MidSouth Bancorp, Inc. Reports First Quarter 2016 Results and Declares Quarterly Dividends

LAFAYETTE, La., April 27, 2016 /PRNewswire/ -- MidSouth Bancorp, Inc. ("MidSouth") (NYSE:MSL) today reported quarterly net earnings available to common shareholders of $1.9 million for the first quarter of 2016, compared to net earnings available to common shareholders of $1.3 million reported for the first quarter of 2015 and $1.7 million in net earnings available to common shareholders for the fourth quarter of 2015.  Diluted earnings for the first quarter of 2016 were $0.17 per common share, compared to $0.12 per common share reported for the first quarter of 2015 and $0.15 per common share reported for the fourth quarter of 2015.

MidSouth Bancorp, Inc. Logo.

C. R. Cloutier, President and CEO, commenting on first quarter earnings remarked, "We are encouraged by the recent upturn in oil prices and a stabilizing of our energy portfolio in early 2016.  Nevertheless, we continue to operate in an environment with many headwinds and will remain vigilant in working with our customers and staying very close to developments in their businesses."

Cloutier continued, "Given the current environment, we believe it is prudent to conserve capital and therefore have delayed our original plans to repay our SBLF capital.  During the quarter, all of our regulatory capital ratios continued to improve, and we remain well capitalized."

Energy Lending Update

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

Other comments on the Bank's energy lending:

  • Total energy loans, as defined above, decreased $12.2 million during 1Q16 to $252.5 million, or 20.2% of total loans, from 20.9% at December 31, 2015.
  • Direct C&I energy loans were $201.5 million or 16.0% of total loans and had a weighted average maturity of 3.7 years at March 31, 2016.
  • Energy-related CRE and residential real estate loans were $50.6 million or 4.0% of total loans at March 31, 2016.
  • Unfunded commitments on energy-related lines totaled $82 million at March 31, 2016.
    • Utilization rate on energy-related lines was 42.1% at March 31, 2016, compared to 44.8% at December 31, 2015.
  • Eight energy loan relationships had rating changes during the quarter
    • Three loan relationships totaling $8.4 million were downgraded to Special Mention
    • Five loan relationships totaling $15.0 million were downgraded to Substandard
  • Total criticized energy-related loans increased $4.4 million during 1Q16 to $76.9 million and represented 30.4% of energy loans at March 31, 2016, versus 27.4% at December 31, 2015.
  • Energy-related past due loans were $36.4 million, or 14.4%, with 9.6% of energy-related loans on nonaccrual status at March 31, 2016.
  • One energy-related charge-off totaled $786,000 during 1Q16, or approximately 30 basis points of average energy loans.
  • Cycle to date net charge-offs totaled $2.4 million, or 0.91% of 12/31/14 energy loans, which was when the effects of declining oil prices began to surface.
  • One energy-related impairment totaling $252,000 identified during 1Q16.
  • The energy reserve as a percentage of total energy loans, as defined, was 3.1% at March 31, 2016. The reserve attributable to C&I energy loans was approximately 3.6%. The reserve on all other energy loans was 1.4%.
  • One energy relationship totaling $8.5 million is the only Shared National Credit (SNC) in the energy portfolio at March 31, 2016.
  • The Bank has no reserve-based energy loans and therefore does not conduct periodic borrowing base redeterminations associated with reserve based loans.
  • The Bank has determined its loan loss reserves using a pre-defined methodology consistently applied, which takes into account historical losses, migrations of credits using its internal loan grading system and other qualitative factors.
  • To date, during the month of April 2016, the Bank had 1 rating related change to its energy portfolio:
    • One credit in the amount of $1.1 million was downgraded from Pass to Special Mention

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

Balance Sheet

Total consolidated assets remained constant at $1.9 billion for the quarters ended March 31, 2016 and December 31, 2015, compared to $2.0 billion at March 31, 2015.  Our stable core deposit base, which excludes time deposits, totaled $1.4 billion at March 31, 2016 and December 31, 2015 and accounted for 89.3% of deposits compared to 89.1% of deposits, respectively.  Net loans totaled $1.2 billion at March 31, 2016 and December 31, 2015, compared to $1.3 billion at March 31, 2015.

MidSouth's Tier 1 leverage capital ratio was 10.17% at March 31, 2016, compared to 10.10% at December 31, 2015.  Tier 1 risk-based capital and total risk-based capital ratios were 13.28% and 14.53% at March 31, 2016, compared to 13.25% and 14.50% at December 31, 2015, respectively.  Tier 1 common equity to total risk-weighted assets at March 31, 2016 was 8.90%, compared to 8.91% at December 31, 2015.  Tangible common equity totaled $127.1 million at March 31, 2016, compared to $124.1 million at December 31, 2015.  Tangible book value per share at March 31, 2016 was $11.19 versus $10.92 at December 31, 2015.

Asset Quality

Nonperforming assets totaled $58.1 million at March 31, 2016, an increase of $3.7 million compared to $54.4 million reported at December 31, 2015.  The increase resulted primarily from a $5.6 million commercial real estate loan unrelated to energy that was placed on nonaccrual status during the quarter.  The $5.6 million increase was partially offset by a $786,000 partial charge-off of an energy related relationship.  Allowance coverage for nonperforming loans was 37.70% at March 31, 2016, compared to 37.87% at December 31, 2015.  The ALLL/total loans ratio was 1.63% at March 31, 2016 and 1.50% at December 31, 2015.  Including valuation accounting adjustments on acquired loans, the total valuation accounting adjustment plus ALLL was 1.87% of loans at March 31, 2016.  The ratio of annualized net charge-offs to total loans decreased to 0.47% for the three months ended March 31, 2016 compared to 0.92% for the three months ended December 31, 2015.

Total nonperforming assets to total loans plus ORE and other assets repossessed was 4.64% at March 31, 2016 compared to 4.29% at December 31, 2015.  Loans classified as troubled debt restructurings, accruing ("TDRs, accruing") increased to $5.7 million at March 31, 2016 compared to $164,000 at December 31, 2015.  The $5.5 million of loans restructured during the first quarter of 2016 represented a single, energy-related relationship.  Classified assets, including ORE, increased $16.3 million, or 21.3%, to $92.9 million at March 31, 2016 compared to $76.6 million at December 31, 2015.  The increase in classified assets during the quarter ended March 31, 2016 is primarily due to the downgrade of two energy-related relationships totaling $11.5 million and the downgrade of two non energy-related loans totaling $3.8 million.

First Quarter 2016 vs. First Quarter 2015 Earnings Comparison

First quarter 2016 net earnings available to common shareholders totaled $1.9 million compared to $1.3 million for the first quarter of 2015.  Revenues from consolidated operations decreased $1.2 million in quarterly comparison, from $24.1 million for the three months ended March 31, 2015 to $22.9 million for the three months ended March 31, 2016.  Net interest income decreased $873,000 in quarterly comparison primarily due to a $931,000 decrease in interest income earned on loans.  The decrease in interest income on loans was partially offset by a $40,000 decrease in interest expense on deposits.  Noninterest income decreased $354,000 in quarterly comparison, from $4.8 million for the three months ended March 31, 2015 to $4.5 million for the three months ended March 31, 2016.  The decrease in noninterest income resulted primarily from a $115,000 decrease in gain on sales of securities and a $86,000 decrease in letter of credit income.

Noninterest expenses increased $598,000 in quarterly comparison and primarily consisted of increases of $148,000 in FDIC premiums, $181,000 in expenses on ORE, $94,000 in marketing expenses, $69,000 in other assets expense and $122,000 in ATM/debit card expense.  The provision for loan losses decreased $3.2 million in quarterly comparison, from $6.0 million for the three months ended March 31, 2015 to $2.8 million for the three months ended March 31, 2016.  The $6.0 million provision for loan losses for the three months ended March 31, 2015 resulted primarily from a $41.1 million increase in classified assets during the first quarter of 2015.  Income tax expense increased $517,000 in quarterly comparison.

Dividends on the Series B Preferred Stock issued to the Treasury as a result of our participation in the Small Business Lending Fund ("SBLF") totaled $336,000 for the first quarter of 2016 based on a dividend rate of 4.2%.  The dividend rate increased to 9% on February 25, 2016.  Dividends on the Series C Preferred Stock issued with the December 28, 2012 acquisition of PSB Financial Corporation ("PSB") totaled $91,000 for the three months ended March 31, 2016.

Fully taxable-equivalent ("FTE") net interest income totaled $18.6 million and $19.6 million for the quarters ended March 31, 2016 and 2015, respectively.  The FTE net interest income decreased $940,000 in prior year quarterly comparison primarily due to a $931,000 decrease in interest income on loans.  Interest income on loans decreased due to a $45.6 million decrease in the average balance of loans as well a decrease in the average yield on loans of 14 basis points, from 5.64% to 5.50%.  The purchase accounting adjustments added 24 basis points to the average yield on loans for the first quarter of 2016 and 13 basis points to the average yield on loans for the first quarter of 2015.  Excluding the impact of the purchase accounting adjustments, average loan yields declined 25 basis points in prior year quarterly comparison, from 5.51% to 5.26%.  Loan yields have declined primarily as the result of a sustained low interest rate environment and a higher volume of loans on nonaccrual status.

Investment securities totaled $415.8 million, or 21.7% of total assets at March 31, 2016, versus $437.3 million, or 21.9% of total assets at March 31, 2015.  The investment portfolio had an effective duration of 3.3 years and a net unrealized gain of $3.6 million at March 31, 2016.  The average volume of investment securities increased $8.3 million in prior year quarterly comparison.  The average tax equivalent yield on investment securities decreased 13 basis points, from 2.71% to 2.58%.

The average yield on all earning assets decreased 20 basis points in prior year quarterly comparison, from 4.77% for the first quarter of 2015 to 4.57% for the first quarter of 2016.  Excluding the impact of purchase accounting adjustments, the average yield on total earning assets decreased 28 basis points, from 4.67% to 4.39% for the three month periods ended March 31, 2015 and 2016, respectively.

Interest expense decreased $4,000 in prior year quarterly comparison.  A $40,000 decrease in interest expense on deposits was partially offset by a $15,000 increase in interest expense on short-term FHLB advances and a $17,000 increase on junior subordinated debentures.  Excluding purchase accounting adjustments on acquired certificates of deposit and FHLB borrowings, the average rate paid on interest-bearing liabilities was 0.45% for the three months ended March 31, 2016, compared to 0.47% for the three months ended March 31, 2015.

As a result of these changes in volume and yield on earning assets and interest-bearing liabilities, the FTE net interest margin decreased 20 basis points, from 4.44% for the first quarter of 2015 to 4.24% for the first quarter of 2016.  Excluding purchase accounting adjustments on loans, deposits and FHLB borrowings, the FTE margin decreased 21 basis points, from 4.32% for the first quarter of 2015 to 4.11% for the first quarter of 2016.

First Quarter 2016 vs. Fourth Quarter 2015 Earnings Comparison

In sequential-quarter comparison, net earnings available to common shareholders increased $255,000, from $1.7 million for the three months ended December 31, 2015 to $1.9 million for the three months ended March 31, 2016.  Net interest income decreased $153,000 in sequential-quarter comparison, primarily due to a $196,000 decrease in interest income earned on loans.  Noninterest income decreased $88,000 in sequential-quarter comparison, from $4.6 million for the three months ended December 31, 2015 to $4.5 million for the three months ended March 31, 2016.

Noninterest expense decreased $749,000 in sequential-quarter comparison.  The decrease in noninterest expense consisted primarily of decreases of $254,000 in salaries and benefits costs, $81,000 in FDIC premiums, $118,000 in corporate development expense, $90,000 in occupancy expense and $71,000 in marketing expense, combined with smaller decreases in several other noninterest expense categories.

FTE net interest income decreased $181,000 in sequential-quarter comparison primarily due to a $196,000 decrease in interest income on loans.  The average volume of loans decreased $18.4 million and the average yield on loans increased 9 basis points, from 5.41% for the fourth quarter of 2015 to 5.50% for the first quarter of 2016.  Excluding purchase accounting adjustments, the loan yield remained unchanged at 5.26% for the three months ended March 31, 2016 and December 31, 2015.  The average yield on total earning assets increased 5 basis points for the same period, from 4.52% to 4.57%, respectively.  As a result of these changes in volume and yield on earning assets, the FTE net interest margin increased 2 basis points, from 4.22% to 4.24%.  Excluding purchase accounting adjustments, the FTE net interest margin increased 2 basis points, from 4.09% for the fourth quarter of 2015 to 4.11% for the first quarter of 2016.

Dividends

MidSouth's Board of Directors announced a cash dividend was declared in the amount of $0.09 per share to be paid on its common stock on July 1, 2016 to shareholders of record as of the close of business on June 15, 2016.  Additionally, a quarterly cash dividend of 1.00% per preferred share on its 4.00% Non-Cumulative Perpetual Convertible Preferred Stock, Series C was declared payable on July 15, 2016 to shareholders of record as of the close of business on July 1, 2016.

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

Forward-Looking Statements

Certain statements contained herein are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which involve risks and uncertainties.  These statements include, among others, the expected loan loss provision and future operating results.  Actual results may differ materially from the results anticipated in these forward-looking statements.  Factors that might cause such a difference include, among other matters, changes in interest rates and market prices that could affect the net interest margin, asset valuation, and expense levels; changes in local economic and business conditions, including, without limitation, changes related to the oil and gas industries, that could adversely affect customers and their ability to repay borrowings under agreed upon terms, adversely affect the value of the underlying collateral related to their borrowings, and reduce demand for loans; the timing and ability to reach any agreement to restructure nonaccrual loans;  increased competition for deposits and loans which could affect compositions, rates and terms; the timing and impact of future acquisitions, the success or failure of integrating operations, and the ability to capitalize on growth opportunities upon entering new markets; loss of critical personnel and the challenge of hiring qualified personnel at reasonable compensation levels; legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators, changes in the scope and cost of FDIC insurance and other coverage; and other factors discussed under the heading "Risk Factors" in MidSouth's Annual Report on Form 10-K for the year ended December 31, 2014 filed with the SEC on March 13, 2015 and in its other filings with the SEC.  MidSouth does not undertake any obligation to publicly update or revise any of these forward-looking statements, whether to reflect new information, future events or otherwise, except as required by law.

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Condensed Consolidated Financial Information (unaudited)          

(in thousands except per share data)               









Quarter


Quarter


Quarter


Quarter


Quarter



Ended


Ended


Ended


Ended


Ended

EARNINGS DATA


3/31/2016


12/31/2015


9/30/2015


6/30/2015


3/31/2015

     Total interest income


$        19,804


$        19,886


$        20,532


$        20,798


$        20,681

     Total interest expense


1,420


1,349


1,391


1,417


1,424

          Net interest income


18,384


18,537


19,141


19,381


19,257

     FTE net interest income


18,625


18,806


19,423


19,676


19,565

     Provision for loan losses


2,800


3,000


3,800


1,100


6,000

     Non-interest income


4,487


4,575


4,768


6,137


4,841

     Non-interest expense


16,759


17,508


16,492


16,976


16,161

          Earnings before income taxes


3,312


2,604


3,617


7,442


1,937

     Income tax expense


963


766


1,028


2,343


446

          Net earnings


2,349


1,838


2,589


5,099


1,491

     Dividends on preferred stock


427


171


172


172


173

          Net earnings available to common shareholders


$          1,922


$          1,667


$          2,417


$          4,927


$          1,318












PER COMMON SHARE DATA











     Basic earnings per share


$            0.17


$            0.15


$            0.21


$            0.43


$            0.12

     Diluted earnings per share


0.17


0.15


0.21


0.42


0.12

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


0.17


0.15


0.21


0.35


0.11

     Quarterly dividends per share


0.09


0.09


0.09


0.09


0.09

     Book value at end of period


15.38


15.14


15.21


15.04


14.92

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


11.19


10.92


10.97


10.78


10.63

     Market price at end of period


7.63


9.08


11.70


15.26


14.75

     Shares outstanding at period end 


11,362,150


11,362,150


11,361,839


11,359,396


11,349,285

     Weighted average shares outstanding











        Basic


11,261,644


11,281,286


11,311,841


11,323,506


11,317,667

        Diluted


11,261,644


11,281,286


11,830,540


11,849,683


11,351,239












AVERAGE BALANCE SHEET DATA











     Total assets


$   1,931,904


$   1,938,235


$   1,949,352


$   1,976,574


$   1,966,752

     Loans and leases


1,252,742


1,271,106


1,285,991


1,312,359


1,298,317

     Total deposits


1,552,217


1,557,272


1,559,308


1,593,318


1,592,153

     Total common equity


175,479


173,950


173,466


170,885


170,638

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


127,722


125,919


125,156


122,299


121,778

     Total equity 


216,599


215,072


214,623


212,112


211,985












SELECTED RATIOS











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


0.40%


0.34%


0.49%


0.82%


0.26%

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


4.41%


3.80%


5.53%


9.47%


2.95%

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


6.05%


5.25%


7.66%


13.23%


4.14%

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


1.27%


1.15%


1.51%


1.47%


1.61%

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


73.28%


75.69%


68.65%


69.89%


67.48%

     Average loans to average deposits


80.71%


81.62%


82.47%


82.37%


81.54%

     Taxable-equivalent net interest margin


4.24%


4.22%


4.34%


4.38%


4.44%

     Tier 1 leverage capital ratio


10.17%


10.10%


9.98%


9.79%


9.63%












CREDIT QUALITY











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


1.63%


1.50%


1.46%


1.24%


1.23%

     Nonperforming assets to tangible equity + ALLL


30.83%


29.54%


30.51%


16.18%


9.87%

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


4.64%


4.29%


4.32%


2.24%


1.34%

     Annualized QTD net charge-offs to total loans


0.47%


0.92%


0.28%


0.34%


0.36%












(*)See reconciliation of Non-GAAP financial measures on pages 6-8.

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Condensed Consolidated Financial Information (unaudited)       

(in thousands)               



















BALANCE SHEET


March 31,


December 31,


September 30,


June 30,


March 31,



2016


2015


2015


2015


2015

Assets











Cash and cash equivalents


$      112,410


$           89,201


$           125,437


$        82,636


$      104,402

Securities available-for-sale


302,151


318,159


285,485


300,335


299,690

Securities held-to-maturity


113,623


116,792


121,043


126,529


137,592

     Total investment securities


415,774


434,951


406,528


426,864


437,282

Other investments


11,195


11,188


12,063


10,598


9,644

Total loans


1,250,049


1,263,645


1,301,452


1,294,392


1,310,929

Allowance for loan losses


(20,347)


(19,011)


(18,939)


(16,048)


(16,060)

     Loans, net


1,229,702


1,244,634


1,282,513


1,278,344


1,294,869

Premises and equipment


68,482


69,105


68,718


69,263


69,762

Goodwill and other intangibles


47,622


47,899


48,175


48,452


48,729

Other assets


31,366


30,755


30,874


32,627


30,570

     Total assets


$   1,916,551


$      1,927,733


$        1,974,308


$   1,948,784


$   1,995,258























Liabilities and Shareholders' Equity











Non-interest bearing deposits


$      383,684


$         374,261


$           406,118


$      408,742


$      421,897

Interest-bearing deposits


1,174,519


1,176,589


1,137,303


1,149,508


1,194,201

   Total deposits


1,558,203


1,550,850


1,543,421


1,558,250


1,616,098

Securities sold under agreements to repurchase


87,879


85,957


92,085


84,547


87,346

Short-term FHLB advances


-


25,000


70,000


40,000


25,000

Long-term FHLB advances


25,744


25,851


25,958


26,064


26,171

Junior subordinated debentures


22,167


22,167


22,167


22,167


22,167

Other liabilities


6,704


4,771


6,713


5,720


7,820

     Total liabilities


1,700,697


1,714,596


1,760,344


1,736,748


1,784,602

Total shareholders' equity


215,854


213,137


213,964


212,036


210,656

     Total liabilities and shareholders' equity


$   1,916,551


$      1,927,733


$        1,974,308


$   1,948,784


$   1,995,258

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Condensed Consolidated Financial Information (unaudited)          

(in thousands except per share data)                





















EARNINGS STATEMENT


Three Months Ended




3/31/2016


12/31/2015


9/30/2015


6/30/2015


3/31/2015














Interest income:












Loans, including fees


$  16,661


$    16,914


$  17,413


$  17,709


$  17,717


Investment securities


2,494


2,440


2,386


2,412


2,509


Accretion of purchase accounting adjustments


462


405


579


559


337


Other interest income


187


127


154


118


118


Total interest income


19,804


19,886


20,532


20,798


20,681














Interest expense:












Deposits


920


850


903


949


984


Borrowings


436


442


448


436


418


Junior subordinated debentures


167


162


150


151


150


Accretion of purchase accounting adjustments


(103)


(105)


(110)


(119)


(128)


Total interest expense


1,420


1,349


1,391


1,417


1,424














Net interest income


18,384


18,537


19,141


19,381


19,257


Provision for loan losses


2,800


3,000


3,800


1,100


6,000


Net interest income after provision for loan losses


15,584


15,537


15,341


18,281


13,257














Noninterest income:












Service charges on deposit accounts


2,313


2,353


2,491


2,347


2,332


ATM and debit card income


1,609


1,616


1,563


1,655


1,629


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


-


-


-


1,128


115


Mortgage lending


109


123


197


145


153


Income from death benefit on bank owned life insurance (non-operating)(*)


-


-


-


160


-


Other charges and fees


456


483


517


702


612


Total non-interest income


4,487


4,575


4,768


6,137


4,841














Noninterest expense:












Salaries and employee benefits


7,990


8,244


7,653


8,197


7,942


Occupancy expense


3,597


3,687


3,815


3,865


3,685


ATM and debit card


785


825


770


693


663


Legal and professional fees


383


448


385


382


345


FDIC premiums


429


510


391


331


281


Marketing


381


452


408


417


287


Corporate development


335


453


371


387


320


Data processing


458


488


476


467


457


Printing and supplies


188


215


228


255


225


Expenses on ORE, net


194


56


113


85


13


Amortization of core deposit intangibles


277


276


277


276


277


Other non-interest expense


1,742


1,854


1,605


1,621


1,666


Total non-interest expense


16,759


17,508


16,492


16,976


16,161


Earnings before income taxes


3,312


2,604


3,617


7,442


1,937


Income tax expense


963


766


1,028


2,343


446


Net earnings


2,349


1,838


2,589


5,099


1,491


Dividends on preferred stock


427


171


172


172


173


Net earnings available to common shareholders


$    1,922


$      1,667


$    2,417


$    4,927


$    1,318














Earnings per common share, diluted


$      0.17


$        0.15


$      0.21


$      0.42


$      0.12














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


$      0.17


$        0.15


$      0.21


$      0.35


$      0.11














(*)See reconciliation of Non-GAAP financial measures on page 6-8.


 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Condensed Consolidated Financial Information (unaudited)       

(in thousands)               






COMPOSITION OF LOANS


March 31, 


Percent


December 31,


September 30,


June 30,


March 31,


Percent



2016


of Total


2015


2015


2015


2015


of Total


Commercial, financial, and agricultural


$      441,160


35.29%


$         454,028


$           482,452


$      471,397


$      484,508


36.96%


Lease financing receivable


1,590


0.13%


1,968


4,790


5,561


6,350


0.48%


Real estate - construction


84,790


6.78%


74,952


74,279


79,176


76,964


5.87%


Real estate - commercial


467,648


37.41%


471,141


473,319


469,022


471,737


35.98%


Real estate - residential


149,961


12.00%


149,064


151,667


153,820


153,647


11.72%


Installment loans to individuals


103,181


8.25%


111,009


113,199


113,626


115,284


8.79%


Other


1,719


0.14%


1,483


1,746


1,790


2,439


0.19%


















Total loans


$   1,250,049




$      1,263,645


$        1,301,452


$   1,294,392


$   1,310,929




















COMPOSITION OF DEPOSITS

















March 31, 


Percent


December 31,


September 30,


June 30,


March 31,


Percent




2016


of Total


2015


2015


2015


2015


of Total


Noninterest bearing


$      383,684


24.62%


$         374,261


$           406,118


$      408,742


$      421,897


26.11%


NOW & Other


472,309


30.31%


475,346


448,938


458,338


480,454


29.73%


Money Market/Savings


534,854


34.33%


531,449


468,297


453,902


463,625


28.69%


Time Deposits of less than $100,000


80,802


5.19%


81,638


85,589


90,348


94,730


5.86%


Time Deposits of $100,000 or more


86,554


5.55%


88,156


134,479


146,920


155,392


9.62%


















Total deposits


$   1,558,203




$      1,550,850


$        1,543,421


$   1,558,250


$   1,616,098




















ASSET QUALITY DATA

















March 31, 




December 31,


September 30,


June 30,


March 31,






2016




2015


2015


2015


2015




Nonaccrual loans


$        53,714




$           50,051


$             51,616


$        23,873


$        12,894




Loans past due 90 days and over


258




147


82


609


40




Total nonperforming loans


53,972




50,198


51,698


24,482


12,934




Other real estate


3,908




4,187


4,661


4,542


4,589




Other repossessed assets


265




38


-


38


43




Total nonperforming assets


$        58,145




$           54,423


$             56,359


$        29,062


$        17,566




















Troubled debt restructurings, accruing


$          5,675




$                164


$                  168


$        21,529


$             173




































Nonperforming assets to total assets


3.03%




2.82%


2.85%


1.49%


0.88%




Nonperforming assets to total loans + ORE + other repossessed assets


4.64%




4.29%


4.32%


2.24%


1.34%




ALLL to nonperforming loans


37.70%




37.87%


36.63%


65.55%


124.17%




ALLL to total loans


1.63%




1.50%


1.46%


1.24%


1.23%




















Quarter-to-date charge-offs


$          1,594




$             3,091


$               1,000


$          1,151


$          1,332




Quarter-to-date recoveries


130




163


91


39


166




Quarter-to-date net charge-offs


$          1,464




$             2,928


$                  909


$          1,112


$          1,166




Annualized QTD net charge-offs to total loans


0.47%




0.92%


0.28%


0.34%


0.36%




 

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, 2016


December 31, 2015


September 30, 2015


June 30, 2015


March 31, 2015


























Tax






Tax






Tax






Tax






Tax





Average


Equivalent


Yield/


Average


Equivalent


Yield/


Average


Equivalent


Yield/


Average


Equivalent


Yield/


Average


Equivalent


Yield/



Balance


Interest


Rate


Balance


Interest


Rate


Balance


Interest


Rate


Balance


Interest


Rate


Balance


Interest


Rate
































Taxable securities


$     358,623


$       2,036


2.27%


$     339,033


$       1,917


2.26%


$     341,192


$       1,864


2.19%


$     345,108


$       1,853


2.15%


$     336,337


$       1,925


2.29%

Tax-exempt securities


64,971


699


4.30%


70,548


778


4.41%


73,523


818


4.45%


76,433


854


4.47%


78,948


892


4.52%

Total investment securities


423,594


2,735


2.58%


409,581


2,695


2.65%


414,715


2,682


2.57%


421,541


2,707


2.57%


415,285


2,817


2.71%

Federal funds sold


3,843


5


0.51%


3,922


3


0.30%


3,349


1


0.12%


3,228


2


0.25%


3,816


2


0.21%

Time and interest bearing deposits in other banks


74,271


94


0.50%


73,069


52


0.28%


62,086


40


0.25%


56,110


35


0.25%


59,225


37


0.25%

Other investments


11,189


88


3.15%


11,544


86


2.99%


10,508


99


3.77%


10,057


81


3.22%


9,754


79


3.24%

Loans 


1,252,742


17,123


5.50%


1,271,106


17,319


5.41%


1,285,991


17,992


5.55%


1,312,359


18,268


5.58%


1,298,317


18,054


5.64%

Total interest earning assets


1,765,639


20,045


4.57%


1,769,222


20,155


4.52%


1,776,649


20,814


4.65%


1,803,295


21,093


4.69%


1,786,397


20,989


4.77%

Non-interest earning assets


166,265






169,013






172,703






173,279






180,355





Total assets


$  1,931,904






$  1,938,235






$  1,949,352






$  1,976,574






$  1,966,752




































Interest-bearing liabilities:































Deposits


$  1,180,581


$          907


0.31%


$  1,156,166


$          836


0.29%


$  1,150,190


$          883


0.30%


$  1,181,381


$          921


0.31%


$  1,192,086


$          947


0.32%

Repurchase agreements


85,756


233


1.09%


85,178


240


1.12%


89,025


249


1.11%


84,545


242


1.15%


79,630


230


1.17%

Federal funds purchased


-


-


0.00%


4


-


0.00%


-


-


0.00%


-


-


0.00%


-


-


0.00%

Short-term FHLB advances


22,802


23


0.40%


25,000


19


0.30%


31,196


16


0.20%


30,604


13


0.17%


25,000


8


0.13%

Long-term FHLB advances


25,794


90


1.38%


25,900


92


1.39%


26,007


93


1.40%


26,114


90


1.36%


26,219


89


1.36%

Junior subordinated debentures


22,167


167


2.98%


22,167


162


2.86%


22,167


150


2.65%


22,167


151


2.69%


22,167


150


2.71%

Total interest bearing liabilities


1,337,100


1,420


0.43%


1,314,415


1,349


0.41%


1,318,585


1,391


0.42%


1,344,811


1,417


0.42%


1,345,102


1,424


0.43%

Non-interest bearing liabilities


378,205






408,748






416,144






419,651






409,665





Shareholders' equity


216,599






215,072






214,623






212,112






211,985





Total liabilities and  shareholders' equity


$  1,931,904






$  1,938,235






$  1,949,352






$  1,976,574






$  1,966,752




































Net interest income (TE) and spread




$     18,625


4.14%




$     18,806


4.11%




$     19,423


4.23%




$     19,676


4.27%




$     19,565


4.34%
































Net interest margin




4.24%






4.22%






4.34%






4.38%






4.44%
































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






4.11%






4.09%






4.17%






4.21%






4.32%































































(*) See reconciliation of Non-GAAP financial measures on page 6-8.






















 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Reconciliation of Non-GAAP Financial Measures (unaudited)

(in thousands except per share data)    












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


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

























Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,



2016


2015


2015


2015


2015

Average Balance Sheet Data






















Total average assets

A

$   1,931,904


$      1,938,235


$        1,949,352


$   1,976,574


$   1,966,752












Total equity


$      216,599


$         215,072


$           214,623


$      212,112


$      211,985

Less preferred equity


41,120


41,122


41,157


41,226


41,347

Total common equity

B

$      175,479


$         173,950


$           173,466


$      170,886


$      170,638

Less intangible assets


47,757


48,031


48,310


48,587


48,860

Tangible common equity

C

$      127,722


$         125,919


$           125,156


$      122,299


$      121,778

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

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

(in thousands except per share data)    














Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,

Core Net Interest Margin


2016


2015


2015


2015


2015












Net interest income (FTE)


$        18,625


$           18,806


$             19,423


$        19,676


$        19,565

Less purchase accounting adjustments


(565)


(510)


(689)


(678)


(465)

Core net interest income, net of purchase accounting adjustments

D

$        18,060


$           18,296


$             18,734


$        18,998


$        19,100












Total average earnings assets


$   1,765,639


$      1,769,222


$        1,776,649


$   1,803,295


$   1,786,397

Add average balance of loan valuation discount


3,323


3,712


4,269


4,888


5,179

Average earnings assets, excluding loan valuation discount

E

$   1,768,962


$      1,772,934


$        1,780,918


$   1,808,183


$   1,791,576












Core net interest margin

D/E

4.11%


4.09%


4.17%


4.21%


4.32%














Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,

Return Ratios


2016


2015


2015


2015


2015












Net earnings available to common shareholders


$          1,922


$             1,667


$               2,417


$          4,927


$          1,318

Net gain on sale of securities, after-tax


-


-


-


(733)


(75)

Income from death benefit on bank owned life insurance


-


-


-


(160)


-

   Net earnings available to common shareholders, operating

F

$          1,922


$             1,667


$               2,417


$          4,034


$          1,243












Earnings before income taxes


$          3,312


$             2,604


$               3,617


$          7,442


$          1,937

Net gain on sale of securities


-


-


-


(1,128)


(115)

Income from death benefit on bank owned life insurance


-


-


-


(160)


-

Provision for loan losses


2,800


3,000


3,800


1,100


6,000

   Pre-tax, pre-provision earnings, operating

G

$          6,112


$             5,604


$               7,417


$          7,254


$          7,822












Annualized return on average assets, operating

F/A

0.40%


0.34%


0.49%


0.82%


0.26%

Annualized return on average common equity, operating

F/B

4.41%


3.80%


5.53%


9.47%


2.95%

Annualized return on average tangible common equity, operating

F/C

6.05%


5.25%


7.66%


13.23%


4.14%

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

G/A

1.27%


1.15%


1.51%


1.47%


1.61%

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

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

(in thousands except per share data)    














Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,

Per Common Share Data


2016


2015


2015


2015


2015












Book value per common share


$      15.38


$             15.14


$               15.21


$     15.04


$      14.92

Effect of intangible assets per share


4.19


4.22


4.24


4.26


4.29

Tangible book value per common share


$      11.19


$             10.92


$               10.97


$     10.78


$      10.63












Diluted earnings per share


$        0.17


$               0.15


$                 0.21


$       0.42


$        0.12

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


-


-


-


(0.06)


(0.01)

Effect of income from death benefit on bank owned life insurance


-


-


-


(0.01)


-

Diluted earnings per share, operating


$        0.17


$               0.15


$                 0.21


$       0.35


$        0.11














Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,

Efficiency Ratio


2016


2015


2015


2015


2015












Net interest income


$    18,384


$           18,537


$             19,141


$   19,381


$    19,257












Noninterest income


4,487


4,575


4,768


6,137


4,841

Income from death benefit on bank owned life insurance


-


-


-


(160)


-

Net gain on sale of securities


-


-


-


(1,128)


(115)

   Noninterest income (non-GAAP)


$      4,487


$             4,575


$               4,768


$     4,849


$      4,726












Total revenue

H

$    22,871


$           23,112


$             23,909


$   25,518


$    24,098

Total revenue (non-GAAP)

I

$    22,871


$           23,112


$             23,909


$   24,230


$    23,983












Noninterest expense

J

$    16,759


$           17,508


$             16,492


$   16,976


$    16,161

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


-


(14)


(79)


(41)


22

   Noninterest expense (non-GAAP)

K

$    16,759


$           17,494


$             16,413


$   16,935


$    16,183












Efficiency ratio (GAAP)

J/H

73.28%


75.75%


68.98%


66.53%


67.06%












Efficiency ratio (non-GAAP)

K/I

73.28%


75.69%


68.65%


69.89%


67.48%

 

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

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/midsouth-bancorp-inc-reports-first-quarter-2016-results-and-declares-quarterly-dividends-300258669.html

SOURCE MidSouth Bancorp, Inc.

Related Stocks:
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.