BancorpSouth Announces Second Quarter 2016 Financial Results

July 20, 2016 4:30 PM EDT

TUPELO, Miss., July 20, 2016 /PRNewswire/ -- BancorpSouth, Inc. (NYSE: BXS) today announced financial results for the quarter ended June 30, 2016.

Highlights for the second quarter of 2016 included:

  • Net income of $34.7 million, or $0.37 per diluted share.
  • Generated net loan growth of $131.3 million, or 5.1 percent on an annualized basis.
  • Reached a settlement with the Consumer Financial Protection Bureau and the U.S. Department of Justice of their joint investigation of the Company's fair lending practices.
  • Earnings were adversely impacted by a negative mortgage servicing rights ("MSR") valuation adjustment of $4.1 million.
  • Net operating income - excluding MSR of $37.2 million, or $0.39 per diluted share.
  • Continued stable credit quality; recorded provision for credit losses of $2.0 million for the quarter.
  • Net interest margin remained stable at 3.56 percent.
  • Continued progress toward leveraging cost structure as total noninterest expense was essentially flat compared to both the second quarter of 2015 and the first quarter of 2016, excluding disclosed non-operating items.

The Company reported net income of $34.7 million, or $0.37 per diluted share, for the second quarter of 2016 compared with net income of $39.7 million, or $0.41 per diluted share, for the second quarter of 2015 and net income of $22.5 million, or $0.24 per diluted share, for the first quarter of 2016. 

The Company reported net operating income – excluding MSR of $37.2 million, or $0.39 per diluted share, for the second quarter of 2016 compared to $37.0 million, or $0.39 per diluted share, for the second quarter of 2015 and $36.9 million, or $0.39 per diluted share, for the first quarter of 2016. 

"During the second quarter, we announced a settlement with the Consumer Financial Protection Bureau and the U.S. Department of Justice regarding their joint investigation of our fair lending practices," remarked Dan Rollins, BancorpSouth Chairman and Chief Executive Officer.  "This settlement did not materially impact our second quarter financial results as we previously recorded an associated liability of $13.8 million during the first quarter of this year.  We believe putting this matter behind us was in the best interests of our customers, teammates, and shareholders.  We are excited to move forward continuing to do what we do best, which is serve our customers and communities as well as deliver returns to our shareholders. 

"Despite this distraction, our core financial results continue to improve.  Our mortgage team generated production volume of $462.6 million during the quarter, which contributed to mortgage production and servicing revenue totaling $13.1 million.  Total mortgage banking revenue was adversely impacted by a negative MSR valuation adjustment of $4.1 million. We reported loan growth of $131.3 million, or 5.1 percent annualized, while our net interest margin remained stable at 3.56 percent.  Finally, we continue to challenge expenses and hold our core operating expenses in a tight range quarter after quarter.  Our operating efficiency ratio – excluding MSR was 68.2 percent for the quarter, which is reflective of the hard work of our teammates and the focus placed on challenging every dollar we spend." 

Net Interest Revenue

Net interest revenue was $112.3 million for the second quarter of 2016, an increase of 4.7 percent from $107.3 million for the second quarter of 2015 and an increase of 1.0 percent from $111.2 million for the first quarter of 2016.  The fully taxable equivalent net interest margin was 3.56 percent for the second quarter of 2016 compared to 3.54 percent for the second quarter of 2015 and 3.56 percent for the first quarter of 2016.  Yields on loans and leases were 4.20 percent for the second quarter of 2016 compared with 4.23 percent for the second quarter of 2015 and 4.21 percent for the first quarter of 2016, while yields on total interest earning assets were 3.78 percent for the second quarter of 2016 compared with 3.78 percent for the second quarter of 2015 and 3.78 percent for the first quarter of 2016.  The average cost of deposits was 0.21 percent for the second quarter of 2016 compared to 0.23 percent for the second quarter of 2015 and 0.21 percent for the first quarter of 2016.

Asset, Deposit and Loan Activity

Total assets were $14.1 billion at June 30, 2016 compared with $13.6 billion at June 30, 2015.  Loans and leases, net of unearned income, were $10.6 billion at June 30, 2016 compared with $10.0 billion at June 30, 2015. 

Total deposits were $11.4 billion at June 30, 2016 compared with $11.1 billion at June 30, 2015.  A decrease in time deposits of $54.4 million, or 2.8 percent, at June 30, 2016 compared to June 30, 2015 and a decrease in interest bearing demand deposits of $42.8 million, or 0.9 percent were more than offset by growth in other lower cost deposits.  Noninterest bearing demand deposits increased $221.5 million, or 7.6 percent, over the same period, while savings deposits increased $105.1 million, or 7.5 percent.

Provision for Credit Losses and Allowance for Credit Losses

Earnings for the quarter reflect a provision for credit losses of $2.0 million, compared to a negative provision of $5.0 million for the second quarter of 2015 and a provision of $1.0 million for the first quarter of 2016.  Total non-performing assets ("NPAs") were $94.9 million, or 0.90 percent of net loans and leases, at June 30, 2016 compared with $103.7 million, or 1.04 percent of net loans and leases, at June 30, 2015, and $106.9 million, or 1.02 percent of net loans and leases, at March 31, 2016. 

Net charge-offs for the second quarter of 2016 were $1.6 million, compared with net recoveries of $6.7 million for the second quarter of 2015 and net charge-offs of $1.0 million for the first quarter of 2016.  Gross charge-offs were $4.3 million for the second quarter of 2016, compared with $5.0 million for the second quarter of 2015 and $3.2 million for the first quarter of 2016.  Gross recoveries of previously charged-off loans were $2.7 million for the second quarter of 2016, compared with $11.7 million for the second quarter of 2015 and $2.3 million for the first quarter of 2016.  Annualized net charge-offs were 0.06 percent of average loans and leases for the second quarter of 2016, compared with annualized net recoveries of 0.27 percent for the second quarter of 2015 and annualized net charge-offs of 0.04 percent for the first quarter of 2016. 

Non-performing loans ("NPLs") were $80.2 million, or 0.76 percent of net loans and leases, at June 30, 2016, compared with $79.4 million, or 0.79 percent of net loans and leases, at June 30, 2015, and $94.2 million, or 0.90 percent of net loans and leases, at March 31, 2016.  The allowance for credit losses was $126.9 million, or 1.20 percent of net loans and leases, at June 30, 2016, compared with $138.3 million, or 1.38 percent of net loans and leases, at June 30, 2015 and $126.5 million, or 1.21 percent of net loans and leases, at March 31, 2016. 

NPLs at June 30, 2016 consisted primarily of $68.6 million of nonaccrual loans, compared with $81.9 million of nonaccrual loans at March 31, 2016.  NPLs at June 30, 2016 also included $1.9 million of loans 90 days or more past due and still accruing, compared with $4.6 million of such loans at March 31, 2016, and included restructured loans still accruing of $9.7 million at June 30, 2016, compared with $7.8 million of such loans at March 31, 2016.  Early stage past due loans, representing loans 30-89 days past due, totaled $31.9 million at June 30, 2016 compared to $23.6 million at March 31, 2016.  Other real estate owned increased $2.0 million to $14.7 million during the second quarter of 2016 from $12.7 million at March 31, 2016. 

Noninterest Revenue

Noninterest revenue was $69.7 million for the second quarter of 2016, compared with $74.3 million for the second quarter of 2015 and $65.5 million for the first quarter of 2016.  These results included a negative MSR valuation adjustment of $4.1 million for the second quarter of 2016 compared with a positive MSR valuation adjustment of $4.3 million for the second quarter of 2015 and a negative MSR valuation adjustment of $8.0 million for the first quarter of 2016.  Valuation adjustments in the MSR asset are driven primarily by fluctuations in interest rates period over period.   

Excluding the MSR valuation adjustments, mortgage banking revenue was $13.1 million for the second quarter of 2016, compared with $9.8 million for the second quarter of 2015 and $10.6 million for the first quarter of 2016.  Mortgage origination volume for the second quarter of 2016 was $462.6 million, compared with $417.2 million for the second quarter of 2015 and $315.4 million for the first quarter of 2016.

Credit and debit card fee revenue was $9.5 million for the second quarter of 2016, compared with $9.3 million for the second quarter of 2015 and $9.0 million for the first quarter of 2016.  Deposit service charge revenue was $11.0 million for the second quarter of 2016, compared with $11.5 million for the second quarter of 2015 and $11.0 million for the first quarter of 2016.  Insurance commission revenue was $28.8 million for the second quarter of 2016, compared with $29.3 million for the second quarter of 2015 and $33.2 million for the first quarter of 2016.  Wealth management revenue was $5.3 million for the second quarter of 2016, compared with $5.5 million for the second quarter of 2015 and $5.1 million for the first quarter of 2016.    

Noninterest Expense

Noninterest expense for the second quarter of 2016 was $128.7 million, compared with $128.2 million for the second quarter of 2015 and $142.3 million for the first quarter of 2016.  Salaries and employee benefits expense was $81.8 million for the second quarter of 2016 compared to $79.8 million for the second quarter of 2015 and $82.5 million for the first quarter of 2016.  Occupancy expense was $10.1 million for the second quarter of 2016, compared with $10.4 million for the second quarter of 2015 and $10.3 million for the first quarter of 2016.  Other noninterest expense was $30.9 million for the second quarter of 2016, compared to $31.6 million for the second quarter of 2015 and $33.2 million for the first quarter of 2016.  Total noninterest expense for the first quarter of 2016 included a total charge of $13.8 million to reflect the probable and estimable liability associated with the joint investigation by the Consumer Financial Protection Bureau and the U.S. Department of Justice, $10.3 million of which is reflected as regulatory settlement expense and $3.5 million of which is included in other noninterest expense.  The settlement of this matter did not have a material financial impact on second quarter 2016 financial results.

Capital Management

The Company's equity capitalization is comprised entirely of common stock.  BancorpSouth's ratio of shareholders' equity to assets was 12.12 percent at June 30, 2016, compared with 12.32 percent at June 30, 2015 and 12.06 percent at March 31, 2016.  The ratio of tangible shareholders' equity to tangible assets was 10.11 percent at June 30, 2016, compared with 10.26 percent at June 30, 2015 and 10.05 percent at March 31, 2016.

Estimated regulatory capital ratios at June 30, 2016 were calculated in accordance with the Basel III capital framework.  BancorpSouth is a "well capitalized" financial holding company, as defined by federal regulations, with Tier 1 risk-based capital of 12.37 percent at June 30, 2016 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. 

Transactions

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 June 30, 2016, OIB, on a consolidated basis, reported total assets of $667.1 million, total loans of $481.2 million and total deposits of $570.7 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.  Although the merger agreement has not been extended beyond December 31, 2015, the amended agreement remains in effect until terminated by the Board of Directors of the Company or OIB.  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 June 30, 2016, Central Community Corporation, on a consolidated basis, reported total assets of $1.4 billion, total loans of $601.9 million and total deposits of $1.1 billion.  Under the terms of the definitive agreement, the Company will issue approximately 7,250,000 shares of the Company's common stock plus $28.5 million in cash for all outstanding shares of Central Community Corporation's capital stock, subject to certain conditions and potential adjustments.  The merger has been unanimously approved by the Board of Directors of each company and was approved by Central Community Corporation shareholders on April 24, 2014.  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.  Although the merger agreement has not been extended beyond December 31, 2015, the amended agreement remains in effect until terminated by the Board of Directors of the Company or Central Community Corporation.  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 the most recent information regarding the status of the merger with Ouachita Bancshares Corp. and the status of the merger with Central Community Corporation in our periodic reports, please refer to the section titled "Recent Acquisitions and Transaction Activity" in Part I, Item 1, and Part I, Item 1A, of the Annual Report on Form 10-K that was previously filed with the SEC on February 23, 2016.

Summary

Rollins concluded, "Our financial results reflect the same simple story we have been communicating quarter after quarter.  We continue to grow revenue while managing total noninterest expense in a very tight range.  Revenue growth has been driven by increases in net interest income as we grow our balance sheet and maintain a stable net interest margin as well growth in certain of our non-interest products, including mortgage banking revenue.  Our insurance teammates continue to focus on growing our customer base to battle industry pricing headwinds.  I'm confident we are positioned to continue to improve our operating performance and enhance shareholder value as we move forward."

Conference Call

BancorpSouth will conduct a conference call to discuss its second quarter 2016 results on July 21, 2016, 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. (NYSE: BXS) is a financial holding company headquartered in Tupelo, Mississippi, with $14.1 billion in assets.  BancorpSouth Bank, a wholly-owned subsidiary of BancorpSouth, Inc., operates 238 full service branch locations as well as additional mortgage, insurance, and loan production offices in Alabama, Arkansas, Florida, Louisiana, Mississippi, Missouri, Tennessee and Texas, including an insurance location in Illinois.  BancorpSouth is committed to a culture of respect, diversity, and inclusion in both its workplace and communities. To learn more, visit our Community Commitment page at www.bancorpsouth.com.  Like us on Facebook; follow us on Twitter: @MyBXS; or connect with us through LinkedIn.

Forward-Looking Statements

Certain statements contained in this news release may not be based upon historical facts and are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements may be identified by their reference to a future period or periods or by the use of forward-looking terminology such as "anticipate," "believe," "could," "estimate," "expect," "foresee," "hope," "intend," "may," "might," "plan," "will," or "would" or future or conditional verb tenses and variations or negatives of such terms. These forward-looking statements include, without limitation, those relating to the terms, timing and closings of the proposed mergers with Ouachita Bancshares Corp. and Central Community Corporation, the Company's ability to operate its regulatory compliance programs consistent with federal, state and local laws, including its Bank Secrecy Act ("BSA") and anti-money laundering ("AML") compliance program and its fair lending compliance program, the Company's compliance with the consent order it entered into with the Consumer Financial Protection Bureau (the "CFPB") and the United States Department of Justice ("DOJ") related to the Company's fair lending practices (the "Consent Order"), the acceptance by customers of Ouachita Bancshares Corp. and Central Community Corporation of the Company's products and services if the proposed mergers close, the outcome of any instituted, pending or threatened material litigation, amortization expense for intangible assets, goodwill impairments, loan impairment, utilization of appraisals and inspections for real estate loans, maturity, renewal or extension of construction, acquisition and development loans, net interest revenue, fair value determinations, the amount of the Company's non-performing loans and leases, 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, and the impact of certain claims and ongoing, pending or threatened litigation, administrative and investigatory matters. 

The Company cautions readers not to place undue reliance on the forward-looking statements contained in this news release, in that actual results could differ materially from those indicated in such forward-looking statements as a result of a variety of factors. These factors may include, but are not limited to, the Company's ability to operate its regulatory compliance programs consistent with federal, state and local laws, including its BSA/AML compliance program and its fair lending compliance program, the Company's ability to successfully implement and comply with the Consent Order, the ability of the Company, Ouachita Bancshares Corp. and Central Community Corporation to obtain regulatory approval of and close the proposed mergers, the willingness of Ouachita Bancshares Corp. and Central Community Corporation to proceed with the proposed mergers, which they are no longer contractually obligated to complete, 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

6/30/2016

3/31/2016

12/31/2015

9/30/2015

6/30/2015

Earnings Summary:

Interest revenue

$            119,423

$             117,972

$            118,050

$            118,201

$            114,630

Interest expense

7,107

6,813

6,820

7,131

7,321

Net interest revenue

112,316

111,159

111,230

111,070

107,309

Provision for credit losses

2,000

1,000

-

(3,000)

(5,000)

Net interest revenue, after provision

   for credit losses

110,316

110,159

111,230

114,070

112,309

Noninterest revenue

69,683

65,515

67,386

62,953

74,314

Noninterest expense

128,718

142,300

148,351

126,450

128,177

Income before income taxes

51,281

33,374

30,265

50,573

58,446

Income tax expense

16,589

10,825

9,096

16,230

18,733

Net income

$              34,692

$               22,549

$              21,169

$              34,343

$              39,713

Balance Sheet - Period End Balances

Total assets

$       14,137,160

$        13,926,398

$       13,798,662

$       13,787,424

$       13,634,931

Total earning assets

12,977,030

12,760,031

12,656,791

12,663,944

12,492,532

Total securities

2,103,883

2,016,373

2,082,329

2,161,125

2,251,153

Loans and leases, net of unearned income

10,575,978

10,444,697

10,372,778

10,219,576

10,007,571

Allowance for credit losses

126,935

126,506

126,458

133,009

138,312

Total deposits

11,364,367

11,486,697

11,331,161

11,141,946

11,134,961

Long-term debt

365,588

67,681

69,775

71,868

73,962

Total shareholders' equity

1,713,043

1,679,793

1,655,444

1,644,820

1,680,196

Balance Sheet - Average Balances

Total assets

$       14,027,786

$        13,851,661

$       13,724,595

$       13,632,581

$       13,516,546

Total earning assets

12,963,056

12,830,000

12,628,685

12,548,967

12,443,960

Total securities

2,069,058

2,037,739

2,110,195

2,207,935

2,211,931

Loans and leases, net of unearned income

10,513,732

10,372,925

10,321,299

10,110,995

9,868,318

Total deposits

11,437,422

11,431,480

11,182,750

11,140,542

11,148,246

Long-term debt

219,434

67,750

69,775

71,868

73,962

Total shareholders' equity

1,690,906

1,668,465

1,650,924

1,680,123

1,659,991

Nonperforming Assets:

Non-accrual loans and leases

$              68,638

$               81,926

$              83,028

$              70,237

$              67,766

Loans and leases 90+ days past due, still accruing

1,875

4,567

2,013

1,436

1,568

Restructured loans and leases, still accruing

9,687

7,753

9,876

18,578

10,109

Non-performing loans (NPLs)

80,200

94,246

94,917

90,251

79,443

Other real estate owned

14,658

12,685

14,759

23,696

24,299

Non-performing assets (NPAs)

$              94,858

$             106,931

$            109,676

$            113,947

$            103,742

Financial Ratios and Other Data:

Return on average assets

0.99%

0.65%

0.61%

1.00%

1.18%

Operating return on average assets-excluding MSR*

1.07%

1.07%

0.86%

1.09%

1.10%

Return on average shareholders' equity

8.25%

5.44%

5.09%

8.11%

9.60%

Operating return on average shareholders' equity-excluding MSR*

8.84%

8.89%

7.12%

8.88%

8.94%

Return on tangible equity*

9.99%

6.63%

6.25%

10.23%

11.66%

Operating return on tangible equity-excluding MSR*

10.70%

10.84%

8.75%

11.21%

10.87%

Noninterest income to average assets

2.00%

1.90%

1.95%

1.83%

2.21%

Noninterest expense to average assets

3.69%

4.13%

4.29%

3.68%

3.80%

Net interest margin-fully taxable equivalent

3.56%

3.56%

3.58%

3.59%

3.54%

Net interest rate spread

3.47%

3.47%

3.48%

3.49%

3.44%

Efficiency ratio (tax equivalent)*

69.77%

79.39%

81.86%

71.56%

69.52%

Operating efficiency ratio-excluding MSR (tax equivalent)*

68.21%

68.66%

73.89%

69.45%

71.16%

Loan/deposit ratio

93.06%

90.93%

91.54%

91.72%

89.88%

Price to earnings multiple (avg)

19.07

17.33

18.17

16.98

18.80

Market value to book value

125.23%

119.81%

136.46%

135.80%

148.34%

Market value to book value (avg)

124.62%

116.78%

142.53%

140.68%

142.10%

Market value to tangible book value

153.53%

147.04%

168.15%

167.71%

182.42%

Market value to tangible book value (avg)

152.78%

143.33%

175.64%

173.74%

174.75%

Headcount FTE

4,028

3,966

3,970

3,903

3,935

*Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 19 and 20.

 

BancorpSouth, Inc. Selected Financial Information (Dollars in thousands, except per share data) (Unaudited)

Quarter Ended

Quarter Ended

Quarter Ended

Quarter Ended

Quarter Ended

6/30/2016

3/31/2016

12/31/2015

9/30/2015

6/30/2015

Credit Quality Ratios:

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

0.06%

0.04%

0.25%

0.09%

(0.27%)

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

0.08%

0.04%

0.00%

(0.12%)

(0.20%)

Allowance for credit losses to net loans and leases

1.20%

1.21%

1.22%

1.30%

1.38%

Allowance for credit losses to non-performing loans and leases

158.27%

134.23%

133.23%

147.38%

174.10%

Allowance for credit losses to non-performing assets

133.82%

118.31%

115.30%

116.73%

133.32%

Non-performing loans and leases to net loans and leases

0.76%

0.90%

0.92%

0.88%

0.79%

Non-performing assets to net loans and leases

0.90%

1.02%

1.06%

1.11%

1.04%

Equity Ratios:

Total shareholders' equity to total assets

12.12%

12.06%

12.00%

11.93%

12.32%

Tangible shareholders' equity to tangible assets*

10.11%

10.05%

9.96%

9.88%

10.26%

Capital Adequacy:

Common  Equity Tier 1 capital

12.17%

12.14%

12.07%

12.08%

12.60%

Tier 1 capital

12.37%

12.34%

12.27%

12.29%

12.81%

Total capital

13.45%

13.43%

13.37%

13.45%

14.04%

Tier 1 leverage capital

10.66%

10.61%

10.61%

10.56%

10.96%

   Estimated for current quarter

Common Share Data:

Basic earnings per share

$                  0.37

$                   0.24

$                  0.22

$                  0.36

$                  0.41

Diluted earnings per share

0.37

0.24

0.22

0.36

0.41

Operating earnings per share*

0.37

0.34

0.33

0.36

0.41

Operating earnings per share- excluding MSR*

0.39

0.39

0.31

0.39

0.39

Cash dividends per share

0.10

0.10

0.10

0.10

0.08

Book value per share

18.12

17.79

17.58

17.50

17.37

Tangible book value per share*

14.78

14.49

14.27

14.17

14.12

Market value per share (last)

22.69

21.31

23.99

23.77

25.76

Market value per share (high)

24.18

23.64

27.23

26.54

26.68

Market value per share (low)

20.19

18.69

22.44

22.09

22.83

Market value per share (avg)

22.58

20.77

25.06

24.62

24.68

Dividend payout ratio

22.58%

41.85%

44.46%

28.01%

18.25%

Total shares outstanding

94,546,091

94,438,626

94,162,728

93,969,994

96,755,530

Average shares outstanding - basic

94,461,025

94,369,211

94,111,408

96,202,871

96,625,794

Average shares outstanding - diluted

94,694,795

94,593,540

94,384,443

96,467,728

96,957,441

Yield/Rate:

(Taxable equivalent basis)

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

4.20%

4.21%

4.15%

4.22%

4.23%

Available-for-sale securities:

  Taxable

1.40%

1.40%

1.48%

1.40%

1.40%

  Tax-exempt

5.36%

5.36%

5.32%

5.32%

5.44%

Short-term investments

0.39%

0.33%

0.22%

0.20%

0.24%

  Total interest earning assets and revenue

3.78%

3.78%

3.79%

3.82%

3.78%

Deposits

0.21%

0.21%

0.21%

0.22%

0.23%

  Demand - interest bearing

0.18%

0.17%

0.18%

0.18%

0.19%

  Savings

0.12%

0.12%

0.12%

0.12%

0.12%

  Other time

0.75%

0.73%

0.71%

0.76%

0.79%

Short-term borrowings

0.15%

0.14%

0.12%

0.12%

0.11%

Total interest bearing deposits & short-term borrowings

0.29%

0.28%

0.28%

0.30%

0.31%

Junior subordinated debt

3.23%

3.18%

2.93%

2.87%

2.86%

Long-term debt

1.21%

3.08%

2.95%

2.91%

2.90%

  Total interest bearing liabilities and expense

0.32%

0.31%

0.31%

0.32%

0.34%

Interest bearing liabilities to interest earning assets

69.47%

69.75%

69.23%

69.68%

70.36%

Net interest tax equivalent adjustment

$                2,493

$                 2,558

$                2,601

$                2,558

$                2,628

*Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 19 and 20.

 

 

BancorpSouth, Inc.

Consolidated Balance Sheets

(Unaudited)

Jun-16

Mar-16

Dec-15

Sep-15

Jun-15

(Dollars in thousands)

Assets

Cash and due from banks

$                186,381

$                197,538

$                154,192

$                159,923

$                183,541

Interest bearing deposits with other banks

86,472

148,915

43,777

113,068

34,438

Available-for-sale securities, at fair value

2,103,883

2,016,373

2,082,329

2,161,125

2,251,153

Loans and leases

10,604,547

10,475,528

10,404,326

10,254,013

10,041,455

  Less:  Unearned income

28,569

30,831

31,548

34,437

33,884

             Allowance for credit losses

126,935

126,506

126,458

133,009

138,312

Net loans and leases

10,449,043

10,318,191

10,246,320

10,086,567

9,869,259

Loans held for sale

210,698

150,046

157,907

170,175

199,370

Premises and equipment, net

305,694

306,765

308,125

304,317

303,837

Accrued interest receivable

39,645

41,401

40,901

41,599

41,065

Goodwill

294,901

291,498

291,498

291,498

291,498

Other identifiable intangibles

20,831

19,664

20,545

21,466

22,415

Bank owned life insurance

255,240

253,427

251,534

249,825

247,983

Other real estate owned

14,658

12,685

14,759

23,696

24,299

Other assets

169,714

169,895

186,775

164,165

166,073

Total Assets

$           14,137,160

$           13,926,398

$           13,798,662

$           13,787,424

$           13,634,931

Liabilities

Deposits:

  Demand:  Noninterest bearing

$             3,133,460

$             3,103,321

$             3,031,528

$             3,053,439

$             2,911,972

                  Interest bearing

4,838,704

5,033,565

5,003,806

4,794,656

4,881,469

  Savings

1,512,694

1,506,942

1,442,336

1,409,856

1,407,616

  Other time

1,879,509

1,842,869

1,853,491

1,883,995

1,933,904

Total deposits

11,364,367

11,486,697

11,331,161

11,141,946

11,134,961

Federal funds purchased and

    securities sold under agreement

    to repurchase

415,949

431,089

405,937

425,203

375,980

Short-term Federal Home Loan Bank borrowings

   and other short-term borrowing

-

-

62,000

224,500

92,500

Accrued interest payable

3,727

3,305

3,071

3,353

3,494

Junior subordinated debt securities

23,198

23,198

23,198

23,198

23,198

Long-term debt

365,588

67,681

69,775

71,868

73,962

Other liabilities

251,288

234,635

248,076

252,536

250,640

Total Liabilities

12,424,117

12,246,605

12,143,218

12,142,604

11,954,735

Shareholders' Equity

Common stock

236,365

236,097

235,407

234,925

241,889

Capital surplus

286,994

283,800

282,934

278,998

337,272

Accumulated other comprehensive loss

(27,587)

(32,144)

(41,825)

(36,355)

(41,288)

Retained earnings

1,217,271

1,192,040

1,178,928

1,167,252

1,142,323

Total Shareholders' Equity

1,713,043

1,679,793

1,655,444

1,644,820

1,680,196

Total Liabilities & Shareholders' Equity

$           14,137,160

$           13,926,398

$           13,798,662

$           13,787,424

$           13,634,931

 

 

BancorpSouth, Inc.

Consolidated Average Balance Sheets

(Unaudited)

Jun-16

Mar-16

Dec-15

Sep-15

Jun-15

(Dollars in thousands)

Assets

Cash and due from banks

$                117,193

$                  71,528

$                159,696

$                159,569

$                152,792

Interest bearing deposits with other banks

237,635

316,108

69,552

72,438

212,634

Available-for-sale securities, at fair value

2,069,058

2,037,739

2,110,195

2,207,935

2,211,931

Loans and leases

10,543,795

10,405,063

10,353,913

10,144,874

9,903,034

  Less:  Unearned income

30,063

32,138

32,614

33,879

34,716

             Allowance for credit losses

126,103

126,567

132,375

137,547

140,483

Net loans and leases

10,387,629

10,246,358

10,188,924

9,973,448

9,727,835

Loans held for sale

142,632

103,227

127,638

157,598

151,077

Premises and equipment, net

307,600

308,065

306,881

304,948

305,335

Accrued interest receivable

36,887

38,306

38,142

38,847

38,268

Goodwill

292,620

291,498

291,498

291,498

291,498

Other identifiable intangibles

19,796

19,987

20,880

21,812

22,780

Bank owned life insurance

254,191

252,422

250,577

248,798

246,872

Other real estate owned

15,666

14,523

21,049

24,008

27,190

Other assets

146,879

151,900

139,563

131,682

128,334

Total Assets

$           14,027,786

$           13,851,661

$           13,724,595

$           13,632,581

$           13,516,546

Liabilities

Deposits:

  Demand:  Noninterest bearing

$             3,122,153

$             3,014,896

$             3,106,947

$             2,992,903

$             2,895,451

                  Interest bearing

4,957,827

5,102,648

4,782,234

4,822,567

4,899,467

  Savings

1,510,250

1,468,262

1,421,361

1,413,187

1,404,336

  Other time

1,847,192

1,845,674

1,872,208

1,911,885

1,948,992

Total deposits

11,437,422

11,431,480

11,182,750

11,140,542

11,148,246

Federal funds purchased and

    securities sold under agreement

    to repurchase

443,340

431,260

466,865

439,503

399,447

Short-term Federal Home Loan Bank borrowings

   and other short-term borrowing

4,275

10,484

107,408

62,136

6,555

Accrued interest payable

3,509

3,248

3,340

3,600

3,457

Junior subordinated debt securities

23,198

23,198

23,198

23,198

23,198

Long-term debt

219,434

67,750

69,775

71,868

73,962

Other liabilities

205,702

215,776

220,335

211,611

201,690

Total Liabilities

12,336,880

12,183,196

12,073,671

11,952,458

11,856,555

Shareholders' Equity

Common stock

236,176

235,946

235,227

240,473

241,540

Capital surplus

284,818

282,796

282,076

325,118

332,993

Accumulated other comprehensive loss

(32,820)

(36,184)

(38,618)

(40,476)

(38,534)

Retained earnings

1,202,732

1,185,907

1,172,239

1,155,008

1,123,992

Total Shareholders' Equity

1,690,906

1,668,465

1,650,924

1,680,123

1,659,991

Total Liabilities & Shareholders' Equity

$           14,027,786

$           13,851,661

$           13,724,595

$           13,632,581

$           13,516,546

 

 

BancorpSouth, Inc.

Consolidated Condensed Statements of Income

(Dollars in thousands, except per share data)

(Unaudited)

Quarter Ended

YTD

Jun-16

Mar-16

Dec-15

Sep-15

Jun-15

Jun-16

Jun-15

INTEREST REVENUE:

Loans and leases

$  109,078

$  107,805

$   107,164

$  107,086

$  103,428

$ 216,883

$ 205,563

Deposits with other banks

229

263

40

36

126

492

362

Available-for-sale securities:

    Taxable

6,009

5,888

6,550

6,490

6,424

11,897

13,268

    Tax-exempt

2,924

3,032

3,137

3,226

3,335

5,956

6,712

Loans held for sale

1,183

984

1,159

1,363

1,317

2,167

2,222

        Total interest revenue

119,423

117,972

118,050

118,201

114,630

237,395

228,127

INTEREST EXPENSE:

Interest bearing demand

2,208

2,163

2,166

2,209

2,262

4,371

4,445

Savings

451

443

434

431

426

894

838

Other time

3,436

3,354

3,356

3,646

3,827

6,790

7,835

Federal funds purchased and securities sold

   under agreement to repurchase

159

140

112

104

85

299

167

Long-term debt

665

530

581

571

556

1,195

1,133

Junior subordinated debt

187

183

171

168

165

370

328

Other

1

-

-

2

-

1

(1)

        Total interest expense

7,107

6,813

6,820

7,131

7,321

13,920

14,745

        Net interest revenue

112,316

111,159

111,230

111,070

107,309

223,475

213,382

  Provision for credit losses

2,000

1,000

-

(3,000)

(5,000)

3,000

(10,000)

        Net interest revenue, after provision for

          credit losses

110,316

110,159

111,230

114,070

112,309

220,475

223,382

NONINTEREST REVENUE:

Mortgage banking

9,043

2,618

10,522

2,339

14,102

11,661

22,669

Credit card, debit card and merchant fees

9,495

8,961

9,414

9,282

9,298

18,456

17,837

Deposit service charges

11,018

11,014

11,836

12,150

11,527

22,032

22,779

Security gains, net

86

2

48

33

41

88

55

Insurance commissions

28,803

33,249

25,348

28,584

29,319

62,052

62,812

Wealth Management

5,347

5,109

5,375

5,567

5,508

10,456

11,718

Other

5,891

4,562

4,843

4,998

4,519

10,453

9,759

        Total noninterest revenue

69,683

65,515

67,386

62,953

74,314

135,198

147,629

NONINTEREST EXPENSE:

Salaries and employee benefits

81,832

82,467

80,177

81,354

79,759

164,299

160,938

Occupancy, net of rental income

10,109

10,273

10,434

10,819

10,419

20,382

20,613

Equipment

3,295

3,765

3,569

3,742

4,024

7,060

7,998

Deposit insurance assessments

2,582

2,288

2,630

2,191

2,377

4,870

4,688

Regulatory settlement

-

10,277

-

-

-

10,277

-

Other

30,900

33,230

51,541

28,344

31,598

64,130

70,873

        Total noninterest expense

128,718

142,300

148,351

126,450

128,177

271,018

265,110

        Income before income taxes

51,281

33,374

30,265

50,573

58,446

84,655

105,901

Income tax expense

16,589

10,825

9,096

16,230

18,733

27,414

33,922

        Net income

$    34,692

$   22,549

$     21,169

$    34,343

$   39,713

$  57,241

$  71,979

Net income per share: Basic

$       0.37

$       0.24

$        0.22

$       0.36

$       0.41

$      0.61

$      0.75

                                  Diluted

$       0.37

$       0.24

$        0.22

$       0.36

$       0.41

$      0.60

$      0.74

 

 

BancorpSouth, Inc.

Selected Loan Data

(Dollars in thousands)

(Unaudited)

Quarter Ended

Jun-16

Mar-16

Dec-15

Sep-15

Jun-15

LOAN AND LEASE PORTFOLIO:

Commercial and industrial

$  1,698,089

$   1,716,477

$   1,747,774

$    1,710,497

$  1,730,142

Real estate

   Consumer mortgages

2,549,989

2,480,828

2,472,202

2,447,132

2,374,122

   Home equity

614,686

605,228

589,752

573,566

558,460

   Agricultural

251,566

239,422

259,360

252,381

239,884

   Commercial and industrial-owner occupied

1,644,618

1,654,577

1,617,429

1,605,811

1,596,244

   Construction, acquisition and development

1,021,218

966,362

945,045

900,875

860,407

   Commercial real estate

2,254,653

2,233,742

2,188,048

2,141,398

2,081,394

Credit cards

108,101

106,714

112,165

109,576

110,552

All other

433,058

441,347

441,003

478,340

456,366

     Total loans

$ 10,575,978

$ 10,444,697

$ 10,372,778

$  10,219,576

$ 10,007,571

ALLOWANCE FOR CREDIT LOSSES:

Balance, beginning of period

$     126,506

$      126,458

$     133,009

$       138,312

$     136,660

Loans and leases charged-off:

Commercial and industrial

(748)

(140)

(6,193)

(2,010)

(1,436)

Real estate

   Consumer mortgages

(477)

(710)

(1,146)

(1,382)

(575)

   Home equity

(224)

(550)

(147)

(314)

(245)

   Agricultural

(10)

(11)

(16)

(9)

-

   Commercial and industrial-owner occupied

(660)

(154)

(357)

(645)

(404)

   Construction, acquisition and development

(280)

(226)

(221)

(203)

(272)

   Commercial real estate

(870)

(245)

(122)

(1,477)

(1,117)

Credit cards

(614)

(720)

(723)

(706)

(527)

All other

(417)

(487)

(623)

(628)

(441)

     Total loans charged-off

(4,300)

(3,243)

(9,548)

(7,374)

(5,017)

Recoveries:

Commercial and industrial

339

212

354

897

282

Real estate

   Consumer mortgages

499

455

596

461

1,024

   Home equity

246

80

123

90

185

   Agricultural

96

36

20

59

36

   Commercial and industrial-owner occupied

101

125

307

1,831

146

   Construction, acquisition and development

524

272

1,061

1,084

8,978

   Commercial real estate

509

683

149

187

600

Credit cards

199

181

152

170

183

All other

216

247

235

292

235

     Total recoveries

2,729

2,291

2,997

5,071

11,669

Net (charge-offs) recoveries

(1,571)

(952)

(6,551)

(2,303)

6,652

Provision charged to operating expense

2,000

1,000

-

(3,000)

(5,000)

Balance, end of period

$ 126,935

$ 126,506

$     126,458

$       133,009

$     138,312

Average loans for period

$ 10,513,732

$ 10,372,925

$ 10,321,299

$  10,110,995

$  9,868,318

Ratio:

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

0.06%

0.04%

0.25%

0.09%

(0.27%)

 

 

BancorpSouth, Inc.

Selected Loan Data

(Dollars in thousands)

(Unaudited)

Quarter Ended

Jun-16

Mar-16

Dec-15

Sep-15

Jun-15

NON-PERFORMING ASSETS

NON-PERFORMING LOANS AND LEASES:

  Nonaccrual Loans and Leases

    Commercial and industrial

$      8,675

$       10,248

$         8,493

$    15,697

$         9,740

    Real estate

       Consumer mortgages

19,309

22,968

21,637

21,959

21,636

       Home equity

2,734

3,564

4,021

3,664

3,550

       Agricultural

1,107

932

921

484

259

       Commercial and industrial-owner occupied

16,021

16,633

16,512

12,690

14,007

       Construction, acquisition and development

6,086

7,720

9,130

4,240

5,411

       Commercial real estate

14,197

19,417

21,741

10,730

12,397

    Credit cards

159

188

188

215

157

    All other

350

256

385

558

609

         Total nonaccrual loans and leases

$    68,638

$       81,926

$       83,028

$    70,237

$       67,766

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

1,875

4,567

2,013

1,436

1,568

  Restructured Loans and Leases, Still Accruing

9,687

7,753

9,876

18,578

10,109

     Total non-performing loans and leases

80,200

94,246

94,917

90,251

79,443

OTHER REAL ESTATE OWNED:

14,658

12,685

14,759

23,696

24,299

Total Non-performing Assets

$    94,858

$      106,931

$      109,676

$  113,947

$      103,742

Additions to Nonaccrual Loans and Leases During the Quarter

$    10,553

$       15,933

$       34,050

$    22,271

$       35,315

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

    Commercial and industrial

$      3,748

$         3,758

$         2,409

$      4,985

$         3,081

    Real estate

       Consumer mortgages

15,784

11,985

15,128

10,789

10,622

       Home equity

2,842

2,414

2,456

1,455

2,527

       Agricultural

367

240

303

393

116

       Commercial and industrial-owner occupied

2,854

669

1,018

3,888

2,643

       Construction, acquisition and development

1,137

1,489

1,070

1,218

1,120

       Commercial real estate

3,776

1,831

830

798

1,651

    Credit cards

677

569

677

788

529

    All other

712

606

744

1,334

1,481

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

$    31,897

$       23,561

$       24,635

$    25,648

$       23,770

Credit Quality Ratios:

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

0.08%

0.04%

0.00%

(0.12%)

(0.20%)

Allowance for credit losses to net loans and leases

1.20%

1.21%

1.22%

1.30%

1.38%

Allowance for credit losses to non-performing loans and leases

158.27%

134.23%

133.23%

147.38%

174.10%

Allowance for credit losses to non-performing assets

133.82%

118.31%

115.30%

116.73%

133.32%

Non-performing loans and leases to net loans and leases

0.76%

0.90%

0.92%

0.88%

0.79%

Non-performing assets to net loans and leases

0.90%

1.02%

1.06%

1.11%

1.04%

 

 

BancorpSouth, Inc.

Selected Loan Data

(Dollars in thousands)

(Unaudited)

June 30, 2016

Special

Pass

Mention

Substandard

Doubtful

Loss

Impaired

Total

LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:

Commercial and industrial

$  1,654,279

$                -

$       36,866

$          91

$            384

$    6,469

$   1,698,089

Real estate

   Consumer mortgages

2,482,105

298

66,614

14

-

958

2,549,989

   Home equity

603,039

-

10,163

-

-

1,484

614,686

   Agricultural

242,721

-

8,085

-

-

760

251,566

   Commercial and industrial-owner occupied

1,585,978

516

45,682

375

-

12,067

1,644,618

   Construction, acquisition and development

1,003,045

-

12,809

-

-

5,364

1,021,218

   Commercial real estate

2,202,501

-

38,867

151

-

13,134

2,254,653

Credit cards

108,101

-

-

-

-

-

108,101

All other

424,932

-

8,027

99

-

-

433,058

     Total loans

$ 10,306,701

$            814

$      227,113

$        730

$            384

$  40,236

$ 10,575,978

March 31, 2016

Special

Pass

Mention

Substandard

Doubtful

Loss

Impaired

Total

LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:

Commercial and industrial

$  1,672,249

$                -

$       35,633

$        394

$                -

$    8,201

$   1,716,477

Real estate

   Consumer mortgages

2,407,869

-

69,215

11

-

3,733

2,480,828

   Home equity

593,500

-

9,938

-

-

1,790

605,228

   Agricultural

229,935

-

8,632

-

-

855

239,422

   Commercial and industrial-owner occupied

1,595,424

-

47,293

-

-

11,860

1,654,577

   Construction, acquisition and development

944,533

-

15,908

-

-

5,921

966,362

   Commercial real estate

2,166,616

-

49,440

400

-

17,286

2,233,742

Credit cards

106,714

-

-

-

-

-

106,714

All other

436,409

-

4,838

100

-

-

441,347

     Total loans

$ 10,153,249

$                -

$      240,897

$        905

$                -

$  49,646

$ 10,444,697

 

 

BancorpSouth, Inc.

Geographical Information

(Dollars in thousands)

(Unaudited)

June 30, 2016

Alabama

and Florida

Panhandle

Arkansas

Louisiana

Mississippi

Missouri

Tennessee

Texas

Other

Total

LOAN AND LEASE PORTFOLIO:

Commercial and industrial

$   146,268

$   198,348

$   196,156

$   680,183

$     93,190

$   117,291

$   221,574

$     45,079

$  1,698,089

Real estate

   Consumer mortgages

318,323

326,634

225,181

815,895

80,713

286,004

472,988

24,251

2,549,989

   Home equity

93,400

43,484

67,923

226,158

23,427

145,122

13,701

1,471

614,686

   Agricultural

7,684

79,186

27,600

67,078

3,571

13,942

52,505

-

251,566

   Commercial and industrial-owner occupied

199,074

174,811

198,307

668,400

49,294

140,535

214,197

-

1,644,618

   Construction, acquisition and development

121,768

102,732

55,618

322,841

22,212

148,243

247,804

-

1,021,218

   Commercial real estate

346,711

359,930

227,451

613,773

198,254

176,006

330,778

1,750

2,254,653

Credit cards

-

-

-

-

-

-

-

108,101

108,101

All other

71,387

47,848

29,070

172,686

4,189

34,789

53,328

19,761

433,058

     Total loans

$ 1,304,615

$ 1,332,973

$ 1,027,306

$3,567,014

$   474,850

$ 1,061,932

$ 1,606,875

$   200,413

$ 10,575,978

NON-PERFORMING LOANS AND LEASES:

Commercial and industrial

$         124

$         519

$       2,933

$      5,620

$             -

$         181

$       1,547

$       1,002

$       11,926

Real estate

   Consumer mortgages

731

3,037

2,003

6,532

1,117

695

1,541

6,239

21,895

   Home equity

390

1,302

224

428

-

392

-

2

2,738

   Agricultural

-

-

-

1,192

-

-

-

-

1,192

   Commercial and industrial-owner occupied

1,842

2,099

1,794

9,107

1,808

47

630

-

17,327

   Construction, acquisition and development

54

569

21

5,559

1,180

-

48

-

7,431

   Commercial real estate

904

1,093

1,564

11,593

-

-

160

-

15,314

Credit cards

-

-

-

-

-

-

-

1,261

1,261

All other

99

688

70

184

-

37

-

38

1,116

     Total loans

$       4,144

$       9,307

$       8,609

$    40,215

$       4,105

$       1,352

$       3,926

$       8,542

$       80,200

NON-PERFORMING LOANS AND LEASES

   AS A PERCENTAGE OF OUTSTANDING:

Commercial and industrial

0.08%

0.26%

1.50%

0.83%

0.00%

0.15%

0.70%

2.22%

0.70%

Real estate

   Consumer mortgages

0.23%

0.93%

0.89%

0.80%

1.38%

0.24%

0.33%

25.73%

0.86%

   Home equity

0.42%

2.99%

0.33%

0.19%

0.00%

0.27%

0.00%

0.14%

0.45%

   Agricultural

0.00%

0.00%

0.00%

1.78%

0.00%

0.00%

0.00%

N/A

0.47%

   Commercial and industrial-owner occupied

0.93%

1.20%

0.90%

1.36%

3.67%

0.03%

0.29%

N/A

1.05%

   Construction, acquisition and development

0.04%

0.55%

0.04%

1.72%

5.31%

0.00%

0.02%

N/A

0.73%

   Commercial real estate

0.26%

0.30%

0.69%

1.89%

0.00%

0.00%

0.05%

N/A

0.68%

Credit cards

N/A

N/A

N/A

N/A

N/A

N/A

N/A

1.17%

1.17%

All other

0.14%

1.44%

0.24%

0.11%

0.00%

0.11%

0.00%

0.19%

0.26%

     Total loans

0.32%

0.70%

0.84%

1.13%

0.86%

0.13%

0.24%

4.26%

0.76%

 

 

BancorpSouth, Inc.

Noninterest Revenue and Expense

(Dollars in thousands)

(Unaudited)

Quarter Ended

YTD

Jun-16

Mar-16

Dec-15

Sep-15

Jun-15

Jun-16

Jun-15

NONINTEREST REVENUE:

Mortgage banking

$      9,043

$         2,618

$       10,522

$      2,339

$       14,102

$  11,661

$  22,669

Credit card, debit card and merchant fees

9,495

8,961

9,414

9,282

9,298

18,456

17,837

Deposit service charges

11,018

11,014

11,836

12,150

11,527

22,032

22,779

Securities gains, net

86

2

48

33

41

88

55

Insurance commissions

28,803

33,249

25,348

28,584

29,319

62,052

62,812

Trust income

3,493

3,430

3,469

3,653

3,543

6,923

7,579

Annuity fees

465

477

449

539

470

942

1,028

Brokerage commissions and fees

1,389

1,202

1,457

1,375

1,495

2,591

3,111

Bank-owned life insurance

1,813

1,893

1,881

1,842

1,835

3,706

3,734

Other miscellaneous income

4,078

2,669

2,962

3,156

2,684

6,747

6,025

     Total noninterest revenue

$    69,683

$       65,515

$       67,386

$    62,953

$       74,314

$ 135,198

$ 147,629

NONINTEREST EXPENSE:

Salaries and employee benefits

$    81,832

$       82,467

$       80,177

$    81,354

$       79,759

164,299

$ 160,938

Occupancy, net of rental income

10,109

10,273

10,434

10,819

10,419

20,382

20,613

Equipment

3,295

3,765

3,569

3,742

4,024

7,060

7,998

Deposit insurance assessments

2,582

2,288

2,630

2,191

2,377

4,870

4,688

Regulatory settlement

-

10,277

-

-

-

10,277

-

Advertising

1,043

633

1,009

812

1,686

1,676

2,467

Foreclosed property expense

1,309

1,181

3,014

808

1,625

2,490

3,596

Telecommunications

1,259

1,295

1,322

1,267

1,323

2,554

2,637

Public relations

599

661

702

588

794

1,260

1,479

Data processing

6,685

6,391

6,092

6,156

5,898

13,076

11,900

Computer software

2,732

2,660

2,609

2,595

2,690

5,392

5,296

Amortization of intangibles

869

880

922

948

1,061

1,749

2,093

Legal

1,754

4,535

19,434

1,233

1,998

6,289

9,679

Merger expense

1

1

13

8

4

2

4

Postage and shipping

985

1,117

1,139

1,030

1,194

2,102

2,366

Other miscellaneous expense

13,664

13,876

15,285

12,899

13,325

27,540

29,356

     Total noninterest expense

$  128,718

$      142,300

$      148,351

$  126,450

$      128,177

$ 271,018

$ 265,110

INSURANCE COMMISSIONS:

Property and casualty commissions

$    20,417

$       19,877

$       18,814

$    21,155

$       21,145

$  40,294

$  41,818

Life and health commissions

6,252

5,615

5,823

5,775

6,202

$  11,867

11,614

Risk management income

592

623

672

709

637

$    1,215

1,303

Other

1,542

7,134

39

945

1,335

$    8,676

8,077

     Total insurance commissions

$    28,803

$       33,249

$       25,348

$    28,584

$       29,319

$  62,052

$  62,812

 

 

BancorpSouth, Inc.

Selected Additional Information

(Dollars in thousands)

(Unaudited)

Quarter Ended

Jun-16

Mar-16

Dec-15

Sep-15

Jun-15

MORTGAGE SERVICING RIGHTS:

Fair value, beginning of period

$     50,544

$       57,268

$       52,973

$     55,924

$       49,190

Additions to mortgage servicing rights:

   Originations of servicing assets

3,723

2,612

3,065

4,231

4,344

Changes in fair value:

   Due to payoffs/paydowns

(2,066)

(1,380)

(1,633)

(1,872)

(1,930)

   Due to change in valuation inputs or

     assumptions used in the valuation model

(4,092)

(7,954)

2,865

(5,308)

4,321

   Other changes in fair value

(1)

(2)

(2)

(2)

(1)

Fair value, end of period

$     48,108

$       50,544

$       57,268

$     52,973

$       55,924

Production revenue:

   Origination

$     10,523

$         7,208

$         4,909

$       5,154

$         7,395

   Servicing

4,678

4,744

4,381

4,365

4,316

   Payoffs/Paydowns

(2,066)

(1,380)

(1,633)

(1,872)

(1,930)

     Total production revenue

13,135

10,572

7,657

7,647

9,781

Market value adjustment

(4,092)

(7,954)

2,865

(5,308)

4,321

Total mortgage banking revenue

$       9,043

$         2,618

$       10,522

$       2,339

$       14,102

Mortgage loans serviced

$ 6,156,258

$   6,096,220

$   6,011,236

$ 5,942,736

$   5,802,407

MSR/mtg loans serviced

0.78%

0.83%

0.95%

0.89%

0.96%

AVAILABLE-FOR-SALE SECURITIES, at fair value

U.S. Government agencies

$ 1,310,803

$   1,196,167

$   1,244,640

$ 1,255,717

$   1,336,846

Government agency issued residential

   mortgage-back securities

180,178

189,741

140,540

206,878

217,191

Government agency issued commercial

   mortgage-back securities

193,475

207,908

260,693

229,922

224,450

Obligations of states and political subdivisions

399,391

408,537

417,499

451,600

458,322

Other

20,036

14,020

18,957

17,008

14,344

Total available-for-sale securities

$ 2,103,883

$   2,016,373

$   2,082,329

$ 2,161,125

$   2,251,153

 

 

BancorpSouth, Inc.

Reconciliation of Non-GAAP Measures and Other Ratio Definitions

(Dollars in thousands, except per share amounts)

(Unaudited)

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

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

Quarter ended

6/30/2016

3/31/2016

12/31/2015

9/30/2015

6/30/2015

Net income

$          34,692

$          22,549

$          21,169

$          34,343

$         39,713

Plus:

Merger expense, net of tax

1

1

8

5

3

Legal charge, net of tax

-

-

10,246

-

-

Regulatory related charges, net of tax

-

9,412

-

-

-

Less:

Security gains, net of tax

53

2

30

20

26

Net operating income

$          34,640

$          31,960

$          31,393

$          34,328

$         39,690

Less:

MSR market value adjustment, net of tax

(2,537)

(4,931)

1,776

(3,291)

2,679

Net operating income-excluding MSR

$          37,177

$          36,891

$          29,617

$          37,619

$         37,011

 

 

BancorpSouth, Inc.

Reconciliation of Non-GAAP Measures and Other Ratio Definitions

(Dollars in thousands, except per share amounts)

(Unaudited)

Reconciliation of Tangible Assets and Tangible Shareholders' Equity to 

Total Assets and Total Shareholders' Equity:

Quarter ended

6/30/2016

3/31/2016

12/31/2015

9/30/2015

6/30/2015

Tangible assets

Total assets

$    14,137,160

$    13,926,398

$    13,798,662

$    13,787,424

$   13,634,931

Less:  

Goodwill

294,901

291,498

291,498

291,498

291,498

Other identifiable intangible assets

20,831

19,664

20,545

21,466

22,415

Total tangible assets

$    13,821,428

$    13,615,236

$    13,486,619

$    13,474,460

$   13,321,018

Tangible shareholders' equity

Total shareholders' equity

$     1,713,043

$     1,679,793

$     1,655,444

$      1,644,820

$    1,680,196

Less:

Goodwill

294,901

291,498

291,498

291,498

291,498

Other identifiable intangible assets

20,831

19,664

20,545

21,466

22,415

Total tangible shareholders' equity

$     1,397,311

$     1,368,631

$     1,343,401

$      1,331,856

$    1,366,283

Total average assets

$    14,027,786

$    13,851,661

$    13,724,595

$    13,632,581

$   13,516,546

Total common shares outstanding

94,546,091

94,438,626

94,162,728

93,969,994

96,755,530

Average shares outstanding-diluted

94,694,795

94,593,540

94,384,443

96,467,728

96,957,441

Tangible shareholders' equity to tangible assets (1)

10.11%

10.05%

9.96%

9.88%

10.26%

Return on tangible equity (2)

9.99%

6.63%

6.25%

10.23%

11.66%

Operating return on tangible equity-excluding MSR (3)

10.70%

10.84%

8.75%

11.21%

10.87%

Operating return on average assets-excluding MSR (4)

1.07%

1.07%

0.86%

1.09%

1.10%

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

8.84%

8.89%

7.12%

8.88%

8.94%

Tangible book value per share (6)

$           14.78

$           14.49

$           14.27

$            14.17

$          14.12

Operating earnings per share (7)

$             0.37

$             0.34

$             0.33

$              0.36

$            0.41

Operating earnings per share-excluding MSR (8)

$             0.39

$             0.39

$             0.31

$              0.39

$            0.39

(1)

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

(2)

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

(3)

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

(4)

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

(5)

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

(6)

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

(7)

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

(8)

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

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

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

 

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/bancorpsouth-announces-second-quarter-2016-financial-results-300301705.html

SOURCE BancorpSouth, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Twitter, Dividend, Earnings, Definitive Agreement