Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

The First Bancshares, Inc. Reports a 48% Increase in Third Quarter 2015 Results and Declares Quarterly Dividends

FBMS

The First Bancshares, Inc. (NASDAQ: FBMS), holding company for The First, A National Banking Association, (www.thefirstbank.com) today reported quarterly net earnings available to common shareholders of $2.1 million for the third quarter of 2015, compared to net earnings available to common shareholders of $1.4 million reported for the third quarter of 2014, representing a 48% increase year over year. The Company also reported an increase of $42,000, or 2% in net earnings available to common shareholders for sequential quarters in 2015. Diluted earnings for the third quarter of 2015 were $0.39 per common share, compared to $0.27 per common share reported for the third quarter of 2014 and $0.39 per common share reported for the second quarter of 2015. Third quarter 2014 net earnings included $158,000 of after-tax acquisition expenses associated with the purchase of Bay Bank. Excluding these non-operating expenses, operating earnings per share for the third quarter of 2014 were $0.30.

M. Ray “Hoppy” Cole, President & Chief Executive Officer, commented, “We are pleased to report another strong quarter of solid loan growth, improved operating efficiency and increased profitability. We remain focused on growing our market share throughout the gulf south region and are excited about the growth prospects across our expanded footprint.”

Balance Sheet

Consolidated assets increased $20.2 million or 1.8% to $1.1 billion for the quarter ended September 30, 2015. Total loans amounted to $747 million at September 30, 2015 and $731 million at June 30, 2015. Total loans increased $15.6 million or 2.1% for the third quarter 2015. The majority of the loan growth during the third quarter was in the C & I, residential and commercial real estate portfolios. Total loans increased $76.3 million or 11.4% from September 30, 2014.

Total deposits increased $1.7 million or 0.2% to total $963.8 million for the quarter ended September 30, 2015 and increased $56.3 million or 6.2% from September 30, 2014.

Asset Quality

Nonperforming assets totaled $12.5 million at September 30, 2015, an increase of $1.3 million compared to $11.1 million at June 30, 2015. The ALLL/total loans ratio was 0.90% at September 30, 2015 and 0.88% at June 30, 2015. Including valuation accounting adjustments on acquired loans, the total valuation plus ALLL was 1.16% of loans at September 30, 2015. The ratio of annualized net charge-offs (recoveries) to total loans was (0.03%) for the quarter ended September 30, 2015 compared to (0.27%) for the quarter ended June 30, 2015. As noted in our first quarter 10-Q, the Company had been notified that a recovery of $941,000 was more likely than not expected during 2015. We received the first installment during the second quarter of 2015 which totaled $481,000 and the second installment during the third quarter of 2015 which totaled $241,000.

Third Quarter 2015 vs. Third Quarter 2014 Earnings Comparison

Third quarter 2015 net earnings available to common shareholders totaled $2.1 million compared to $1.4 million for the third quarter of 2014. Revenues from consolidated operations increased $353,000 in quarterly comparison. Net interest income increased $432,000 in quarterly comparison as interest income earned on a higher volume of loans attributed to this overall increase. Noninterest income remained constant in quarterly comparison at $2.0 million for the third quarter of 2015 as compared to the third quarter of 2014.

Third quarter 2015 noninterest expenses decreased $94,000, or 1.2% as compared to third quarter 2014 which included acquisition charges of $241,000. Exclusive of the acquisition charges, the third quarter 2015 noninterest expenses increased $147,000 or 1.9% as compared to the same quarter in 2014.

Fully taxable-equivalent (“FTE”) net interest income totaled $9.5 million and $9.1 million for the third quarter of 2015 and 2014, respectively. The FTE net interest income increased $384,000 in prior year quarterly comparison primarily due to an increase in interest earned on loans. The purchase accounting adjustments had a difference of $47,000 on net interest income for the third quarter comparisons. Third quarter 2015 net interest margin of 3.79% includes 6 bps related to purchase accounting adjustments.

Investment securities totaled $253.1 million, or 22.2% of total assets at September 30, 2015, versus $276.7 million, or 25.8% of total assets at September 30, 2014. The average volume of investment securities decreased $23.5 million in prior year quarterly comparison. The average tax equivalent yield on investment securities increased 4 basis points, from 2.61% to 2.65%. The investment portfolio had a net unrealized gain of $2.3 million at September 30, 2015 as compared to $0.7 million at June 30, 2015.

The average yield on all earnings assets decreased 4 basis points in prior year quarterly comparison, from 4.14% for the third quarter of 2014 to 4.10% for the third quarter of 2015 and this decrease was offset by a decrease in average interest expense of 4 basis points from 0.43% for the third quarter of 2014 to 0.39% for the third quarter of 2015.

Third Quarter 2015 vs Second Quarter 2015 Earnings Comparison

In sequential-quarter comparison, net earnings available to common shareholders increased $42,000 to $2.1 million which included a provision expense of $250,000 as compared to $2.1 million for the second quarter of 2015 which had no provision expense included.

Noninterest income increased $128,000 in sequential-quarter comparison mainly consisting of increases in service charges on deposit accounts.

Noninterest expenses decreased $115,000 in sequential-quarter comparison mainly consisting of decreases in marketing.

FTE net interest income increased $58,000 to $9.5 million from $9.4 million in sequential-quarter comparison. The $95,000 increase in loan income was not impacted by accretion related to purchase accounting adjustments.

The average yield on all earnings assets increased 7 basis points in sequential-quarter comparison, from 4.03% for the second quarter of 2015 to 4.10% for the third quarter of 2015. Increased loan growth of approximately $3.4 million along with increases in fees contributed to the overall increase in the earning asset yield.

Dividends

The Board of Directors of The First Bancshares, Inc. announced a cash dividend was declared in the amount of $0.0375 per share to be paid on its common stock on November 24, 2015 to shareholders of record as of the close of business on November 6, 2015.

About The First Bancshares, Inc.

The First Bancshares, Inc., headquartered in Hattiesburg, Mississippi, is the parent company of The First, A National Banking Association. Founded in 1996, the First has operations in south Mississippi, Louisiana and south Alabama. The Company’s stock is traded on NASDAQ Global Market under the symbol FBMS. Information is available on the Company’s website: www.thefirstbank.com.

Forward Looking Statements

This news release contains statements regarding the projected performance of The First Bancshares, Inc. and its subsidiary. These statements constitute forward-looking information within the meaning of the Private Securities Litigation Reform Act. Actual results may differ materially from the projections provided in this release since such projections involve significant known and unknown risks and uncertainties. Factors that might cause such differences include, but are not limited to: competitive pressures among financial institutions increasing significantly; economic conditions, either nationally or locally, in areas in which the Company conducts operations being less favorable than expected; and legislation or regulatory changes which adversely affect the ability of the combined Company to conduct business combinations or new operations. 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. Further information on The First Bancshares, Inc. is available in its filings with the Securities and Exchange Commission, available at the SEC’s website, http://www.sec.gov.

 

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(in thousands except per share data)

 

      Quarter     Quarter     Quarter     Quarter     Quarter

EARNINGS DATA

Ended Ended Ended Ended Ended
  9/30/15 6/30/15 3/31/15 12/31/14 9/30/14
Total Interest Income $ 10,080   $ 10,022   $ 9,683   $ 9,662   $ 9,688  
Total Interest Expense   793     806     804     791     833  
Net Interest Income   9,287     9,216     8,879     8,871     8,855  
FTE net interest income   9,512     9,454     9,137     9,137     9,128  
Provision for loan losses   250     -     150     152     631  
Non-interest income   1,982     1,854     1,850     2,055     2,021  
Non-interest expense   7,977     8,092     7,818     8,051     8,071  
Earnings before income taxes   3,042     2,978     2,761     2,723     2,174  
Income tax expense   815     793     732     682     641  
Net earnings   2,227     2,185     2,029     2,041     1,533  
Dividends and accretion on preferred stock   86     86     85     86     85  
Net earnings available to common shareholders $ 2,141   $ 2,099   $ 1,944   $ 1,955   $ 1,448  
           
PER COMMON SHARE DATA          
Basic earnings per share $ 0.40   $ 0.39   $ 0.36   $ 0.37   $ 0.27  
Diluted earnings per share   0.39     0.39     0.36     0.36     0.27  
Diluted earnings per share, operating*   0.39     0.39     0.34     0.34     0.30  
Quarterly dividends per share   .0375     .0375     .0375     .0375     .0375  
Book value per common share at end of period   15.72     15.13     15.19     14.88     14.45  
Tangible book value at period end   13.02     12.41     12.46     12.10     11.74  
Market price at end of period   17.47     16.65     16.26     14.51     14.45  
Shares outstanding at period end   5,376,665     5,374,415     5,374,415     5,316,176     5,311,876  
Weighted average shares outstanding:          
Basic   5,374,790     5,366,495     5,358,576     5,314,743     5,311,876  
Diluted   5,441,980     5,424,242     5,415,100     5,357,644     5,349,686  
           
AVERAGE BALANCE SHEET DATA          
Total assets $ 1,109,944   $ 1,119,648   $ 1,127,349   $ 1,073,287   $ 1,065,080  
Loans and leases   731,818     728,416     705,752     678,252     655,582  
Total deposits   953,229     973,776     932,401     891,168     918,477  
Total common equity   82,045     79,986     79,722     73,335     72,916  
Total tangible common equity*   67,492     65,334     64,967     58,758     59,180  
Total equity   99,168     97,109     96,845     90,458     90,039  
           
SELECTED RATIOS          
Annualized return on avg assets   .80 %   .78 %   .72 %   .76 %   .58 %
Annualized return on avg assets, operating*   .78 %   .75 %   .66 %   .68 %   .60 %
Annualized return on avg common equity, operating*   10.44 %   10.50 %   9.33 %   9.88 %   8.81 %
Annualized return on avg tangible common equity, oper*   12.69 %   12.85 %   11.45 %   12.34 %   10.86 %
Average loans to average deposits   76.77 %   74.80 %   75.69 %   76.11 %   71.38 %
Taxable-equivalent net interest margin   3.79 %   3.71 %   3.60 %   3.76 %   3.79 %
Efficiency Ratio   69.40 %   71.56 %   71.16 %   71.94 %   72.39 %
           
CREDIT QUALITY          
Allowance for loan losses (ALLL) as a % of total loans   .90 %   .88 %   .83 %   .87 %   .91 %
Nonperforming assets to tangible equity + ALLL   13.28 %   12.33 %   12.70 %   13.29 %   13.29 %
Nonperforming assets to total loans + ORE   1.66 %   1.51 %   1.58 %   1.64 %   1.69 %
Annualized QTD net charge-offs (recoveries) to total loans   (0.03 %)   (0.27 %)   .18 %   .08 %   .33 %

*See reconciliation of Non-GAAP financial measures

 

 
FIRST BANCSHARES, INC and SUBSIDIARIES
Condensed Consolidated Financial Information (unaudited)

(in thousands)

BALANCE SHEET      

Sept 30,
2015

   

June 30,
2015

   

Mar 31,
2015

   

Dec 31,
2014

   

Sept 30,
2014

Assets          
Cash and cash equivalents $ 65,233   $ 62,021   $ 94,474   $ 44,618   $ 50,447  
Securities available-for-sale   239,631     236,476     246,842     254,744     262,651  
Securities held-to-maturity   7,233     7,651     7,829     8,193     8,411  
Other investments   6,249     5,787     7,235     7,234     5,592  
Total investment securities   253,113     249,914     261,906     270,171     276,654  
Loans held for sale   1,058     1,864     1,657     2,103     3,769  
Total loans   746,588     731,037     716,359     704,531     667,533  
Allowance for loan losses   (6,734 )   (6,419 )   (5,928 )   (6,095 )   (6,084 )
Loans, net   739,854     724,618     710,431     698,436     661,449  
Premises and equipment   33,610     33,571     33,769     34,810     35,079  
Other Real Estate   4,104     4,116     4,598     4,654     4,986  
Goodwill and other intangibles   14,490     14,591     14,691     14,791     14,363  
Other assets   26,387     26,953     24,622     24,182     25,515  
Total assets $ 1,137,849   $ 1,117,648   $ 1,146,148   $ 1,093,768   $ 1,072,262  
           
Liabilities and Shareholders’ Equity          
Non-interest bearing deposits $ 187,542   $ 193,810   $ 203,766   $ 201,362   $ 195,957  
Interest-bearing deposits   776,298     768,289     780,877     691,413     711,558  
Total deposits   963,840     962,099     984,643     892,775     907,515  
Borrowings   58,986     43,991     49,446     89,450     49,456  
Subordinated debentures   10,310     10,310     10,310     10,310     10,310  
Other liabilities   3,091     2,814     2,708     5,017     11,117  
Total liabilities   1,036,227     1,019,214     1,047,382     997,552     978,398  
Total shareholders’ equity   101,622     98,434     98,766     96,216     93,864  
Total liabilities and shareholders’ equity $ 1,137,849   $ 1,117,648   $ 1,146,148   $ 1,093,768   $ 1,072,262  
 

 
FIRST BANCSHARES, INC and SUBSIDIARIES
Condensed Consolidated Financial Information (unaudited)

(in thousands except per share data)

EARNINGS STATEMENT       Three Months Ended
9/30/15     6/30/15     3/31/15     12/31/14     9/30/14
Interest Income:          
Loans, including fees $ 8,556   $ 8,461   $ 8,147   $ 8,071   $ 7,923  
Investment securities   1,438     1,474     1,512     1,534     1,623  
Accretion of purchase accounting adjustments   73     71     1     51     136  
Other interest income   13     16     23     6     6  
Total interest income   10,080     10,022     9,683     9,662     9,688  
           
Interest Expense:          
Deposits   693     704     679     678     720  
Borrowings   100     102     127     114     99  
Subordinated debentures   47     46     45     46     45  
Accretion of purchase accounting adjustments   (47 )   (46 )   (47 )   (47 )   (31 )
Total interest expense   793     806     804     791     833  
           
Net interest income   9,287     9,216     8,879     8,871     8,855  
Provision for loan losses   250     -     150     152     631  
Net interest income after provision for loan losses   9,037     9,216     8,729     8,719     8,224  
           
Non-interest Income:          
Service charges on deposit accounts   737     591     568     608     616  
Mortgage Income   341     357     334     445     522  
Interchange Fee Income   611     612     571     561     566  
Gain (loss) on securities, net   -     -     -     (4 )   (13 )
Gain on sale of premises and equipment   -     -     110     -     -  
BEA award, net   -     -     -     223     -  
Other charges and fees   293     294     267     222     330  
Total non-interest income   1,982     1,854     1,850     2,055     2,021  
           
Non-interest expense:          
Salaries and employee benefits   4,628     4,613     4,626     4,551     4,554  
Occupancy expense   1,136     1,137     1,109     1,156     1,209  
FDIC premiums   241     241     241     271     222  
Marketing   64     161     62     160     94  
Amortization of core deposit intangibles   100     100     100     100     98  
Other professional services   318     379     258     412     429  
Other non-interest expense   1,490     1,461     1,422     1,401     1,465  
Total Non-interest expense   7,977     8,092     7,818     8,051     8,071  
Earnings before income taxes   3,042     2,978     2,761     2,723     2,174  
Income tax expense   815     793     732     682     641  
Net earnings   2,227     2,185     2,029     2,041     1,533  
Dividends and accretion on preferred stock   86     86     85     86     85  
Net earnings available to common shareholders $ 2,141   $ 2,099   $ 1,944   $ 1,955   $ 1,448  
           
Earnings per common share, diluted $ 0.39   $ 0.39   $ 0.36   $ 0.36   $ 0.27  
Operating earnings per common share, diluted* $ 0.39   $ 0.39   $ 0.34   $ 0.34   $ 0.30  

*See reconciliation of Non-GAAP financial measures

 

 
FIRST BANCSHARES, INC and SUBSIDIARIES
Condensed Consolidated Financial Information (unaudited)
(in thousands)
COMPOSITION OF LOANS      

Sept 30,
2015

   

Percent
of Total

   

June 30,
2015

   

Mar 31,
2015

   

Dec 31,
2014

   

Sept 30,
2014

   

Percent
of Total

Commercial, financial and agricultural $ 123,872   16.6 % $ 116,352   $ 110,806   $ 106,109   $ 100,263   14.9 %
Real estate – construction   85,769   11.5 %   93,152     93,168     84,935     83,908   12.5 %
Real estate – commercial   251,631   33.7 %   245,537     242,969     238,602     217,684   32.4 %
Real estate – residential   265,763   35.5 %   259,610     254,844     256,406     248,125   37.0 %
Lease Financing Receivable   2,303   .3 %   -     -     -     -   -  
Consumer   17,250   2.3 %   16,386     14,572     18,479     17,553   2.6 %
Loans held for sale   1,058   .1 %   1,864     1,657     2,103     3,769   0.6 %
Total loans $ 747,646   100 % $ 732,901   $ 718,016   $ 706,634   $ 671.302   100 %
               
COMPOSITION OF DEPOSITS

Sept 30,
2015

Percent
of Total

June 30,
2015

Mar 31,
2015

Dec 31,
2014

Sept 30,
2014

Percent
of Total

Noninterest bearing $ 187,542   19.5 % $ 193,810   $ 203,766   $ 201,362   $ 195,957   21.6 %
NOW and other   411,893   42.6 %   393,596     404,605     301,721     317,569   35.0 %
Money Market/Savings   181,861   18.9 %   185,033     183,048     183,633     183,068   20.2 %
Time Deposits of less than $100,000   75,022   7.8 %   77,815     80,606     85,365     86,897   9.6 %
Time Deposits of $100,000 or more   107,522   11.2 %   111,845     112,618     120,694     124,024   13.6 %
Total Deposits $ 963,840   100 % $ 962,099   $ 984,643   $ 892,775   $ 907,515   100 %
               
ASSET QUALITY DATA

Sept 30,
2015

 

June 30,
2015

Mar 31,
2015

Dec 31,
2014

Sept 30,
2014

 
Nonaccrual loans $ 7,949     $ 6,513   $ 5,995   $ 6,056   $ 6,032    
Loans past due 90 days and over   6       92     426     669     102    
Total nonperforming loans   7,955       6,605     6,421     6,725     6,134    
Other real estate   4,104       4,116     4,598     4,654     4,986    
Nonaccrual securities   408       408     408     250     250    
Total nonperforming assets $ 12,467     $ 11,129   $ 11,427   $ 11,629   $ 11,370    
               
Nonperforming assets to total assets   1.10 %     1.00 %   1.00 %   1.06 %   1.06 %  
Nonperforming assets to total loans + ORE   1.66 %     1.51 %   1.58 %   1.64 %   1.69 %  
ALLL to nonperforming loans   84.65 %     97.18 %   92.32 %   90.63 %   99.18 %  
ALLL to total loans   .90 %     .88 %   .83 %   .87 %   .91 %  
               
Quarter-to-date net charge-offs (recoveries) $ (65 )   $ (490 ) $ 316   $ 141   $ 546    
Annualized QTD net chg/offs (recs) to loans   (0.03 %)     (0.27 %)   .18 %   .08 %   .33 %  
 

 
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 September 30, 2015   June 30, 2015   March 31, 2015   December 30, 2014   September 30, 2014
    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 $ 172,478 $ 976 2.26 % $ 179,580 $ 991 2.21 % $ 184,401 $ 992 2.15 % $ 189,691 $ 998 2.10 % $ 201,194 $ 1,072 2.13 %

Tax-exempt securities

  74,807       662 3.54 %   79,568       702 3.53 %   81,717       759 3.72 %   84,413       783 3.71 %   86,498       802 3.71 %

Total investment securities

247,285 1,638 2.65 % 259,148 1,693 2.61 % 266,118 1,751 2.63 % 274,104 1,781 2.60 % 287,692 1,874 2.61 %
Fed funds sold 5,502 13 0.95 % 6,702 16 0.95 % 16,248 23 0.57 % 408 6 5.88 % 2,037 6 1.18 %

Int bearing deposits in other banks

20,613 25 0.49 % 24,089 19 0.32 % 27,430 19 0.28 % 18,270 19 0.42 % 16,854 22 0.52 %
Loans   731,818       8,629 4.72 %   728,416       8,532 4.69 %   705,752       8,148 4.62 %   678,252       8,122 4.79 %   655,582       8,059 4.92 %

Total Interest earning assets

1,005,218 10,305 4.10 % 1,018,355 10,260 4.03 % 1,015,548 9,941 3.92 % 971,034 9,928 4.09 % 962,165 9,961 4.14 %
Other assets   104,726   101,293   111,801   102,253   102,915
Total assets $ 1,109,944 $ 1,119,648 $ 1,127,349 $ 1,073,287 $ 1,065,080
 

Interest-bearing liabilities:

Deposits $ 759,939 $ 646 0.34 % $ 772,837 $ 658 0.34 % $ 736,199 $ 632 0.34 % $ 693,657 $ 630 0.36 % $ 723,911 $ 688 0.38 %
Repo 5,000 48 3.84 % 5,000 48 3.84 % 5,000 48 3.84 % 5,000 49 3.92 % 5,000 49 3.92 %
Fed funds purchased 661 2 1.21 % 1,180 3 1.02 % 108 - 0.00 % 1,645 4 0.97 % 326 1 1.23 %
FHLB 37,716 50 0.53 % 27,117 51 0.75 % 78,892 78 0.40 % 63,040 62 0.39 % 28,038 50 0.71 %

Subordinated debentures

10,310       47 1.82 % 10,310       46 1.78 % 10,310       45 1.75 % 10,310       46 1.78 % 10,310       45 1.75 %

Total interest bearing liabilities

813,626   793 0.39 % 816,444   806 0.39 % 830,509   804 0.39 % 773,652   791 0.41 % 767,585   833 0.43 %
Other liabilities 197,150 206,095 199,995 209,177 207,456
Shareholders' equity   99,168   97,109   96,845   90,458   90,039

Total liabilities and shareholders' equity

$ 1,109,944 $ 1,119,648 $ 1,127,349 $ 1,073,287 $ 1,065,080
 

Net interest income (TE)

$ 9,512 3.71 % $ 9,454 3.64 % $ 9,137 3.53 % $ 9,137 3.68 % $ 9,128 3.71 %
 
Net interest margin 3.79 % 3.71 % 3.60 % 3.76 % 3.79 %
 

Core net interest margin*

3.73 % 3.66 % 3.57 % 3.72 % 3.72 %
 

 
FIRST BANCSHARES, INC and SUBSIDIARIES
Reconcilement of Non-GAAP Financial Measures (unaudited)
(in thousands except per share data)

 

     

Three Months Ended

Per Common Share Data

Sept 30,
2015

   

June 30,
2015

   

Mar 31,
2015

   

Dec 31,
2014

   

Sept 30,
2014

Book value per common share $ 15.72   $ 15.13   $ 15.19   $ 14.88   $ 14.45  
Effect of intangible assets per share   2.70     2.72     2.73     2.78     2.71  
Tangible book value per common share $ 13.02   $ 12.41   $ 12.46   $ 12.10   $ 11.74  
           
Diluted earnings per share $ 0.39   $ 0.39   $ 0.36   $ 0.36   $ 0.27  
Effect of gain on sale of other securities, after-tax   -     -     -     -     -  
Effect of gain on sale of bank premises, after-tax   -     -     (0.02 )   -     -  
Effect of BAE, after-tax   -     -     -     (0.02 )   -  
Effect of acquisition charges, after-tax   -     -     -     -     0.03  
Diluted earnings per share, operating $ 0.39   $ 0.39   $ 0.34   $ 0.34   $ 0.30  
 
 
 
  Three Months Ended
Average Balance Sheet Data

Sept 30,
2015

June 30,
2015

Mar 31,
2015

Dec 31,
2014

Sept 30,
2014

Total average assets A $ 1,109,944   $ 1,119,648   $ 1,127,349   $ 1,073,287   $ 1,065,080  
           
Total equity $ 99,168   $ 97,109   $ 96,845   $ 90,458   $ 90,039  
Less preferred equity   17,123     17,123     17,123     17,123     17,123  
Total common equity B   82,045     79,986     79,722     73,335     72,916  
Less intangible assets   14,553     14,652     14,755     14,577     13,736  
Tangible common equity C $ 67,492   $ 65,334   $ 64,967   $ 58,758   $ 59,180  
           
           
           
  Three Months Ended
Core Net Interest Margin

Sept 30,
2015

June 30,
2015

Mar 31,
2015

Dec 31,
2014

Sept 30,
2014

Net interest income (TE) $ 9,512   $ 9,454   $ 9,137   $ 9,137   $ 9,128  
Less purchase accounting adjustments   120     117     48     98     167  
Net interest income, net of purchase accounting adj D $ 9,392   $ 9,337   $ 9,089   $ 9,039   $ 8,961  
           
Total average earning assets $ 1,005,218   $ 1,018,355   $ 1,015,548   $ 971,034   $ 962,165  
Add average balance of loan valuation discount   1,657     1,727     1,730     1,780     852  
Avg earning assets, excluding loan valuation discount E $ 1,006,875   $ 1,020,082   $ 1,017,278   $ 972,814   $ 963,017  
           
Core net interest margin D/E   3.73 %   3.66 %   3.57 %   3.72 %   3.72 %
           
           
           
  Three Months Ended
Return Ratios

Sept 30,
2015

June 30,
2015

Mar 31,
2015

Dec 31,
2014

Sept 30,
2014

Net earnings F $ 2,227   $ 2,185   $ 2,029   $ 2,041   $ 1,533  
Dividends and accretion on preferred stock   86     86     85     86     85  
Net earnings available to common shareholders   2,141     2,099     1,944     1,955     1,448  
Gain on sale of other securities, after-tax   -     -     -     -     -  
Gain on sale of premises and equipment, after-tax   -     -     (84 )   -     -  
BAE, after-tax   -     -     -     (165 )   -  
Acquisition charges, after-tax   -     -     -     22     158  
Net earnings available to common shareholders, oper G $ 2,141   $ 2,099   $ 1,860   $ 1,812   $ 1,606  
           
Annualized return on avg assets F/A   .80 %   .78 %   .72 %   .76 %   .58 %
Annualized return on avg assets, oper G/A   .78 %   .75 %   .66 %   .68 %   .60 %
Annualized return on avg common equity, oper G/B   10.44 %   10.50 %   9.33 %   9.88 %   8.81 %
Annualized return on avg tangible common equity, oper G/C   12.69 %   12.85 %   11.45 %   12.34 %   10.86 %
 

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 use non-GAAP measures because we believe they are useful for evaluating our financial condition 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 necessarily comparable to non-GAAP performance measures that other companies may use.

The First Bancshares, Inc.
M. Ray “Hoppy” Cole, 601-268-8998
Chief Executive Officer
or
Dee Dee Lowery, 601-268-8998
Chief Financial Officer