LAFAYETTE, La., Jan. 31, 2017 /PRNewswire/ -- MidSouth Bancorp, Inc. ("MidSouth") (NYSE:MSL) today reported quarterly net earnings available to common shareholders of $1.4 million for the fourth quarter of 2016, compared to net earnings available to common shareholders of $1.7 million reported for the fourth quarter of 2015 and $1.6 million in net earnings available to common shareholders for the third quarter of 2016.  Diluted earnings for the fourth quarter of 2016 were $0.12 per common share, compared to $0.15 per common share reported for the fourth quarter of 2015 and $0.14 per common share reported for the third quarter of 2016.

Troy Cloutier, MidSouth Bank President and CEO, commenting on fourth quarter earnings remarked, "We continue to work diligently to support our energy-related customers through this cycle and at the same time look to minimize risk to our balance sheet.  Our loss content during the past two years has been modest with cycle-to-date charge-offs of 1.23% of energy loans.  More importantly, we are focused on improving performance in non-energy related lending and are very excited with new hires we have made in the latter part of 2016, especially in our Texas markets."

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 other 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 $5.9 million during 4Q16 to $237.4 million, or 18.5% of total loans, from 19.1% at September 30, 2016.
  • Direct C&I energy loans were $192.1 million or 15.0% of total loans and had a weighted average maturity of 3.2 years at December 31, 2016.
  • Energy-related CRE and residential real estate loans were $44.9 million or 3.5% of total loans at December 31, 2016.
  • Total criticized energy-related loans increased $4.5 million, or 3.6%, during 4Q16 to $119.2 million and represented 50.2% of energy loans at December 31, 2016, versus 47.1% at September 30, 2016.
  • Eleven energy loan relationships were downgraded during the quarter.
    • One loan relationship totaling $4.2 million was downgraded to Special Mention
    • Ten loan relationships totaling $21.1 million were downgraded to Substandard
  • Four energy-related charge-offs totaled $549,000 and one energy-related recovery totaled $175,000 during 4Q16.  YTD energy-related net charge-offs totaled $1.6 million, or approximately 64 basis points of average energy loans.
  • Cycle to date net charge-offs totaled $3.3 million, or 1.23% of December 31, 2014 energy loans, which was when the effects of declining oil prices began to surface.
  • One energy-related impairment totaling $2.9 million was identified during 4Q16.  We utilized $2.0 million of the energy reserve in the allowance to offset the impairment.
  • The energy reserve as a percentage of total energy loans, as defined, was 4.9% at December 31, 2016.  The reserve attributable to C&I energy loans was approximately 5.6%.  The reserve on all other energy loans was 2.3%.
  • The Bank has two Shared National Credits (SNCs) totaling $14.6 million in the energy portfolio at December 31, 2016 and both were downgraded to Substandard during the third quarter of 2016.
  • To date, during the month of January 2017, the Bank has had two rating related changes to its energy portfolio:
    • One credit in the amount of $670,000 was downgraded from Pass to Classified
    • One credit in the amount of $640,000 was downgraded from Special Mention to Classified

C. R. Cloutier, MidSouth Bancorp President and CEO stated, "We are encouraged with the higher pricing levels for oil and natural gas in addition to the recent Executive directives to expedite both the reopening of the Keystone pipeline and ordering permits for the Dakota access pipeline.  Furthermore, signs of regulatory relief appear to be forthcoming, all of which should be beneficial to our energy-related customers."

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

Balance Sheet

Consolidated assets totaled $1.9 billion at December 31, 2016 and 2015, compared to $2.0 billion at September 30, 2016.  Our stable core deposit base, which excludes time deposits, totaled $1.4 billion at December 31, 2016 and September 30, 2016 and accounted for 90.0% of deposits at December 31, 2016 and September 30, 2016.  Net loans totaled $1.3 billion at December 31, 2016, compared to $1.2 billion at September 30, 2016 and December 31, 2015.

MidSouth's Tier 1 leverage capital ratio was 10.11% at December 31, 2016, compared to 10.27% at September 30, 2016.  Tier 1 risk-based capital and total risk-based capital ratios were 13.02% and 14.28% at December 31, 2016, compared to 13.07% and 14.33% at September 30, 2016, respectively.  Tier 1 common equity to total risk-weighted assets at December 31, 2016 was 8.81%, compared to 8.83% at September 30, 2016.  Tangible common equity totaled $126.5 million at December 31, 2016, compared to $129.9 million at September 30, 2016.  Tangible book value per share at December 31, 2016 was $11.13 versus $11.44 at September 30, 2016 primarily due to a $4.3 million decline in other comprehensive income during the quarter.

Asset Quality

Nonperforming assets totaled $65.0 million at December 31, 2016, an increase of $949,000 compared to $64.1 million reported at September 30, 2016.  The increase is primarily attributable to a $2.1 increase in loans on nonaccrual, which was partially offset by a $700,000 decrease in loans past due ninety days and over and accruing.  Allowance coverage for nonperforming loans increased to 38.78% at December 31, 2016, compared to 37.84% at September 30, 2016.  The ALLL/total loans ratio was 1.90% at December 31, 2016 and 1.83% at September 30, 2016.  Including valuation accounting adjustments on acquired loans, the total valuation accounting adjustment plus ALLL was 2.06% of loans at December 31, 2016.  The ratio of annualized net charge-offs to total loans increased to 0.46% for the three months ended December 31, 2016 compared to 0.32% for the three months ended September 30, 2016.

Total nonperforming assets to total loans plus ORE and other assets repossessed was 5.06% at December 31, 2016 compared to 5.03% at September 30, 2016.  Loans classified as troubled debt restructurings, accruing ("TDRs, accruing") totaled $152,000 at December 31, 2016 and $153,000 at September 30, 2016.  Classified assets, including ORE, increased $15.6 million, or 13.2%, to $134.2 million at December 31, 2016 compared to $118.6 million at September 30, 2016.  The increase in classified assets during the quarter ended December 31, 2016 is primarily due to the downgrade of six energy-related credits totaling $19.8 million and the downgrade of one credit not related to energy totaling $4.3 million.  These increases to classified assets were partially offset by the payoff of $8.1 million classified relationship during the fourth quarter.

Fourth Quarter 2016 vs. Third Quarter 2016 Earnings Comparison

In sequential-quarter comparison, net earnings available to common shareholders decreased $200,000, from $1.6 million for the three months ended September 30, 2016 to $1.4 million for the three months ended December 31, 2016.  Net interest income decreased $15,000 in sequential-quarter comparison.  Noninterest income decreased $84,000 in sequential-quarter comparison.  The decrease in noninterest income consisted primarily of a $110,000 decrease in service charges on deposit accounts and a $26,000 decrease in mortgage program fee income, which were partially offset by a $62,000 increase in ATM/debit card income.

Noninterest expense increased $522,000 in sequential-quarter comparison, which was primarily due to increased costs of $362,000, or $0.02 per share, related to recruiting new talent to the organization, including new producers in Texas and a new Chief Information Officer.  The increase in noninterest expense consisted primarily of increases of $692,000 in salaries and benefits costs, a $96,000 in occupancy expense and an $89,000 increase in loss on sale of other assets repossessed, which were partially offset by a $93,000 decrease in marketing expense and a $274,000 decrease in shares tax expense.  The provision for loan losses decreased $300,000 in sequential-quarter 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 $720,000 for the fourth quarter of 2016 based on a dividend rate of 9%.  Dividends on the Series C Preferred Stock issued with the December 28, 2012 acquisition of PSB Financial Corporation ("PSB") totaled $92,000 for the three months ended December 31, 2016.

Fully taxable-equivalent ("FTE") net interest income increased $9,000 in sequential-quarter comparison.  Interest income on loans decreased $25,000 due to a decrease in the average yield on loans of 5 basis points, from 5.45% to 5.40%.  The average balance of loans increased $9.3 million in sequential-quarter comparison.  Excluding purchase accounting adjustments, the loan yield decreased 3 basis points, from 5.31% to 5.28% during the same period.  The average yield on total earning assets decreased 7 basis points for the same period, from 4.55% to 4.48%, respectively.  As a result of these changes in volume and yield on earning assets, the FTE net interest margin decreased 9 basis points, from 4.24% to 4.15%.  Excluding purchase accounting adjustments, the FTE net interest margin decreased 7 basis points, from 4.12% for the third quarter of 2016 to 4.05% for the fourth quarter of 2016.

Fourth Quarter 2016 vs. Fourth Quarter 2015 Earnings Comparison

Fourth quarter 2016 net earnings available to common shareholders totaled $1.4 million compared to $1.7 million for the fourth quarter of 2015. Revenues from consolidated operations increased $194,000 in quarterly comparison, from $23.1 million for the three months ended December 31, 2015 to $23.3 million for the three months ended December 31, 2016.  Net interest income decreased $13,000 in quarterly comparison.  A $110,000 increase in interest expense was partially offset by a $97,000 increase in interest income.  Noninterest income increased $207,000 in quarterly comparison and consisted primarily of a $66,000 increase in ATM/debit card income, a $46,000 increase in service charges on deposits accounts and a $41,000 increase in mortgage program fee income.

Noninterest expenses increased $128,000 in quarterly comparison and consisted primarily of a $482,000 increase in salaries and employee benefits costs, a $54,000 increase in recruiting expense and a $102,000 increase in loss on sale of other assets repossessed, which was partially offset by a $123,000 decrease in FDIC premiums, a $240,000 decrease in shares tax expense, a $103,000 decrease in marketing expense and a $57,000 decrease in printing and supplies costs.  The increases in salaries and benefits expense and recruiting expense were attributable primarily to the cost of locating and hiring several new key employees.  The increase in salaries and benefits costs included $124,000 of sign-on bonuses for these employees, and we also recorded $100,000 of recruiting expenses during the three months ended December 31, 2016 related to these employees.  Also included in the increase in salaries and benefits expense is $223,000 of severance benefits.  The provision for loan losses decreased $400,000 in quarterly comparison, from $3.0 million for the three months ended December 31, 2015 to $2.6 million for the three months ended December 31, 2016.  Income tax expense increased $105,000 in quarterly comparison.

Dividends on preferred stock totaled $812,000 for the three months ended December 31, 2016 and $170,000 for the three months ended December 31, 2015.

FTE net interest income totaled $18.8 million for the quarters ended December 31, 2016 and 2015.  The FTE net interest income decreased $39,000 in prior year quarterly comparison.  Interest income on loans increased $29,000 due to a $6.4 million increase in the average balance of loans.  The average yield on loans decreased 1 basis point, from 5.41% to 5.40%.  Purchase accounting adjustments added 12 basis points to the average yield on loans for the fourth quarter of 2016 and 15 basis points to the average yield on loans for the fourth quarter of 2015.  Excluding the impact of the purchase accounting adjustments, average loan yields increased 2 basis points in prior year quarterly comparison, from 5.26% to 5.28%.

Investment securities totaled $440.1 million, or 22.6% of total assets at December 31, 2016, versus $435.0 million, or 22.6% of total assets at December 31, 2015.  The investment portfolio had an effective duration of 3.2 years and a net unrealized loss of $2.5 million at December 31, 2016.  The average volume of investment securities increased $5.6 million in prior year quarterly comparison.  The average tax equivalent yield on investment securities decreased 6 basis points, from 2.65% to 2.57%.

The average yield on all earning assets decreased 4 basis points in prior year quarterly comparison, from 4.52% for the fourth quarter of 2015 to 4.48% for the fourth quarter of 2016.  Excluding the impact of purchase accounting adjustments, the average yield on total earning assets decreased 3 basis points, from 4.42% to 4.39% for the three month periods ended December 31, 2015 and 2016, respectively.

Interest expense increased $110,000 in prior year quarterly comparison.  Increases in interest expense included a $93,000 increase in interest expense on deposits and a $35,000 increase in interest expense on junior subordinated debentures.  These increases were partially offset by a $19,000 decrease in interest expense on short-term FHLB advances.  Excluding purchase accounting adjustments on acquired certificates of deposit and FHLB borrowings, the average rate paid on interest-bearing liabilities was 0.47% for the three months ended December 31, 2016 and 0.44% for the three months ended December 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 7 basis points, from 4.22% for the fourth quarter of 2015 to 4.15% for the fourth quarter of 2016.  Excluding purchase accounting adjustments on loans, deposits and FHLB borrowings, the FTE margin decreased 4 basis points, from 4.09% for the fourth quarter of 2015 to 4.05% for the fourth quarter of 2016.

Year-To-Date Earnings Comparison

In year-to-date comparison, net earnings available to common shareholders decreased $3.7 million, from $10.3 million at December 31, 2015 to $6.6 million at December 31, 2016.  2016 net earnings included $13,000 in gain on sales of securities, net of tax.  2015 net earnings included $808,000 in gain on sales of securities, net of tax, and $160,000 of income from a death benefit on bank owned life insurance.  Excluding these non-operating revenues, net earnings available to common shareholders decreased $2.8 million in year-to-date comparison.  The $2.8 million decrease in operating earnings in year-to-date comparison resulted primarily from a $2.9 million decrease in net interest income, an increase of $1.4 million of noninterest expense and an increase of $2.2 million in dividends on preferred stock, which were partially offset by a $3.3 million decrease in the provision for loan losses and an $726,000 decrease in income tax expense.

Excluding non-operating income, noninterest income increased $70,000 and consisted primarily of $89,000 in service charges on deposit accounts and $116,000 in ATM/debit card income, which were partially offset by a $54,000 decrease in letter of credit income and a $41,000 decrease in credit card income.  Increases in noninterest expense primarily included $896,000 in salaries and benefits costs, $288,000 in ATM and debit card processing fees, $295,000 in legal and professional fees and $191,000 in recruiting expense, which were partially offset by a $422,000 decrease in occupancy expense.

In year-to-date comparison, FTE net interest income decreased $3.1 million primarily due to a $3.0 million decrease in interest income on loans.  The average volume of loans decreased $28.1 million in year-over-year comparison, and the average yield on loans decreased 11 basis points, from 5.54% to 5.43%.  The average volume of investment securities increased $861,000 in year-over-year comparison, and the average yield on investment securities decreased 8 basis points for the same period.  The average yield on earning assets decreased in year-over-year comparison, from 4.66% at December 31, 2015 to 4.52% at December 31, 2016.  The purchase accounting adjustments added 16 basis points to the average yield on loans for the year ended December 31, 2015 and 12 basis points for the year ended December 31, 2016.  Net of purchase accounting adjustments, the average yield on earning assets decreased 11 basis points, from 4.54% at December 31, 2015 to 4.43% at December 31, 2016.

Interest expense increased $109,000 in year-over-year comparison.  Increases in interest expense included a $67,000 increase in interest expense on deposits and a $91,000 increase in interest expense on junior subordinated debentures.  These increases were partially offset by a $33,000 decrease in interest expense on short-term FHLB advances and a $18,000 decrease in interest expense on securities sold under agreements to repurchase.  The average rate paid on interest-bearing liabilities was 0.43% for the year ended December 31, 2016, compared to 0.42% for the year ended December 31, 2015.  Net of purchase accounting adjustments, the average rate paid on interest-bearing liabilities increased one basis point, from 0.45% for the year ended December 31, 2015 to 0.46% for the year ended December 31, 2016.  The FTE net interest margin decreased 14 basis points, from 4.34% for the year ended December 31, 2015 to 4.20% for the year ended December 31, 2016.  Net of purchase accounting adjustments, the FTE net interest margin decreased 11 basis points, from 4.20% to 4.09% for the years ended December 31, 2015 and 2016, respectively, primarily due to a decline in the average rate earned on loans and the decreased average volume of loans.

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 April 3, 2017 to shareholders of record as of the close of business on March 15, 2017.  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 April 17, 2017 to shareholders of record as of the close of business on April 3, 2017.

About MidSouth Bancorp, Inc.

MidSouth Bancorp, Inc. is a financial holding company headquartered in Lafayette, Louisiana, with assets of $1.9 billion as of December 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, 2015 filed with the SEC on March 15, 2016 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


12/31/2016


9/30/2016


6/30/2016


3/31/2016


12/31/2015

     Total interest income


$      19,983


$     19,953


$     19,388


$     19,804


$      19,886

     Total interest expense


1,459


1,414


1,397


1,420


1,349

          Net interest income


18,524


18,539


17,991


18,384


18,537

     FTE net interest income


18,767


18,758


18,212


18,625


18,806

     Provision for loan losses


2,600


2,900


2,300


2,800


3,000

     Non-interest income


4,782


4,866


4,873


4,487


4,575

     Non-interest expense


17,636


17,114


17,041


16,759


17,508

          Earnings before income taxes


3,070


3,391


3,523


3,312


2,604

     Income tax expense


871


993


1,030


963


766

          Net earnings


2,199


2,398


2,493


2,349


1,838

     Dividends on preferred stock


812


811


811


427


171

          Net earnings available to common shareholders


$        1,387


$       1,587


$       1,682


$       1,922


$        1,667












PER COMMON SHARE DATA











     Basic earnings per share


$          0.12


$         0.14


$         0.15


$         0.17


$          0.15

     Diluted earnings per share


0.12


0.14


0.15


0.17


0.15

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


0.12


0.14


0.15


0.17


0.15

     Quarterly dividends per share


0.09


0.09


0.09


0.09


0.09

     Book value at end of period


15.25


15.58


15.56


15.38


15.14

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


11.13


11.44


11.40


11.19


10.92

     Market price at end of period


13.60


10.40


10.04


7.63


9.08

     Shares outstanding at period end 


11,362,716


11,362,716


11,362,705


11,362,150


11,362,150

     Weighted average shares outstanding











        Basic


11,271,948


11,262,282


11,255,042


11,261,644


11,281,286

        Diluted


11,273,302


11,262,710


11,255,178


11,261,644


11,281,286












AVERAGE BALANCE SHEET DATA











     Total assets


$ 1,960,436


$1,927,351


$1,921,004


$1,931,904


$ 1,938,235

     Loans and leases


1,277,555


1,268,270


1,256,133


1,252,742


1,271,106

     Total deposits


1,591,814


1,562,193


1,562,680


1,552,217


1,557,272

     Total common equity


176,747


177,866


175,994


175,479


173,950

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


129,821


130,662


128,516


127,722


125,919

     Total equity 


217,857


218,976


217,112


216,599


215,072












SELECTED RATIOS











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


0.28%


0.33%


0.35%


0.40%


0.34%

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


3.12%


3.55%


3.81%


4.41%


3.80%

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


4.25%


4.83%


5.22%


6.05%


5.25%

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


1.15%


1.30%


1.21%


1.27%


1.15%

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


75.67%


73.04%


74.49%


73.28%


75.69%

     Average loans to average deposits


80.26%


81.19%


80.38%


80.71%


81.62%

     Taxable-equivalent net interest margin


4.15%


4.24%


4.17%


4.24%


4.22%

     Tier 1 leverage capital ratio


10.11%


10.27%


10.25%


10.17%


10.10%












CREDIT QUALITY











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


1.90%


1.83%


1.69%


1.63%


1.50%

     Nonperforming assets to tangible equity + ALLL


33.88%


32.98%


32.77%


30.83%


29.54%

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


5.06%


5.03%


4.97%


4.64%


4.29%

     Annualized QTD net charge-offs to total loans


0.46%


0.32%


0.40%


0.47%


0.92%












(*)See reconciliation of Non-GAAP financial measures on pages 8-10.

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Condensed Consolidated Balance Sheets (unaudited)       

(in thousands)               



















BALANCE SHEET


December 31,


September 30,


June 30,


March 31,


December 31,



2016


2016


2016


2016


2015

Assets











Cash and cash equivalents


$         82,228


$        126,667


$     98,535


$   112,410


$         89,201

Securities available-for-sale


341,873


316,145


318,239


302,151


318,159

Securities held-to-maturity


98,211


103,412


109,420


113,623


116,792

     Total investment securities


440,084


419,557


427,659


415,774


434,951

Other investments


11,355


11,339


11,036


11,195


11,188

Total loans


1,284,082


1,272,800


1,262,389


1,250,049


1,263,645

Allowance for loan losses


(24,372)


(23,268)


(21,378)


(20,347)


(19,011)

     Loans, net


1,259,710


1,249,532


1,241,011


1,229,702


1,244,634

Premises and equipment


68,954


69,778


68,468


68,482


69,105

Goodwill and other intangibles


46,792


47,069


47,346


47,622


47,899

Other assets


34,217


29,978


28,469


31,366


30,755

     Total assets


$    1,943,340


$     1,953,920


$1,922,524


$1,916,551


$    1,927,733























Liabilities and Shareholders' Equity











Non-interest bearing deposits


$       414,921


$        403,301


$   383,797


$   383,684


$       374,261

Interest-bearing deposits


1,164,509


1,181,906


1,176,269


1,174,519


1,176,589

   Total deposits


1,579,430


1,585,207


1,560,066


1,558,203


1,550,850

Securities sold under agreements to repurchase


94,461


95,210


85,786


87,879


85,957

Short-term FHLB advances


-


-


-


-


25,000

Long-term FHLB advances


25,424


25,531


25,638


25,744


25,851

Junior subordinated debentures


22,167


22,167


22,167


22,167


22,167

Other liabilities


7,482


7,679


10,926


6,704


4,771

     Total liabilities


1,728,964


1,735,794


1,704,583


1,700,697


1,714,596

Total shareholders' equity


214,376


218,126


217,941


215,854


213,137

     Total liabilities and shareholders' equity


$    1,943,340


$     1,953,920


$1,922,524


$1,916,551


$    1,927,733

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES  


Condensed Consolidated Income Statements (unaudited)  


(in thousands except per share data) 












Percent Change








EARNINGS STATEMENT


Three Months Ended


4Q16 vs.
3Q16


4Q16 vs.
4Q15


Twelve Months Ended


Percent




12/31/2016


9/30/2016


12/31/2015




12/31/2016


12/31/2015


Change




















Interest income:


















Loans, including fees


$   16,986


$ 16,974


$   16,914


0.1%


0.4%


$   67,219


$   69,753


-3.6%


Investment securities


2,427


2,399


2,440


1.2%


-0.5%


9,680


9,747


-0.7%


Accretion of purchase accounting adjustments


362


399


405


-9.3%


-10.6%


1,463


1,880


-22.2%


Other interest income


208


181


127


14.9%


63.8%


766


517


48.2%


Total interest income


19,983


19,953


19,886


0.2%


0.5%


79,128


81,897


-3.4%




















Interest expense:


















Deposits


936


919


850


1.8%


10.1%


3,689


3,686


0.1%


Borrowings


422


419


442


0.7%


-4.5%


1,691


1,744


-3.0%


Junior subordinated debentures


197


170


162


15.9%


21.6%


704


613


14.8%


Accretion of purchase accounting adjustments


(96)


(94)


(105)


2.1%


-8.6%


(394)


(462)


-14.7%


Total interest expense


1,459


1,414


1,349


3.2%


8.2%


5,690


5,581


2.0%




















Net interest income


18,524


18,539


18,537


-0.1%


-0.1%


73,438


76,316


-3.8%


Provision for loan losses


2,600


2,900


3,000


-10.3%


-13.3%


10,600


13,900


-23.7%


Net interest income after provision for loan losses


15,924


15,639


15,537


1.8%


2.5%


62,838


62,416


0.7%




















Noninterest income:


















Service charges on deposit accounts


2,399


2,509


2,353


-4.4%


2.0%


9,612


9,523


0.9%


ATM and debit card income


1,682


1,620


1,616


3.8%


4.1%


6,579


6,463


1.8%


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


-


-


-


-


-


20


1,243


-98.4%


Mortgage lending


164


190


123


-13.7%


33.3%


586


618


-5.2%


Income from death benefit on BOLI (non-operating)(*)


-


-


-


-


-


-


160


-100.0%


Other charges and fees


537


547


483


-1.8%


11.2%


2,211


2,314


-4.5%


Total non-interest income


4,782


4,866


4,575


-1.7%


4.5%


19,008


20,321


-6.5%




















Noninterest expense:


















Salaries and employee benefits


8,726


8,034


8,244


8.6%


5.8%


32,932


32,036


2.8%


Occupancy expense


3,731


3,635


3,687


2.6%


1.2%


14,630


15,052


-2.8%


ATM and debit card


829


833


825


-0.5%


0.5%


3,239


2,951


9.8%


Legal and professional fees


520


516


448


0.8%


16.1%


1,855


1,560


18.9%


FDIC premiums


387


365


510


6.0%


-24.1%


1,601


1,513


5.8%


Marketing


349


442


452


-21.0%


-22.8%


1,523


1,564


-2.6%


Corporate development


423


395


453


7.1%


-6.6%


1,572


1,531


2.7%


Data processing


500


527


488


-5.1%


2.5%


1,963


1,888


4.0%


Printing and supplies


158


191


215


-17.3%


-26.5%


760


923


-17.7%


Expenses on ORE, net


59


100


23


-41.0%


156.5%


389


267


45.7%


Amortization of core deposit intangibles


277


277


276


0.0%


0.4%


1,107


1,106


0.1%


Other non-interest expense


1,677


1,799


1,887


-6.8%


-11.1%


6,979


6,746


3.5%


Total non-interest expense


17,636


17,114


17,508


3.1%


0.7%


68,550


67,137


2.1%


Earnings before income taxes


3,070


3,391


2,604


-9.5%


17.9%


13,296


15,600


-14.8%


Income tax expense


871


993


766


-12.3%


13.7%


3,857


4,583


-15.8%


Net earnings


2,199


2,398


1,838


-8.3%


19.6%


9,439


11,017


-14.3%


Dividends on preferred stock


812


811


170


0.1%


377.6%


2,861


687


316.4%


Net earnings available to common shareholders


$     1,387


$   1,587


$     1,668


-12.6%


-16.8%


$     6,578


$   10,330


-36.3%




















Earnings per common share, diluted


$       0.12


$     0.14


$       0.15


-14.3%


-20.0%


$       0.58


$       0.90


-35.6%




















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


$       0.12


$     0.14


$       0.15


-14.3%


-20.0%


$       0.58


$       0.82


-29.3%




















(*)See reconciliation of Non-GAAP financial measures on page 8-10.







 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Composition of Loans and Deposits and Asset Quality Data (unaudited)       

(in thousands)               






COMPOSITION OF LOANS


December 31,


September 30,


Dec 16 vs Sept 16
% Change


June 30,


March 31, 


December 31,


Dec 16 vs Dec 15
% Change



2016


2016



2016


2016


2015



Commercial, financial, and agricultural


$       459,574


$       463,031


-0.7%


$   456,264


$   441,160


$       454,028


1.2%


Lease financing receivable


1,095


1,449


-24.4%


1,641


1,590


1,968


-44.4%


Real estate - construction


100,959


96,365


4.8%


96,331


84,790


74,952


34.7%


Real estate - commercial


481,155


464,853


3.5%


463,142


467,648


471,141


2.1%


Real estate - residential


157,872


155,653


1.4%


148,379


149,961


149,064


5.9%


Installment loans to individuals


82,660


88,537


-6.6%


94,522


103,181


111,009


-25.5%


Other


767


2,912


-73.7%


2,110


1,719


1,483


-48.3%


















Total loans


$    1,284,082


$    1,272,800


0.9%


$1,262,389


$1,250,049


$    1,263,645


1.6%


















COMPOSITION OF DEPOSITS

















December 31,


September 30,


Dec 16 vs Sept 16
% Change


June 30,


March 31, 


December 31,


Dec 16 vs Dec 15
% Change




2016


2016



2016


2016


2015



Noninterest bearing


$       414,921


$       403,301


2.9%


$   383,798


$   383,684


$       374,261


10.9%


NOW & other


472,484


465,850


1.4%


467,987


472,309


475,346


-0.6%


Money market/savings


539,815


557,068


-3.1%


544,256


534,854


531,449


1.6%


Time deposits of less than $100,000


75,940


78,785


-3.6%


80,158


80,802


81,638


-7.0%


Time deposits of $100,000 or more


76,270


80,203


-4.9%


83,867


86,554


88,156


-13.5%


















Total deposits


$    1,579,430


$    1,585,207


-0.4%


$1,560,066


$1,558,203


$    1,550,850


1.8%


















ASSET QUALITY DATA

















December 31,


September 30,




June 30,


March 31, 


December 31,






2016


2016



2016


2016


2015




Nonaccrual loans


$         62,580


$         60,522




$     59,865


$     53,714


$         50,051




Loans past due 90 days and over


268


968




56


258


147




Total nonperforming loans


62,848


61,490




59,921


53,972


50,198




Other real estate


2,175


2,317




2,735


3,908


4,187




Other repossessed assets


16


283




263


265


38




Total nonperforming assets


$         65,039


$         64,090




$     62,919


$     58,145


$         54,423




















Troubled debt restructurings, accruing


$              152


$              153




$          154


$       5,675


$              164




































Nonperforming assets to total assets


3.35%


3.28%




3.27%


3.03%


2.82%




Nonperforming assets to total loans +      
















ORE + other repossessed assets


5.06%


5.03%




4.97%


4.64%


4.29%




ALLL to nonperforming loans


38.78%


37.84%




35.68%


37.70%


37.87%




ALLL to total loans


1.90%


1.83%




1.69%


1.63%


1.50%




















Quarter-to-date charge-offs


$           1,835


$           1,161




$       1,425


$       1,594


$           3,091




Quarter-to-date recoveries


339


151




156


130


163




Quarter-to-date net charge-offs


$           1,496


$           1,010




$       1,269


$       1,464


$           2,928




Annualized QTD net charge-offs to total loans


0.46%


0.32%




0.40%


0.47%


0.92%




 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Loan Portfolio - Quarterly Roll Forward (unaudited)

(in thousands)    










Three Months Ended



December 31,


September 30,


December 31,



2016


2016


2015

LOAN ACTIVITY














Loans originated


$         91,332


$          87,991


$         58,882

Repayments


(64,528)


(65,871)


(108,561)

Increases on renewals


5,259


4,749


4,421

Change in lines of credit


(19,990)


(20,079)


10,282

Change in allowance for loan losses


(1,104)


(1,890)


(72)

Other


(791)


3,621


(2,831)

Net change in loans


$         10,178


$            8,521


$       (37,879)

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES          

Tangible Common Equity to Tangible Assets and Regulatory Ratios (unaudited)

(in thousands)               



COMPUTATION OF TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS







December 31,


December 31,




2016


2015


Total equity


$       214,376


$       213,137


Less preferred equity


41,110


41,120


Total common equity


173,266


172,017


Less goodwill


42,171


42,171


Less intangibles


4,621


5,728


Tangible common equity


$       126,474


$       124,118








Total assets


$    1,943,340


$    1,927,733


Less goodwill


42,171


42,171


Less intangibles


4,621


5,728


Tangible assets


$    1,896,548


$    1,879,834








Tangible common equity to tangible assets


6.67%


6.60%








REGULATORY CAPITAL












Common equity tier 1 capital


$       131,091


$       128,470


Tier 1 capital


193,700


191,089


Total capital


212,366


209,132








Regulatory capital ratios:






Common equity tier 1 capital ratio


8.81%


8.91%


Tier 1 risk-based capital ratio


13.02%


13.25%


Total risk-based capital ratio


14.28%


14.50%


Tier 1 leverage ratio


10.11%


10.10%


 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

Quarterly Yield Analysis (unaudited)   



















(in thousands)    






























YIELD ANALYSIS


Three Months Ended


Three Months Ended  


Three Months Ended  


Three Months Ended  


Three Months Ended  


December 31, 2016


September 30, 2016


June 30, 2016


March 31, 2016


December 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


$   348,673


$     1,965


2.25%


$   354,770


$     1,983


2.24%


$   349,433


$     1,940


2.22%


$   358,623


$     2,036


2.27%


$   339,033


$     1,917


2.26%

Tax-exempt securities


66,549


705


4.24%


60,544


635


4.20%


60,972


641


4.21%


64,971


699


4.30%


70,548


778


4.41%

Total investment securities


415,222


2,670


2.57%


415,314


2,618


2.52%


410,405


2,581


2.52%


423,594


2,735


2.58%


409,581


2,695


2.65%

Federal funds sold


3,261


5


0.60%


2,703


3


0.43%


3,655


3


0.32%


3,843


5


0.51%


3,922


3


0.30%

Time and interest bearing deposits in other banks


 

90,527


 

125


 

0.54%


 

64,444


 

83


 

0.50%


 

76,042


 

97


 

0.50%


 

74,271


 

94


 

0.50%


 

73,069


 

52


 

0.28%

Other investments


11,342


78


2.75%


11,253


95


3.38%


11,232


90


3.21%


11,189


88


3.15%


11,544


86


2.99%

Loans 


1,277,555


17,348


5.40%


1,268,270


17,373


5.45%


1,256,133


16,838


5.39%


1,252,742


17,123


5.50%


1,271,106


17,319


5.41%

Total interest earning assets


1,797,907


20,226


4.48%


1,761,984


20,172


4.55%


1,757,467


19,609


4.49%


1,765,639


20,045


4.57%


1,769,222


20,155


4.52%

Non-interest earning assets


162,529






165,367






163,537






166,265






169,013





Total assets


$1,960,436






$1,927,351






$1,921,004






$1,931,904






$1,938,235




































Interest-bearing liabilities:































Deposits


$1,179,174


$        929


0.31%


$1,170,660


$        915


0.31%


$1,176,387


$        903


0.31%


$1,180,581


$        907


0.31%


$1,156,166


$        836


0.29%

Repurchase agreements


94,609


241


1.01%


88,560


236


1.06%


85,479


233


1.10%


85,756


233


1.09%


85,178


240


1.12%

Federal funds purchased


-


-


0.00%


-


-


0.00%


2


-


0.00%


-


-


0.00%


4


-


0.00%

Short-term FHLB advances


-


-


0.00%


-


-


0.00%


-


-


0.00%


22,802


23


0.40%


25,000


19


0.30%

Long-term FHLB advances


25,474


92


1.41%


25,581


93


1.42%


25,687


91


1.40%


25,794


90


1.38%


25,900


92


1.39%

Junior subordinated debentures


22,167


197


3.48%


22,167


170


3.00%


22,167


170


3.03%


22,167


167


2.98%


22,167


162


2.86%

Total interest bearing liabilities


1,321,424


1,459


0.44%


1,306,968


1,414


0.43%


1,309,722


1,397


0.43%


1,337,100


1,420


0.43%


1,314,415


1,349


0.41%

Non-interest bearing liabilities


421,155






401,407






394,170






378,205






408,748





Shareholders' equity


217,857






218,976






217,112






216,599






215,072





Total liabilities and  shareholders'

equity


$1,960,436






$1,927,351






$1,921,004






$1,931,904






$1,938,235




































Net interest income (TE) and spread




$   18,767


4.04%




$   18,758


4.12%




$   18,212


4.06%




$   18,625


4.14%




$   18,806


4.11%
































Net interest margin






4.15%






4.24%






4.17%






4.24%






4.22%
































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






4.05%






4.12%






4.08%






4.11%






4.09%































































(*) See reconciliation of Non-GAAP financial measures on page 8-10.













 

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



December 31,


September 30,


June 30,


March 31,


December 31,



2016


2016


2016


2016


2015

AVERAGE BALANCE SHEET DATA






















Total average assets

A

$    1,960,436


$     1,927,351


$ 1,921,004


$ 1,931,904


$    1,938,235












Total equity


$       217,857


$        218,976


$    217,112


$    216,599


$       215,072

Less preferred equity


41,110


41,110


41,118


41,120


41,122

Total common equity

B

$       176,747


$        177,866


$    175,994


$    175,479


$       173,950

Less intangible assets


46,926


47,204


47,478


47,757


48,031

Tangible common equity

C

$       129,821


$        130,662


$    128,516


$    127,722


$       125,919

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

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

(in thousands except per share data)    














Three Months Ended



December 31,


September 30,


June 30,


March 31,


December 31,

CORE NET INTEREST MARGIN


2016


2016


2016


2016


2015












Net interest income (FTE)


$         18,767


$          18,758


$      18,212


$      18,625


$         18,806

Less purchase accounting adjustments


(458)


(493)


(341)


(565)


(510)

Core net interest income, net of purchase accounting adjustments

D

$         18,309


$          18,264


$      17,871


$      18,060


$         18,296












Total average earnings assets


$    1,797,907


$     1,761,984


$ 1,757,467


$ 1,765,639


$    1,769,222

Add average balance of loan valuation discount


2,316


2,634


2,931


3,323


3,712

Average earnings assets, excluding loan valuation discount

E

$    1,800,223


$     1,764,618


$ 1,760,398


$ 1,768,962


$    1,772,934












Core net interest margin

D/E

4.05%


4.12%


4.08%


4.11%


4.09%














Three Months Ended



December 31,


September 30,


June 30,


March 31,


December 31,

RETURN RATIOS


2016


2016


2016


2016


2015












Net earnings available to common shareholders


$           1,387


$            1,587


$        1,682


$        1,922


$           1,667

Net gain on sale of securities, after-tax


-


-


(13)


-


-

   Net earnings available to common shareholders, operating

F

$           1,387


$            1,587


$        1,669


$        1,922


$           1,667












Earnings before income taxes


$           3,070


$            3,391


$        3,523


$        3,312


$           2,604

Net gain on sale of securities


-


-


(20)


-


-

Provision for loan losses


2,600


2,900


2,300


2,800


3,000

   Pre-tax, pre-provision earnings, operating

G

$           5,670


$            6,291


$        5,803


$        6,112


$           5,604












Annualized return on average assets, operating

F/A

0.28%


0.33%


0.35%


0.40%


0.34%

Annualized return on average common equity, operating

F/B

3.12%


3.55%


3.81%


4.41%


3.80%

Annualized return on average tangible common equity, operating

F/C

4.25%


4.83%


5.22%


6.05%


5.25%

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

G/A

1.15%


1.30%


1.21%


1.27%


1.15%

 

MIDSOUTH BANCORP, INC. and SUBSIDIARIES             

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





(in thousands except per share data)    


















Three Months Ended


Twelve Months Ended



December 31,


September 30,


June 30,


March 31,


December 31,


December 31,


December 31,

PER COMMON SHARE DATA


2016


2016


2016


2016


2015


2016


2015
















Diluted earnings per share


$             0.12


$              0.14


$     0.15


$      0.17


$             0.15


$             0.58


$          0.90

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


-


-


-


-


-


-


(0.07)

Effect of income from death benefit on bank owned life insurance


-


-


-


-


-


-


(0.01)

Diluted earnings per share, operating


$             0.12


$              0.14


$     0.15


$      0.17


$             0.15


$             0.58


$          0.82
















Book value per common share


$           15.25


$            15.58


$   15.56


$    15.38


$           15.14





Effect of intangible assets per share


4.12


4.14


4.16


4.19


4.22





Tangible book value per common share


$           11.13


$            11.44


$   11.40


$    11.19


$           10.92






















Three Months Ended







December 31,


September 30,


June 30,


March 31,


December 31,





EFFICIENCY RATIO


2016


2016


2016


2016


2015




















Net interest income


$         18,524


$          18,539


$ 17,991


$  18,384


$         18,537




















Noninterest income


4,782


4,866


4,873


4,487


4,575





Net gain on sale of securities


-


-


(20)


-


-





   Noninterest income (non-GAAP)


$           4,782


$            4,866


$   4,853


$    4,487


$           4,575




















Total revenue

H

$         23,306


$          23,405


$ 22,864


$  22,871


$         23,112





Total revenue (non-GAAP)

I

$         23,306


$          23,405


$ 22,844


$  22,871


$         23,112




















Noninterest expense

J

$         17,636


$          17,114


$ 17,041


$  16,759


$         17,508





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


-


(19)


(24)


(144)


(14)





   Noninterest expense (non-GAAP)

K

$         17,636


$          17,095


$ 17,017


$  16,615


$         17,494




















Efficiency ratio (GAAP)

J/H

75.67%


73.12%


74.53%


73.28%


75.75%




















Efficiency ratio (non-GAAP)

K/I

75.67%


73.04%


74.49%


72.65%


75.69%





 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/midsouth-bancorp-inc-reports-fourth-quarter-2016-results-and-declares-quarterly-dividends-300399091.html

SOURCE MidSouth Bancorp, Inc.

Copyright 2017 PR Newswire

Midsouth Bancorp (NYSE:MSL)
Historical Stock Chart
Von Apr 2024 bis Mai 2024 Click Here for more Midsouth Bancorp Charts.
Midsouth Bancorp (NYSE:MSL)
Historical Stock Chart
Von Mai 2023 bis Mai 2024 Click Here for more Midsouth Bancorp Charts.