TUPELO, Miss., Oct. 19, 2015 /PRNewswire/ -- BancorpSouth, Inc. (NYSE: BXS) today announced financial results for the quarter and nine months ended September 30, 2015.

Highlights for the third quarter of 2015 included:

  • Net income of $34.3 million or $0.36 per diluted share.
  • Net operating income of $34.3 million or $0.36 per diluted share.
  • Generated net loan growth of $212.0 million, or 8.4 percent on an annualized basis.
  • Repurchased 2,882,000 shares of outstanding common stock at a weighted average price of $23.58.
  • Mortgage lending revenue adversely impacted by a negative mortgage servicing rights ("MSR") valuation adjustment of $5.3 million.
  • Earnings for the quarter benefitted from a negative provision for credit losses of $3.0 million.
  • Net interest margin improved to 3.59 percent as a result of stable loan yields and a shift in the earning asset mix.
  • Continued progress toward improving cost structure reflected by a $1.7 million decline in total noninterest expense compared to the second quarter of 2015.

The Company reported net income of $34.3 million, or $0.36 per diluted share, for the third quarter of 2015 compared with net income of $28.8 million, or $0.30 per diluted share, for the third quarter of 2014 and net income of $39.7 million, or $0.41 per diluted share, for the second quarter of 2015.  Additionally, the Company reported net income of $106.3 million, or $1.10 per diluted share, for the first nine months of 2015 compared to $88.1 million, or $0.92 per diluted share, for the first nine months of 2014.  

The Company reported net operating income (excluding merger related and other non-operating expenses) of $34.3 million, or $0.36 per diluted share, for the third quarter of 2015 compared to $30.8 million, or $0.32 per diluted share, for the third quarter of 2014 and $39.7 million, or $0.41 per diluted share, for the second quarter of 2015. 

"Our third quarter results reflect yet another quarter of steady improvement in our core operating performance," remarked Dan Rollins, BancorpSouth Chairman and Chief Executive Officer.  "We are pleased to report net loan growth of $212.0 million, or 8.4 percent annualized.   This growth, combined with stable loan yields, resulted in improvement to our net interest margin as well as growth in net interest income.  We continue to improve our cost structure while growing our Company.  Total non-interest expense declined $1.7 million compared to the second quarter.  Finally, the general decline in the equity markets during the quarter provided us with an opportunity to initiate our share repurchase program, which was authorized late last year.  During the quarter, we repurchased approximately 2.9 million shares, or half of the 5.8 million shares authorized for repurchase."

Net Interest Revenue

Net interest revenue was $111.1 million for the third quarter of 2015, an increase of 5.2 percent from $105.6 million for the third quarter of 2014 and an increase of 3.5 percent from $107.3 million for the second quarter of 2015.  The fully taxable equivalent net interest margin was 3.59 percent for the third quarter of 2015 compared to 3.62 percent for the third quarter of 2014 and 3.54 percent for the second quarter of 2015.  Yields on loans and leases were 4.22 percent for the third quarter of 2015 compared with 4.36 percent for the third quarter of 2014 and 4.23 percent for the second quarter of 2015, while yields on total interest earning assets were 3.82 percent for the third quarter of 2015 compared with 3.89 percent for the third quarter of 2014 and 3.78 percent for the second quarter of 2015.  The average cost of deposits was 0.22 percent for the third quarter of 2015 compared to 0.28 percent for the third quarter of 2014 and 0.23 percent for the second quarter of 2015.

Asset, Deposit and Loan Activity

Total assets were $13.8 billion at September 30, 2015 compared with $13.1 billion at September 30, 2014.  Loans and leases, net of unearned income, were $10.2 billion at September 30, 2015 compared with $9.5 billion at September 30, 2014. 

Total deposits were $11.1 billion at September 30, 2015 compared with $10.7 billion at September 30, 2014.  A decrease in time deposits of $196.2 million, or 9.4 percent, at September 30, 2015 compared to September 30, 2014 was more than offset by growth in other lower cost deposits.  Noninterest bearing demand deposits increased $242.3 million, or 8.6 percent, over the same period.  Additionally, savings deposits increased $98.0 million, or 7.5 percent, while interest bearing demand deposits increased $296.4 million, or 6.6 percent, over the same period.  At September 30, 2015, $645.6 million of time deposits were scheduled to mature during the following two quarters at a weighted average rate of 0.43 percent. 

Provision for Credit Losses and Allowance for Credit Losses

Earnings for the quarter reflect a negative provision for credit losses of $3.0 million, compared to no recorded provision for the third quarter of 2014 and a negative provision of $5.0 million for the second quarter of 2015.  Total non-performing assets ("NPAs") were $113.9 million, or 1.11 percent of net loans and leases, at September 30, 2015 compared with $111.6 million, or 1.17 percent of net loans and leases, at September 30, 2014, and $103.7 million, or 1.04 percent of net loans and leases, at June 30, 2015. 

Net charge-offs for the third quarter of 2015 were $2.3 million, compared with net charge-offs of $3.2 million for the third quarter of 2014 and net recoveries of $6.7 million for the second quarter of 2015.  Gross charge-offs were $7.4 million for the third quarter of 2015, compared with $6.5 million for the third quarter of 2014 and $5.0 million for the second quarter of 2015.  Gross recoveries of previously charged-off loans were $5.1 million for the third quarter of 2015, compared with $3.3 million for the third quarter of 2014 and $11.7 million for the second quarter of 2015.  The elevated recoveries in the second quarter of this year were driven primarily by a single recovery of a previously charged-off loan totaling $6.0 million.  Annualized net charge-offs were 0.09 percent of average loans and leases for the third quarter of 2015, compared with annualized net charge-offs of 0.13 percent for the third quarter of 2014 and annualized net recoveries of 0.27 percent for the second quarter of 2015. 

Non-performing loans ("NPLs") were $90.3 million, or 0.88 percent of net loans and leases, at September 30, 2015, compared with $68.9 million, or 0.72 percent of net loans and leases, at September 30, 2014, and $79.4 million, or 0.79 percent of net loans and leases, at June 30, 2015.  The allowance for credit losses was $133.0 million, or 1.30 percent of net loans and leases, at September 30, 2015 compared with $144.0 million, or 1.51 percent of net loans and leases, at September 30, 2014 and $138.3 million, or 1.38 percent of net loans and leases, at June 30, 2015. 

NPLs at September 30, 2015 consisted primarily of $70.2 million of nonaccrual loans, compared with $67.8 million of nonaccrual loans at June 30, 2015.  Payments received on nonaccrual loans during the third quarter of 2015 totaled $11.0 million, compared with payments received on such loans of $16.1 million during the second quarter of 2015.  NPLs at September 30, 2015 also included $1.4 million of loans 90 days or more past due and still accruing, compared with $1.6 million of such loans at June 30, 2015, and included restructured loans still accruing of $18.6 million at September 30, 2015, compared with $10.1 million of such loans at June 30, 2015.  Early stage past due loans, representing loans 30-89 days past due, totaled $25.6 million at September 30, 2015 compared to $23.8 million at June 30, 2015.  

Other real estate owned ("OREO") decreased $0.6 million to $23.7 million during the third quarter of 2015 from $24.3 million at June 30, 2015.  This net decrease reflected $1.3 million of OREO added through foreclosure, offset by sales of OREO of $1.4 million.  Write-downs in the value of existing properties were $0.5 million for the third quarter of 2015 compared to $1.0 million for the second quarter of 2015.  Sales of OREO during the third quarter of 2015 resulted in a net gain of $0.2 million compared to a net loss of $0.2 million for the second quarter of 2015.  At September 30, 2015, OREO was carried at 42.8 percent of the aggregate loan balances at the time of foreclosure, compared with 42.6 percent at June 30, 2015.

Noninterest Revenue

Noninterest revenue was $63.0 million for the third quarter of 2015, compared with $69.3 million for the third quarter of 2014 and $74.3 million for the second quarter of 2015.  These results included a negative MSR valuation adjustment of $5.3 million for the third quarter of 2015 compared with a positive MSR valuation adjustment of $0.6 million for the third quarter of 2014 and a positive MSR valuation adjustment of $4.3 million for the second quarter of 2015.  Valuation adjustments in the MSR asset are driven primarily by fluctuations in interest rates period over period.   

Excluding the MSR valuation adjustments, net mortgage lending revenue was $7.6 million for the third quarter of 2015, compared with $6.3 million for the third quarter of 2014 and $9.8 million for the second quarter of 2015.  Mortgage origination volume for the third quarter of 2015 was $402.2 million, compared with $305.7 million for the third quarter of 2014 and $417.2 million for the second quarter of 2015.

Credit and debit card fee revenue was $9.3 million for the third quarter of 2015, compared with $9.0 million for the third quarter of 2014 and $9.3 million for the second quarter of 2015.  Deposit service charge revenue was $12.2 million for the third quarter of 2015, compared with $13.1 million for the third quarter of 2014 and $11.5 million for the second quarter of 2015.  Insurance commission revenue was $28.6 million for the third quarter of 2015, compared with $29.2 million for the third quarter of 2014 and $29.3 million for the second quarter of 2015.  Wealth management revenue was $5.6 million for the third quarter of 2015, compared with $6.0 million for the third quarter of 2014 and $5.5 million for the second quarter of 2015.    

Noninterest Expense

Noninterest expense for the third quarter of 2015 was $126.5 million, compared with $133.7 million for the third quarter of 2014 and $128.2 million for the second quarter of 2015.  Salaries and employee benefits expense was $81.4 million for the third quarter of 2015 compared to $77.5 million for the third quarter of 2014 and $79.8 million for the second quarter of 2015.  The increase in salaries and employee benefits during the first three quarters of 2015 reflect an increase in pension expense compared with the same period from the prior year.  Total annual pension expense for 2015 is expected to be approximately $7 million higher than 2014 due to annual revisions to actuarial assumptions, including updates to the Society of Actuaries pension plan mortality tables.  Foreclosed property expense was $0.8 million for the third quarter of 2015 compared with $5.7 million for the third quarter of 2014 and $1.6 million for the second quarter of 2015.  Deposit insurance assessments were $2.2 million for the third quarter of 2015 compared to $2.1 million for the third quarter of 2014 and $2.4 million for the second quarter of 2015.   Noninterest expense for the third quarter of 2014 included pre-tax costs totaling $3.1 million related to Bank Secrecy Act and anti-money laundering compliance remediation.

Capital Management

The Company's equity capitalization is comprised entirely of common stock.  BancorpSouth's ratio of shareholders' equity to assets was 11.93 percent at September 30, 2015, compared with 12.32 percent at September 30, 2014 and 12.32 percent at June 30, 2015.  The ratio of tangible shareholders' equity to tangible assets was 9.88 percent at September 30, 2015, compared with 10.14 percent at September 30, 2014 and 10.26 percent at June 30, 2015.

Estimated regulatory capital ratios at September 30, 2015 were calculated in accordance with the Basel III capital framework.  BancorpSouth is a "well capitalized" financial holding company, as defined by federal regulations, with Tier 1 risk-based capital of 12.29 percent at September 30, 2015 and total risk based capital of 13.45 percent, compared with required minimum levels of 8 percent and 10 percent, respectively, for "well capitalized" classification. 

Rollins added, "Earnings for the quarter were sufficient to fund balance sheet growth and maintain capital ratios at relatively consistent levels.  The decline in capital ratios during the quarter is attributable to the repurchase of $68.0 million of the Company's outstanding common stock."

Transaction Closings and Announcements

On January 8, 2014, the Company announced the signing of a definitive merger agreement with Ouachita Bancshares Corp., parent company of Ouachita Independent Bank (collectively referred to as "OIB"), headquartered in Monroe, Louisiana, pursuant to which Ouachita Bancshares Corp. will be merged with and into the Company.  OIB operates 11 full-service banking offices along the I-20 corridor and has a loan production office in Madison, Mississippi.  As of September 30, 2015, OIB, on a consolidated basis, reported total assets of $675.2 million, total loans of $455.8 million and total deposits of $559.1 million.  Under the terms of the definitive agreement, the Company will issue approximately 3,675,000 shares of the Company's common stock plus $22.875 million in cash for all outstanding shares of Ouachita Bancshares Corp.'s capital stock, subject to certain conditions and potential adjustments.  The merger has been unanimously approved by the Board of Directors of each company and was approved by OIB shareholders on April 8, 2014.  On February 25, 2015, the Company re-filed the merger application for the merger with Ouachita Bancshares Corp. with the appropriate regulatory agencies.  On June 30, 2015, the Company announced the merger agreement was extended through December 31, 2015 to allow for additional time to obtain the necessary regulatory approvals and to satisfy all closing conditions.  The terms of the amended agreement provide for a minimum total deal value of $111.1 million but also allow Ouachita Bancshares Corp. to terminate the agreement if the average closing price of the Company's common stock declines below a certain threshold prior to closing.  The transaction is expected to close shortly after receiving all required regulatory approvals, although the Company can provide no assurance that the merger will close timely or at all.

On January 21, 2014, the Company announced the signing of a definitive merger agreement with Central Community Corporation, headquartered in Temple, Texas, pursuant to which Central Community Corporation will be merged with and into the Company.  Central Community Corporation is the parent company of First State Bank Central Texas ("First State Bank"), which is headquartered in Austin, Texas.  First State Bank operates 31 full-service banking offices in central Texas.  As of September 30, 2015, Central Community Corporation, on a consolidated basis, reported total assets of $1.5 billion, total loans of $603.5 million and total deposits of $1.2 billion.  Under the terms of the definitive agreement, the Company will issue approximately 7,250,000 shares of the Company's common stock plus $28.5 million in cash for all outstanding shares of Central Community Corporation's capital stock, subject to certain conditions and potential adjustments.  The merger has been unanimously approved by the Board of Directors of each company and was approved by Central Community Corporation shareholders on April 24, 2014.  On February 25, 2015, the Company re-filed the merger application for the merger with Central Community Corporation with the appropriate regulatory agencies.  On June 30, 2015, the Company announced the merger agreement was extended through December 31, 2015 to allow for additional time to obtain the necessary regulatory approvals and to satisfy all closing conditions.  The terms of the amended agreement provide for a minimum total deal value of $202.5 million but also allow Central Community Corporation to terminate the agreement if the average closing price of the Company's common stock declines below a certain threshold prior to closing.  The transaction is expected to close shortly after receiving all required regulatory approvals, although the Company can provide no assurance that the merger will close timely or at all.

For additional information regarding the status of the merger with Ouachita Bancshares Corp. and the status of the merger with Central Community Corporation, please refer to the Current Report on Form 8-K that was previously filed with the Securities and Exchange Commission (the "SEC") on July 24, 2014, Part II, Item 5 of the Quarterly Report on Form 10-Q that was previously filed with the SEC on August 6, 2014, the Current Report on Form 8-K that was previously filed with the SEC on September 4, 2014, the Annual Report on Form 10-K that was previously filed with the SEC on February 24, 2015, and the Current Report on Form 8-K that was previously filed with the SEC on July 1, 2015.

Summary

Rollins concluded, "While certain items, including the MSR valuation adjustment, create volatility in our Company's bottom line results, we continue to report a very similar story quarter after quarter.  Our teammates have accepted the challenge to grow our Company across all product lines and geographies.  Each quarter, different teams stand out.  We are producing this growth while improving our cost structure as evident by declining noninterest expenses and improvement in our efficiency ratio.  We are confident this momentum will result in continued improvement in operating metrics in the coming quarters." 

Conference Call

BancorpSouth will conduct a conference call to discuss its third quarter 2015 results on October 20, 2015, at 10:00 a.m. (Central Time).  Investors may listen via the Internet by accessing BancorpSouth's website at http://www.bancorpsouth.com.  A replay of the conference call will be available at BancorpSouth's website for at least two weeks following the call.

About BancorpSouth, Inc.

BancorpSouth, Inc. is a financial holding company headquartered in Tupelo, Mississippi, with $13.8 billion in assets.  BancorpSouth Bank, a wholly-owned subsidiary of BancorpSouth, Inc., operates 286 commercial banking, mortgage, and insurance locations in Alabama, Arkansas, Florida, Louisiana, Mississippi, Missouri, Tennessee and Texas, including an insurance location in Illinois.

Forward-Looking Statements

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

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

 

BancorpSouth, Inc.

Selected Financial Information

(Dollars in thousands, except per share data)

(Unaudited)














Quarter Ended

Quarter Ended

Quarter Ended

Quarter Ended

Quarter Ended


9/30/2015

6/30/2015

3/31/2015

12/31/2014

9/30/2014

Earnings Summary:






Interest revenue

$            118,201

$             114,630

$            113,497

$            114,237

$            113,922

Interest expense

7,131

7,321

7,424

7,792

8,309

Net interest revenue

111,070

107,309

106,073

106,445

105,613

Provision for credit losses

(3,000)

(5,000)

(5,000)

-

-

Net interest revenue, after provision






   for credit losses

114,070

112,309

111,073

106,445

105,613

Noninterest revenue

62,953

74,314

73,315

63,513

69,278

Noninterest expense

126,450

128,177

136,933

130,046

133,699

Income before income taxes

50,573

58,446

47,455

39,912

41,192

Income tax expense

16,230

18,733

15,189

11,252

12,414

Net income

$              34,343

$               39,713

$              32,266

$              28,660

$              28,778







Balance Sheet - Period End Balances






Total assets

$       13,787,424

$        13,634,931

$       13,630,322

$       13,326,369

$       13,071,557

Total earning assets

12,663,944

12,492,532

12,468,322

12,163,897

11,929,416

Total securities

2,161,125

2,251,153

2,194,373

2,156,927

2,211,462

Loans and leases, net of unearned income

10,219,576

10,007,571

9,726,970

9,712,936

9,510,542

Allowance for credit losses

133,009

138,312

136,660

142,443

143,950

Total deposits

11,141,946

11,134,961

11,252,654

10,972,339

10,701,537

Long-term debt

71,868

73,962

76,055

78,148

81,742

Total shareholders' equity

1,644,820

1,680,196

1,645,208

1,606,059

1,610,543







Balance Sheet - Average Balances






Total assets

$       13,632,581

$        13,516,546

$       13,457,668

$       13,131,130

$       12,987,103

Total earning assets

12,548,967

12,443,960

12,398,058

12,038,265

11,892,493

Total securities

2,207,935

2,211,931

2,190,989

2,180,000

2,272,114

Loans and leases, net of unearned income

10,110,995

9,868,318

9,670,987

9,579,059

9,393,709

Total deposits

11,140,542

11,148,246

11,126,210

10,802,194

10,662,841

Long-term debt

71,868

73,962

76,078

79,387

81,742

Total shareholders' equity

1,680,123

1,659,991

1,624,496

1,613,239

1,600,721







Nonperforming Assets:






Non-accrual loans and leases

$              70,237

$               67,766

$              54,418

$              58,052

$              54,612

Loans and leases 90+ days past due, still accruing

1,436

1,568

1,615

2,763

1,925

Restructured loans and leases, still accruing

18,578

10,109

5,433

10,920

12,398

Non-performing loans (NPLs)

90,251

79,443

61,466

71,735

68,935

Other real estate owned

23,696

24,299

27,889

33,984

42,691

Non-performing assets (NPAs)

$            113,947

$             103,742

$              89,355

$            105,719

$            111,626







Financial Ratios and Other Data:






Return on average assets

1.00%

1.18%

0.97%

0.87%

0.88%

Return on average shareholders' equity

8.11%

9.60%

8.06%

7.05%

7.13%

Return on tangible equity

10.23%

11.66%

9.84%

8.81%

8.83%

Pre-tax pre-provision return on average assets

1.38%

1.59%

1.29%

1.21%

1.26%

Noninterest income to average assets

1.83%

2.21%

2.21%

1.92%

2.12%

Noninterest expense to average assets

3.68%

3.80%

4.13%

3.93%

4.08%

Net interest margin-fully taxable equivalent

3.59%

3.54%

3.56%

3.60%

3.62%

Net interest rate spread

3.49%

3.44%

3.46%

3.49%

3.50%

Efficiency ratio (tax equivalent)

71.56%

69.52%

75.17%

75.25%

75.19%

Loan/deposit ratio

91.72%

89.88%

86.44%

88.52%

88.87%

Price to earnings mult (avg)

16.98

18.80

18.43

18.45

16.64

Market value to book value

135.80%

148.34%

136.26%

134.91%

120.13%

Market value to book value (avg)

140.68%

142.10%

127.91%

130.16%

129.54%

Market value to tangible book value

167.71%

182.42%

168.52%

167.95%

149.58%

Market value to tangible book value (avg)

173.74%

174.75%

158.20%

162.04%

161.30%

Headcount FTE

3,903

3,935

3,924

3,948

3,938













Credit Quality Ratios:






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

0.09%

(0.27%)

0.03%

0.06%

0.13%

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

(0.12%)

(0.20%)

(0.21%)

0.00%

0.00%

Allowance for credit losses to net loans and leases

1.30%

1.38%

1.40%

1.47%

1.51%

Allowance for credit losses to non-performing loans and leases

147.38%

174.10%

222.33%

198.57%

208.82%

Allowance for credit losses to non-performing assets

116.73%

133.32%

152.94%

134.74%

128.96%

Non-performing loans and leases to net loans and leases

0.88%

0.79%

0.63%

0.74%

0.72%

Non-performing assets to net loans and leases

1.11%

1.04%

0.92%

1.09%

1.17%







Equity Ratios:






Total shareholders' equity to total assets

11.93%

12.32%

12.07%

12.05%

12.32%

Tangible shareholders' equity to tangible assets

9.88%

10.26%

9.99%

9.92%

10.14%













Capital Adequacy:






Common  Equity Tier 1 capital

12.08%

12.60%

12.60%

N/A

N/A

Tier 1 capital

12.29%

12.81%

12.81%

13.26%

13.18%

Total capital

13.45%

14.04%

14.07%

14.52%

14.43%

Tier 1 leverage capital

10.56%

10.96%

10.71%

10.55%

10.47%

   Estimated for current quarter












Common Share Data:






Basic earnings per share

$                  0.36

$                   0.41

$                  0.33

$                  0.30

$                  0.30

Diluted earnings per share

0.36

0.41

0.33

0.30

0.30

Cash dividends per share

0.10

0.08

0.08

0.08

0.08

Book value per share

17.50

17.37

17.04

16.69

16.77

Tangible book value per share

14.17

14.12

13.78

13.40

13.46

Market value per share (last)

23.77

25.76

23.22

22.51

20.14

Market value per share (high)

26.54

26.68

23.68

23.28

25.43

Market value per share (low)

22.09

22.83

19.64

19.22

20.11

Market value per share (avg)

24.62

24.68

21.80

21.72

21.72

Dividend payout ratio

28.01%

18.25%

22.40%

25.17%

25.03%

Total shares outstanding

93,969,994

96,755,530

96,544,502

96,254,903

96,065,021

Average shares outstanding - basic

96,202,871

96,625,794

96,359,885

96,173,000

96,052,260

Average shares outstanding - diluted

96,467,728

96,957,441

96,653,401

96,506,827

96,373,950













Yield/Rate:






(Taxable equivalent basis)






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

4.22%

4.23%

4.31%

4.30%

4.36%

Available-for-sale securities:






  Taxable

1.40%

1.40%

1.54%

1.43%

1.42%

  Tax-exempt

5.32%

5.44%

5.40%

5.30%

5.37%

Short-term investments

0.20%

0.24%

0.22%

0.24%

0.22%

  Total interest earning assets and revenue

3.82%

3.78%

3.80%

3.85%

3.89%

Deposits

0.22%

0.23%

0.24%

0.25%

0.28%

  Demand - interest bearing

0.18%

0.19%

0.18%

0.18%

0.17%

  Savings

0.12%

0.12%

0.12%

0.12%

0.12%

  Other time

0.76%

0.79%

0.82%

0.87%

0.96%

Short-term borrowings

0.12%

0.11%

0.12%

0.11%

0.10%

Total int bearing dep & s/t borrowings

0.30%

0.31%

0.31%

0.33%

0.36%

Junior subordinated debt

2.87%

2.86%

2.84%

2.82%

2.81%

Long-term debt

2.91%

2.90%

2.88%

2.86%

2.85%

  Total interest bearing liabilities and expense

0.32%

0.34%

0.34%

0.36%

0.39%

Interest bearing liabilities to interest earning assets

69.68%

70.36%

71.13%

70.57%

71.07%

Net interest tax equivalent adjustment

$                2,558

$                 2,628

$                2,653

$                2,736

$                2,810

 

BancorpSouth, Inc.

Consolidated Balance Sheets

(Unaudited)








Sep-15

Jun-15

Mar-15

Dec-14

Sep-14


(Dollars in thousands)

Assets






Cash and due from banks

$                159,923

$                183,541

$                199,337

$                204,231

$                169,226

Interest bearing deposits with other banks

113,068

34,438

360,469

153,019

70,408

Available-for-sale securities, at fair value

2,161,125

2,251,153

2,194,373

2,156,927

2,211,462

Loans and leases

10,254,013

10,041,455

9,761,555

9,749,540

9,546,250

  Less:  Unearned income

34,437

33,884

34,585

36,604

35,708

             Allowance for credit losses

133,009

138,312

136,660

142,443

143,950

Net loans and leases

10,086,567

9,869,259

9,590,310

9,570,493

9,366,592

Loans held for sale

170,175

199,370

186,510

141,015

137,005

Premises and equipment, net

304,317

303,837

305,335

304,943

307,497

Accrued interest receivable

41,599

41,065

42,933

41,985

42,311

Goodwill

291,498

291,498

291,498

291,498

291,498

Other identifiable intangibles

21,466

22,415

23,476

24,508

25,619

Bank owned life insurance

249,825

247,983

246,148

247,076

243,827

Other real estate owned

23,696

24,299

27,889

33,984

42,691

Other assets

164,165

166,073

162,044

156,690

163,421

Total Assets

$           13,787,424

$           13,634,931

$           13,630,322

$           13,326,369

$           13,071,557

Liabilities






Deposits:






  Demand:  Noninterest bearing

$             3,053,439

$             2,911,972

$             2,914,949

$             2,778,686

$             2,811,156

                  Interest bearing

4,794,656

4,881,469

4,979,710

4,868,054

4,498,275

  Savings

1,409,856

1,407,616

1,395,857

1,331,963

1,311,874

  Other time

1,883,995

1,933,904

1,962,138

1,993,636

2,080,232

Total deposits

11,141,946

11,134,961

11,252,654

10,972,339

10,701,537

Federal funds purchased and






    securities sold under agreement






    to repurchase

425,203

375,980

384,829

388,166

431,428

Short-term Federal Home Loan Bank borrowings






   and other short-term borrowing

224,500

92,500

1,500

3,500

2,000

Accrued interest payable

3,353

3,494

3,371

3,400

3,894

Junior subordinated debt securities

23,198

23,198

23,198

23,198

23,198

Long-term debt

71,868

73,962

76,055

78,148

81,742

Other liabilities

252,536

250,640

243,507

251,559

217,215

Total Liabilities

12,142,604

11,954,735

11,985,114

11,720,310

11,461,014

Shareholders' Equity






Common stock

234,925

241,889

241,361

240,637

240,165

Capital surplus

278,998

337,272

331,016

324,271

322,488

Accumulated other comprehensive loss

(36,355)

(41,288)

(37,033)

(43,686)

(15,513)

Retained earnings

1,167,252

1,142,323

1,109,864

1,084,837

1,063,403

Total Shareholders' Equity

1,644,820

1,680,196

1,645,208

1,606,059

1,610,543

Total Liabilities & Shareholders' Equity

$           13,787,424

$           13,634,931

$           13,630,322

$           13,326,369

$           13,071,557

 

BancorpSouth, Inc.

Consolidated Average Balance Sheets

(Unaudited)








Sep-15

Jun-15

Mar-15

Dec-14

Sep-14


(Dollars in thousands)

Assets






Cash and due from banks

$                159,569

$                152,792

$                132,734

$                166,941

$                155,876

Interest bearing deposits with other banks

72,438

212,634

426,792

165,713

120,707

Available-for-sale securities, at fair value

2,207,935

2,211,931

2,190,989

2,180,000

2,272,114

Loans and leases

10,144,874

9,903,034

9,706,941

9,615,125

9,430,043

  Less:  Unearned income

33,879

34,716

35,954

36,066

36,334

             Allowance for credit losses

137,547

140,483

141,299

143,842

146,592

Net loans and leases

9,973,448

9,727,835

9,529,688

9,435,217

9,247,117

Loans held for sale

157,598

151,077

109,291

113,493

105,964

Premises and equipment, net

304,948

305,335

305,277

306,630

309,373

Accrued interest receivable

38,847

38,268

39,279

39,034

38,758

Goodwill

291,498

291,498

291,498

291,498

291,498

Other identifiable intangibles

21,812

22,780

23,834

24,910

26,031

Bank owned life insurance

248,798

246,872

246,538

245,584

242,718

Other real estate owned

24,008

27,190

32,062

39,209

49,123

Other assets

131,682

128,334

129,686

122,901

127,824

Total Assets

$           13,632,581

$           13,516,546

$           13,457,668

$           13,131,130

$           12,987,103

Liabilities






Deposits:






  Demand:  Noninterest bearing

$             2,992,903

$             2,895,451

$             2,807,816

$             2,837,919

$             2,766,626

                  Interest bearing

4,822,567

4,899,467

4,985,577

4,617,998

4,480,008

  Savings

1,413,187

1,404,336

1,358,565

1,321,000

1,308,184

  Other time

1,911,885

1,948,992

1,974,252

2,025,277

2,108,023

Total deposits

11,140,542

11,148,246

11,126,210

10,802,194

10,662,841

Federal funds purchased and






    securities sold under agreement






    to repurchase

439,503

399,447

398,237

426,842

444,017

Short-term Federal Home Loan Bank borrowings






   and other short-term borrowing

62,136

6,555

3,056

2,261

6,489

Accrued interest payable

3,600

3,457

3,338

3,630

3,940

Junior subordinated debt securities

23,198

23,198

23,198

23,198

23,198

Long-term debt

71,868

73,962

76,078

79,387

81,742

Other liabilities

211,611

201,690

203,055

180,379

164,155

Total Liabilities

11,952,458

11,856,555

11,833,172

11,517,891

11,386,382

Shareholders' Equity






Common stock

240,473

241,540

240,992

240,436

240,123

Capital surplus

325,118

332,993

326,476

323,372

322,219

Accumulated other comprehensive loss

(40,476)

(38,534)

(39,529)

(22,747)

(14,827)

Retained earnings

1,155,008

1,123,992

1,096,557

1,072,178

1,053,206

Total Shareholders' Equity

1,680,123

1,659,991

1,624,496

1,613,239

1,600,721

Total Liabilities & Shareholders' Equity

$           13,632,581

$           13,516,546

$           13,457,668

$           13,131,130

$           12,987,103

 

 

BancorpSouth, Inc.

Consolidated Condensed Statements of Income

(Dollars in thousands, except per share data)

(Unaudited)
















Quarter Ended


YTD


Sep-15


Jun-15


Mar-15


Dec-14


Sep-14


Sep-15


Sep-14

INTEREST REVENUE:














Loans and leases

$  107,086


$  103,428


$   102,135


$  103,172


$  102,681


$ 312,649


$ 301,387

Deposits with other banks

36


126


236


101


68


398


431

Available-for-sale securities:














    Taxable

6,490


6,424


6,844


6,429


6,646


19,758


21,326

    Tax-exempt

3,226


3,335


3,377


3,471


3,607


9,938


10,991

Loans held for sale

1,363


1,317


905


1,064


920


3,585


1,885

        Total interest revenue

118,201


114,630


113,497


114,237


113,922


346,328


336,020















INTEREST EXPENSE:














Interest bearing demand

2,209


2,262


2,183


2,070


1,956


6,654


5,781

Savings

431


426


412


411


410


1,269


1,203

Other time

3,646


3,827


4,008


4,453


5,083


11,481


16,222

Federal funds purchased and securities sold














   under agreement to repurchase

104


85


82


89


84


271


242

Long-term debt

571


556


577


603


612


1,704


1,860

Junior subordinated debt

168


165


163


165


164


496


494

Other

2


-


(1)


1


-


1


1

        Total interest expense

7,131


7,321


7,424


7,792


8,309


21,876


25,803















        Net interest revenue

111,070


107,309


106,073


106,445


105,613


324,452


310,217

  Provision for credit losses

(3,000)


(5,000)


(5,000)


-


-


(13,000)


-

        Net interest revenue, after provision for














          credit losses

114,070


112,309


111,073


106,445


105,613


337,452


310,217















NONINTEREST REVENUE:














Mortgage lending

2,339


14,102


8,567


3,250


6,938


25,008


19,421

Credit card, debit card and merchant fees

9,282


9,298


8,539


9,921


8,972


27,119


25,382

Deposit service charges

12,150


11,527


11,252


12,538


13,111


34,929


38,084

Security gains, net

33


41


14


18


18


88


19

Insurance commissions

28,584


29,319


33,493


25,376


29,246


91,396


89,466

Wealth Management

5,567


5,508


6,210


5,826


5,961


17,285


17,705

Other

4,998


4,519


5,240


6,584


5,032


14,757


15,556

        Total noninterest revenue

62,953


74,314


73,315


63,513


69,278


210,582


205,633















NONINTEREST EXPENSE:














Salaries and employee benefits

81,354


79,759


81,179


76,751


77,453


242,292


231,077

Occupancy, net of rental income

10,819


10,419


10,194


10,500


10,313


31,432


30,845

Equipment

3,742


4,024


3,974


3,996


4,205


11,740


12,873

Deposit insurance assessments

2,191


2,377


2,311


2,430


2,125


6,879


5,760

Other

28,344


31,598


39,275


36,369


39,603


99,217


107,805

        Total noninterest expenses

126,450


128,177


136,933


130,046


133,699


391,560


388,360

        Income before income taxes

50,573


58,446


47,455


39,912


41,192


156,474


127,490

Income tax expense

16,230


18,733


15,189


11,252


12,414


50,152


39,400

        Net income

$    34,343


$   39,713


$     32,266


$    28,660


$   28,778


$ 106,322


$  88,090















Net income per share: Basic

$       0.36


$       0.41


$        0.33


$       0.30


$       0.30


$      1.10


$      0.92

                                  Diluted

$       0.36


$       0.41


$        0.33


$       0.30


$       0.30


$      1.10


$      0.92

 

 

BancorpSouth, Inc.

Selected Loan Data

(Dollars in thousands)

(Unaudited)












Quarter Ended


Sep-15


Jun-15


Mar-15


Dec-14


Sep-14

LOAN AND LEASE PORTFOLIO:










Commercial and industrial

$  1,710,497


$   1,730,142


$ 1,676,366


$ 1,746,486


$ 1,714,012

Real estate










   Consumer mortgages

2,447,132


2,374,122


2,301,112


2,257,726


2,191,265

   Home equity

573,566


558,460


538,042


531,374


518,263

   Agricultural

252,381


239,884


236,898


239,616


242,023

   Commercial and industrial-owner occupied

1,605,811


1,596,244


1,518,153


1,522,536


1,508,679

   Construction, acquisition and development

900,875


860,407


892,730


853,623


819,636

   Commercial real estate

2,141,398


2,081,394


1,993,473


1,961,977


1,916,577

Credit cards

109,576


110,552


106,287


113,426


109,464

All other

478,340


456,366


463,909


486,172


490,623

     Total loans

$ 10,219,576


$ 10,007,571


$ 9,726,970


$ 9,712,936


$ 9,510,542











ALLOWANCE FOR CREDIT LOSSES:










Balance, beginning of period

$     138,312


$      136,660


$    142,443


$   143,950


$   147,132











Loans and leases charged-off:










Commercial and industrial

(2,010)


(1,436)


(383)


(1,179)


(306)

Real estate










   Consumer mortgages

(1,382)


(575)


(892)


(900)


(1,510)

   Home equity

(314)


(245)


(498)


(93)


(510)

   Agricultural

(9)


-


(8)


(4)


(47)

   Commercial and industrial-owner occupied

(645)


(404)


(394)


(220)


(1,229)

   Construction, acquisition and development

(203)


(272)


(343)


(566)


(1,458)

   Commercial real estate

(1,477)


(1,117)


(1,007)


(463)


(70)

Credit cards

(706)


(527)


(676)


(580)


(612)

All other

(628)


(441)


(579)


(847)


(743)

     Total loans charged-off

(7,374)


(5,017)


(4,780)


(4,852)


(6,485)











Recoveries:










Commercial and industrial

897


282


502


298


565

Real estate










   Consumer mortgages

461


1,024


612


821


952

   Home equity

90


185


241


102


157

   Agricultural

59


36


269


16


45

   Commercial and industrial-owner occupied

1,831


146


550


216


460

   Construction, acquisition and development

1,084


8,978


604


897


392

   Commercial real estate

187


600


720


623


286

Credit cards

170


183


153


160


116

All other

292


235


346


212


330

     Total recoveries

5,071


11,669


3,997


3,345


3,303











Net recoveries (charge-offs)

(2,303)


6,652


(783)


(1,507)


(3,182)











Provision charged to operating expense

(3,000)


(5,000)


(5,000)


-


-

Balance, end of period

$ 133,009


$      138,312


$    136,660


$   142,443


$   143,950











Average loans for period

$ 10,110,995


$   9,868,318


$ 9,670,987


$ 9,579,059


$ 9,393,709











Ratio:










Net (recoveries) charge-offs to average loans (annualized)

0.09%


(0.27%)


0.03%


0.06%


0.13%

 

BancorpSouth, Inc.

Selected Loan Data

(Dollars in thousands)

(Unaudited)












Quarter Ended


Sep-15


Jun-15


Mar-15


Dec-14


Sep-14

NON-PERFORMING ASSETS










NON-PERFORMING LOANS AND LEASES:










  Nonaccrual Loans and Leases










    Commercial and industrial

$    15,697


$         9,740


$         3,923


$      3,934


$         2,786

    Real estate










       Consumer mortgages

21,959


21,636


21,435


23,668


23,408

       Home equity

3,664


3,550


2,269


2,253


2,073

       Agricultural

484


259


259


291


638

       Commercial and industrial-owner occupied

12,690


14,007


9,687


11,190


7,495

       Construction, acquisition and development

4,240


5,411


5,111


4,162


6,070

       Commercial real estate

10,730


12,397


11,107


11,915


11,102

    Credit cards

215


157


118


133


168

    All other

558


609


509


506


872

         Total nonaccrual loans and leases

$    70,237


$       67,766


$       54,418


$    58,052


$       54,612











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










    Commercial and industrial

$          58


$             20


$             30


$          41


$             60

    Real estate










       Consumer mortgages

1,068


1,022


1,256


1,828


1,590

       Home equity

-


141


-


-


20

       Agricultural

-


-


-


-


-

       Commercial and industrial-owner occupied

-


14


-


39


-

       Construction, acquisition and development

-


-


-


387


-

       Commercial real estate

-


-


-


137


-

    Credit cards

310


342


329


327


255

    All other

-


29


-


4


-

         Total loans and leases 90+ days past due, still accruing

1,436


1,568


1,615


2,763


1,925











  Restructured Loans and Leases, Still Accruing

18,578


10,109


5,433


10,920


12,398

     Total non-performing loans and leases

90,251


79,443


61,466


71,735


68,935











OTHER REAL ESTATE OWNED:

23,696


24,299


27,889


33,984


42,691











Total Non-performing Assets

$  113,947


$      103,742


$       89,355


$  105,719


$      111,626











Additions to Nonaccrual Loans and Leases During the Quarter

$    22,271


$       35,315


$       23,607


$    21,952


$       16,707











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










    Commercial and industrial

$      4,985


$         3,081


$         3,270


$      2,319


$         3,753

    Real estate










       Consumer mortgages

10,789


10,622


9,955


11,412


13,013

       Home equity

1,455


2,527


2,594


2,047


1,315

       Agricultural

393


116


161


366


190

       Commercial and industrial-owner occupied

3,888


2,643


3,026


912


2,364

       Construction, acquisition and development

1,218


1,120


5,471


4,811


1,036

       Commercial real estate

798


1,651


3,032


1,510


926

    Credit cards

788


529


581


739


602

    All other

1,334


1,481


1,014


1,698


1,196

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

$    25,648


$       23,770


$       29,104


$    25,814


$       24,395











Credit Quality Ratios:










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

(0.12%)


(0.20%)


(0.21%)


0.00%


0.00%

Allowance for credit losses to net loans and leases

1.30%


1.38%


1.40%


1.47%


1.51%

Allowance for credit losses to non-performing loans and leases

147.38%


174.10%


222.33%


198.57%


208.82%

Allowance for credit losses to non-performing assets

116.73%


133.32%


152.94%


134.74%


128.96%

Non-performing loans and leases to net loans and leases

0.88%


0.79%


0.63%


0.74%


0.72%

Non-performing assets to net loans and leases

1.11%


1.04%


0.92%


1.09%


1.17%

 

BancorpSouth, Inc.





Selected Loan Data





(Dollars in thousands)





(Unaudited)




















September 30, 2015




Special












Pass


Mention


Substandard


Doubtful


Loss


Impaired


Total

LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:














Commercial and industrial

$ 1,671,522


$                -


$       24,967


$             -


$                -


$  14,008


$   1,710,497

Real estate














   Consumer mortgages

2,369,160


-


73,753


107


-


4,112


2,447,132

   Home equity

563,119


-


8,645


-


-


1,802


573,566

   Agricultural

243,814


-


8,235


-


-


332


252,381

   Commercial and industrial-owner occupied

1,541,771


-


55,289


224


-


8,527


1,605,811

   Construction, acquisition and development

870,595


-


27,243


430


-


2,607


900,875

   Commercial real estate

2,072,229


-


59,514


410


-


9,245


2,141,398

Credit cards

109,576


-


-


-


-


-


109,576

All other

471,633


-


6,604


-


-


103


478,340

     Total loans

$ 9,913,419


$                -


$      264,250


$      1,171


$                -


$  40,736


$ 10,219,576






























June 30, 2015




Special












Pass


Mention


Substandard


Doubtful


Loss


Impaired


Total

LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:














Commercial and industrial

$ 1,688,364


$            695


$       33,809


$        107


$                -


$    7,167


$   1,730,142

Real estate














   Consumer mortgages

2,288,980


-


81,312


226


-


3,604


2,374,122

   Home equity

547,169


-


9,480


-


-


1,811


558,460

   Agricultural

232,626


-


7,258


-


-


-


239,884

   Commercial and industrial-owner occupied

1,538,436


-


47,991


233


-


9,584


1,596,244

   Construction, acquisition and development

826,039


-


30,309


444


-


3,615


860,407

   Commercial real estate

2,016,614


-


55,452


295


-


9,033


2,081,394

Credit cards

110,552


-


-


-


-


-


110,552

All other

443,484


-


12,583


-


-


299


456,366

     Total loans

$ 9,692,264


$            695


$      278,194


$      1,305


$                -


$  35,113


$ 10,007,571

 

BancorpSouth, Inc.

Geographical Information

(Dollars in thousands)

(Unaudited)




















September 30, 2015


Alabama


















and Florida


















Panhandle


Arkansas


Louisiana


Mississippi


Missouri


Tennessee


Texas


Other


Total

LOAN AND LEASE PORTFOLIO:


















Commercial and industrial

$   156,906


$   202,404


$   199,453


$   592,008


$     68,073


$   114,479


$   238,192


$   138,982


$  1,710,497

Real estate


















   Consumer mortgages

285,916


334,245


218,535


823,486


73,144


269,128


426,229


16,449


2,447,132

   Home equity

80,490


39,037


62,196


219,209


22,330


139,264


9,310


1,730


573,566

   Agricultural

6,246


76,058


30,511


79,688


3,109


12,935


43,834


-


252,381

   Commercial and industrial-owner occupied

182,334


189,991


185,937


669,397


57,543


130,355


190,254


-


1,605,811

   Construction, acquisition and development

106,784


100,059


77,098


293,502


22,768


135,188


165,476


-


900,875

   Commercial real estate

336,677


349,996


234,714


590,385


203,867


175,412


250,079


268


2,141,398

Credit cards

-


-


-


-


-


-


-


109,576


109,576

All other

73,139


49,215


31,516


189,538


3,925


43,360


61,285


26,362


478,340

     Total loans

$ 1,228,492


$ 1,341,005


$ 1,039,960


$3,457,213


$   454,759


$ 1,020,121


$ 1,384,659


$   293,367


$ 10,219,576



















NON-PERFORMING LOANS AND LEASES:


















Commercial and industrial

$       1,272


$       1,047


$         576


$    11,261


$             -


$           18


$       2,075


$         143


$       16,392

Real estate


















   Consumer mortgages

1,184


3,442


672


8,207


1,181


1,124


1,176


6,592


23,578

   Home equity

789


1,292


524


510


-


547


-


2


3,664

   Agricultural

69


-


14


374


-


27


-


-


484

   Commercial and industrial-owner occupied

513


2,278


626


11,977


990


200


259


-


16,843

   Construction, acquisition and development

166


729


198


1,495


1,730


1,473


65


-


5,856

   Commercial real estate

1,062


1,235


2,548


12,381


310


2,489


1,227


-


21,252

Credit cards

-


-


-


-


-


-


-


1,343


1,343

All other

103


141


199


218


-


177


-


1


839

     Total loans

$       5,158


$     10,164


$       5,357


$    46,423


$       4,211


$       6,055


$       4,802


$       8,081


$       90,251



















NON-PERFORMING LOANS AND LEASES


















   AS A PERCENTAGE OF OUTSTANDING:


















Commercial and industrial

0.81%


0.52%


0.29%


1.90%


0.00%


0.02%


0.87%


0.10%


0.96%

Real estate


















   Consumer mortgages

0.41%


1.03%


0.31%


1.00%


1.61%


0.42%


0.28%


40.08%


0.96%

   Home equity

0.98%


3.31%


0.84%


0.23%


0.00%


0.39%


0.00%


0.12%


0.64%

   Agricultural

1.10%


0.00%


0.05%


0.47%


0.00%


0.21%


0.00%


0.00%


0.19%

   Commercial and industrial-owner occupied

0.28%


1.20%


0.34%


1.79%


1.72%


0.15%


0.14%


0.00%


1.05%

   Construction, acquisition and development

0.16%


0.73%


0.26%


0.51%


7.60%


1.09%


0.04%


0.00%


0.65%

   Commercial real estate

0.32%


0.35%


1.09%


2.10%


0.15%


1.42%


0.49%


0.00%


0.99%

Credit cards

0.00%


0.00%


0.00%


0.00%


0.00%


0.00%


0.00%


1.23%


1.23%

All other

0.14%


0.29%


0.63%


0.12%


0.00%


0.41%


0.00%


0.00%


0.18%

     Total loans

0.42%


0.76%


0.52%


1.34%


0.93%


0.59%


0.35%


2.75%


0.88%

 

BancorpSouth, Inc.

Selected Additional Information

(Dollars in thousands)

(Unaudited)




















September 30, 2015


Alabama


















and Florida


















Panhandle


Arkansas


Louisiana


Mississippi


Missouri


Tennessee


Texas


Other


Total

OTHER REAL ESTATE OWNED:


















Commercial and industrial

$          84


$                -


$                -


$            -


$                -


$             -


$           -


$           -


$          84

Real estate


















   Consumer mortgages

214


116


53


2,039


-


180


4


-


2,606

   Home equity

-


-


-


101


-


-


-


-


101

   Agricultural

-


-


-


25


-


-


-


-


25

   Commercial and industrial-owner occupied

260


-


-


601


-


385


60


-


1,306

   Construction, acquisition and development

3,689


84


130


12,693


-


2,134


-


-


18,730

   Commercial real estate

170


108


-


278


127


-


63


-


746

All other

-


-


-


98


-


-


-


-


98

     Total loans

$      4,417


$            308


$            183


$    15,835


$            127


$      2,699


$       127


$           -


$    23,696




















Quarter Ended










Sep-15


Jun-15


Mar-15


Dec-14


Sep-14









OTHER REAL ESTATE OWNED:


















Balance, beginning of period

$    24,299


$       27,889


$       33,984


$    42,691


$       55,253









Additions to foreclosed properties


















   New foreclosed property

1,333


1,730


2,804


2,257


3,476









Reductions in foreclosed properties


















   Sales

(1,412)


(4,284)


(6,726)


(8,548)


(14,429)









   Writedowns

(524)


(1,036)


(2,173)


(2,416)


(1,609)









Balance, end of period

$    23,696


$       24,299


$       27,889


$    33,984


$       42,691



























FORECLOSED PROPERTY EXPENSE


















(Gain) Loss on sale of other real estate owned

$       (203)


$            204


$          (779)


$      1,643


$         3,289









Writedown of other real estate owned

524


1,036


2,173


2,416


1,609









Other foreclosed property expense

487


385


577


534


823









Total foreclosed property expense

$        808


$         1,625


$         1,971


$      4,593


$         5,721









 

BancorpSouth, Inc.

Noninterest Revenue and Expense

(Dollars in thousands)

(Unaudited)












Quarter Ended


Sep-15


Jun-15


Mar-15


Dec-14


Sep-14

NONINTEREST REVENUE:










Mortgage lending

$      2,339


$       14,102


$         8,567


$      3,250


$         6,938

Credit card, debit card and merchant fees

9,282


9,298


8,539


9,921


8,972

Deposit service charges

12,150


11,527


11,252


12,538


13,111

Securities gains, net

33


41


14


18


18

Insurance commissions

28,584


29,319


33,493


25,376


29,246

Trust income

3,653


3,543


4,036


3,791


3,537

Annuity fees

539


470


558


540


461

Brokerage commissions and fees

1,375


1,495


1,616


1,495


1,963

Bank-owned life insurance

1,842


1,835


1,899


3,249


1,865

Other miscellaneous income

3,156


2,684


3,341


3,335


3,167

     Total noninterest revenue

$    62,953


$       74,314


$       73,315


$    63,513


$       69,278











NONINTEREST EXPENSE:










Salaries and employee benefits

$    81,354


$       79,759


$       81,179


$    76,751


$       77,453

Occupancy, net of rental income

10,819


10,419


10,194


10,500


10,313

Equipment

3,742


4,024


3,974


3,996


4,205

Deposit insurance assessments

2,191


2,377


2,311


2,430


2,125

Amortization of bond issue cost

12


12


12


12


12

Advertising

812


1,686


781


1,233


1,192

Foreclosed property expense

808


1,625


1,971


4,593


5,721

Telecommunications

1,825


1,897


1,922


1,960


2,254

Public relations

481


653


570


770


950

Data processing

5,598


5,324


5,393


4,804


5,317

Computer software

2,595


2,690


2,606


2,763


2,488

Amortization of intangibles

948


1,061


1,032


1,111


1,126

Legal

1,233


1,998


7,681


2,322


2,620

Merger expense

8


4


-


4


188

Postage and shipping

1,030


1,194


1,172


1,239


1,103

Other miscellaneous expense

12,994


13,454


16,135


15,558


16,632

Total noninterest expense

$  126,450


$      128,177


$      136,933


$  130,046


$      133,699











INSURANCE COMMISSIONS:










Property and casualty commissions

$    21,155


$       21,145


$       20,673


$    19,007


$       22,746

Life and health commissions

5,775


6,202


5,412


5,521


5,128

Risk management income

709


637


666


621


708

Other

945


1,335


6,742


227


664

Total insurance commissions

$    28,584


$       29,319


$       33,493


$    25,376


$       29,246

 

BancorpSouth, Inc.

Selected Additional Information

(Dollars in thousands)

(Unaudited)












Quarter Ended


Sep-15


Jun-15


Mar-15


Dec-14


Sep-14

MORTGAGE SERVICING RIGHTS:










Fair value, beginning of period

$     55,924


$       49,190


$       51,296


$     53,759


$       52,272

Additions to mortgage servicing rights:










   Originations of servicing assets

4,231


4,344


2,499


2,453


2,400

Changes in fair value:










   Due to payoffs/paydowns

(1,872)


(1,930)


(1,564)


(1,480)


(1,559)

   Due to change in valuation inputs or










     assumptions used in the valuation model

(5,308)


4,321


(3,039)


(3,434)


648

   Other changes in fair value

(2)


(1)


(2)


(2)


(2)

Fair value, end of period

$     52,973


$       55,924


$       49,190


$     51,296


$       53,759











Production revenue:










   Origination

$       5,154


$         7,395


$         8,914


$       3,949


$         3,736

   Servicing

4,365


4,316


4,256


4,215


4,113

   Payoffs/Paydowns

(1,872)


(1,930)


(1,564)


(1,480)


(1,559)

     Total production revenue

7,647


9,781


11,606


6,684


6,290

Market value adjustment

(5,308)


4,321


(3,039)


(3,434)


648

Total mortgage lending revenue

$       2,339


$       14,102


$         8,567


$       3,250


$         6,938











Mortgage loans serviced

$ 5,942,736


$   5,802,407


$   5,705,638


$ 5,686,756


$   5,649,897

MSR/mtg loans serviced

0.89%


0.96%


0.86%


0.90%


0.95%











AVAILABLE-FOR-SALE SECURITIES, at fair value










U.S. Government agencies

$ 1,255,717


$   1,336,846


$   1,286,981


$ 1,215,054


$   1,238,088

Government agency issued residential










   mortgage-back securities

206,878


217,191


200,381


209,230


218,748

Government agency issued commercial










   mortgage-back securities

229,922


224,450


227,409


240,568


237,325

Obligations of states and political subdivisions

451,600


458,322


471,539


483,864


509,304

Other

17,008


14,344


8,063


8,211


7,997

Total available-for-sale securities

$ 2,161,125


$   2,251,153


$   2,194,373


$ 2,156,927


$   2,211,462

 

 

BancorpSouth, Inc.

Reconciliation of Non-GAAP Measures

(Dollars in thousands, except per share amounts)

(Unaudited)

























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













Reconciliation of Pre-tax, Pre-provision Earnings and Net Operating Income to Net Income:


















Quarter ended




9/30/2015


6/30/2015


3/31/2015


12/31/2014


9/30/2014













Net income


$          34,343


$          39,713


$          32,266


$          28,660


$         28,778

Plus:

Provision for credit losses


(3,000)


(5,000)


(5,000)


-


-


Income tax expense


16,230


18,733


15,189


11,252


12,414

Pre-tax, pre-provision earnings


$          47,573


$          53,446


$          42,455


$          39,912


$         41,192













Net income


$          34,343


$          39,713


$          32,266


$          28,660


$         28,778

Plus:

Merger expense, net of tax


5


3


(1)


2


117


One time charge for BSA, net of tax


-


-


-


-


1,903

Net operating income


$          34,348


$          39,716


$          32,265


$          28,662


$         30,798

 

BancorpSouth, Inc.

Reconciliation of Non-GAAP Measures

(Dollars in thousands, except per share amounts)

(Unaudited)





































Reconciliation of Tangible Assets and Tangible Shareholders' Equity to 






Total Assets and Total Shareholders' Equity:























Quarter ended




9/30/2015


6/30/2015


3/31/2015


12/31/2014


9/30/2014

Tangible assets











Total assets


$    13,787,424


$    13,634,931


$    13,630,322


$    13,326,369


$   13,071,557

Less:  

Goodwill


291,498


291,498


291,498


291,498


291,498


Other identifiable intangible assets


21,466


22,415


23,476


24,508


25,619

Total tangible assets


$    13,474,460


$    13,321,018


$    13,315,348


$    13,010,363


$   12,754,440













Tangible shareholders' equity











Total shareholders' equity


$     1,644,820


$     1,680,196


$     1,645,208


$      1,606,059


$    1,610,543

Less:

Goodwill


291,498


291,498


291,498


291,498


291,498


Other identifiable intangible assets


21,466


22,415


23,476


24,508


25,619

Total tangible shareholders' equity


$     1,331,856


$     1,366,283


$     1,330,234


$      1,290,053


$    1,293,426













Total average assets


$    13,632,581


$    13,516,546


$    13,457,668


$    13,131,130


$   12,987,103

Total common shares outstanding


93,969,994


96,755,530


96,544,502


96,254,903


96,065,021

Average shares outstanding-diluted


96,467,728


96,957,441


96,653,401


96,506,827


96,373,950













Tangible shareholders' equity to tangible assets*


9.88%


10.26%


9.99%


9.92%


10.14%

Return on tangible equity **


10.23%


11.66%


9.84%


8.81%


8.83%

Pre-tax pre-provision return on average assets ***


1.38%


1.59%


1.29%


1.21%


1.26%

Tangible book value per share****


$           14.17


$           14.12


$           13.78


$            13.40


$          13.46

Operating earnings per share*****


$             0.36


$             0.41


$             0.33


$              0.30


$            0.32

























*

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













**

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













***

Pre-tax pre-provision return on average assets is defined by the Company as annualized pre-tax pre-provision earnings divided by total average assets.













****

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













*****

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

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/bancorpsouth-announces-third-quarter-2015-financial-results-300162267.html

SOURCE BancorpSouth, Inc.

Copyright 2015 PR Newswire

BancorpSouth Bank (NYSE:BXS)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more BancorpSouth Bank Charts.
BancorpSouth Bank (NYSE:BXS)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more BancorpSouth Bank Charts.