The First Bancshares, Inc. Reports Results for First Quarter ended March 31, 2022; Increases Quarterly Dividend 6%

The First Bancshares, Inc. (“FBMS” or “the Company”) (NASDAQ: FBMS), holding company for The First Bank, (www.thefirstbank.com) reported today net income available to common shareholders for the quarter ended March 31, 2022.

Highlights for the Quarter:

  • Today, the Company announced that it has entered into a definitive agreement to acquire Beach Bancorp, Inc., parent company of Beach Bank based in Fort Walton Beach, Florida. The proposed transaction will deepen The First’s presence in the Florida panhandle, while also providing an entry into the Tampa, Florida market. Beach Bank will add approximately $620 million of assets and seven locations, six in northwest Florida and 1 in Tampa, Florida.
  • Diluted earnings per share increased $0.06, to $0.81, or 8%, when comparing first quarter ending March 31, 2022 to fourth quarter ending December 31, 2021.
  • Total loans, excluding Paycheck Protection Program (“PPP”) loans increased $32.4 million, or 4.4% on an annualized basis, as compared to the quarter ended December 31, 2021.
  • Net income available to common shareholders totaled $16.8 million for the quarter ended March 31, 2022, representing an increase of $1.0 million, or 6.6%, compared to $15.8 million for the quarter ended December 31, 2021.
  • Net interest income, excluding PPP fee income increased $0.5 million, or 1.3%, when comparing quarter end March 31, 2022 to quarter end December 31, 2021.
  • Total deposits increased $211.0 million, or 4.0%, as compared to the quarter ended December 31, 2021.
  • During the quarter, the Company purchased 600,000 shares of stock under the share buyback program.
  • Effective January 15, 2022, the Company converted from a national banking association to a Mississippi state-charted bank and a member bank of the Federal Reserve System.
  • For information related to the effects of COVID-19 and related variants, see the investor presentation filed and available under presentations and press releases included in the investor relations section of the Company’s website: www.thefirstbank.com.

M. Ray “Hoppy” Cole, President and Chief Executive Officer, commented, “The acquisition of Beach Bancorp, Inc. and strong first quarter results are a great start to 2022. Our combination with Beach Bank will provide density and significant additional market share in our northwest Florida region as well as adding the Tampa metro and central Florida markets to our footprint. These markets are some of the most dynamic and fastest growing in the country. Beach Bank has assembled a high quality experienced team of bankers who will accelerate our growth plans and play a major role in building a high performing southeastern community bank franchise.

We are pleased with our first quarter results which included strong loan originations and 4.4% annualized growth quarter over quarter. Our loan pipelines continue to build and activity remains robust across our markets. Our Company is well positioned to benefit from the rising interest rate environment with substantial excess liquidity and an asset/liability mix that should generate margin expansion over the next several quarters.”

Quarterly Earnings

Net income available to common shareholders totaled $16.8 million for the quarter ended March 31, 2022, an increase of $1.0 million, or 6.6%, compared to $15.8 million for the quarter ended December 31, 2021. The Company recognized two non-recurring items during the first quarter 2022, $1.6 million in Bank-Owned Life Insurance (“BOLI”) income from death proceeds and $0.7 million in the form of a financial assistance grant from the U. S. Department of Treasury. The Company also recognized $1.6 million less in PPP loan fee income during the first quarter 2022 as compared to the fourth quarter 2021.

Pre-tax, Pre-provision Operating Earnings

Pre-tax, pre-provision operating earnings (non-GAAP) increased $0.4 million for the quarter ended March 31, 2022 as compared to the quarter ended December 31, 2021. One-time charges of $1.1 million in salaries and employee benefits related to restricted stock expense, incentive accruals and sold vacation were recorded during the quarter ended December 31, 2021.

The Company recorded a negative provision for credit losses of $1.1 million for the quarter ended December 31, 2021 and $0 for the quarter ended March 31, 2022.

Earnings Per Share

For the first quarter of 2022, fully diluted earnings per share were $0.81 compared to $0.75 for the fourth quarter of 2021 and $0.79 for the first quarter of 2021.

Fully diluted earnings per share include the purchase by the Company of 600,000 shares of its common stock during the first quarter of 2022 and 165,623 shares during the first quarter of 2021.

Balance Sheet

Consolidated assets increased $118.7 million to $6.196 billion at March 31, 2022 from $6.077 billion at December 31, 2021. An increase in deposits of $211.0 million during the first quarter 2022 contributed to the increase in consolidated assets.

PPP loans at March 31, 2022 were $19.4 million, a decrease of $21.7 million from December 31, 2021, due to loan forgiveness under the PPP program.

Total loans were $2.970 billion for the quarter ended March 31, 2022, as compared to $2.960 billion for the quarter ended December 31, 2021, and $3.055 billion for the quarter ended March 31, 2021, representing an increase of $10.7 million, or 0.4%, for the sequential quarter comparison, and a decrease of $84.8 million, or 2.8%, for the prior year quarterly comparison. PPP loans totaled $19.4 million for the quarter ended March 31, 2022, $41.1 million for the quarter ended December 31, 2021, and $221.7 million for the quarter ended March 31, 2021.

Excluding the PPP loans, total loans increased $32.4 million, or 1.11% as compared to the quarter ended December 31, 2021, or 4.4% on an annualized basis.

Excluding the PPP loans, total loans increased $117.5 million, or 4.15% as compared to the quarter ended March 31, 2021.

Total deposits were $5.438 billion for the quarter ended March 31, 2022, as compared to $5.227 billion for the quarter ended December 31, 2021, and $4.620 billion for the quarter ended March 31, 2021, representing an increase of $211.0 million, or 4.0%, for the sequential quarter comparison, and an increase of $817.4 million, or 17.7%, for the prior year quarterly comparison. The acquired Cadence branch deposit portfolio contributed $345.2 million to the $817.4 million increase for the prior year quarterly comparison.

Deposits increased $211.0 million, or 4.0% as compared to the quarter ended December 31, 2021 of which $60 million was attributed to the seasonality of public fund deposits with the balance being split between retail and business customers.

Tangible book value decreased to $19.79 at March 31, 2022 from $23.31 at December 31, 2021. This decreased was the result of the repurchase of 600,000 shares of common stock by the Company during the quarter and the change in accumulated other comprehensive income of ($76.8 million) related to the effect of rising interest rates on our investment portfolio.

The Company implemented Deposit Reclassification at the beginning of 2020. This program reclassifies noninterest bearing deposits and NOW deposit balances to money market accounts. This program reduces our reserve balance required at the Federal Reserve Bank of Atlanta, which provides additional funds for liquidity and lending. At March 31, 2022, $837.7 million in noninterest deposit balances and $1.034 billion in NOW deposit accounts were reclassified as money market accounts.

Asset Quality

Nonperforming assets totaled $27.6 million at March 31, 2022, a decrease of $3.1 million compared to $30.6 million at December 31, 2021 and a decrease of $9.3 million compared to $36.8 million at March 31, 2021. Nonaccrual loans decreased $3.3 million as compared to December 31, 2021 and decreased $5.2 million as compared to March 31, 2021.

The ratio of the allowance for credit losses (ACL) to total loans was 1.06% at March 31, 2022, 1.04% at December 31, 2021 and 1.07% at March 31, 2021. The ratio of annualized net charge-offs (recoveries) to total loans was (0.12%) for the quarter ended March 31, 2022 compared to 0.03% for the quarter ended December 31, 2021 and 0.47% for the quarter ended March 31, 2021.

First Quarter 2022 vs Fourth Quarter 2021 Earnings Comparison

Net income available to common shareholders for the first quarter of 2022 increased $1.0 million to $16.8 million compared to $15.8 million for the fourth quarter of 2021.

Net interest income for the first quarter of 2022 was $38.6 million as compared to $39.8 million for the fourth quarter of 2021, a decrease of $1.2 million which is primarily attributed to a decrease in PPP loan fees of $1.6 million. FTE net interest income (non-GAAP) decreased $0.9 million to $39.5 million from $40.4 million in sequential-quarter comparison. First quarter 2022 FTE net interest margin (non-GAAP) of 2.78% included 5 basis points related to purchase accounting adjustments compared to 3.14% for the fourth quarter in 2021, which included 7 basis points related to purchase accounting adjustments. Excluding the purchase accounting adjustments, the core net interest margin (non-GAAP) decreased 34 basis points in sequential quarter comparison primarily due to the excess liquidity associated with the Cadence branch acquisition late in the 4th quarter of 2021, a decrease in PPP fees and an increased interest bearing deposit liabilities.

Investment securities totaled $1.986 billion, or 32.1% of total assets at March 31, 2022, compared to $1.774 billion, or 29.2% of total assets at December 31, 2021. The average balance of investment securities increased $333.0 million in sequential-quarter comparison. The average tax equivalent yield on investment securities (non-GAAP) increased 1 basis point to 1.98% from 1.97% in sequential-quarter comparison. The investment portfolio had a net unrealized loss of $92.2 million at March 31, 2022 as compared to a net unrealized gain of $10.7 million at December 31, 2021.

The FTE average yield on all earning assets (non-GAAP) decreased in sequential-quarter comparison from 3.46% to 3.07%. Interest expense on average interest bearing liabilities decreased 3 basis points from 0.35% for the fourth quarter of 2021 to 0.32% for the first quarter of 2022. Cost of all deposits averaged 17 basis points for the first quarter of 2022 compared to 19 basis points for the fourth quarter of 2021.

Non-interest income increased $1.6 million to $11.2 million in the sequential-quarter comparison.

Non-interest expense for the first quarter of 2022 was $28.6 million compared to $30.8 million for the fourth quarter of 2021, a decrease of $2.2 million, largely attributed to the decrease in acquisition charges and charter conversion expenses of $1.2 million. Fourth quarter 2021 reflected one-time charges of $1.1 million in salaries and employee benefits related to restricted stock expense, incentive accruals and sold vacation.

First Quarter 2022 vs. First Quarter 2021 Earnings Comparison

Net income available to common shareholders for the first quarter of 2022 totaled $16.8 million compared to $16.6 million for the first quarter of 2021, an increase of $0.2 million or 1.1%.

Net interest income for the first quarter of 2022 was $38.6 million, a decrease of $0.6 million or 1.5% when compared to the first quarter of 2021. Fully tax equivalent (“FTE”) net interest income (non-GAAP) totaled $39.5 million and $39.9 million for the first quarter of 2022 and 2021, respectively. Purchase accounting adjustments decreased $0.3 million for the first quarter comparisons. First quarter of 2022 FTE net interest margin (non-GAAP) was 2.78% which included 5 basis points related to purchase accounting adjustments compared to 3.34% for the same quarter in 2021, which included 9 basis points related to purchase accounting adjustments. Excluding the purchase accounting adjustments, the core net interest margin (non-GAAP) decreased 52 basis points in prior year quarterly comparison.

Non-interest income increased $1.7 million for the first quarter of 2022 as compared to the first quarter of 2021. This increase consisted of $0.8 million in additional income related to service charges on deposit accounts and interchange fees. Two non-recurring items were recorded during the first quarter 2022, $1.6 million in BOLI income death proceeds and $0.7 million in the form of a financial assistance grant from the U.S. Department of Treasury. These increases were offset by a decrease in mortgage income of $1.9 million in prior year quarterly comparison.

First quarter 2022 non-interest expense was $28.6 million, an increase of $1.3 million, or 4.9% as compared to the first quarter of 2021. Charges related to the acquisition of the Cadence branches and charter conversion accounted for $0.4 million. Charges related to the ongoing operations of the Cadence branches totaled $0.7 million for the first quarter of 2022.

Investment securities totaled $1.986 billion, or 32.1% of total assets at March 31, 2022, compared to $1.157 billion, or 21.3% of total assets at March 31, 2021. For the first quarter of 2022 compared to the first quarter of 2021, the average balance of investment securities increased $830.4 million. The average tax equivalent yield on investment securities (non-GAAP) decreased 34 basis points to 1.98% from 2.32% in the prior year quarterly comparison. The investment portfolio had a net unrealized loss of $92.2 million at March 31, 2022 as compared to a net unrealized gain of $21.7 million at March 31, 2021.

The FTE average yield on all earning assets (non-GAAP) decreased 77 basis points in prior year quarterly comparison, from 3.84% for the first quarter of 2021 to 3.07% for the first quarter of 2022. Interest expense on average interest bearing liabilities decreased 22 basis points from 0.54% for the first quarter of 2021 to 0.32% for the first quarter of 2022. Cost of all deposits averaged 17 basis points for the first quarter of 2022 compared to 36 basis points for the first quarter of 2021.

Declaration of Cash Dividend

The Company announced that its Board of Directors declared a cash dividend of $0.18, a 6% increase over previous quarter, per share to be paid on its common stock on May 25, 2022 to shareholders of record as of the close of business on May 10, 2022.

Conference Call

The Company will host a conference call for analysts and investors to discuss the Company’s financial results and the announced acquisition of Beach Bancorp, Inc. at 2:00 p.m. Central Time on Wednesday, April 27, 2022. Investors and analysts may call in (toll-free) by dialing (844) 298-9819 (if located in the United States) or +1 2132179444 (if located outside the United States). The conference ID is 7097033.

An audio archive of the conference call along with the transcript will be available within 24-48 hours after the call and placed in the Investor Relations section of our website.

About The First Bancshares, Inc.

The First Bancshares, Inc., headquartered in Hattiesburg, Mississippi, is the parent company of The First Bank (“The First”). Founded in 1996, The First has operations in Mississippi, Louisiana, Alabama, Florida and Georgia. The Company’s stock is traded on the NASDAQ Global Market under the symbol FBMS. Information is available on the Company’s website: www.thefirstbank.com.

Non-GAAP Financial Measures

Our accounting and reporting policies conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP measures are used by management to supplement the evaluation of our performance. This press release includes pre-tax, pre-provision operating earnings, FTE net interest income, FTE net interest margin, core net interest margin, average tax equivalent yield on investment securities, FTE average yield on all earning assets, total tangible common equity, tangible book value per common share and certain ratios derived from these non-GAAP financial measures. The Company believes that the non-GAAP financial measures included in this press release allow management and investors to understand and compare results in a more consistent manner for the periods presented in this press release. Non-GAAP financial measures should be considered supplemental and not a substitute for the Company’s results reported in accordance with GAAP for the periods presented, and other bank holding companies may define or calculate these measures differently. These non-GAAP financial measures should not be considered in isolation and do not purport to be an alternative to net income, earnings per share, net interest income, book value or other GAAP financial measures as a measure of operating performance. A reconciliation of these non-GAAP financial measures to the most comparable GAAP measure is provided in this press release following the Condensed Consolidated Financial Information (unaudited).

Additional Information about the Merger and Where to Find It

This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities, or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. The Company will file with the Securities and Exchange Commission (the “SEC”) a registration statement on Form S-4 for the proposed merger, containing a proxy statement of Beach Bancorp, Inc. and a prospectus of the Company. The Company will also file other documents with the SEC with respect to the proposed merger, pursuant to SEC reporting requirements. A definitive proxy statement/prospectus will be mailed to shareholders of Beach Bancorp, Inc. Investors and security holders of the Company and Beach Bancorp, Inc. are urged to read the entire proxy statement/prospectus and other documents that will be filed with the SEC carefully and in their entirety when they become available because they will contain important information about the Company, Beach Bancorp, Inc., and the proposed merger transactions. Investors and security holders will be able to obtain free copies of the registration statement and the proxy statement/prospectus (when available) and other documents filed with the SEC by the Company through the website maintained by the SEC at http://www.sec.gov. Copies of the documents filed with the SEC by the Company will be available free of charge on the Company’s internet website or by contacting the Company.

The Company and Beach Bancorp, Inc., and their respective directors and executive officers and other members of management and employees, may be considered participants in the solicitation of proxies in connection with the proposed transaction. Information about the directors and executive officers of the Company is set forth in its proxy statement for its 2022 annual meeting of shareholders, filed with the SEC on April 6, 2022, and its Current Reports on Form 8-K. Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement/prospectus and other relevant materials to be filed with the SEC when they become available.

Forward Looking Statements

This news release and certain of our other filings with the Securities and Exchange Commission contain statements that constitute “forward looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.

All statements other than statements of historical fact are forward-looking statements. Such statements can generally be identified by such words as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “should,” “predicts,” “could,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential,” “positioned” and other similar words and expressions of the future or otherwise regarding the outlook for the Company’s future business and financial performance and/or the performance of the banking industry and economy in general. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve known and unknown risk and uncertainties which may cause the actual results, performance or achievements of the Company to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are based on the information known to, and current beliefs and expectations of, the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. Factors that might cause such differences include, but are not limited to: (1) competitive pressures among financial institutions increasing significantly; (2) changes in economic or political conditions, either nationally or locally, particularly in areas in which the Company conducts operations; (3) interest rate risk; (4) changes in applicable laws, rules, or regulations; (5) risks related to the Company’s recently completed acquisitions, including that the anticipated benefits from the recently completed acquisitions are not realized in the time frame anticipated or at all as a result of changes in general economic and market conditions or other unexpected factors or events; (6) changes in management’s plans for the future; (7) credit risk associated with our lending activities; changes in interest rates, loan demand, real estate values, or competition; (8) changes in accounting principles, policies, or guidelines; (9) adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs related to the COVID-19 pandemic and related variants; (10) the continued impact of the COVID-19 pandemic and related variants on the Company’s assets, business, cash flows, financial condition, liquidity, prospects and results of operations; (11) higher inflation and its impacts; (12) the effects of war or other conflicts including the impacts relating to or resulting from Russia’s military action in Ukraine; and (13) other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services.

Statements about the potential effects of the COVID-19 pandemic and related variants on the Company’s assets, business, liquidity, financial condition, prospects, and results of operations may constitute forward-looking statements and are subject to the risks that the actual effects may differ, possibly materially, from what is reflected in these forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the depth, dispersion and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on customers, employees, third parties and the Company.

Risks relating to the proposed Beach Bancorp, Inc. merger (the “Merger”) including, without limitation, (1) the risk that the cost savings and any revenue synergies from the Merger may not be realized or take longer than anticipated to be realized, (2) disruption from the Merger with customers, suppliers, employee or other business partners relationships, (3) the occurrence of any event, change or other circumstances that could give rise to the termination of one or both of the definitive agreement in respect of the Merger, (4) the risk of successful integration of Beach Bancorp, Inc. into the Company, (5) the failure to obtain the necessary approval by the shareholders of Beach Bancorp, Inc., (6) the amount of the costs, fees, expenses and charges related to the Merger, (7) the ability by the Company to obtain required governmental approvals of the Merger, (8) reputational risk and the reaction of each of the companies’ customers, suppliers, employees or other business partners to the Merger, (9) the failure of the closing conditions in the definitive agreements in respect of the Merger to be satisfied, or any unexpected delay in closing of the Merger, (10) the risk that the integration of the operations of Beach Bancorp, Inc. into the operations of the Company will be materially delayed or will be more costly or difficult than expected, (11) the possibility that the Merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events, (12) the dilution caused by the Company’s issuance of additional shares of its common stock in the Merger, and (13) general competitive, economic, political and market conditions. Additional factors which could affect the forward looking statements can be found in the cautionary language included under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and other documents subsequently filed by the Company with the SEC. Consequently, no forward-looking statement can be guaranteed.

These and other factors that could cause results to differ materially from those described in the forward-looking statements, as well as a discussion of the risks and uncertainties that may affect our business, can be found in our Annual Report on Form 10-K and in other filings we make with the Securities and Exchange Commission (“SEC”), which are available on the SEC’s website, http://www.sec.gov. Undue reliance should not be placed on forward-looking statements. The Company disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(Dollars in thousands except per share data)

EARNINGS DATA

Quarter

Ended

3/31/22

Quarter

Ended

12/31/21

Quarter

Ended

9/30/21

Quarter

Ended

6/30/21

Quarter

Ended

3/31/21

Total Interest Income

$

42,741

 

$

43,885

 

$

44,435

 

$

43,238

 

$

45,187

 

Total Interest Expense

 

4,102

 

 

4,128

 

 

4,407

 

 

5,188

 

 

5,958

 

Net Interest Income

 

38,639

 

 

39,757

 

 

40,028

 

 

38,050

 

 

39,229

 

Net Interest Income excluding PPP Fee Income

 

37,643

 

 

37,151

 

 

37,294

 

 

35,750

 

 

35,371

 

FTE net interest income*

 

39,459

 

 

40,425

 

 

40,673

 

 

38,696

 

 

39,884

 

Provision for credit losses

 

-

 

 

(1,104

)

 

-

 

 

-

 

 

-

 

Non-interest income

 

11,157

 

 

9,593

 

 

9,586

 

 

8,822

 

 

9,472

 

Non-interest expense

 

28,590

 

 

30,789

 

 

29,053

 

 

27,452

 

 

27,264

 

Earnings before income taxes

 

21,206

 

 

19,665

 

 

20,561

 

 

19,420

 

 

21,437

 

Income tax expense

 

4,377

 

 

3,874

 

 

4,429

 

 

3,820

 

 

4,793

 

Net income available to common shareholders

$

16,829

 

$

15,791

 

$

16,132

 

$

15,600

 

$

16,644

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE DATA

 

 

 

 

 

Basic earnings per share

$

0.81

 

$

0.75

 

$

0.77

 

$

0.74

 

$

0.79

 

Diluted earnings per share

 

0.81

 

 

0.75

 

 

0.76

 

 

0.74

 

 

0.79

 

Diluted earnings per share, operating*

 

0.72

 

 

0.76

 

 

0.76

 

 

0.74

 

 

0.79

 

Quarterly dividends per share

 

.17

 

 

.16

 

 

.15

 

 

.14

 

 

.13

 

Book value per common share at end of period

 

28.82

 

 

32.17

 

 

31.81

 

 

31.40

 

 

30.64

 

Tangible book value per common share at period end*

 

19.79

 

 

23.31

 

 

23.03

 

 

22.57

 

 

21.76

 

Market price at end of period

 

33.66

 

 

38.62

 

 

38.78

 

 

37.43

 

 

36.61

 

Shares outstanding at period end

 

20,484,830

 

 

21,019,037

 

 

21,019,897

 

 

21,020,723

 

 

21,018,744

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

20,697,946

 

 

21,020,768

 

 

21,020,128

 

 

21,018,772

 

 

21,009,088

 

Diluted

 

20,846,997

 

 

21,175,323

 

 

21,211,716

 

 

21,207,660

 

 

21,200,558

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCE SHEET DATA

 

 

 

 

 

Total assets

$

6,202,669

 

$

5,664,336

 

$

5,504,107

 

$

5,458,531

 

$

5,337,264

 

Loans and leases

 

2,945,877

 

 

2,956,657

 

 

2,983,771

 

 

3,042,785

 

 

3,097,145

 

Total deposits

 

5,361,480

 

 

4,814,945

 

 

4,665,914

 

 

4,629,176

 

 

4,410,288

 

Total common equity

 

666,561

 

 

672,121

 

 

664,594

 

 

647,850

 

 

644,923

 

Total tangible common equity*

 

480,922

 

 

500,639

 

 

479,540

 

 

461,743

 

 

457,775

 

 

 

 

 

 

 

SELECTED RATIOS

 

 

 

 

 

Annualized return on avg assets (ROA)

 

1.09

%

 

1.12

%

 

1.17

%

 

1.14

%

 

1.25

%

Annualized return on avg assets, operating*

 

0.97

%

 

1.13

%

 

1.17

%

 

1.14

%

 

1.25

%

Annualized pre-tax, pre-provision, operating*

 

1.24

%

 

1.33

%

 

1.49

%

 

1.42

%

 

1.61

%

Annualized return on avg common equity, operating*

 

8.99

%

 

9.53

%

 

9.70

%

 

9.63

%

 

10.32

%

Annualized return on avg tangible common equity, oper*

 

12.46

%

 

12.80

%

 

13.44

%

 

13.51

%

 

14.54

%

Average loans to average deposits

 

54.95

%

 

61.41

%

 

63.95

%

 

65.73

%

 

70.23

%

FTE Net Interest Margin*

 

2.78

%

 

3.14

%

 

3.25

%

 

3.14

%

 

3.34

%

Efficiency Ratio

 

56.48

%

 

61.56

%

 

57.81

%

 

57.77

%

 

55.24

%

Efficiency Ratio, operating*

 

58.37

%

 

59.91

%

 

56.62

%

 

57.77

%

 

55.24

%

*See reconciliation of Non-GAAP financial measures

 

 

 

 

 

CREDIT QUALITY

 

 

 

 

 

Allowance for credit losses (ACL) as a % of total loans

 

1.06

%

 

1.04

%

 

1.09

%

 

1.07

%

 

1.07

%

Nonperforming assets to tangible equity + ACL

 

6.31

%

 

5.88

%

 

5.43

%

 

7.30

%

 

7.52

%

Nonperforming assets to total loans + OREO

 

0.93

%

 

1.03

%

 

0.95

%

 

1.22

%

 

1.20

%

Annualized QTD net charge-offs (recoveries) to total loans

 

0.12

%

 

0.03

%

 

0.005

%

 

0.03

%

 

0.47

%

 

 

 

 

 

 

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(in thousands)

BALANCE SHEET

Mar 31,

2022

Dec 31,

2021

Sept 30,

2021

June 30,

2021

Mar 31,

2021

Assets

 

 

 

 

 

Cash and cash equivalents

$

802,613

 

$

919,713

 

$

657,296

 

$

762,486

 

$

813,257

 

Securities available for sale

 

1,591,677

 

 

1,751,832

 

 

1,463,255

 

 

1,280,761

 

 

1,135,189

 

Securities held to maturity

 

372,062

 

 

-

 

 

-

 

 

-

 

 

-

 

Other investments

 

22,226

 

 

22,226

 

 

22,225

 

 

22,225

 

 

22,137

 

Total investment securities

 

1,985,965

 

 

1,774,058

 

 

1,485,480

 

 

1,302,986

 

 

1,157,326

 

Loans held for sale

 

8,213

 

 

7,678

 

 

8,540

 

 

6,000

 

 

15,119

 

Total loans

 

2,970,246

 

 

2,959,553

 

 

2,960,919

 

 

3,036,732

 

 

3,055,093

 

Allowance for credit losses

 

(31,620

)

 

(30,742

)

 

(32,418

)

 

(32,457

)

 

(32,663

)

Loans, net

 

2,938,626

 

 

2,928,811

 

 

2,928,501

 

 

3,004,275

 

 

3,022,430

 

Premises and equipment

 

131,813

 

 

132,448

 

 

123,594

 

 

120,667

 

 

121,934

 

Other Real Estate Owned

 

2,835

 

 

2,565

 

 

2,580

 

 

3,529

 

 

5,769

 

Goodwill and other intangibles

 

185,104

 

 

186,171

 

 

184,545

 

 

185,597

 

 

186,648

 

Other assets

 

140,926

 

 

125,970

 

 

121,348

 

 

124,193

 

 

120,315

 

Total assets

$

6,196,095

 

$

6,077,414

 

$

5,511,884

 

$

5,509,733

 

$

5,442,798

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Non-interest bearing deposits^

$

810,723

 

$

756,118

 

$

596,126

 

$

632,485

 

$

632,485

 

Interest-bearing deposits

 

4,627,014

 

 

4,470,666

 

 

4,076,415

 

 

3,991,898

 

 

3,987,812

 

Total deposits

 

5,437,737

 

 

5,226,784

 

 

4,672,541

 

 

4,673,912

 

 

4,620,297

 

Borrowings

 

-

 

 

-

 

 

-

 

 

-

 

 

4,466

 

Subordinated debentures

 

144,801

 

 

144,726

 

 

144,650

 

 

144,611

 

 

144,572

 

Other liabilities

 

23,117

 

 

29,732

 

 

26,010

 

 

31,158

 

 

29,514

 

Total liabilities

 

5,605,655

 

 

5,401,242

 

 

4,843,201

 

 

4,849,681

 

 

4,798,849

 

Total shareholders’ equity

 

590,440

 

 

676,172

 

 

668,683

 

 

660,052

 

 

643,949

 

Total liabilities and shareholders’ equity

$

6,196,095

 

$

6,077,414

 

$

5,511,884

 

$

5,509,733

 

$

5,442,798

 

^Reclassified $837,728 to interest-bearing deposits for Mar 31, 2022

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(in thousands except per share data)

EARNINGS STATEMENT

Three Months Ended

3/31/22

12/31/21

9/30/21

6/30/21

3/31/21

Interest Income:

 

 

 

 

 

Loans, including fees

$

33,354

 

$

36,035

 

$

36,374

 

$

36,283

 

$

38,587

 

Investment securities

 

8,574

 

 

7,032

 

 

6,938

 

 

5,925

 

 

5,526

 

Accretion of purchase accounting adjustments

 

800

 

 

800

 

 

1,106

 

 

992

 

 

1,026

 

Other interest income

 

13

 

 

18

 

 

17

 

 

38

 

 

48

 

Total interest income

 

42,741

 

 

43,885

 

 

44,435

 

 

43,238

 

 

45,187

 

Interest Expense:

 

 

 

 

 

Deposits

 

2,302

 

 

2,371

 

 

2,649

 

 

3,375

 

 

3,910

 

Borrowings

 

-

 

 

-

 

 

-

 

 

52

 

 

288

 

Subordinated debentures

 

1,819

 

 

1,818

 

 

1,819

 

 

1,821

 

 

1,821

 

Accretion of purchase accounting adjustments

 

(19

)

 

(61

)

 

(61

)

 

(60

)

 

(61

)

Total interest expense

 

4,102

 

 

4,128

 

 

4,407

 

 

5,188

 

 

5,958

 

Net interest income

 

38,639

 

 

39,757

 

 

40,028

 

 

38,050

 

 

39,229

 

Provision for credit losses

 

-

 

 

(1,104

)

 

-

 

 

-

 

 

-

 

Net interest income after provision for credit losses

 

38,639

 

 

40,861

 

 

40,028

 

 

38,050

 

 

39,229

 

 

 

 

 

 

 

Non-interest Income:

 

 

 

 

 

Service charges on deposit accounts

 

2,040

 

 

1,901

 

 

1,846

 

 

1,756

 

 

1,761

 

Mortgage Income

 

1,230

 

 

1,556

 

 

1,732

 

 

2,372

 

 

3,162

 

Interchange Fee Income

 

3,197

 

 

3,029

 

 

2,744

 

 

3,145

 

 

2,644

 

Gain (Loss) on securities, net

 

(3

)

 

36

 

 

11

 

 

77

 

 

20

 

Financial Assistance Award/Bank Enterprise Award/RRP Grant

 

702

 

 

-

 

 

1,826

 

 

-

 

 

-

 

Bargain Purchase Gain and (Loss) on Sale of Land

 

-

 

 

1,300

 

 

(397

)

 

-

 

 

-

 

BOLI income from death proceeds

 

1,630

 

 

-

 

 

-

 

 

-

 

 

-

 

Other charges and fees

 

2,361

 

 

1,771

 

 

1,824

 

 

1,472

 

 

1,885

 

Total non-interest income

 

11,157

 

 

9,593

 

 

9,586

 

 

8,822

 

 

9,472

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

Salaries and employee benefits

 

16,799

 

 

17,519

 

 

16,246

 

 

16,036

 

 

16,054

 

Occupancy expense

 

3,876

 

 

3,948

 

 

3,922

 

 

3,813

 

 

3,879

 

FDIC/OCC premiums

 

566

 

 

550

 

 

532

 

 

499

 

 

494

 

Marketing

 

86

 

 

113

 

 

78

 

 

39

 

 

160

 

Amortization of core deposit intangibles

 

1,064

 

 

982

 

 

1,052

 

 

1,052

 

 

1,052

 

Other professional services

 

563

 

 

1,282

 

 

934

 

 

1,049

 

 

934

 

Acquisition and charter conversion charges

 

408

 

 

1,602

 

 

5

 

 

-

 

 

-

 

Other non-interest expense

 

5,228

 

 

4,793

 

 

6,284

 

 

4,964

 

 

4,691

 

Total Non-interest expense

 

28,590

 

 

30,789

 

 

29,053

 

 

27,452

 

 

27,264

 

Earnings before income taxes

 

21,206

 

 

19,665

 

 

20,561

 

 

19,420

 

 

21,437

 

Income tax expense

 

4,377

 

 

3,874

 

 

4,429

 

 

3,820

 

 

4,793

 

Net income available to common shareholders

$

16,829

 

$

15,791

 

$

16,132

 

$

15,600

 

$

16,644

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

$

0.81

 

$

0.75

 

$

0.76

 

$

0.74

 

$

0.79

 

Diluted earnings per common share, operating*

$

0.72

 

$

0.76

 

$

0.76

 

$

0.74

 

$

0.79

 

*See reconciliation of Non-GAAP financial measures

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(in thousands except per share data)

EARNINGS STATEMENT

Year to Date

 

2022

 

2021

 

Interest Income:

 

 

 

 

 

Loans, including fees

 

$

33,354

 

 

$

38,587

 

 

Investment securities

 

 

8,574

 

 

 

5,526

 

 

Accretion of purchase accounting adjustments

 

 

800

 

 

 

1,026

 

 

Other interest income

 

 

13

 

 

 

48

 

 

Total interest income

 

 

42,741

 

 

 

45,187

 

 

Interest Expense:

 

 

 

 

 

Deposits

 

 

2,302

 

 

 

3,910

 

 

Borrowings

 

 

-

 

 

 

288

 

 

Subordinated debentures

 

 

1,819

 

 

 

1,821

 

 

Amortization of purchase accounting adjustments

 

 

(19

)

 

 

(61

)

 

Total interest expense

 

 

4,102

 

 

 

5,958

 

 

Net interest income

 

 

38,639

 

 

 

39,229

 

 

Provision for credit losses

 

 

-

 

 

 

-

 

 

Net interest income after provision for credit losses

 

 

38,639

 

 

 

39,229

 

 

 

 

 

 

 

 

Non-interest Income:

 

 

 

 

 

Service charges on deposit accounts

 

 

2,040

 

 

 

1,761

 

 

Mortgage Income

 

 

1,230

 

 

 

3,162

 

 

Interchange Fee Income

 

 

3,197

 

 

 

2,644

 

 

Gain (loss) on securities, net

 

 

(3

)

 

 

20

 

 

Financial Assistance Award/Bank Enterprise Award/RRP Grant

 

 

702

 

 

 

-

 

 

Bargain Purchase Gain and Gain/(loss) on Sale of Land

 

 

-

 

 

 

-

 

 

BOLI income from death proceeds

 

 

1,630

 

 

 

-

 

 

Other charges and fees

 

 

2,361

 

 

 

1,885

 

 

Total non-interest income

 

 

11,157

 

 

 

9,472

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

Salaries and employee benefits

 

 

16,799

 

 

 

16,054

 

 

Occupancy expense

 

 

3,876

 

 

 

3,879

 

 

FDIC/OCC premiums

 

 

566

 

 

 

494

 

 

Marketing

 

 

86

 

 

 

160

 

 

Amortization of core deposit intangibles

 

 

1,064

 

 

 

1,052

 

 

Other professional services

 

 

563

 

 

 

934

 

 

Acquisition & charter conversion charges

 

 

408

 

 

 

-

 

 

Other non-interest expense

 

 

5,228

 

 

 

4,691

 

 

Total Non-interest expense

 

 

28,590

 

 

 

27,264

 

 

Earnings before income taxes

 

 

21,206

 

 

 

21,437

 

 

Income tax expense

 

 

4,377

 

 

 

4,793

 

 

Net income available to common shareholders

 

$

16,829

 

 

$

16,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.81

 

 

$

0.79

 

 

Diluted earnings per common share, operating*

 

$

0.72

 

 

$

0.79

 

 

*See reconciliation of Non-GAAP financial measures

 

 

 

 

 

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(Dollars in thousands)

COMPOSITION OF LOANS

Mar 31,

2022

Percent

of Total

Dec 31,

2021

Sept 30,

2021

June 30,

2021

Mar 31,

2021

Percent

of Total

Commercial, financial and agricultural

$

364,702

 

12.2

%

$

375,379

 

$

426,342

 

$

485,134

 

$

532,122

 

17.3

%

Real estate – construction

 

387,290

 

13.0

%

 

364,075

 

 

361,732

 

 

341,864

 

 

304,457

 

9.9

%

Real estate – commercial

 

1,249,203

 

42.0

%

 

1,242,529

 

 

1,206,267

 

 

1,215,103

 

 

1,217,505

 

39.7

%

Real estate – residential

 

911,568

 

30.6

%

 

916,179

 

 

910,618

 

 

935,827

 

 

944,032

 

30.7

%

Lease Financing Receivable

 

2,409

 

0.1

%

 

2,556

 

 

2,889

 

 

3,291

 

 

3,382

 

0.1

%

Obligations of States & subdivisions

 

15,842

 

0.5

%

 

16,765

 

 

15,790

 

 

16,489

 

 

14,996

 

0.5

%

Consumer

 

39,233

 

1.3

%

 

42,070

 

 

37,281

 

 

39,024

 

 

38,599

 

1.3

%

Loans held for sale

 

8,213

 

0.3

%

 

7,678

 

 

8,540

 

 

6,000

 

 

15,119

 

0.5

%

Total loans

$

2,978,460

 

100

%

$

2,967,231

 

$

2,969,459

 

$

3,042,732

 

$

3,070,212

 

100

%

 

 

 

 

 

 

 

 

COMPOSITION OF DEPOSITS

Mar 31

2022

Percent

of Total

Dec 31,

2021

Sept 30,

2021

June 30,

2021

Mar 31,

2021

Percent

of Total

Non-interest bearing^

$

810,723

 

14.9

%

$

756,118

 

$

596,126

 

$

682,014

 

$

632,485

 

13.7

%

NOW and other^

 

851,276

 

15.7

%

 

739,153

 

 

670,888

 

 

704,034

 

 

702,766

 

15.2

%

Money Market/Savings^

 

3,209,016

 

59.0

%

 

3,146,904

 

 

2,896,140

 

 

2,758,957

 

 

2,734,873

 

59.2

%

Time Deposits of less than $250,000

 

424,183

 

7.8

%

 

445,879

 

 

390,289

 

 

404,437

 

 

419,556

 

9.1

%

Time Deposits of $250,000 or more

 

142,539

 

2.6

%

 

138,730

 

 

119,098

 

 

124,470

 

 

130,617

 

2.8

%

Total Deposits

$

5,437,737

 

100

%

$

5,226,784

 

$

4,672,541

 

$

4,673,912

 

$

4,620,297

 

100

%

 

 

 

 

 

 

 

 

Deposits Without Reclassification^

Mar 31,

2022

Percent

of Total

Dec 31,

2021

Sept 30,

2021

June 30,

2021

Mar 31,

2021

Percent

of Total

Non-interest bearing

$

1,648,451

 

30.3

%

$

1,550,381

 

$

1,424,208

 

$

1,393,724

 

$

1,328,239

 

28.8

%

NOW and other

 

1,885,145

 

34.7

%

 

1,771,510

 

 

1,524,935

 

 

1,541,915

 

 

1,562,119

 

33.8

%

Money Market/Savings

 

1,337,419

 

24.6

%

 

1,320,284

 

 

1,214,011

 

 

1,209,366

 

 

1,179,749

 

25.5

%

Time Deposits of less than $250,000

 

424,183

 

7.8

%

 

445,879

 

 

390,289

 

 

404,437

 

 

419,556

 

9.1

%

Time Deposits of $250,000 or more

 

142,539

 

2.6

%

 

138,730

 

 

119,098

 

 

124,470

 

 

130,617

 

2.8

%

Total Deposits

$

5,437,737

 

100

%

$

5,226,784

 

$

4,672,541

 

$

4,673,912

 

$

4,620,297

 

100

%

 

 

 

 

 

 

 

 

ASSET QUALITY DATA

Mar 31,

2022

 

Dec 31,

2021

Sept 30,

2021

June 30,

2021

Mar 31,

2021

 

Nonaccrual loans

$

24,736

 

 

$

28,013

 

$

25,012

 

$

27,625

 

$

29,981

 

 

Loans past due 90 days and over

 

-

 

 

 

45

 

 

456

 

 

5,834

 

 

1,079

 

 

Total nonperforming loans

 

24,736

 

 

 

28,058

 

 

25,468

 

 

33,459

 

 

31,060

 

 

Other real estate owned

 

2,834

 

 

 

2,565

 

 

2,580

 

 

3,529

 

 

5,769

 

 

Total nonperforming assets

$

27,570

 

 

$

30,623

 

$

28,048

 

$

36,988

 

$

36,829

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

0.44

%

 

 

0.50

%

 

0.51

%

 

0.67

%

 

0.68

%

 

Nonperforming assets to total loans + OREO

 

0.93

%

 

 

1.03

%

 

0.95

%

 

1.22

%

 

1.20

%

 

ACL to nonperforming loans

 

127.83

%

 

 

109.57

%

 

127.29

%

 

97.01

%

 

105.16

%

 

ACL to total loans

 

1.06

%

 

 

1.04

%

 

1.09

%

 

1.07

%

 

1.07

%

 

 

 

 

 

 

 

 

 

Qtr-to-date net charge-offs (recoveries)

$

(879

)

 

$

220

 

$

39

 

$

207

 

$

3,553

 

 

Annualized QTD net chg-offs (recs) to loans

 

(0.12

%)

 

 

0.03

%

 

0.005

%

 

0.03

%

 

0.47

%

 

^Reclassified $837,728 to interest-bearing deposits for Mar 31, 2022
 
FIRST BANCSHARES, INC and SUBSIDIARIES
Condensed Consolidated Financial Information (unaudited)
(in thousands)
 
Yield Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended
Analysis March 31, 2022 December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021
Tax Tax Tax Tax Tax
Avg Equivalent Yield/ Avg Equivalent Yield/ Avg Equivalent Yield/ Avg Equivalent Yield/ Avg Equivalent Yield/
Balance interest Rate Balance interest Rate Balance interest Rate Balance interest Rate Balance interest Rate
 
Taxable securities

$

1,413,523

$

6,152

1.74

%

$

1,166,432

$

5,059

1.73

%

$

986,325

$

5,033

2.04

%

$

853,180

$

4,017

1.88

%

$

699,585

$

3,591

2.05

%

Tax-exempt
securities

 

483,780

 

3,242

2.68

%

 

397,906

 

2,641

2.65

%

 

377,610

 

2,550

2.70

%

 

367,074

 

2,554

2.78

%

 

367,322

 

2,590

2.82

%

Total investment
securities

 

1,897,303

 

9,394

1.98

%

 

1,564,338

 

7,700

1.97

%

 

1,363,935

 

7,583

2.22

%

 

1,220,254

 

6,571

2.15

%

 

1,066,907

 

6,181

2.32

%

in other banks

 

825,877

 

13

0.01

%

 

634,541

 

18

0.01

%

 

657,387

 

17

0.01

%

 

661,069

 

38

0.02

%

 

614,283

 

48

0.03

%

Loans

 

2,945,877

 

34,154

4.64

%

 

2,956,657

 

36,835

4.98

%

 

2,983,771

 

37,480

5.02

%

 

3,042,785

 

37,275

4.90

%

 

3,097,145

 

39,613

5.12

%

Total Interest
earning assets

 

5,669,057

 

43,561

3.07

%

 

5,155,536

 

44,553

3.46

%

 

5,005,093

 

45,080

3.60

%

 

4,924,108

 

43,884

3.56

%

 

4,778,335

 

45,842

3.84

%

Other assets

 

533,612

 

508,800

 

506,134

 

534,423

 

558,929

Total assets

$

6,202,669

$

5,664,336

$

5,511,227

$

5,458,531

$

5,337,264

 
Interest-bearing
liabilities:
Deposits

$

5,021,657

$

2,283

0.18

%

$

4,537,958

$

2,310

0.20

%

$

4,422,690

$

2,588

0.23

%

$

4,374,372

$

3,315

0.30

%

$

4,172,326

$

3,849

0.37

%

Borrowed Funds

 

-

 

-

0.00

%

 

-

 

-

0.00

%

 

206

 

-

0.00

%

 

3,355

 

52

6.20

%

 

100,143

 

288

1.15

%

Subordinated
debentures

 

144,759

 

1,819

5.03

%

 

144,684

 

1,818

5.03

%

 

144,630

 

1,819

5.03

%

 

144,591

 

1,821

5.04

%

 

144,590

 

1,821

5.04

%

Total interest
bearing liabilities

 

5,166,416

 

4,102

0.32

%

 

4,682,642

 

4,128

0.35

%

 

4,567,526

 

4,407

0.39

%

 

4,522,318

 

5,188

0.46

%

 

4,417,059

 

5,958

0.54

%

Other liabilities

 

369,692

 

309,573

 

279,107

 

288,363

 

275,282

Shareholders' equity

 

666,561

 

672,121

 

664,594

 

647,850

 

644,923

Total liabilities and
shareholders'
equity

$

6,202,669

$

5,664,336

$

5,511,227

$

5,458,531

$

5,337,264

 
Net interest
income (FTE)*

$

39,459

2.75

%

$

40,425

3.10

%

$

40,673

3.22

%

$

38,696

3.11

%

$

39,884

3.30

%

 
Net interest margin (FTE)*

2.78

%

3.14

%

3.25

%

3.14

%

3.34

%

 
Core net interest
margin*

2.73

%

3.07

%

3.15

%

3.05

%

3.25

%

 
*See reconciliation for Non-GAAP financial measures

FIRST BANCSHARES, INC and SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures (unaudited)

(in thousands except per share data)

 

Three Months Ended

 

Per Common Share Data

Mar 31,

2022

Dec 31,

2021

Sept 30,

2021

June 30,

2021

Mar 31,

2021

Book value per common share

$

28.82

 

$

32.17

 

$

31.81

 

$

31.40

$

30.64

Effect of intangible assets per share

 

9.03

 

 

8.86

 

 

8.78

 

 

8.83

 

8.88

Tangible book value per common share

$

19.79

 

$

23.31

 

$

23.03

 

$

22.57

$

21.76

 

 

 

 

 

 

Diluted earnings per share

$

0.81

 

$

0.75

 

$

0.76

 

$

0.74

$

0.79

Effect of acquisition and charter conversion charges

 

0.02

 

 

0.07

 

 

-

 

 

-

 

-

Tax on acquisition and charter conversion charges

 

-

 

 

(0.02

)

 

-

 

 

-

 

-

Effect of bargain purchase gain and loss on sale of fixed assets

 

-

 

 

(0.06

)

 

0.02

 

 

-

 

-

Tax on loss on sale of fixed assets

 

-

 

 

0.02

 

 

-

 

 

-

 

-

Effect of Treasury awards

 

(0.03

)

 

-

 

 

(0.09

)

 

-

 

-

Tax on Treasury awards

 

-

 

 

-

 

 

.02

 

 

-

 

-

BOLI income from death proceeds

 

(0.08

)

 

 

 

 

Effect on Contributions related to Treasury awards

 

-

 

 

-

 

 

.07

 

 

-

 

-

Tax on Contributions related to Treasury awards

 

-

 

 

-

 

 

(0.02

)

 

-

 

-

Diluted earnings per share, operating

$

0.72

 

$

0.76

 

$

0.76

 

$

0.74

$

0.79

 

 

 

 

 

 

Year to Date

 

2022

 

2021

 

Diluted earnings per share

 

$

0.81

 

 

$

0.79

 

Effect of acquisition and charter conversion charges

 

 

0.02

 

 

 

-

 

Tax on acquisition and charter conversion charges

 

 

-

 

 

 

-

 

Effect of bargain purchase gain and loss on sale of fixed assets

 

 

-

 

 

 

-

 

Tax on loss on sale of fixed assets

 

 

-

 

 

 

-

 

Effect of Treasury awards

 

 

(0.03

)

 

 

-

 

Tax on Treasury awards

 

 

-

 

 

 

-

 

BOLI income from death proceeds

 

 

(0.08

)

 

 

 

Effect on Contributions related to Treasury awards

 

 

-

 

 

 

-

 

Tax on Contributions related to Treasury awards

 

 

-

 

 

 

-

 

Diluted earnings per share, operating

 

$

0.72

 

 

$

0.79

 

 

 

 

 

 

 

Year to Date

 

2022

 

2021

 

Net income available to common shareholders

 

$

16,829

 

 

$

16,644

 

Acquisition and charter conversion charges

 

 

408

 

 

 

-

 

Tax on acquisition and charter conversion charges

 

 

(103

)

 

 

-

 

Bargain purchase gain and loss on sale of fixed assets

 

 

-

 

 

 

-

 

Tax on loss on sale of fixed assets

 

 

-

 

 

 

-

 

Treasury awards

 

 

(702

)

 

 

-

 

Tax on Treasury awards

 

 

178

 

 

 

-

 

BOLI income from death proceeds

 

 

(1,630

)

 

 

 

Contributions related to Treasury awards

 

 

-

 

 

 

-

 

Tax on Contributions related to Treasury awards

 

 

-

 

 

 

-

 

Net earnings available to common shareholders, operating

 

$

14,980

 

 

$

16,644

 

 

 

 

 

 

 

 

Three Months Ended

Average Balance Sheet Data

Mar 31, 2022

Dec 31, 2021

Sept 30, 2021

June 30, 2021

Mar 31, 2021

Total average assets

A

$

6,202,669

 

$

5,664,336

 

$

5,504,107

 

$

5,458,531

 

$

5,337,264

 

Total average earning assets

B

 

5,669,057

 

$

5,155,536

 

$

5,005,093

 

$

4,924,108

 

$

4,778,335

 

 

 

 

 

 

 

 

Common Equity

C

$

666,561

 

$

672,121

 

$

664,594

 

$

647,850

 

$

644,923

 

Less intangible assets

 

 

185,639

 

 

171,482

 

 

185,054

 

 

186,107

 

 

187,148

 

Total Tangible common equity

D

$

480,922

 

$

500,639

 

$

479,540

 

$

461,743

 

$

457,775

 

 

 

 

 

 

Three Months Ended

Net Interest Income Fully Tax Equivalent

 

Mar 31, 2022

Dec 31, 2021

Sept 30, 2021

June 30, 2021

Mar 31, 2021

Net interest income

E

$

38,639

 

$

39,757

 

$

40,028

 

$

38,050

 

$

39,229

 

Tax-exempt investment income

 

 

(2,422

)

 

(1,973

)

 

(1,905

)

 

(1,908

)

 

(1,935

)

Taxable investment income

 

 

3,242

 

 

2,641

 

 

2,550

 

 

2,554

 

 

2,590

 

Net Interest Income Fully Tax Equivalent

F

$

39,459

 

$

40,425

 

$

40,673

 

$

38,696

 

$

39,884

 

 

 

 

 

 

 

 

Annualized Net Interest Margin

E/B

 

2.73

%

 

3.08

%

 

3.20

%

 

3.09

%

 

3.28

%

Annualized Net Interest Margin, Fully Tax Equivalent

F/B

 

2.78

%

 

3.14

%

 

3.25

%

 

3.14

%

 

3.34

%

 

 

 

 

 

 

 

Total Interest Income, Fully Tax Equivalent

 

 

 

 

 

 

Total Interest Income

 

$

42,741

 

$

43,885

 

$

44,435

 

$

43,238

 

$

45,187

 

Tax-exempt investment income

 

 

(2,422

)

 

(1,973

)

 

(1,905

)

 

(1,908

)

 

(1,935

)

Taxable investment income

 

 

3,242

 

 

2,641

 

 

2,550

 

 

2,554

 

 

2,590

 

Total Interest Income, Fully Tax Equivalent

G

$

43,561

 

$

44,553

 

$

45,080

 

$

43,884

 

$

45,842

 

 

 

 

 

 

 

 

Yield on Average Earning Assets, Fully Tax Equivalent

G/B

 

3.07

%

 

3.46

%

 

3.60

%

 

3.56

%

 

3.84

%

 

 

 

 

 

 

 

Interest Income Investment Securities, Fully Tax Equivalent

 

 

 

 

 

 

Interest Income Investment Securities

 

$

8,574

 

$

7,032

 

$

6,938

 

$

5,925

 

$

5,526

 

Tax-exempt investment income

 

 

(2,422

)

 

(1,973

)

 

(1,905

)

 

(1,908

)

 

(1,935

)

Taxable investment Income

 

 

3,242

 

 

2,641

 

 

2,550

 

 

2,554

 

 

2,590

 

Interest Income Investment Securities, Fully Tax Equivalent

H

$

9,394

 

$

7,700

 

$

7,583

 

$

6,571

 

$

6,181

 

 

 

 

 

 

 

 

Average Investment Securities

I

$

1,897,303

 

$

1,564,338

 

$

1,364,431

 

$

1,220,254

 

$

1,066,907

 

 

 

 

 

 

 

 

Yield on Investment Securities, Fully Tax Equivalent

H/I

 

1.98

%

 

1.97

%

 

2.22

%

 

2.15

%

 

2.32

%

 

 

 

 

 

 

 

 

 

Three Months Ended

Core Net Interest Margin

 

Mar 31, 2022

Dec 31, 2021

Sept 30, 2021

June 30, 2021

Mar 31, 2021

Net interest income (FTE)

 

$

39,459

 

$

40,425

 

$

40,673

 

$

38,696

 

$

39,884

 

Less purchase accounting adjustments

 

 

800

 

 

861

 

 

1,167

 

 

1,052

 

 

1,026

 

Net interest income, net of purchase accounting adj

J

$

38,659

 

$

39,564

 

$

39,506

 

$

37,644

 

$

38,858

 

 

 

 

 

 

 

 

Total average earning assets

 

$

5,669,057

 

$

5,155,536

 

$

5,005,093

 

$

4,924,108

 

$

4,778,335

 

Add average balance of loan valuation discount

 

 

3,836

 

 

4,353

 

 

5,252

 

 

6,373

 

 

8,480

 

Avg earning assets, excluding loan valuation discount

K

$

5,672,893

 

$

5,159,889

 

$

5,010,345

 

$

4,930,481

 

$

4,786,815

 

 

 

 

 

 

 

 

Core net interest margin

J/K

 

2.73

%

 

3.07

%

 

3.15

%

 

3.05

%

 

3.25

%

 

Three Months Ended

Efficiency Ratio

Mar 31,

2022

Dec 31,

2021

Sept 30,

2021

June 30,

2021

Mar 31,

2021

Operating Expense

 

 

 

 

 

Total non-interest expense

$

28,590

 

$

30,789

 

$

29,053

 

$

27,452

 

$

27,264

 

Pre-tax non-operating expenses

 

(408

)

 

(1,602

)

 

(1,405

)

 

-

 

 

-

 

Adjusted Operating Expense

L

$

28,182

 

$

29,187

 

$

27,648

 

$

27,452

 

$

27,264

 

 

 

 

 

 

 

 

Operating Revenue

 

 

 

 

 

 

Net interest income, FTE

 

$

39,459

 

$

40,425

 

$

40,673

 

$

38,696

 

$

39,884

 

Total non-interest income

 

 

11,157

 

 

9,593

 

 

9,586

 

 

8,822

 

 

9,472

 

Pre-tax non-operating items

 

 

(2,331

)

 

(1,300

)

 

(1,429

)

 

-

 

 

-

 

Adjusted Operating Revenue

M

$

48,285

 

$

48,718

 

$

48,830

 

$

47,518

 

$

49,356

 

 

 

 

 

 

 

 

Efficiency Ratio, operating

L/M

 

58.37

%

 

59.91

%

 

56.62

%

 

57.77

%

 

55.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Return Ratios

 

Mar 31,

2022

Dec 31,

2021

Sept 30,

2021

June 30,

2021

Mar 31,

2021

Net income available to common shareholders

N

$

16,829

 

$

15,791

 

$

16,132

 

$

15,600

 

$

16,644

 

Acquisition and charter conversion charges

 

 

408

 

 

1,602

 

 

5

 

 

-

 

 

-

 

Tax on acquisition and charter conversion charges

 

 

(103

)

 

(405

)

 

(1

)

 

-

 

 

-

 

Bargain purchase gain and loss on sale of fixed assets

 

 

-

 

 

(1,300

)

 

397

 

 

-

 

 

-

 

Tax on loss on sale of fixed assets

 

 

-

 

 

329

 

 

(100

)

 

-

 

 

-

 

Treasury awards

 

 

(702

)

 

-

 

 

(1,826

)

 

-

 

 

-

 

Tax on Treasury awards

 

 

178

 

 

-

 

 

462

 

 

-

 

 

-

 

Charitable contributions related to Treasury awards

 

 

-

 

 

-

 

 

1,400

 

 

-

 

 

-

 

Tax on charitable contributions related to Treasury awards

 

 

-

 

 

-

 

 

(354

)

 

-

 

 

-

 

BOLI income from death proceeds

 

 

(1,630

)

 

-

 

 

-

 

 

-

 

 

-

 

Net earnings available to common shareholders, operating

O

$

14,980

 

$

16,017

 

$

16,115

 

$

15,600

 

$

16,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Tax Pre-Provision Operating Earnings

 

 

 

 

 

 

Earnings before income taxes

P

$

21,206

 

$

19,665

 

$

20,561

 

$

19,420

 

$

21,437

 

Acquisition and charter conversion charges

 

 

408

 

 

1,602

 

 

5

 

 

-

 

 

-

 

Provision for loan losses

 

 

-

 

 

(1,104

)

 

-

 

 

-

 

 

-

 

Bargain purchase gain and loss on sale of fixed assets

 

 

-

 

 

(1,300

)

 

397

 

 

-

 

 

-

 

Treasury Awards

 

 

(702

)

 

-

 

 

(1,826

)

 

-

 

 

-

 

Charitable contributions related to Treasury awards

 

 

-

 

 

-

 

 

1,400

 

 

-

 

 

-

 

BOLI income from death proceeds

 

 

(1,630

)

 

-

 

 

-

 

 

-

 

 

-

 

Pre-Tax, Pre-Provision Operating Earnings

Q

$

19,282

 

$

18,863

 

$

20,537

 

$

19,420

 

$

21,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on avg assets

N/A

 

1.09

%

 

1.12

%

 

1.17

%

 

1.14

%

 

1.25

%

Annualized return on avg assets, oper

O/A

 

0.97

%

 

1.13

%

 

1.17

%

 

1.14

%

 

1.25

%

Annualized pre-tax, pre-provision, oper

Q/A

 

1.24

%

 

1.33

%

 

1.49

%

 

1.42

%

 

1.61

%

Annualized return on avg common equity, oper

O/C

 

8.99

%

 

9.53

%

 

9.70

%

 

9.63

%

 

10.32

%

Annualized return on avg tangible common equity, operating

O/D

 

12.46

%

 

12.80

%

 

13.44

%

 

13.51

%

 

14.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Department

 

 

 

 

 

Net Interest Income after provision for credit losses

$

85

 

$

97

 

$

92

 

$

113

 

$

140

 

Loan fee income

 

1,230

 

 

1,556

 

 

1,732

 

 

2,372

 

 

3,162

 

Salaries and employee benefits

 

(1,181

)

 

(1,171

)

 

(995

)

 

(1,165

)

 

(1,512

)

Other non-interest expense

 

(149

)

 

(125

)

 

(131

)

 

(131

)

 

(126

)

Earnings (Loss) before income taxes

$

(15

)

$

357

 

$

698

 

$

1,189

 

$

1,664

 

 

Contacts

M. Ray “Hoppy” Cole

Chief Executive Officer

Dee Dee Lowery

Chief Financial Officer

(601) 268-8998

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.