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.
View source version on businesswire.com: http://www.businesswire.com/news/home/20151012006158/en/
Copyright Business Wire 2015