MidSouth Bancorp, Inc. Reports First Quarter 2014 Results

LAFAYETTE, La., April 29, 2014 /PRNewswire/ -- MidSouth Bancorp, Inc. ("MidSouth") (NYSE:MSL) today reported quarterly net earnings available to common shareholders of $6.7 million for the first quarter of 2014, compared to net earnings available to common shareholders of $3.1 million reported for the first quarter of 2013 and $3.4 million in net earnings available to common shareholders for the fourth quarter of 2013.  Diluted earnings for the first quarter of 2014 were $0.57 per common share, compared to $0.27 per common share reported for the first quarter of 2013 and $0.29 per common share reported for the fourth quarter of 2013.  The first quarter of 2014 included $3.0 million of executive officer life insurance proceeds recorded in noninterest income and after-tax related noninterest expenses of $160,000.  Excluding these non-operating income and expenses, operating earnings per share for the first quarter of 2014 was $0.33

MidSouth Bancorp, Inc. Logo

As reported in a Form 8-K filing on February 10, 2014, Gerald "Jerry" Reaux Jr., Vice Chairman of the Board and Chief Operating Officer of MidSouth, died suddenly on Sunday, February 9, 2014.  Mr. Reaux was a very active leader in the Lafayette community and a highly respected banker.  Mr. C.R. Cloutier, President and CEO, has temporarily assumed the responsibilities of Chief Operating Officer. 

Mr. Cloutier, commenting on the first quarter earnings, remarked, "We are extremely pleased with the strong operating earnings reported today.  We posted very strong loan growth for the quarter and have great momentum in the loan pipeline early into the second quarter.  We are saddened that Jerry is not here to see these results.  He would be proud of the progress we made toward improving efficiencies as we not only increased revenues from a year ago, but also reduced operating noninterest expense in the first quarter by 5%, or $914,000 on a linked quarter basis.  Jerry will continue to be an inspiration to our ongoing quest to improve efficiencies, accelerate improvement in earnings and make the best use of our resources – every day, every week, every month."

Mr. Cloutier further stated, "In the first quarter, we realized savings through attrition of positions, expense reductions for marketing, courier, building and grounds maintenance and professional fees as well as rolling out a successful e-statement and e-notice campaign to encourage more customers to receive communications electronically.  We are also continuing to rationalize our branch network and have announced the consolidation of our Many West location. In addition, to further bolster our efficiency efforts, in the first quarter we signed an engagement letter with FIS, a consulting firm specializing in helping banks improve their processes.  FIS will undertake a thorough review of many of the major functions and processes of the bank, make recommendations for improvement and assist us in implementing those process improvements we choose to make.  This process began in the second quarter and will be on-going throughout 2014.  We expect to see revenue and expense benefits associated with this engagement to be realized in 2015 and beyond."

Balance Sheet

Consolidated assets remained constant at $1.9 billion for the quarters ended March 31, 2014 and 2013 and December 31, 2013.   Deposits totaled $1.5 billion at March 31, 2014 and December 31, 2013, compared to $1.6 billion at March 31, 2013.  Our stable core deposit base, which excludes time deposits, grew $39.6 million and accounted for 85.1% of deposits at March 31, 2014 compared to 84.2% of deposits at year end 2013.  Net loans totaled $1.2 billion at March 31, 2014, compared to $1.1 billion at December 31, 2013 and $1.0 billion at March 31, 2013.  Total loans grew $46.6 million, or 4.1% for the quarter ended March 31, 2014.  An increase of $31.5 million in the commercial loan portfolio accounted for the majority of the increase in total loans.

MidSouth's Tier 1 leverage capital ratio was 9.74% at March 31, 2014 compared to 9.35% at December 31, 2013.  Tier 1 risk-based capital and total risk-based capital ratios were 13.53% and 14.26% at March 31, 2014, compared to 13.47% and 14.19% at December 31, 2013, respectively.  Tier 1 common equity to total risk-weighted assets at March 31, 2014 was 8.15%.  Tangible common equity totaled $107.3 million at March 31, 2014, compared to $98.6 million at December 31, 2013.  Tangible book value per share at March 31, 2014 was $9.51 versus $8.76 at December 31, 2013.

Asset Quality

Nonperforming assets totaled $12.9 million at March 31, 2014, an increase of $873,000 over the $12.0 million reported for year-end 2013.  The increase resulted from a $926,000 increase in nonaccrual loans.  Allowance coverage for nonperforming loans decreased to 139.66% at March 31, 2014 compared to 166.36% at December 31, 2013.  The ALL/total loans ratio was 0.74% at March 31, 2014, compared to 0.77% at December 31, 2013.  Including valuation accounting adjustments on acquired loans, the total valuation accounting adjustment plus ALL was 1.36% of loans at March 31, 2014.  The ratio of annualized net charge-offs to total loans was 0.19% for the three months ended March 31, 2014 compared to 0.24% for the three months ended December  31, 2013. 

Total nonperforming assets to total loans plus ORE and other assets repossessed was 1.08% at March 31, 2014 compared to 1.05% at December 31, 2013.  Loans classified as troubled debt restructurings ("TDRs") totaled $1.6 million at March 31, 2014, an increase of $1.2 million from the $412,000 reported at December 31, 2013.  The increase in TDRs resulted from a loan relationship totaling $1.2 million being placed on TDR status after an extension of payment was granted during the first quarter of 2014.  Classified assets, including ORE, increased $0.6 million, or 1.9%, to $31.5 million compared to $30.9 million at December 31, 2013.

First Quarter 2014 vs. First Quarter 2013 Earnings Comparison

First quarter 2014 net earnings available to common shareholders totaled $6.7 million compared to $3.1 million for the first quarter of 2013.  Revenues from consolidated operations increased $4.0 million in quarterly comparison and included $3.0 million of executive officer life insurance proceeds recorded in noninterest income.  Interest income increased $270,000 in quarterly comparison, as a $779,000 decrease in loan valuation income was offset by an increase in interest income earned on a higher volume of loans.  Excluding the $3.0 million of life insurance income, noninterest income increased $486,000 in quarterly comparison, from $4.4 million for the three months ended March 31, 2013 to $4.9 million for the three months ended March 31, 2014.  Increases in noninterest income consisted primarily of $209,000 in service charges on deposit accounts and $358,000 in ATM/debit card income partially offset by a decrease of $204,000 in gain on sales of securities that occurred in the first quarter of 2013. 

Noninterest expenses increased $271,000 for the first quarter 2014 compared to first quarter 2013 and included approximately $189,000 in non-operating expenses related primarily to expenses associated with incentive compensation plans for Mr. Reaux.  The first quarter of 2013 included $214,000 of net merger and conversion related expenses associated with the PSB acquisition.  Excluding these non-operating expenses in 2014 and 2013, increases in noninterest expenses consisted primarily of $282,000 in salaries and benefits costs, $276,000 in ATM/debit card expense and $204,000 in occupancy expenses.  The increased costs were partially offset by a $166,000 decrease in marketing expense and a $95,000 decrease in the cost of printing and supplies.  The provision for loan losses remained unchanged at $550,000, and income tax expense increased $268,000 in quarterly comparison.

Dividends paid on the Series B Preferred Stock issued to the Treasury as a result of our participation in the Small Business Lending Fund ("SBLF") totaled $80,000 for the first quarter of 2014 based on a dividend rate of 1.00%.  The dividend rate is set at 1.00% for the period from January 1, 2014 through February 25, 2016.  The Series C Preferred Stock issued with the December 28, 2012 acquisition of PSB Financial Corporation ("PSB") paid dividends totaling $100,000 for the three months ended March 31, 2014. 

Fully taxable-equivalent ("FTE") net interest income totaled $19.3 million and $18.8 million for the quarters ended March 31, 2014 and 2013, respectively.  The FTE net interest income increased $500,000 in prior year quarterly comparison primarily due to a $103.2 million increase in the average volume of loans in quarterly comparison.  The average yield on loans decreased 47 basis points, from 6.65% to 6.18%, primarily due to a reduction in purchase accounting adjustments on acquired loans.  The purchase accounting adjustments added 42 basis points to the average yield on loans for the first quarter of 2014 and 80 basis points to the average yield on loans for the first quarter of 2013.  Net of the impact of the purchase accounting adjustments, average loan yields declined 9 basis points in prior year quarterly comparison, from 5.85% to 5.76%.  Loan yields have declined primarily as the result of a sustained low interest rate environment.

Investment securities totaled $483.7 million, or 25.6% of total assets at March 31, 2014, versus $555.4 million, or 29.7% of total assets at March 31, 2013.  The investment portfolio had an effective duration of 4.0 years and an unrealized gain of $2.8 million at March 31, 2014.  The average volume of investment securities decreased $43.6 million in prior year quarterly comparison.  The average tax equivalent yield on investment securities increased 17 basis points, from 2.44% to 2.61%.  The $43.6 million decrease in investment securities combined with a $37.0 million reduction in time and interest bearing deposits in other banks and federal funds sold over the past twelve months partially funded the increase in loans during the same period.

The average yield on all earning assets decreased 1 basis point in prior year quarterly comparison, from 5.03% for the first quarter of 2013 to 5.02% for the first quarter of 2014.  Net of the impact of purchase accounting adjustments, the average yield on total earning assets increased 21 basis points, from 4.53% to 4.74% for the three month periods ended March 31, 2013 and 2014, respectively.

The impact to interest expense of a $46.5 million increase in the average volume of interest bearing liabilities was offset by a 9 basis point decrease in the average rate paid on interest bearing liabilities, from 0.56% at March 31, 2013 to 0.47% at March 31, 2014.  Net of purchase accounting adjustments on acquired certificates of deposit and FHLB borrowings, the average rate paid on interest bearing liabilities was 0.67% for the first quarter of 2013 and declined to 0.53% for the first quarter of 2014.

As a result of these changes in volume and yield on earning assets and interest bearing liabilities, the FTE net interest margin increased 5 basis points, from 4.61% for the first quarter of 2013 to 4.66% for the first quarter of 2014.  Net of purchase accounting adjustments on loans, deposits and FHLB borrowings, the FTE margin increased 30 basis points, from 4.03% for the first quarter of 2013 to 4.33% for the first quarter of 2014.

First Quarter 2014 vs. Fourth Quarter 2013 Earnings Comparison

In sequential-quarter comparison, net earnings available to common shareholders increased $3.3 million primarily due to the $3.0 million of life insurance proceeds recorded as noninterest income.  Additionally, the increase in net earnings available to common shareholders resulted from a $725,000 decrease in noninterest expenses and a $250,000 decrease in the provision for loan losses, which were offset by a decrease of $544,000 in net interest income.  Net interest income decreased in sequential-quarter comparison primarily due to $483,000 recorded in the 4th quarter of 2013 of additional discount accretion earned on the PSB loan portfolio as a result of higher than anticipated loan payoffs, as well as 2 less days in the quarter.

Noninterest expenses in the first quarter of 2014 included $189,000 of non-operating expenses primarily associated with incentive compensation plans for Mr. Reaux.  Excluding these non-operating expenses, noninterest expense decreased $914,000 and primarily included decreases of $107,000 in salaries and benefits costs, $125,000 in occupancy expenses, $165,000 in legal and professional fees, and $242,000 in marketing expenses. 

FTE net interest income decreased $573,000 in sequential-quarter comparison primarily due to a decrease in purchase accounting adjustments that resulted in a decrease in the average yield on loans, from 6.27% for the fourth quarter of 2013 to 6.18% for the first quarter of 2014.  The average yield on total earning assets decreased 4 basis points for the same period, from 5.06% to 5.02%, respectively.  An average increase of $28.3 million in interest bearing deposits was partially offset by an average decrease of $18.6 million in overnight repurchase agreements.  As a result of these changes in volume and yield on earning assets and interest bearing liabilities, the FTE net interest margin decreased 3 basis points, from 4.69% to 4.66%.  Net of purchase accounting adjustments, the FTE net interest margin increased 2 basis points, from 4.31% for the quarter ended December 31, 2013 to 4.33% for the quarter ended March 31, 2014.

About MidSouth Bancorp, Inc.

MidSouth Bancorp, Inc. is a financial holding company headquartered in Lafayette, Louisiana, with assets of $1.9 billion as of March 31, 2014. MidSouth Bancorp, Inc. trades on the NYSE under the symbol "MSL." The Company's Series C Preferred Stock is now quoted on the OTC Bulletin Board ("OTCBB") under the ticker symbol MSLXP.  Through its wholly owned subsidiary, MidSouth Bank, N.A., MidSouth offers a full range of banking services to commercial and retail customers in Louisiana and Texas. MidSouth Bank currently has 62 locations in Louisiana and Texas, including a Loan Production Office in Austin, Texas, and is connected to a worldwide ATM network that provides customers with access to more than 50,000 surcharge-free ATMs. Additional corporate information is available at www.midsouthbank.com.

Forward-Looking Statements

Certain statements contained herein are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which involve risks and uncertainties.  These statements include, among others, the expected impacts of future expansion plans and future operating results.  Actual results may differ materially from the results anticipated in these forward-looking statements.  Factors that might cause such a difference include, among other matters, changes in interest rates and market prices that could affect the net interest margin, asset valuation, and expense levels; changes in local economic and business conditions, including, without limitation, changes related to the oil and gas industries, that could adversely affect customers and their ability to repay borrowings under agreed upon terms, adversely affect the value of the underlying collateral related to their borrowings, and reduce demand for loans; the timing and ability to reach any agreement to restructure nonaccrual loans;  increased competition for deposits and loans which could affect compositions, rates and terms; the timing and impact of future acquisitions, the success or failure of integrating operations, and the ability to capitalize on growth opportunities upon entering new markets; loss of critical personnel and the challenge of hiring qualified personnel at reasonable compensation levels; legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators, changes in the scope and cost of FDIC insurance and other coverage; and other factors discussed under the heading "Risk Factors" in MidSouth's Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on March 14, 2014 and in its other filings with the SEC.  MidSouth does not undertake any obligation to publicly update or revise any of these forward-looking statements, whether to reflect new information, future events or otherwise, except as required by law.

 

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Condensed Consolidated Financial Information (unaudited)          

(in thousands except per share data)               









Quarter


Quarter


Quarter


Quarter


Quarter



Ended


Ended


Ended


Ended


Ended

EARNINGS DATA


3/31/2014


12/31/2013


9/30/2013


6/30/2013


3/31/2013

     Total interest income


$     20,399


$      21,014


$     20,704


$     21,356


$     20,129

     Total interest expense


1,504


1,575


1,633


1,614


1,717

          Net interest income


18,895


19,439


19,071


19,742


18,412

     FTE net interest income


19,261


19,834


19,486


20,079


18,761

     Provision for loan losses


550


800


450


1,250


550

     Non-interest income


7,917


4,896


4,988


5,004


4,431

     Non-interest expense


17,702


18,427


18,481


18,267


17,431

          Earnings before income taxes


8,560


5,108


5,128


5,229


4,862

     Income tax expense


1,702


1,563


1,588


1,566


1,434

          Net earnings


6,858


3,545


3,540


3,663


3,428

     Dividends on preferred stock


180


180


468


392


292

          Net earnings available to common shareholders


$       6,678


$        3,365


$       3,072


$       3,271


$       3,136












PER COMMON SHARE DATA











     Basic earnings per share


$         0.59


$          0.30


$         0.27


$         0.29


$         0.28

     Diluted earnings per share


0.57


0.29


0.27


0.29


0.27

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


0.33


0.29


0.27


0.29


0.28

     Quarterly dividends per share


0.08


0.08


0.08


0.08


0.07

     Book value at end of period


13.92


13.21


13.12


12.92


13.24

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


9.51


8.76


8.61


8.39


8.67

     Market price at end of period


16.83


17.86


15.50


15.53


16.26

     Shares outstanding at period end 


11,281,647


11,256,712


11,253,216


11,253,216


11,238,786

     Weighted average shares outstanding











        Basic


11,258,374


11,255,670


11,253,216


11,238,945


11,237,916

        Diluted


11,878,660


11,886,433


11,868,851


11,838,862


11,866,108












AVERAGE BALANCE SHEET DATA











     Total assets


$1,859,212


$ 1,862,962


$1,863,090


$1,850,483


$1,850,759

     Loans and leases


1,147,010


1,141,829


1,123,086


1,080,295


1,043,780

     Total deposits


1,527,353


1,515,673


1,521,146


1,538,320


1,542,726

     Total common equity


153,012


149,489


146,182


150,287


148,565

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


103,036


98,941


95,363


98,996


96,692

     Total equity 


194,980


191,486


188,179


192,284


190,564












SELECTED RATIOS











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


0.84%


0.72%


0.65%


0.71%


0.66%

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


10.17%


8.93%


8.34%


8.73%


8.18%

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


15.11%


13.49%


12.78%


13.25%


12.57%

     Average loans to average deposits


75.10%


75.33%


73.83%


70.23%


67.66%

     Taxable-equivalent net interest margin


4.66%


4.69%


4.60%


4.87%


4.61%

     Tier 1 leverage capital ratio


9.74%


9.35%


9.17%


9.14%


8.98%












CREDIT QUALITY











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


0.74%


0.77%


0.76%


0.76%


0.72%

     Nonperforming assets to tangible equity + ALLL


8.16%


8.02%


8.94%


9.51%


10.39%

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












1.08%


1.05%


1.15%


1.23%


1.46%

     Annualized QTD net charge-offs to total loans


0.19%


0.24%


0.11%


0.06%


0.18%












(*)See reconciliation of Non-GAAP financial measures on page 6.

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Condensed Consolidated Financial Information (unaudited)       

(in thousands)               



















BALANCE SHEET


March 31,


December 31,


September 30,


June 30,


March 31,



2014


2013


2013


2013


2013

Assets











Cash and cash equivalents


$     64,503


$         59,731


$          43,434


$     59,578


$   118,009

Securities available-for-sale


331,488


341,665


358,675


367,299


387,786

Securities held-to-maturity


152,162


155,523


159,141


163,610


167,617

     Total investment securities


483,650


497,188


517,816


530,909


555,403

Other investments


11,530


11,526


10,951


10,951


10,017

Total loans


1,184,189


1,137,554


1,145,023


1,118,572


1,037,859

Allowance for loan losses


(8,765)


(8,779)


(8,667)


(8,531)


(7,457)

     Loans, net


1,175,424


1,128,775


1,136,356


1,110,041


1,030,402

Premises and equipment


72,500


72,343


70,147


67,881


66,797

Goodwill and other intangibles


49,835


50,112


50,703


50,980


51,447

Other assets


31,483


31,485


33,400


33,436


34,981

     Total assets


$1,888,925


$    1,851,160


$     1,862,807


$1,863,776


$1,867,056























Liabilities and Shareholders' Equity











Non-interest bearing deposits


$   379,576


$       383,257


$        380,048


$   395,341


$   390,774

Interest-bearing deposits


1,168,354


1,135,546


1,126,078


1,140,453


1,169,352

   Total deposits


1,547,930


1,518,803


1,506,126


1,535,794


1,560,126

Securities sold under agreements to repurchase and other short term borrowings






















51,995


53,916


77,809


51,710


48,557

Short-term FHLB advances


25,000


25,000


25,000


25,000


-

Other borrowings


27,347


27,703


28,059


28,416


28,772

Junior subordinated debentures


29,384


29,384


29,384


29,384


29,384

Other liabilities


8,632


5,605


6,800


6,039


9,384

     Total liabilities


1,690,288


1,660,411


1,673,178


1,676,343


1,676,223

Total shareholders' equity


198,637


190,749


189,629


187,433


190,833

     Total liabilities and shareholders' equity


$1,888,925


$    1,851,160


$     1,862,807


$1,863,776


$1,867,056

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Condensed Consolidated Financial Information (unaudited)          

(in thousands except per share data)                



















EARNINGS STATEMENT


Three Months Ended



3/31/2014


12/31/2013


9/30/2013


6/30/2013


3/31/2013












Interest income:











   Loans, including fees


$ 16,395


$   16,727


$ 16,707


$ 16,370


$ 15,250

   Investment securities


2,829


2,876


2,956


3,063


2,898

   Accretion of purchase accounting adjustments


1,088


1,323


945


1,827


1,867

   Other interest income


87


88


96


96


114

   Total interest income


20,399


21,014


20,704


21,356


20,129












Interest expense:











   Deposits


950


1,017


1,114


1,166


1,309

   Borrowings


377


411


414


380


395

   Junior subordinated debentures


347


339


335


336


336

   Accretion of purchase accounting adjustments


(170)


(192)


(230)


(268)


(323)

   Total interest expense


1,504


1,575


1,633


1,614


1,717












Net interest income


18,895


19,439


19,071


19,742


18,412

Provision for loan losses


550


800


450


1,250


550

Net interest income after provision for loan losses


18,345


18,639


18,621


18,492


17,862












Noninterest income:











Service charges on deposit accounts


2,380


2,431


2,352


2,271


2,171

ATM and debit card income


1,714


1,687


1,719


1,638


1,356

Gain on securities, net


-


5


25


-


204

Mortgage lending


49


82


109


138


71

Executive officer life insurance proceeds (non-operating)(*)


3,000


-


-


-


-

Other charges and fees


774


691


783


957


629

   Total non-interest income


7,917


4,896


4,988


5,004


4,431












Noninterest expense:











Salaries and employee benefits


8,674


8,781


8,640


8,369


8,392

Occupancy expense


3,791


3,916


3,874


3,725


3,587

ATM and debit card


690


707


661


597


414

Legal and professional fees


288


506


303


535


382

Efficiency consultant expenses


53


-


-


-


-

FDIC premiums


262


282


265


244


320

Marketing


303


545


739


521


469

Corporate development


366


347


349


453


337

Data processing


492


473


482


409


471

Printing and supplies


280


304


321


430


375

Expenses on ORE and other assets repossessed


228


201


288


523


189

Amortization of core deposit intangibles


277


276


277


276


277

Merger related costs (non-operating)(*)


-


-


-


-


214

Expenses related to death of executive officer (non-operating)(*)


189


-


-


-


-

Other non-interest expense


1,809


2,089


2,282


2,185


2,004

   Total non-interest expense


17,702


18,427


18,481


18,267


17,431

   Earnings before income taxes


8,560


5,108


5,128


5,229


4,862

Income tax expense


1,702


1,563


1,588


1,566


1,434

   Net earnings


6,858


3,545


3,540


3,663


3,428

Dividends on preferred stock


180


180


468


392


292

   Net earnings available to common shareholders


$   6,678


$     3,365


$   3,072


$   3,271


$   3,136












Earnings per common share, diluted


$     0.57


$       0.29


$     0.27


$     0.29


$     0.27












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


$     0.33


$       0.29


$     0.27


$     0.29


$     0.28












(*)See reconciliation of Non-GAAP financial measures on page 6.

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Condensed Consolidated Financial Information (unaudited)       

(in thousands)               





COMPOSITION OF LOANS


March 31, 


Percent


December 31,


September 30,


June 30,


March 31, 


Percent


2014


of Total


2013


2013


2013


2013


of Total

Commercial, financial, and agricultural


$   435,523


36.78%


$       403,976


$       423,073


$   391,241


$   315,397


30.39%

Lease financing receivable


5,102


0.43%


5,542


5,340


5,656


4,962


0.48%

Real estate - construction


78,988


6.67%


82,691


76,213


82,851


82,508


7.95%

Real estate - commercial


408,546


34.50%


397,135


401,080


404,543


405,705


39.09%

Real estate - residential


150,551


12.71%


146,841


142,431


141,689


138,284


13.32%

Installment loans to individuals


101,869


8.60%


97,459


94,722


90,571


88,898


8.57%

Other


3,610


0.30%


3,910


2,164


2,021


2,105


0.20%
















Total loans


$1,184,189




$    1,137,554


$    1,145,023


$1,118,572


$1,037,859


















COMPOSITION OF DEPOSITS
















March 31, 


Percent


December 31,


September 30,


June 30,


March 31, 


Percent



2014


of Total


2013


2013


2013


2013


of Total

Noninterest bearing


$   379,576


24.52%


$       383,257


$       380,048


$   395,341


$   390,774


25.05%

NOW & Other


456,127


29.47%


429,279


412,873


431,596


432,540


27.72%

Money Market/Savings


482,143


31.15%


465,748


463,621


453,729


465,954


29.87%

Time Deposits of less than $100,000


108,306


7.00%


112,782


116,118


119,299


125,020


8.01%

Time Deposits of $100,000 or more


121,778


7.87%


127,737


133,466


135,829


145,838


9.35%
















Total deposits


$1,547,930




$    1,518,803


$    1,506,126


$1,535,794


$1,560,126


















ASSET QUALITY DATA
















March 31, 




December 31,


September 30,


June 30,


March 31, 





2014




2013


2013


2013


2013



Nonaccrual loans


$       6,025




$           5,099


$           5,760


$       6,388


$       7,019



Loans past due 90 days and over


251




178


744


117


163



Total nonperforming loans


6,276




5,277


6,504


6,505


7,182



Other real estate owned


6,525




6,687


6,672


6,900


7,552



Other repossessed assets


56




20


18


-


16



Total nonperforming assets


$     12,857




$         11,984


$         13,194


$     13,405


$     14,750


















Troubled debt restructurings


$       1,579




$              412


$              419


$          405


$       4,211

































Nonperforming assets to total assets


0.68%




0.65%


0.71%


0.72%


0.79%



Nonperforming assets to total loans + OREO + other repossessed assets
















1.08%




1.05%


1.15%


1.19%


1.41%



ALLL to nonperforming loans


139.66%




166.36%


133.26%


131.15%


103.83%



ALLL to total loans


0.74%




0.77%


0.76%


0.76%


0.72%


















Quarter-to-date charge-offs


$          688




$              740


$              375


$          267


$          523



Quarter-to-date recoveries


124




53


61


91


60



Quarter-to-date net charge-offs


$          564




$              687


$              314


$          176


$          463



Annualized QTD net charge-offs to total loans


0.19%




0.24%


0.11%


0.06%


0.18%



 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)   



















(in thousands)    






























YIELD ANALYSIS


Three Months Ended


Three Months Ended  


Three Months Ended  


Three Months Ended  


Three Months Ended  


March 31, 2014


December 31, 2013


September 30, 2013


June 30, 2013


March 31, 2013


























Tax






Tax






Tax






Tax






Tax





Average


Equivalent


Yield/


Average


Equivalent


Yield/


Average


Equivalent


Yield/


Average


Equivalent


Yield/


Average


Equivalent


Yield/



Balance


Interest


Rate


Balance


Interest


Rate


Balance


Interest


Rate


Balance


Interest


Rate


Balance


Interest


Rate
































Taxable securities


$   397,642


$     2,136


2.15%


$   409,561


$     2,128


2.08%


$   418,964


$     2,171


2.07%


$   434,730


$     2,251


2.07%


$   426,017


$     2,059


1.93%

Tax-exempt securities


91,792


1,059


4.61%


98,648


1,143


4.63%


101,226


1,200


4.74%


104,747


1,149


4.39%


106,982


1,188


4.44%

Total investment securities


489,434


3,195


2.61%


508,209


3,271


2.57%


520,190


3,371


2.59%


539,477


3,400


2.52%


532,999


3,247


2.44%

Federal funds sold


2,921


1


0.14%


2,535


1


0.15%


2,180


1


0.18%


1,593


1


0.25%


8,021


4


0.20%

Time and interest bearing deposits in other banks
































25,891


16


0.25%


14,546


9


0.24%


22,519


15


0.26%


23,346


17


0.29%


57,829


38


0.26%

Other investments


11,527


70


2.43%


11,263


78


2.77%


10,948


80


2.92%


10,056


78


3.10%


9,317


72


3.09%

Loans 


1,147,010


17,483


6.18%


1,141,829


18,050


6.27%


1,123,086


17,652


6.24%


1,080,295


18,197


6.76%


1,043,780


17,117


6.65%

Total interest earning assets


1,676,783


20,765


5.02%


1,678,382


21,409


5.06%


1,678,923


21,119


4.99%


1,654,767


21,693


5.26%


1,651,946


20,478


5.03%

Non-interest earning assets


182,429






184,580






184,167






195,716






198,813





Total assets


$1,859,212






$1,862,962






$1,863,090






$1,850,483






$1,850,759




































Interest-bearing liabilities:































Deposits


$1,155,011


$        871


0.31%


$1,126,742


$        917


0.32%


$1,133,126


$        976


0.34%


$1,149,285


$        990


0.35%


$1,133,087


$     1,078


0.39%

Repurchase agreements


48,413


180


1.51%


67,022


207


1.23%


64,274


204


1.26%


47,667


182


1.53%


45,644


179


1.59%

Federal funds purchased


168


-


0.00%


747


1


0.52%


354


-


0.00%


1,466


3


0.81%


-


-


0.00%

Other borrowings


51,649


99


0.77%


50,661


102


0.79%


51,853


104


0.78%


28,559


90


1.25%


29,076


108


1.49%

Notes payable


928


7


3.02%


1,174


9


3.00%


1,448


14


3.78%


1,700


13


3.03%


1,836


15


3.27%

Junior subordinated debentures


29,384


347


4.72%


29,384


339


4.51%


29,384


335


4.46%


29,384


336


4.52%


29,384


337


4.59%

Total interest bearing liabilities


1,285,553


1,504


0.47%


1,275,730


1,575


0.49%


1,280,439


1,633


0.51%


1,258,061


1,614


0.51%


1,239,027


1,717


0.56%

Non-interest bearing liabilities


378,679






395,746






394,472






400,138






421,168





Shareholders' equity


194,980






191,486






188,179






192,284






190,564





Total liabilities and  shareholders'































equity


$1,859,212






$1,862,962






$1,863,090






$1,850,483






$1,850,759




































Net interest income (TE) and spread


$   19,261


4.55%




$   19,834


4.57%




$   19,486


4.48%




$   20,079


4.75%




$   18,761


4.47%
































Net interest margin




4.66%






4.69%






4.60%






4.87%






4.61%
































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






4.33%






4.31%






4.30%






4.33%






4.03%































































(1) See reconciliation of Non-GAAP financial measures on page 6.













 


MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Reconciliation of Non-GAAP Financial Measures (unaudited)

(in thousands except per share data)    














Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,

Per Common Share Data


2014


2013


2013


2013


2013












Book value per common share


$        13.92


$           13.21


$          13.12


$        12.92


$        13.24

Effect of intangible assets per share


4.41


4.45


4.51


4.53


4.57

   Tangible book value per common share


$          9.51


$             8.76


$            8.61


$          8.39


$          8.67












Diluted earnings per share


$          0.57


$             0.29


$            0.27


$          0.29


$          0.27

Effect of merger-related costs, after-tax


-


-


-


-


0.01

Executive officer life insurance proceeds, net of related expenses, after-tax


(0.24)


-


-


-


-

   Diluted earnings per share, operating


$          0.33


$             0.29


$            0.27


$          0.29


$          0.28














Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,



2014


2013


2013


2013


2013

Average Balance Sheet Data






















Total average assets

A

$ 1,859,212


$    1,862,962


$   1,863,090


$ 1,850,483


$ 1,850,759












Total equity


$    194,980


$       191,486


$      188,179


$    192,284


$    190,564

Less preferred equity


41,968


41,997


41,997


41,997


41,999

   Total common equity

B

$    153,012


$       149,489


$      146,182


$    150,287


$    148,565

Less intangible assets


49,976


50,548


50,819


51,291


51,873

   Tangible common equity

C

$    103,036


$         98,941


$        95,363


$      98,996


$      96,692

























Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,

Core Net Interest Margin


2014


2013


2013


2013


2013












Net interest income (TE)


$      19,261


$         19,834


$        19,486


$      20,079


$      18,761

Less purchase accounting adjustments


(1,258)


(1,515)


(1,175)


(2,095)


(2,190)

   Net interest income, net of purchase accounting adjustments

D

$      18,003


$         18,319


$        18,311


$      17,984


$      16,571












Total average earnings assets


$ 1,676,783


$    1,678,382


$   1,678,923


$ 1,654,767


$ 1,651,946

Add average balance of loan valuation discount


7,915


9,347


10,323


12,019


13,786

   Average earnings assets, excluding loan valuation discount

E

$ 1,684,698


$    1,687,729


$   1,689,246


$ 1,666,786


$ 1,665,732












Core net interest margin

D/E

4.33%


4.31%


4.30%


4.33%


4.03%

























Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,

Return Ratios


2014


2013


2013


2013


2013












Net earnings available to common shareholders


$        6,678


$           3,365


$          3,072


$        3,271


$        3,136

Merger-related costs, after-tax


-


-


-


-


(139)

Executive officer life insurance proceeds, net of related expenses, after-tax


(2,840)


-


-


-


-

Net earnings available to common shareholders, operating

F

$        3,838


$           3,365


$          3,072


$        3,271


$        2,997












Annualized return on average assets, operating

F/A

0.84%


0.72%


0.65%


0.71%


0.66%

Annualized return on average common equity, operating

F/B

10.17%


8.93%


8.34%


8.73%


8.18%

Annualized return on average tangible common equity, operating

F/C

15.11%


13.49%


12.78%


13.25%


12.57%













Certain financial information included in the earnings release and the associated Condensed Consolidated Financial Information (unaudited) is determined by methods other than in accordance with GAAP.  The non-GAAP financial measure above is calculated by using "tangible common equity," which is defined as total common equity reduced by intangible assets.  "Tangible book value per common share" is defined as tangible common equity divided by total common shares outstanding.  "Diluted earnings per share, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by diluted weighted-average shares.  "Core net interest margin" is defined as reported net interest margin less purchase accounting adjustments.  "Annualized return on average assets, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by average assets.  "Annualized return on average common equity, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by average common equity.  "Annualized return on average tangible common equity, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by average tangible common equity.


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

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

SOURCE MidSouth Bancorp, Inc.

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.