
15,341
|
|
18,281
|
|
13,257
|
|
17,460
|
|
18,337
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
income:
|
|
|
|
|
|
|
|
|
|
|
Service charges
on deposit accounts
|
|
2,231
|
|
2,137
|
|
2,120
|
|
2,395
|
|
2,556
|
ATM and debit card
income
|
|
1,823
|
|
1,865
|
|
1,841
|
|
1,834
|
|
1,808
|
Gain on securities,
net (non-operating)(*)
|
|
-
|
|
1,128
|
|
115
|
|
-
|
|
-
|
Gain on sale of ORE
(non-operating)(*)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1,079
|
Mortgage
lending
|
|
197
|
|
145
|
|
153
|
|
151
|
|
161
|
Income from death
benefit on bank owned life insurance
(non-operating)(*)
|
|
-
|
|
160
|
|
-
|
|
-
|
|
-
|
Other charges and
fees
|
|
589
|
|
731
|
|
738
|
|
670
|
|
590
|
Total non-interest
income
|
|
4,840
|
|
6,166
|
|
4,967
|
|
5,050
|
|
6,194
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
expense:
|
|
|
|
|
|
|
|
|
|
|
Salaries and
employee benefits
|
|
7,653
|
|
8,197
|
|
7,942
|
|
8,259
|
|
8,287
|
Occupancy
expense
|
|
3,815
|
|
3,865
|
|
3,685
|
|
3,750
|
|
3,834
|
ATM and debit
card
|
|
770
|
|
693
|
|
663
|
|
699
|
|
793
|
Legal and
professional fees
|
|
385
|
|
382
|
|
345
|
|
330
|
|
342
|
FDIC
premiums
|
|
391
|
|
331
|
|
281
|
|
268
|
|
269
|
Marketing
|
|
408
|
|
417
|
|
287
|
|
543
|
|
396
|
Corporate
development
|
|
371
|
|
387
|
|
320
|
|
381
|
|
342
|
Data
processing
|
|
476
|
|
467
|
|
457
|
|
462
|
|
503
|
Printing and
supplies
|
|
228
|
|
255
|
|
225
|
|
280
|
|
279
|
Expenses on ORE and
other assets repossessed
|
|
195
|
|
133
|
|
153
|
|
169
|
|
122
|
Amortization of core
deposit intangibles
|
|
277
|
|
276
|
|
277
|
|
276
|
|
277
|
Loss on disposal of
fixed assets (non-operating)(*)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
394
|
Loss on redemption of
Trust Preferred Securities (non-operating)(*)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
258
|
Efficiency consultant
expenses (non-operating)(*)
|
|
-
|
|
-
|
|
-
|
|
156
|
|
200
|
Other non-interest
expense
|
|
1,595
|
|
1,602
|
|
1,652
|
|
1,754
|
|
1,561
|
Total non-interest
expense
|
|
16,564
|
|
17,005
|
|
16,287
|
|
17,327
|
|
17,857
|
Earnings before
income taxes
|
|
3,617
|
|
7,442
|
|
1,937
|
|
5,183
|
|
6,674
|
Income tax
expense
|
|
1,028
|
|
2,343
|
|
446
|
|
1,519
|
|
2,202
|
Net
earnings
|
|
2,589
|
|
5,099
|
|
1,491
|
|
3,664
|
|
4,472
|
Dividends on
preferred stock
|
|
172
|
|
172
|
|
173
|
|
174
|
|
174
|
Net earnings
available to common shareholders
|
|
$ 2,417
|
|
$ 4,927
|
|
$ 1,318
|
|
$ 3,490
|
|
$ 4,298
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common
share, diluted
|
|
$ 0.21
|
|
$ 0.42
|
|
$ 0.12
|
|
$ 0.30
|
|
$ 0.37
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
per common share, diluted (Non-GAAP)(*)
|
|
$ 0.21
|
|
$ 0.35
|
|
$ 0.11
|
|
$ 0.31
|
|
$ 0.36
|
|
|
|
|
|
|
|
|
|
|
|
(*)See
reconciliation of Non-GAAP financial measures on page
6-8.
|
MIDSOUTH BANCORP,
INC. and
SUBSIDIARIES
|
Condensed
Consolidated Financial Information
(unaudited)
|
(in
thousands)
|
|
|
|
|
|
COMPOSITION OF
LOANS
|
|
September
30,
|
|
Percent
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
|
Percent
|
|
|
2015
|
|
of
Total
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
|
of
Total
|
|
Commercial,
financial, and agricultural
|
|
$ 482,452
|
|
37.07%
|
|
$ 471,397
|
|
$ 484,508
|
|
$ 467,147
|
|
$
452,065
|
|
36.21%
|
|
Lease financing
receivable
|
|
4,790
|
|
0.37%
|
|
5,561
|
|
6,350
|
|
4,857
|
|
5,285
|
|
0.42%
|
|
Real estate -
construction
|
|
74,279
|
|
5.71%
|
|
79,176
|
|
76,964
|
|
68,577
|
|
86,315
|
|
6.91%
|
|
Real estate -
commercial
|
|
473,319
|
|
36.37%
|
|
469,022
|
|
471,737
|
|
467,172
|
|
430,930
|
|
34.52%
|
|
Real estate -
residential
|
|
151,667
|
|
11.65%
|
|
153,820
|
|
153,647
|
|
154,602
|
|
153,915
|
|
12.33%
|
|
Installment loans to
individuals
|
|
113,199
|
|
8.70%
|
|
113,626
|
|
115,284
|
|
119,328
|
|
116,340
|
|
9.32%
|
|
Other
|
|
1,746
|
|
0.13%
|
|
1,790
|
|
2,439
|
|
2,748
|
|
3,523
|
|
0.28%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
loans
|
|
$ 1,301,452
|
|
|
|
$1,294,392
|
|
$1,310,929
|
|
$ 1,284,431
|
|
$ 1,248,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPOSITION OF
DEPOSITS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
Percent
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
|
Percent
|
|
|
|
2015
|
|
of
Total
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
|
of
Total
|
|
Noninterest
bearing
|
|
$ 406,118
|
|
26.31%
|
|
$ 408,742
|
|
$ 421,897
|
|
$ 390,863
|
|
$
396,263
|
|
26.06%
|
|
NOW &
Other
|
|
448,938
|
|
29.09%
|
|
458,338
|
|
480,454
|
|
469,627
|
|
447,403
|
|
29.42%
|
|
Money
Market/Savings
|
|
468,297
|
|
30.34%
|
|
453,902
|
|
463,625
|
|
473,290
|
|
460,100
|
|
30.25%
|
|
Time Deposits of less
than $100,000
|
|
85,589
|
|
5.55%
|
|
90,348
|
|
94,730
|
|
96,577
|
|
101,373
|
|
6.67%
|
|
Time Deposits of
$100,000 or more
|
|
134,479
|
|
8.71%
|
|
146,920
|
|
155,392
|
|
154,877
|
|
115,705
|
|
7.61%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
deposits
|
|
$ 1,543,421
|
|
|
|
$1,558,250
|
|
$1,616,098
|
|
$ 1,585,234
|
|
$ 1,520,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSET QUALITY
DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
|
|
|
|
|
2015
|
|
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
Nonaccrual
loans
|
|
$
51,616
|
|
|
|
$ 23,873
|
|
$ 12,894
|
|
$
10,701
|
|
$
7,750
|
|
|
|
Loans past due
90 days and over
|
|
82
|
|
|
|
609
|
|
40
|
|
187
|
|
23
|
|
|
|
Total nonperforming
loans
|
|
51,698
|
|
|
|
24,482
|
|
12,934
|
|
10,888
|
|
7,773
|
|
|
|
Other real
estate
|
|
4,661
|
|
|
|
4,542
|
|
4,589
|
|
4,234
|
|
4,663
|
|
|
|
Other repossessed
assets
|
|
-
|
|
|
|
38
|
|
43
|
|
-
|
|
19
|
|
|
|
Total nonperforming
assets
|
|
$
56,359
|
|
|
|
$ 29,062
|
|
$ 17,566
|
|
$
15,122
|
|
$
12,455
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled debt
restructurings, accruing
|
|
$
168
|
|
|
|
$ 21,529
|
|
$
173
|
|
$
176
|
|
$
180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming assets
to total assets
|
|
2.85%
|
|
|
|
1.49%
|
|
0.88%
|
|
0.78%
|
|
0.66%
|
|
|
|
Nonperforming assets
to total loans + ORE + other
repossessed assets
|
|
4.32%
|
|
|
|
2.24%
|
|
1.34%
|
|
1.17%
|
|
0.99%
|
|
|
|
ALLL to nonperforming
loans
|
|
36.63%
|
|
|
|
65.55%
|
|
124.17%
|
|
103.10%
|
|
121.25%
|
|
|
|
ALLL to total
loans
|
|
1.46%
|
|
|
|
1.24%
|
|
1.23%
|
|
0.87%
|
|
0.75%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter-to-date
charge-offs
|
|
$
1,000
|
|
|
|
$ 1,151
|
|
$ 1,332
|
|
$
985
|
|
$
1,253
|
|
|
|
Quarter-to-date
recoveries
|
|
91
|
|
|
|
39
|
|
166
|
|
86
|
|
428
|
|
|
|
Quarter-to-date net
charge-offs
|
|
$
909
|
|
|
|
$ 1,112
|
|
$ 1,166
|
|
$
899
|
|
$
825
|
|
|
|
Annualized QTD net
charge-offs to total loans
|
|
0.28%
|
|
|
|
0.34%
|
|
0.36%
|
|
0.28%
|
|
0.26%
|
|
|
|
MIDSOUTH BANCORP,
INC. and
SUBSIDIARIES
|
Condensed
Consolidated Financial Information
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YIELD
ANALYSIS
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
September 30,
2015
|
|
June 30,
2015
|
|
March 31,
2015
|
|
December 31,
2014
|
|
September 30,
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$ 341,192
|
|
$ 1,850
|
|
2.17%
|
|
$ 345,108
|
|
$ 1,853
|
|
2.15%
|
|
$ 336,337
|
|
$ 1,925
|
|
2.29%
|
|
$ 339,536
|
|
$ 1,936
|
|
2.28%
|
|
$ 351,645
|
|
$ 1,965
|
|
2.24%
|
Tax-exempt
securities
|
|
73,523
|
|
818
|
|
4.45%
|
|
76,433
|
|
854
|
|
4.47%
|
|
78,948
|
|
892
|
|
4.52%
|
|
83,612
|
|
966
|
|
4.62%
|
|
86,528
|
|
996
|
|
4.60%
|
Total investment
securities
|
|
414,715
|
|
2,668
|
|
2.57%
|
|
421,541
|
|
2,707
|
|
2.57%
|
|
415,285
|
|
2,817
|
|
2.71%
|
|
423,148
|
|
2,902
|
|
2.74%
|
|
438,173
|
|
2,961
|
|
2.70%
|
Federal funds
sold
|
|
3,349
|
|
1
|
|
0.12%
|
|
3,228
|
|
2
|
|
0.25%
|
|
3,816
|
|
2
|
|
0.21%
|
|
3,792
|
|
2
|
|
0.21%
|
|
3,143
|
|
2
|
|
0.25%
|
Time and interest
bearing deposits in other
banks
|
|
62,086
|
|
40
|
|
0.25%
|
|
56,110
|
|
35
|
|
0.25%
|
|
59,225
|
|
37
|
|
0.25%
|
|
44,841
|
|
28
|
|
0.24%
|
|
22,922
|
|
15
|
|
0.26%
|
Other
investments
|
|
10,508
|
|
113
|
|
4.30%
|
|
10,057
|
|
81
|
|
3.22%
|
|
9,754
|
|
79
|
|
3.24%
|
|
11,063
|
|
79
|
|
2.86%
|
|
12,090
|
|
109
|
|
3.61%
|
Loans
|
|
1,285,991
|
|
17,992
|
|
5.55%
|
|
1,312,359
|
|
18,268
|
|
5.58%
|
|
1,298,317
|
|
18,054
|
|
5.64%
|
|
1,264,011
|
|
18,802
|
|
5.90%
|
|
1,232,196
|
|
18,273
|
|
5.88%
|
Total interest
earning assets
|
|
1,776,649
|
|
20,814
|
|
4.65%
|
|
1,803,295
|
|
21,093
|
|
4.69%
|
|
1,786,397
|
|
20,989
|
|
4.77%
|
|
1,746,855
|
|
21,813
|
|
4.95%
|
|
1,708,524
|
|
21,360
|
|
4.96%
|
Non-interest earning
assets
|
|
172,703
|
|
|
|
|
|
173,279
|
|
|
|
|
|
180,355
|
|
|
|
|
|
182,895
|
|
|
|
|
|
184,085
|
|
|
|
|
Total
assets
|
|
$ 1,949,352
|
|
|
|
|
|
$ 1,976,574
|
|
|
|
|
|
$ 1,966,752
|
|
|
|
|
|
$ 1,929,750
|
|
|
|
|
|
$ 1,892,609
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$ 1,150,190
|
|
$
883
|
|
0.30%
|
|
$ 1,181,381
|
|
$
921
|
|
0.31%
|
|
$ 1,192,086
|
|
$ 947
|
|
0.32%
|
|
$ 1,158,317
|
|
$ 927
|
|
0.32%
|
|
$ 1,132,132
|
|
$ 859
|
|
0.30%
|
Repurchase
agreements
|
|
89,025
|
|
249
|
|
1.11%
|
|
84,545
|
|
242
|
|
1.15%
|
|
79,630
|
|
230
|
|
1.17%
|
|
69,735
|
|
207
|
|
1.18%
|
|
70,587
|
|
210
|
|
1.18%
|
Federal funds
purchased
|
|
-
|
|
-
|
|
0.00%
|
|
-
|
|
-
|
|
0.00%
|
|
-
|
|
-
|
|
0.00%
|
|
-
|
|
-
|
|
0.00%
|
|
70
|
|
-
|
|
0.00%
|
Short-term
borrowings
|
|
31,196
|
|
16
|
|
0.20%
|
|
30,604
|
|
13
|
|
0.17%
|
|
25,000
|
|
8
|
|
0.13%
|
|
28,696
|
|
12
|
|
0.16%
|
|
28,913
|
|
13
|
|
0.18%
|
Notes
payable
|
|
26,007
|
|
93
|
|
1.40%
|
|
26,114
|
|
90
|
|
1.36%
|
|
26,219
|
|
89
|
|
1.36%
|
|
26,326
|
|
91
|
|
1.35%
|
|
26,640
|
|
95
|
|
1.40%
|
Junior subordinated
debentures
|
|
22,167
|
|
150
|
|
2.65%
|
|
22,167
|
|
151
|
|
2.69%
|
|
22,167
|
|
150
|
|
2.71%
|
|
22,167
|
|
80
|
|
1.41%
|
|
26,247
|
|
327
|
|
4.88%
|
Total interest
bearing liabilities
|
|
1,318,585
|
|
1,391
|
|
0.42%
|
|
1,344,811
|
|
1,417
|
|
0.42%
|
|
1,345,102
|
|
1,424
|
|
0.43%
|
|
1,305,241
|
|
1,317
|
|
0.40%
|
|
1,284,589
|
|
1,504
|
|
0.46%
|
Non-interest bearing
liabilities
|
|
416,144
|
|
|
|
|
|
419,651
|
|
|
|
|
|
409,665
|
|
|
|
|
|
415,693
|
|
|
|
|
|
402,729
|
|
|
|
|
Shareholders'
equity
|
|
214,623
|
|
|
|
|
|
212,112
|
|
|
|
|
|
211,985
|
|
|
|
|
|
208,816
|
|
|
|
|
|
205,291
|
|
|
|
|
Total liabilities and shareholders'
equity
|
|
$ 1,949,352
|
|
|
|
|
|
$ 1,976,574
|
|
|
|
|
|
$ 1,966,752
|
|
|
|
|
|
$ 1,929,750
|
|
|
|
|
|
$ 1,892,609
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
(TE) and spread
|
|
$ 19,423
|
|
4.23%
|
|
|
|
$ 19,676
|
|
4.27%
|
|
|
|
$ 19,565
|
|
4.34%
|
|
|
|
$ 20,496
|
|
4.55%
|
|
|
|
$ 19,856
|
|
4.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin
|
|
|
|
4.34%
|
|
|
|
|
|
4.38%
|
|
|
|
|
|
4.44%
|
|
|
|
|
|
4.65%
|
|
|
|
|
|
4.61%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core net interest
margin (Non-GAAP)(*)
|
|
|
|
|
|
4.17%
|
|
|
|
|
|
4.21%
|
|
|
|
|
|
4.32%
|
|
|
|
|
|
4.44%
|
|
|
|
|
|
4.42%
|
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,
|
|
|
2015
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
Average Balance
Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total average
assets
|
A
|
$ 1,949,352
|
|
$ 1,976,574
|
|
$ 1,966,752
|
|
$ 1,929,750
|
|
$ 1,892,609
|
|
|
|
|
|
|
|
|
|
|
|
Total
equity
|
|
$
214,623
|
|
$ 212,112
|
|
$ 211,985
|
|
$ 208,816
|
|
$ 205,291
|
Less preferred
equity
|
|
41,157
|
|
41,226
|
|
41,347
|
|
41,386
|
|
41,436
|
Total common
equity
|
B
|
$
173,466
|
|
$ 170,886
|
|
$ 170,638
|
|
$ 167,430
|
|
$ 163,855
|
Less intangible
assets
|
|
48,310
|
|
48,587
|
|
48,860
|
|
49,139
|
|
49,417
|
Tangible common
equity
|
C
|
$
125,156
|
|
$ 122,299
|
|
$ 121,778
|
|
$ 118,291
|
|
$ 114,438
|
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
|
|
2015
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
(TE)
|
|
$ 19,423
|
|
$ 19,676
|
|
$ 19,565
|
|
$ 20,496
|
|
$ 19,856
|
Less purchase
accounting adjustments
|
|
(689)
|
|
(678)
|
|
(465)
|
|
(894)
|
|
(750)
|
Net interest income,
net of purchase accounting adjustments
|
D
|
$ 18,734
|
|
$ 18,998
|
|
$ 19,100
|
|
$ 19,602
|
|
$ 19,106
|
|
|
|
|
|
|
|
|
|
|
|
Total average
earnings assets
|
|
$ 1,776,649
|
|
$ 1,803,295
|
|
$ 1,786,397
|
|
$ 1,746,855
|
|
$ 1,708,524
|
Add average balance
of loan valuation discount
|
|
4,269
|
|
4,888
|
|
5,179
|
|
5,764
|
|
6,498
|
Average earnings
assets, excluding loan valuation discount
|
E
|
$ 1,780,918
|
|
$ 1,808,183
|
|
$ 1,791,576
|
|
$ 1,752,619
|
|
$ 1,715,022
|
|
|
|
|
|
|
|
|
|
|
|
Core net interest
margin
|
D/E
|
4.17%
|
|
4.21%
|
|
4.32%
|
|
4.44%
|
|
4.42%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
September
30,
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
Return
Ratios
|
|
2015
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
available to common shareholders
|
|
$
2,417
|
|
$
4,927
|
|
$
1,318
|
|
$
3,490
|
|
$
4,298
|
Net gain on sale of
securities, after-tax
|
|
-
|
|
(733)
|
|
(75)
|
|
-
|
|
-
|
Efficiency consultant
expenses, after-tax
|
|
-
|
|
-
|
|
-
|
|
101
|
|
130
|
Loss on disposal of
fixed assets, after-tax
|
|
-
|
|
-
|
|
-
|
|
-
|
|
256
|
Loss on redemption of
Trust Preferred Securities, after-tax
|
|
-
|
|
-
|
|
-
|
|
-
|
|
168
|
Gain on sale of other
real estate owned, after-tax
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(700)
|
Income from death
benefit on bank owned life insurance
|
|
-
|
|
(160)
|
|
-
|
|
-
|
|
-
|
Net
earnings available to common shareholders, operating
|
F
|
$
2,417
|
|
$
4,034
|
|
$
1,243
|
|
$
3,591
|
|
$
4,152
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before
income taxes
|
|
$
3,617
|
|
$
7,442
|
|
$
1,937
|
|
$
5,183
|
|
$
6,674
|
Net gain on sale of
securities
|
|
-
|
|
(1,128)
|
|
(115)
|
|
-
|
|
-
|
Efficiency consultant
expenses
|
|
-
|
|
-
|
|
-
|
|
156
|
|
200
|
Loss on disposal of
fixed assets
|
|
-
|
|
-
|
|
-
|
|
-
|
|
394
|
Loss on redemption of
Trust Preferred Securities
|
|
-
|
|
-
|
|
-
|
|
-
|
|
258
|
Gain on sale of other
real estate owned
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,079)
|
Income from death
benefit on bank owned life insurance
|
|
-
|
|
(160)
|
|
-
|
|
-
|
|
-
|
Provision for loan
losses
|
|
3,800
|
|
1,100
|
|
6,000
|
|
2,700
|
|
1,175
|
Pre-tax,
pre-provision earnings, operating
|
G
|
$
7,417
|
|
$
7,254
|
|
$
7,822
|
|
$
8,039
|
|
$
7,622
|
|
|
|
|
|
|
|
|
|
|
|
Annualized return on
average assets, operating
|
F/A
|
0.49%
|
|
0.82%
|
|
0.26%
|
|
0.74%
|
|
0.87%
|
Annualized return on
average common equity, operating
|
F/B
|
5.53%
|
|
9.47%
|
|
2.95%
|
|
8.51%
|
|
10.05%
|
Annualized return on
average tangible common equity, operating
|
F/C
|
7.66%
|
|
13.23%
|
|
4.14%
|
|
12.04%
|
|
14.39%
|
Pre-tax,
pre-provision annualized return on average assets,
operating
|
G/A
|
1.51%
|
|
1.47%
|
|
1.61%
|
|
1.65%
|
|
1.60%
|
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,
|
Per Common Share
Data
|
|
2015
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common
share
|
|
$
15.21
|
|
$
15.04
|
|
$
14.92
|
|
$ 14.78
|
|
$ 14.52
|
Effect of intangible
assets per share
|
|
4.24
|
|
4.26
|
|
4.29
|
|
4.32
|
|
4.35
|
Tangible book value
per common share
|
|
$
10.97
|
|
$
10.78
|
|
$
10.63
|
|
$ 10.46
|
|
$ 10.17
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share
|
|
$
0.21
|
|
$
0.42
|
|
$
0.12
|
|
$
0.30
|
|
$
0.37
|
Effect of net gain on
sale of securities, after-tax
|
|
-
|
|
(0.06)
|
|
(0.01)
|
|
-
|
|
-
|
Effect of efficiency
consultant expenses, after-tax
|
|
-
|
|
-
|
|
-
|
|
0.01
|
|
0.01
|
Effect of loss on
disposal of fixed assets, after-tax
|
|
-
|
|
-
|
|
-
|
|
-
|
|
0.02
|
Effect of loss on
redemption of Trust Preferred Securities, after-tax
|
|
-
|
|
-
|
|
-
|
|
-
|
|
0.02
|
Effect of gain on
sale of other real estate, after-tax
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(0.06)
|
Effect of income from
death benefit on bank owned life insurance
|
|
-
|
|
(0.01)
|
|
-
|
|
-
|
|
-
|
Diluted earnings per
share, operating
|
|
$
0.21
|
|
$
0.35
|
|
$
0.11
|
|
$
0.31
|
|
$
0.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
September
30,
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
Efficiency
Ratio
|
|
2015
|
|
2015
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
$
19,141
|
|
$ 19,381
|
|
$ 19,257
|
|
$ 20,160
|
|
$ 19,512
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
income
|
|
4,840
|
|
6,166
|
|
4,967
|
|
5,050
|
|
6,194
|
Income from death
benefit on bank owned life insurance
|
|
-
|
|
(160)
|
|
-
|
|
-
|
|
-
|
Net gain on sale of
securities
|
|
-
|
|
(1,128)
|
|
(115)
|
|
-
|
|
-
|
Net gain on sale of
other real estate owned and other assets repossessed
|
|
(3)
|
|
-
|
|
(19)
|
|
-
|
|
(1,079)
|
Noninterest income (non-GAAP)
|
|
$
4,837
|
|
$
4,878
|
|
$
4,833
|
|
$ 5,050
|
|
$ 5,115
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
H
|
$
23,981
|
|
$ 25,547
|
|
$ 24,224
|
|
$ 25,210
|
|
$ 25,706
|
Total revenue
(non-GAAP)
|
I
|
$
23,978
|
|
$ 24,259
|
|
$ 24,090
|
|
$ 25,210
|
|
$ 24,627
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
expense
|
J
|
$
16,564
|
|
$ 17,005
|
|
$ 16,287
|
|
$ 17,327
|
|
$ 17,857
|
Efficiency consultant
expenses
|
|
-
|
|
-
|
|
-
|
|
(156)
|
|
(200)
|
Loss on disposal of
fixed assets
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(394)
|
Loss on redemption of
Trust Preferred Securities
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(258)
|
Net loss on valuation
of other real estate owned
|
|
(86)
|
|
(5)
|
|
(31)
|
|
(77)
|
|
-
|
Noninterest expense (non-GAAP)
|
K
|
$
16,478
|
|
$ 17,000
|
|
$ 16,256
|
|
$ 17,094
|
|
$ 17,005
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio
(GAAP)
|
J/H
|
69.07%
|
|
66.56%
|
|
67.23%
|
|
68.73%
|
|
69.47%
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio
(non-GAAP)
|
K/I
|
68.72%
|
|
70.08%
|
|
67.48%
|
|
67.81%
|
|
69.05%
|
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-2015-results-and-declares-quarterly-dividends-300167179.html
SOURCE MidSouth Bancorp, Inc.