LAFAYETTE, La., April 30, 2013 /PRNewswire/ -- MidSouth
Bancorp, Inc. ("MidSouth") (NYSE MKT: MSL) today reported record
quarterly net earnings available to common shareholders of
$3.1 million for the first quarter of
2013, compared to net earnings available to common shareholders of
$2.5 million reported for the first
quarter of 2012 and $1.3 million in
net earnings available to common shareholders for the fourth
quarter of 2012. Diluted earnings for the first quarter of
2013 were $0.27 per common share,
compared to $0.24 per common share
reported for the first quarter of 2012 and $0.12 per common share reported for the fourth
quarter of 2012. The first quarter of 2013 included after-tax
merger and conversion related expenses of $0.01 per share and the fourth quarter of 2012
included $0.06 per share of after-tax
merger related expenses. Excluding these non-operating
expenses, operating earnings per share for the first quarter of
2013 were $0.28 compared to fourth
quarter of 2012 of $0.18.
(Logo:
http://photos.prnewswire.com/prnh/20100125/MIDSOUTHLOGO)
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 $192,000 for the first quarter of 2013 based on a
dividend rate of 2.40%. 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,
2013.
Rusty Cloutier, President and
CEO, commenting on first quarter 2013 said, "During the first
quarter, we transitioned the operations of our branches of The
Peoples State Bank as the new Timber Region for our MidSouth Bank
franchise and converted the core processing system late in the
quarter. Combined with the 2011 acquisitions and de novo
expansion, our franchise has roughly doubled over the past eighteen
months. We believe this growth will greatly benefit
shareholders long term as we continue to expand in some of the most
attractive growth markets in the country. Loan demand is
increasing in the second quarter and we have a very solid loan
pipeline. Our roadmap for 2013 includes a continued focus on
strong asset quality, growing the loan portfolio, and realizing the
cost savings from the PSB acquisition."
Balance Sheet
Total consolidated assets at March 31,
2013 and December 31, 2012
were $1.9 billion, compared to
$1.4 billion at March 31, 2012. Deposits totaled
$1.6 billion at March 31, 2013 and December 31, 2012, compared to $1.2 billion at March 31,
2012. Our stable core deposit base, excluding
time deposits, accounted for 83% of deposits at March 31, 2013 compared to 80% of deposits at
year end 2012. The low cost of our interest-bearing deposits
declined 3 basis points from 0.42% compared to 0.39% over the three
months ended March 31,
2013.
Loans totaled $1.0 billion at
March 31, 2013 and December 31, 2012, compared to $747.8 million at March
31, 2012. Total loans declined $9.1 million in the first quarter of 2013
primarily due to pay-offs related to asset quality improvement in
the portfolio. The loan mix reflected a minimal decrease in
commercial and residential real estate loans, which was partially
offset by an increase in real estate construction loans.
MidSouth's Tier 1 leverage capital ratio was 8.98% at
March 31, 2013 compared to 11.82% at
December 31, 2012. The Tier 1
leverage capital ratio declined as a result of a full quarter's
impact of the PSB assets acquired on total average assets.
Tier 1 risk-based capital and total risk-based capital ratios were
13.75% and 14.41% at March 31, 2013,
compared to 13.46% and 14.10% at December
31, 2012, respectively. The Tier 1 common equity to
total risk-weighted assets at March 31,
2013 was 7.71%. Tangible common equity totaled
$97.4 million at March 31, 2013, compared to $95.4 million at December
31, 2012. Tangible book value per share at
March 31, 2013 was $8.67 versus $8.49
at December 31, 2012.
Asset Quality
Nonperforming assets totaled $15.3
million at March 31, 2013, a
decrease of $3.2 million over the
$18.5 million reported for year-end
2012. The decrease resulted from a $1.4 million reduction in nonaccrual loans and a
$1.8 million decrease in loans past
due 90 days and over. Allowance coverage for nonperforming
loans was 96.98% at March 31, 2013
compared to 67.78% at December 31,
2012. The ALL/total loans ratio remained relatively
constant at 0.72% compared to 0.70% for the fourth quarter of 2012.
The ratio of annualized net charge-offs to total loans was
0.18% for the three months ended March 31,
2013 compared to 0.19% for the three months ended
December 31, 2012.
Total nonperforming assets to total loans plus ORE and other
assets repossessed decreased to 1.46% at March 31, 2013 from 1.76% at December 31, 2012. Loans classified as
troubled debt restructurings ("TDRs") totaled $5.0 million at March 31,
2013 compared to $5.1 million
at December 31, 2012. A total
of $4.8 million in TDRs were acquired
with PSB and included four credits, two of which are large
commercial credits. Classified assets, including ORE,
decreased $5.2 million, or 15.1%
during the three months ended March 31,
2013, from $34.4 million at
December 31, 2012 to $29.2 million. The decrease in classified
assets resulted primarily from approximately $2.9 million in pay-offs received on three loan
relationships and the upgrade of a $1.0
million loan. The exposure on other classified loans
decreased an additional $1.2 million
due to charge-offs and scheduled payments in the first quarter of
2013.
First Quarter 2013 vs. First Quarter 2012 Earnings
Comparison
First quarter 2013 net earnings available to common shareholders
totaled $3.1 million compared to
$2.5 million for the first quarter of
2012. The first quarter of 2013 included a full quarter of
revenues and expenses from PSB operations. Revenues from
consolidated operations increased $5.5
million in quarterly comparison and included $2.2 million in purchase accounting adjustments
on the 2012 and 2011 acquisitions. Noninterest income
increased $903,000 in quarterly
comparison, from $3.5 million for the
three months ended March 31, 2012 to
$4.4 million for the three months
ended March 31, 2013. Increases
in noninterest income consisted primarily of $347,000 in service charges on
deposit accounts, $230,000 in
ATM/debit card income and $204,000 in
gain on sales of securities.
Non-interest expenses increased $4.8
million for the first quarter 2013 compared to first quarter
2012 and included approximately $1.6
million in operating expenses for the Timber Region and
approximately $0.5 million in
operating costs for five new branches opened in late 2012 and early
2013. Additionally, first quarter 2013 included an increase
of $94,000 in core deposit
intangibles expense and $214,000 of
net merger and conversion related expenses. The increased
operating costs consisted primarily of $2.3
million in salaries and benefits costs, $1.0 million in occupancy expense, $260,000 in marketing expense, $223,000 in the cost of printing and supplies and
$226,000 in data processing
costs. Expenses on ORE and other assets repossessed decreased
$189,000 in prior year quarterly
comparison. The provision for loan losses decreased
$125,000 and income tax expense
increased $331,000 in quarterly
comparison.
Fully taxable-equivalent ("FTE") net interest income totaled
$18.8 million and $14.1 million for the quarters ended March 31, 2013 and 2012,
respectively. The FTE net interest income increased
$4.7 million in prior year quarterly
comparison primarily due to a $388.3
million increase in the volume of average earning assets as
a result of the PSB acquisition. The average volume of loans
increased $301.2 million in quarterly
comparison and the average yield on loans decreased 7 basis points,
from 6.72% to 6.65%. Purchase accounting adjustments on
acquired loans added 80 basis points to the average yield on loans
for the first quarter of 2013 and 32 basis points to the average
yield on loans for the first quarter of 2012. Net of the
impact of the purchase accounting adjustments, average loan yields
declined 55 basis points in prior year quarterly comparison, from
6.40% to 5.85%. Loan yields have declined primarily as the
result of a sustained low market interest rate environment.
Investment securities totaled $555.4
million, or 29.7% of total assets at March 31, 2013, versus $462.8 million, or 32.7% of total assets at
March 31, 2012. The investment
portfolio had an effective duration of 3.5 years and an unrealized
gain of $11.2 million at March 31, 2013. The average volume of
investment securities increased $81.7
million in quarterly comparison primarily due to
$152.7 million in securities acquired
with the PSB acquisition at year end December 2012, of which $28.8 million were sold early in the first
quarter of 2013. Additionally, a portion of excess cash from
the 2011 acquisitions was used to purchase securities for the
investment portfolio in 2012. The average tax equivalent
yield on investment securities decreased 36 basis points, from
2.80% to 2.44% primarily due to lower reinvestment rates. The
average yield on all earning assets increased 5 basis points in
prior year quarterly comparison, from 4.98% for the first quarter
of 2012 to 5.03% for the first quarter of 2013. Net of
the impact of purchase accounting adjustments, the average yield on
total earning assets declined 27 basis points, from 4.80% to 4.53%
for the three month periods ended March 31,
2012 and 2013, respectively.
The impact to interest expense of a $278.0 million increase in the average volume of
interest bearing liabilities was partially offset by an 8 basis
point decrease in the average rate paid on interest-bearing
liabilities, from 0.64% at March 31,
2012 to 0.56% at March 31,
2013. Net of purchase accounting adjustments on acquired
certificates of deposit, the average rate paid on interest bearing
liabilities was 0.80% for the first quarter of 2012 compared to
0.67% for the first quarter of 2013.
As a result of these changes in volume and yield on earning
assets and interest bearing liabilities, the FTE net interest
margin increased 12 basis points, from 4.49% for the first quarter
of 2012 to 4.61% for the first quarter of 2013. Net of
purchase accounting adjustments on loans, deposits and FHLB
borrowings, the FTE margin decreased 17 basis points, from 4.20%
for the first quarter of 2012 to 4.03% for the first quarter of
2013, primarily due to the addition of the relatively low margin on
the earning assets acquired from PSB.
First Quarter 2013 vs. Fourth Quarter 2012 Earnings
Comparison
In sequential quarter comparison, net earnings available to
common shareholders increased $1.9
million primarily due to increased revenues as a result of
the PSB acquisition, net of operating costs associated with the
fifteen PSB branches acquired. Noninterest income increased
$734,000 in sequential quarter
comparison. The improvement in noninterest income resulted
primarily from increases of $331,000
in service charges on deposit accounts, $204,000 in gain on sales of securities and an
increase of $149,000 in ATM/debit
card income.
Noninterest expenses increased $2.9
million and consisted primarily of increases of $2.2 million in salaries and benefits costs
(approximately $1.1 million from the
Timber Region and five new branches added in late 2012 and early
2013), $560,000 in occupancy
expenses, $170,000 in shares tax
expense, $133,000 in regulatory fees,
$80,000 in corporate development
expenses, and $79,000 in the costs of
printing and supplies. The provision for loan losses
increased $50,000 to $550,000 for the first quarter of 2013 compared
to $500,000 the fourth quarter of
2012.
FTE net interest income increased $4.8
million in sequential quarter comparison primarily due to
the increase in volume of average earning assets as a result of the
2012 PSB acquisition. Average earning assets increased
$387.7 million, from $1.3 billion for the quarter ended December 31, 2012 to $1.7
billion for the quarter ended March
31, 2013. The average yield on earning assets
increased 21 basis points for the same period, from 4.82% to 5.03%,
respectively. The average volume of interest-bearing
liabilities increased $310.0 million,
from $929.1 million for the fourth
quarter of 2012 compared to $1.2
billion for the first quarter of 2013. As a result of
these changes in volume and yield on earning assets and interest
bearing liabilities, the FTE net interest margin increased 21 basis
points in sequential quarter comparison, from 4.40% to 4.61%.
Net of purchase accounting adjustments, the FTE net interest margin
decreased 18 basis points, from 4.21% for the quarter ended
December 31, 2012 to 4.03% for the
quarter ended March 31, 2013.
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, 2013.
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 59 banking centers in Louisiana and 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 the recently completed PSB acquisition, 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, the ability of MidSouth to
integrate the PSB operations and capitalize on new market
opportunities resulting from the acquisition; the effect of the PSB
acquisition on relations with customers and employees; 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,
2012 filed with the SEC on March 18,
2013 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)
|
|
|
|
|
|
|
|
|
For the
Quarter Ended
|
|
|
|
For the
Quarter Ended
|
|
|
|
|
March
31,
|
|
%
|
|
December 31,
|
|
%
|
EARNINGS DATA
|
|
2013
|
|
2012
|
|
Change
|
|
2012
|
|
Change
|
Total interest
income
|
|
$
20,129
|
|
$
15,333
|
|
31.3%
|
|
$
15,036
|
|
33.9%
|
Total interest
expense
|
|
1,717
|
|
1,529
|
|
12.3%
|
|
1,354
|
|
26.8%
|
Net interest income
|
|
18,412
|
|
13,804
|
|
33.4%
|
|
13,682
|
|
34.6%
|
FTE net interest
income
|
|
18,761
|
|
14,121
|
|
32.9%
|
|
13,972
|
|
34.3%
|
Provision for loan
losses
|
|
550
|
|
675
|
|
-18.5%
|
|
500
|
|
10.0%
|
Non-interest
income
|
|
4,431
|
|
3,528
|
|
25.6%
|
|
3,697
|
|
19.9%
|
Non-interest
expense
|
|
17,431
|
|
12,668
|
|
37.6%
|
|
14,567
|
|
19.7%
|
Earnings
before income taxes
|
|
4,862
|
|
3,989
|
|
21.9%
|
|
2,312
|
|
110.3%
|
Income tax
expense
|
|
1,434
|
|
1,103
|
|
30.0%
|
|
683
|
|
110.0%
|
Net
earnings
|
|
3,428
|
|
2,886
|
|
18.8%
|
|
1,629
|
|
110.4%
|
Dividends on preferred
stock
|
|
292
|
|
400
|
|
-27.0%
|
|
367
|
|
-20.4%
|
Net earnings available to common shareholders
|
|
$
3,136
|
|
$
2,486
|
|
26.1%
|
|
$
1,262
|
|
148.5%
|
|
|
|
|
|
|
|
|
|
|
|
PER
COMMON SHARE DATA
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
|
$
0.28
|
|
$
0.24
|
|
16.7%
|
|
$
0.12
|
|
133.3%
|
Diluted earnings per
share
|
|
0.27
|
|
0.24
|
|
12.5%
|
|
0.12
|
|
125.0%
|
Quarterly dividends per
share
|
|
0.07
|
|
0.07
|
|
0.0%
|
|
0.07
|
|
0.0%
|
Book value at end of
period
|
|
13.24
|
|
12.55
|
|
5.5%
|
|
13.10
|
|
1.1%
|
Tangible book value at
period end
|
|
8.67
|
|
9.51
|
|
-8.8%
|
|
8.49
|
|
2.1%
|
Market price at end of
period
|
|
16.26
|
|
13.60
|
|
19.6%
|
|
16.35
|
|
-0.6%
|
Shares outstanding at period
end
|
|
11,238,786
|
|
10,465,506
|
|
7.4%
|
|
11,236,159
|
|
0.0%
|
Weighted average shares
outstanding
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
11,237,916
|
|
10,465,506
|
|
7.4%
|
|
10,512,255
|
|
6.9%
|
Diluted
|
|
11,866,108
|
|
10,480,207
|
|
13.2%
|
|
10,599,583
|
|
11.9%
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE
BALANCE SHEET DATA
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
1,850,759
|
|
$
1,395,964
|
|
32.6%
|
|
$
1,400,244
|
|
32.2%
|
Loans and leases
|
|
1,043,780
|
|
742,595
|
|
40.6%
|
|
799,316
|
|
30.6%
|
Total deposits
|
|
1,542,726
|
|
1,161,756
|
|
32.8%
|
|
1,153,728
|
|
33.7%
|
Total common
equity
|
|
148,565
|
|
131,477
|
|
13.0%
|
|
136,006
|
|
9.2%
|
Total tangible common
equity
|
|
96,692
|
|
99,557
|
|
-2.9%
|
|
104,343
|
|
-7.3%
|
Total
equity
|
|
190,564
|
|
163,477
|
|
16.6%
|
|
168,115
|
|
13.4%
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED RATIOS
|
|
3/31/2013
|
|
3/31/2012
|
|
|
|
12/31/2012
|
|
|
Annualized return on average
assets
|
|
0.69%
|
|
0.72%
|
|
-4.2%
|
|
0.36%
|
|
91.7%
|
Annualized return on average
common equity
|
|
8.56%
|
|
7.60%
|
|
12.6%
|
|
3.69%
|
|
132.0%
|
Average loans to average
deposits
|
|
67.66%
|
|
63.92%
|
|
5.8%
|
|
69.28%
|
|
-2.3%
|
Taxable-equivalent net
interest margin
|
|
4.61%
|
|
4.49%
|
|
2.7%
|
|
4.41%
|
|
4.5%
|
Tier 1 leverage capital
ratio
|
|
8.98%
|
|
10.29%
|
|
-12.7%
|
|
11.82%
|
|
-24.0%
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT
QUALITY
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses
(ALLL) as a % of total loans
|
|
0.72%
|
|
0.95%
|
|
-24.2%
|
|
0.70%
|
|
2.9%
|
Nonperforming assets to
tangible equity + ALLL
|
|
10.39%
|
|
11.19%
|
|
-7.1%
|
|
12.79%
|
|
-18.8%
|
Nonperforming assets to
total loans, other real estate
|
|
|
|
|
|
|
|
|
|
|
owned and other repossessed assets
|
|
1.46%
|
|
2.05%
|
|
-28.8%
|
|
1.76%
|
|
-17.1%
|
Annualized QTD net
charge-offs to total loans
|
|
0.18%
|
|
0.47%
|
|
-61.5%
|
|
0.19%
|
|
-4.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
MIDSOUTH BANCORP, INC. and
SUBSIDIARIES
|
Condensed Consolidated Financial Information
(unaudited)
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE
SHEET
|
|
March
31,
|
|
March
31,
|
|
%
|
|
December 31,
|
|
September 31,
|
|
|
2013
|
|
2012
|
|
Change
|
|
2012
|
|
2012
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Cash and
cash equivalents
|
|
$
118,009
|
|
$
104,326
|
|
13.1%
|
|
$
73,745
|
|
$
59,655
|
Securities
available-for-sale
|
|
387,786
|
|
366,010
|
|
5.9%
|
|
424,617
|
|
341,170
|
Securities
held-to-maturity
|
|
167,617
|
|
96,817
|
|
73.1%
|
|
153,524
|
|
117,628
|
Total investment
securities
|
|
555,403
|
|
462,827
|
|
20.0%
|
|
578,141
|
|
458,798
|
Time
deposits held in banks
|
|
-
|
|
710
|
|
-100.0%
|
|
709
|
|
709
|
Other
investments
|
|
10,017
|
|
5,634
|
|
77.8%
|
|
8,310
|
|
5,820
|
Total
loans
|
|
1,037,859
|
|
747,767
|
|
38.8%
|
|
1,046,940
|
|
808,833
|
Allowance
for loan losses
|
|
(7,457)
|
|
(7,078)
|
|
5.4%
|
|
(7,370)
|
|
(7,374)
|
Loans, net
|
|
1,030,402
|
|
740,689
|
|
39.1%
|
|
1,039,570
|
|
801,459
|
Premises
and equipment
|
|
66,797
|
|
44,130
|
|
51.4%
|
|
63,461
|
|
48,086
|
Goodwill
and other intangibles
|
|
51,447
|
|
31,785
|
|
61.9%
|
|
51,831
|
|
31,391
|
Other
assets
|
|
34,981
|
|
23,538
|
|
48.6%
|
|
35,964
|
|
23,018
|
Total assets
|
|
$1,867,056
|
|
$1,413,639
|
|
32.1%
|
|
$
1,851,731
|
|
$
1,428,936
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders'
Equity
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits
|
|
$
390,774
|
|
$
271,447
|
|
44.0%
|
|
$
381,083
|
|
$
306,463
|
Interest-bearing deposits
|
|
1,169,352
|
|
905,719
|
|
29.1%
|
|
1,170,821
|
|
872,549
|
Total deposits
|
|
1,560,126
|
|
1,177,166
|
|
32.5%
|
|
1,551,904
|
|
1,179,012
|
Securities
sold under agreements to
|
|
|
|
|
|
|
|
|
|
|
repurchase and other short
term
|
|
|
|
|
|
|
|
|
|
|
borrowings
|
|
48,557
|
|
49,055
|
|
-1.0%
|
|
41,447
|
|
55,233
|
Other
borrowings
|
|
28,772
|
|
-
|
|
100.0%
|
|
29,128
|
|
-
|
Junior
subordinated debentures
|
|
29,384
|
|
15,465
|
|
90.0%
|
|
29,384
|
|
15,465
|
Other
liabilities
|
|
9,384
|
|
8,618
|
|
8.9%
|
|
10,624
|
|
10,891
|
Total
liabilities
|
|
1,676,223
|
|
1,250,304
|
|
34.1%
|
|
1,662,487
|
|
1,260,601
|
Total
shareholders' equity
|
|
190,833
|
|
163,335
|
|
16.8%
|
|
189,244
|
|
168,335
|
Total liabilities and
shareholders' equity
|
|
$1,867,056
|
|
$1,413,639
|
|
32.1%
|
|
$
1,851,731
|
|
$
1,428,936
|
|
|
|
|
|
|
|
|
|
|
|
|
MIDSOUTH BANCORP, INC. and
SUBSIDIARIES
|
|
Condensed Consolidated Financial Information
(unaudited)
|
(in
thousands except per share
data)
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
EARNINGS STATEMENT
|
|
March
31,
|
|
%
|
|
|
2013
|
|
2012
|
|
Change
|
|
|
|
|
|
|
|
Interest
income
|
|
$20,129
|
|
$15,333
|
|
31.3%
|
Interest
expense
|
|
1,717
|
|
1,529
|
|
12.3%
|
Net
interest income
|
|
18,412
|
|
13,804
|
|
33.4%
|
Provision
for loan losses
|
|
550
|
|
675
|
|
-18.5%
|
Service
charges on deposit accounts
|
|
2,171
|
|
1,824
|
|
19.0%
|
Other
charges and fees
|
|
2,260
|
|
1,704
|
|
32.6%
|
Total
non-interest income
|
|
4,431
|
|
3,528
|
|
25.6%
|
Salaries
and employee benefits
|
|
8,392
|
|
6,086
|
|
37.9%
|
Occupancy
expense
|
|
3,597
|
|
2,548
|
|
41.2%
|
FDIC
premiums
|
|
345
|
|
258
|
|
33.7%
|
Other
non-interest expense
|
|
5,097
|
|
3,776
|
|
35.0%
|
Total
non-interest expense
|
|
17,431
|
|
12,668
|
|
37.6%
|
Earnings
before income taxes
|
|
4,862
|
|
3,989
|
|
21.9%
|
Income tax
expense
|
|
1,434
|
|
1,103
|
|
30.0%
|
Net
earnings
|
|
3,428
|
|
2,886
|
|
18.8%
|
Dividends
on preferred stock
|
|
292
|
|
400
|
|
-27.0%
|
Net
earnings available to common shareholders
|
|
$
3,136
|
|
$
2,486
|
|
26.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
per common share, diluted
|
|
$
0.27
|
|
$
0.24
|
|
12.5%
|
|
MIDSOUTH BANCORP, INC. and
SUBSIDIARIES
|
Condensed Consolidated Financial Information
(unaudited)
|
(in
thousands except per share
data)
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS STATEMENT
|
|
First
|
|
Fourth
|
|
Third
|
|
Second
|
|
First
|
QUARTERLY TRENDS
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
|
2013
|
|
2012
|
|
2012
|
|
2012
|
|
2012
|
Interest
income
|
|
$20,129
|
|
$15,036
|
|
$15,355
|
|
$15,298
|
|
$15,333
|
Interest
expense
|
|
1,717
|
|
1,354
|
|
1,468
|
|
1,489
|
|
1,529
|
Net
interest income
|
|
18,412
|
|
13,682
|
|
13,887
|
|
13,809
|
|
13,804
|
Provision
for loan losses
|
|
550
|
|
500
|
|
300
|
|
575
|
|
675
|
Net
interest income after provision for loan loss
|
|
17,862
|
|
13,182
|
|
13,587
|
|
13,234
|
|
13,129
|
Total
non-interest income
|
|
4,431
|
|
3,697
|
|
3,754
|
|
3,965
|
|
3,528
|
Total
non-interest expense
|
|
17,431
|
|
14,567
|
|
13,630
|
|
13,790
|
|
12,668
|
Earnings
before income taxes
|
|
4,862
|
|
2,312
|
|
3,711
|
|
3,409
|
|
3,989
|
Income tax
expense
|
|
1,434
|
|
683
|
|
1,062
|
|
931
|
|
1,103
|
Net
earnings
|
|
3,428
|
|
1,629
|
|
2,649
|
|
2,478
|
|
2,886
|
Dividends
on preferred stock
|
|
292
|
|
367
|
|
400
|
|
380
|
|
400
|
Net
earnings available to common shareholders
|
|
$
3,136
|
|
$
1,262
|
|
$
2,249
|
|
$
2,098
|
|
$
2,486
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
per common share, diluted
|
|
$
0.27
|
|
$
0.12
|
|
$
0.21
|
|
$
0.20
|
|
$
0.24
|
|
|
|
|
|
|
|
|
|
|
|
|
MIDSOUTH BANCORP, INC. and
SUBSIDIARIES
|
Condensed Consolidated Financial Information
(unaudited)
|
(in
thousands)
|
|
|
COMPOSITION OF LOANS
|
|
March
31,
|
|
March
31,
|
|
%
|
|
December 31,
|
|
September 31,
|
|
2013
|
|
2012
|
|
Change
|
|
2012
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial, and agricultural
|
|
$
315,397
|
|
$
221,855
|
|
42.2%
|
|
$
315,655
|
|
$
266,046
|
Lease
financing receivable
|
|
4,962
|
|
3,840
|
|
29.2%
|
|
5,769
|
|
5,041
|
Real
estate - construction
|
|
82,508
|
|
55,320
|
|
49.1%
|
|
75,334
|
|
57,727
|
Real
estate - commercial
|
|
405,705
|
|
283,114
|
|
43.3%
|
|
414,384
|
|
293,579
|
Real
estate - residential
|
|
138,284
|
|
112,142
|
|
23.3%
|
|
142,858
|
|
110,735
|
Installment loans to individuals
|
|
88,898
|
|
70,085
|
|
26.8%
|
|
90,561
|
|
73,334
|
Other
|
|
2,105
|
|
1,411
|
|
49.2%
|
|
2,379
|
|
2,371
|
|
|
|
|
|
|
|
|
|
|
|
Total
loans
|
|
$1,037,859
|
|
$
747,767
|
|
38.8%
|
|
$
1,046,940
|
|
$
808,833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPOSITION OF DEPOSITS
|
|
March
31,
|
|
March
31,
|
|
%
|
|
December 31,
|
|
September 31,
|
|
2013
|
|
2012
|
|
Change
|
|
2012
(1)
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing
|
|
$
390,774
|
|
$
271,447
|
|
44.0%
|
|
$
381,083
|
|
$
306,463
|
NOW &
Other
|
|
432,540
|
|
242,695
|
|
78.2%
|
|
402,121
|
|
239,937
|
Money
Market/Savings
|
|
465,954
|
|
367,910
|
|
26.6%
|
|
456,222
|
|
377,405
|
Time
Deposits of less than $100,000
|
|
125,020
|
|
128,415
|
|
-2.6%
|
|
133,304
|
|
111,356
|
Time
Deposits of $100,000 or more
|
|
145,838
|
|
166,699
|
|
-12.5%
|
|
179,174
|
|
143,851
|
|
|
|
|
|
|
|
|
|
|
|
Total
deposits
|
|
$1,560,126
|
|
$1,177,166
|
|
32.5%
|
|
$
1,551,904
|
|
$
1,179,012
|
|
(1)
|
A
restatement of the deposit mix acquired from The Peoples State Bank
is included in the Composition of Deposits for December 31, 2012.
A total of $64.3 million in Money Market/Savings
deposits were reclassed to NOW & Other deposits ($63.8 million)
and to Noninterest bearing
balances ($0.5 million).
|
|
MIDSOUTH BANCORP, INC. and
SUBSIDIARIES
|
Condensed Consolidated Financial Information
(unaudited)
|
(in
thousands)
|
|
|
|
|
|
|
|
ASSET
QUALITY DATA
|
|
March
31,
|
|
March
31,
|
|
%
|
|
December 31,
|
|
September 30,
|
|
2013
|
|
2012
|
|
Change
|
|
2012
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual
loans
|
|
$
7,526
|
|
$
7,655
|
|
-1.7%
|
|
$
8,887
|
|
$
8,307
|
Loans past
due 90 days and over
|
|
163
|
|
418
|
|
-61.0%
|
|
1,986
|
|
532
|
Total
nonperforming loans
|
|
7,689
|
|
8,073
|
|
-4.8%
|
|
10,873
|
|
8,839
|
Other real
estate owned
|
|
7,552
|
|
7,120
|
|
6.1%
|
|
7,496
|
|
6,608
|
Other
repossessed assets
|
|
16
|
|
321
|
|
-95.0%
|
|
151
|
|
51
|
Total
nonperforming assets
|
|
$
15,257
|
|
$
15,514
|
|
-1.7%
|
|
$
18,520
|
|
$
15,498
|
|
|
|
|
|
|
|
|
|
|
|
Troubled
debt restructurings
|
|
$
5,032
|
|
$
421
|
|
1095.2%
|
|
$
5,062
|
|
$
242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming assets to total assets
|
|
0.82%
|
|
1.10%
|
|
-25.5%
|
|
1.00%
|
|
1.08%
|
Nonperforming assets to total loans
+
|
|
|
|
|
|
|
|
|
|
|
OREO +
other repossessed assets
|
|
1.46%
|
|
2.05%
|
|
-28.8%
|
|
1.76%
|
|
1.90%
|
ALLL to
nonperforming loans
|
|
96.98%
|
|
87.67%
|
|
10.6%
|
|
67.78%
|
|
83.43%
|
ALLL to
total loans
|
|
0.72%
|
|
0.95%
|
|
-24.2%
|
|
0.70%
|
|
0.91%
|
|
|
|
|
|
|
|
|
|
|
|
Quarter-to-date charge-offs
|
|
$
523
|
|
$
939
|
|
-44.3%
|
|
$
557
|
|
$
234
|
Quarter-to-date recoveries
|
|
60
|
|
66
|
|
-9.1%
|
|
53
|
|
86
|
Quarter-to-date net charge-offs
|
|
$
463
|
|
$
873
|
|
-47.0%
|
|
$
504
|
|
$
148
|
Annualized
QTD net charge-offs to total loans
|
|
0.18%
|
|
0.47%
|
|
-61.5%
|
|
0.19%
|
|
0.07%
|
|
|
|
|
|
|
|
|
|
|
|
|
MIDSOUTH BANCORP, INC. and
SUBSIDIARIES
|
Condensed Consolidated Financial Information
(unaudited)
|
(in
thousands)
|
|
|
|
|
|
YIELD
ANALYSIS
|
|
Three
Months Ended
|
|
Three
Months Ended
|
|
March
31, 2013
|
|
March
31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax
|
|
|
|
|
|
Tax
|
|
|
|
|
Average
|
|
Equivalent
|
|
Yield/
|
|
Average
|
|
Equivalent
|
|
Yield/
|
|
|
Balance
|
|
Interest
|
|
Rate
|
|
Balance
|
|
Interest
|
|
Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
securities
|
|
$
426,017
|
|
$
2,059
|
|
1.93%
|
|
$
365,302
|
|
$
2,069
|
|
2.27%
|
Tax-exempt
securities
|
|
106,982
|
|
1,188
|
|
4.44%
|
|
85,964
|
|
1,093
|
|
5.09%
|
Total
investment securities
|
|
532,999
|
|
3,247
|
|
2.44%
|
|
451,266
|
|
3,162
|
|
2.80%
|
Federal
funds sold
|
|
8,021
|
|
4
|
|
0.20%
|
|
4,108
|
|
2
|
|
0.19%
|
Time and
interest bearing deposits in
|
|
|
|
|
|
|
|
|
|
|
|
|
other
banks
|
|
57,829
|
|
38
|
|
0.26%
|
|
60,045
|
|
39
|
|
0.26%
|
Other
investments
|
|
9,317
|
|
72
|
|
3.09%
|
|
5,636
|
|
45
|
|
3.19%
|
Loans
(1)
|
|
1,043,780
|
|
17,117
|
|
6.65%
|
|
742,595
|
|
12,402
|
|
6.72%
|
Total
interest earning assets
|
|
1,651,946
|
|
20,478
|
|
5.03%
|
|
1,263,650
|
|
15,650
|
|
4.98%
|
Non-interest earning assets
|
|
198,813
|
|
|
|
|
|
132,314
|
|
|
|
|
Total
assets
|
|
$1,850,759
|
|
|
|
|
|
$1,395,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
(2)
|
|
$1,133,087
|
|
$
1,078
|
|
0.39%
|
|
$
899,646
|
|
$
1,100
|
|
0.49%
|
Repurchase
agreements
|
|
45,644
|
|
179
|
|
1.59%
|
|
45,867
|
|
181
|
|
1.59%
|
Federal
funds purchased
|
|
-
|
|
-
|
|
-
|
|
4
|
|
-
|
|
-
|
FHLB
borrowings (3)
|
|
27,076
|
|
88
|
|
1.30%
|
|
2
|
|
-
|
|
-
|
Notes
Payable
|
|
1,836
|
|
15
|
|
3.27%
|
|
-
|
|
-
|
|
-
|
Contingent
value right payable
|
|
2,000
|
|
20
|
|
4.00%
|
|
-
|
|
-
|
|
-
|
Junior
subordinated debentures
|
|
29,384
|
|
337
|
|
4.59%
|
|
15,465
|
|
248
|
|
6.34%
|
Total
interest-bearing liabilities
|
|
1,239,027
|
|
1,717
|
|
0.56%
|
|
960,984
|
|
1,529
|
|
0.64%
|
Non-interest bearing liabilities
|
|
421,168
|
|
|
|
|
|
271,503
|
|
|
|
|
Shareholders' equity
|
|
190,564
|
|
|
|
|
|
163,477
|
|
|
|
|
Total
liabilities and shareholders'
|
|
|
|
|
|
|
|
|
|
|
|
|
equity
|
|
$1,850,759
|
|
|
|
|
|
$1,395,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest income (TE) and spread
|
|
$
18,761
|
|
4.47%
|
|
|
|
$
14,121
|
|
4.34%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest margin
|
|
|
|
4.61%
|
|
|
|
|
|
4.49%
|
|
(1)
|
Includes
$1,867,000 and $515,000 of interest income from accretable yield on
purchased loans from acquisitions for the three months
ended March 31, 2013 and 2012, respectively.
|
(2)
|
Includes
$231,000 and $374,000 of reduction in interest expense from premium
amortization on time deposits acquired from acquisitions for the three months ended March 31,
2013 and 2012, respectively.
|
(3)
|
Includes
$92,000 of reduction in interest expense from premium amortization
on FHLB borrowings acquired from PSB for
the three months ended March 31, 2013.
|
|
|
|
|
|
|
|
MIDSOUTH BANCORP, INC. and
SUBSIDIARIES
|
Reconciliation of Non-GAAP Financial Measures
(unaudited)
|
(in
thousands except per share
data)
|
|
|
|
|
|
|
|
|
|
For the
Quarter Ended
|
|
|
March
31,
|
|
March
31,
|
|
December 31,
|
Per
Common Share Data
|
|
2013
|
|
2012
|
|
2012
|
|
|
|
|
|
|
|
Book value
per common share
|
|
$
13.24
|
|
$
12.55
|
|
$
13.10
|
Effect of
intangible assets per share
|
|
4.57
|
|
3.04
|
|
4.61
|
Tangible
book value per common share
|
|
$
8.67
|
|
$
9.51
|
|
$
8.49
|
|
|
|
|
|
|
|
Diluted
earnings per share
|
|
$
0.27
|
|
$
0.24
|
|
$
0.12
|
Effect of
merger-related costs, after-tax
|
|
0.01
|
|
-
|
|
0.06
|
Operating
earnings per share
|
|
$
0.28
|
|
$
0.24
|
|
$
0.18
|
|
|
|
|
|
|
|
Average
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
equity
|
|
$
190,564
|
|
$
163,477
|
|
$
168,115
|
Less
preferred equity
|
|
41,999
|
|
32,000
|
|
32,109
|
Total
common equity
|
|
$
148,565
|
|
$
131,477
|
|
$
136,006
|
Less
intangible assets
|
|
51,873
|
|
31,920
|
|
31,663
|
Tangible
common equity
|
|
$
96,692
|
|
$
99,557
|
|
$
104,343
|
|
|
|
|
|
|
|
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.
|
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.
|
SOURCE MidSouth Bancorp, Inc.