Attached files

file filename
8-K - THE FIRST BANCSHARES, INC. 8-K - FIRST BANCSHARES INC /MS/a51269204.htm

Exhibit 99.1

The First Bancshares, Inc. Reports a 35.3% Increase in Year-Over-Year Results and Declares Quarterly Dividends

HATTIESBURG, Miss.--(BUSINESS WIRE)--January 28, 2016--The First Bancshares, Inc. (NASDAQ: FBMS), holding company for The First, A National Banking Association, (www.thefirstbank.com) today reported net earnings available to common shareholders of $8.5 million or $1.55 in fully diluted earnings per share for the year ended December 31, 2015, up from $1.19 in fully diluted earnings per share for the year ended December 31, 2014. This represents an increase of $2.2 million in earnings available to common shareholders, a 35.3% increase over fiscal year 2014 results. Net income available to common shareholders for the quarter ended December 31, 2015 was $2.3 million as compared to $2.0 million for the same period in 2014, a 16.3% increase. Net income available to common shareholders increased $132,000, a 6.2% increase during the fourth quarter of 2015 as compared to the third quarter of 2015. Diluted earnings for the fourth quarter of 2015 were $0.42 per common share, compared to $0.36 per common share reported for the fourth quarter of 2014 and $0.39 per common share reported for the third quarter of 2015.

M. Ray “Hoppy” Cole, President & Chief Executive Officer, commented, “2015 was an outstanding year for our Company. Net income available to common shareholders increased 35.3% during 2015, in a year without any major acquisitions. This significantly improved profitability is the result of our team’s focus on client service, on growing existing as well as establishing new relationships while maintaining a disciplined approach to asset quality and expense control. We are pleased with our progress and remain nimble and opportunistic in seeking opportunities to grow our business in the Gulf South region.”

Balance Sheet

Consolidated assets increased $7.2 million or 0.6% to $1.1 billion for the quarter ended December 31, 2015. Total loans were $773 million at December 31, 2015 as compared to $747 million at September 30, 2015 representing a 3.5% increase. Increased loan volume was spread across commercial and residential categories with commercial construction experiencing the largest growth. Fundings for commercial construction loans increased $13.4 million or 15.6% quarter over quarter.

Total deposits decreased $47.1 million or 4.9% to $916.7 million for the quarter ended December 31, 2015. This decrease reflects seasonal fluctuations in our public deposit portfolio. Total deposits adjusted for seasonal public fund changes increased $4.4 million or .61% for quarter ended December 31, 2015.

Asset Quality

Nonperforming assets totaled $10.9 million at December 31, 2015, a decrease of $1.6 million compared to $12.5 million at September 30, 2015. The ALLL/total loans ratio was 0.87% at December 31, 2015 and 0.90% at September 30, 2015. Including valuation accounting adjustments on acquired loans, the total valuation plus ALLL was 1.11% of loans at December 31, 2015. The ratio of annualized net charge-offs (recoveries) to total loans was (0.002%) for the quarter ended December 31, 2015 compared to (0.03%) for the quarter ended September 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. The remaining balance of $219,000 is expected to be received in 2016.


Energy Loans

At December 31, 2015 the company had direct energy related loans of $20.9 million, representing 2.7% of the total loan portfolio. $20.3 million or 97% of the outstanding are secured by marine assets that operate in the Gulf of Mexico, which are under term contracts to major operators tied primarily to oil and gas production not exploration.

All direct energy related loans are performing and are not adversely classified based on both internal and external reviews completed during the fourth quarter of 2015.

Fourth Quarter 2015 vs. Fourth Quarter 2014 Earnings Comparison

Fourth quarter 2015 net earnings available to common shareholders totaled $2.3 million compared to $2.0 million for the fourth quarter of 2014. Revenues from consolidated operations increased $603,000 in quarterly comparison. Net interest income increased $742,000 in quarterly comparison as interest income earned on a higher volume of loans attributed to this overall increase. Noninterest income decreased $152,000 in quarterly comparison for the fourth quarter of 2015 as compared to the fourth quarter of 2014 consisting mainly of decreased mortgage income.

Fourth quarter 2015 noninterest expenses increased $224,000, or 2.8% as compared to fourth quarter 2014 which included acquisition charges of $29,000. Exclusive of the acquisition charges, the fourth quarter 2015 noninterest expenses increased $253,000 or 3.1% as compared to the same quarter in 2014 mainly consisting of increases in expenses associated with other real estate, computer/data processing and rewards checking accounts. The increase in expenses associated with computer/data processing is a reclassification from previously being included in occupancy expense. The expense associated with rewards checking accounts have been more than offset from increased service charges on these accounts.

Fully taxable-equivalent (“FTE”) net interest income totaled $9.8 million and $9.1 million for the fourth quarter of 2015 and 2014, respectively. The FTE net interest income increased $709,000 in prior year quarterly comparison primarily due to an increase in interest earned on loans. The purchase accounting adjustments had a difference of $8,000 on net interest income for the fourth quarter comparisons. Fourth quarter 2015 net interest margin of 3.81% includes 4 bps related to purchase accounting adjustments.

Investment securities totaled $255.0 million, or 22.3% of total assets at December 31, 2015, versus $270.2 million, or 24.7% of total assets at December 31, 2014. The average volume of investment securities decreased $20.6 million in prior year quarterly comparison. The average tax equivalent yield on investment securities increased 7 basis points, from 2.60% to 2.67%. The investment portfolio had a net unrealized gain of $1.6 million at December 31, 2015 as compared to $2.3 million at September 30, 2015.

The average yield on all earnings assets increased 4 basis points in prior year quarterly comparison, from 4.09% for the fourth quarter of 2014 to 4.13% for the fourth quarter of 2015 and this increase was enhanced by a decrease in average interest expense of 2 basis points from 0.41% for the fourth quarter of 2014 to 0.39% for the fourth quarter of 2015.


Fourth Quarter 2015 vs Third Quarter 2015 Earnings Comparison

In sequential-quarter comparison, net earnings available to common shareholders increased $132,000 to $2.3 million.

Noninterest income decreased $79,000 in sequential-quarter comparison mainly consisting of decreases in service charges on deposit accounts and mortgage income.

Noninterest expenses increased $298,000 in sequential-quarter comparison mainly consisting of increases in marketing, salaries and employee benefits as well as other non-interest expense. Salaries and employee benefits included year end related payments as well as payroll for The Mortgage Connection.

FTE net interest income increased $334,000 to $9.8 million from $9.5 million in sequential-quarter comparison. The $318,000 increase in loan income was not impacted by accretion related to purchase accounting adjustments.

The average yield on all earnings assets increased 3 basis points in sequential-quarter comparison, from 4.10% for the third quarter of 2015 to 4.13% for the fourth quarter of 2015. Increased average loan growth of $25.2 million contributed to the overall increase in the earning asset yield.

Year-Over-Year Earnings Comparison

For the year ended December 31, 2015 total loans increased $67.9 million, a growth rate of 9.6%. Portfolio mix remained relatively consistent year over year with broad based growth across portfolio segments. Total deposits for the year ended December 31, 2015 increased $23.9 million, a growth rate of 2.7%.

In year-over-year comparison, net earnings available to common shareholders increased $2.2 million, from $6.3 million at December 31, 2014 to $8.5 million at December 31, 2015, an increase of 35.3%.

Excluding non-operating income, increases in non-interest income consisted of a $341,000 increase in interchange fee income and an increase in service charges on deposit accounts of $191,000 which was partially offset by a decrease of $446,000 in mortgage banking fees. Excluding the non-operating expenses in 2014, the increase in non-interest expense primarily included increases of $1,075,000 in salaries and employee benefits with approximately $500,000 associated with the acquisition of Bay Bank and The Mortgage Connection.

In year-over-year comparison, FTE net interest income increased $3,484,000. Interest income on loans increased $3,944,000 which does not include purchase accounting adjustments on acquired loans.

Interest expense increased $234,000 in year-over-year comparison primarily due to increased interest-bearing liabilities.


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 February 25, 2016 to shareholders of record as of the close of business on February 9, 2016.

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
    12/31/15   9/30/15   6/30/15   3/31/15   12/31/14
Total Interest Income   $ 10,417     $ 10,080     $ 10,022     $ 9,683     $ 9,662  
Total Interest Expense     804       793       806       804       791  
Net Interest Income     9,613       9,287       9,216       8,879       8,871  
FTE net interest income     9,846       9,512       9,454       9,137       9,137  
Provision for loan losses     10       250       -       150       152  
Non-interest income     1,903       1,982       1,854       1,850       2,055  
Non-interest expense     8,275       7,977       8,092       7,818       8,051  
Earnings before income taxes     3,231       3,042       2,978       2,761       2,723  
Income tax expense     873       815       793       732       682  
Net earnings     2,358       2,227       2,185       2,029       2,041  
Dividends and accretion on preferred stock     85       86       86       85       86  
Net earnings available to common shareholders   $ 2,273     $ 2,141     $ 2,099     $ 1,944     $ 1,955  
                     
PER COMMON SHARE DATA                    
Basic earnings per share   $ 0.42     $ 0.40     $ 0.39     $ 0.36     $ 0.37  
Diluted earnings per share     0.42       0.39       0.39       0.36       0.36  
Diluted earnings per share, operating*     0.40       0.39       0.39       0.34       0.34  
Quarterly dividends per share     .0375       .0375       .0375       .0375       .0375  
Book value per common share at end of period     16.05       15.72       15.13       15.19       14.88  
Tangible common book value at period end     13.10       13.02       12.41       12.46       12.10  
Market price at end of period     18.34       17.47       16.65       16.26       14.51  
Shares outstanding at period end     5,376,665       5,376,665       5,374,415       5,374,415       5,316,176  
Weighted average shares outstanding:                    
Basic     5,376,665       5,374,790       5,366,495       5,358,576       5,314,743  
Diluted     5,449,851       5,441,980       5,424,242       5,415,100       5,357,644  
                     
AVERAGE BALANCE SHEET DATA                    
Total assets   $ 1,131,924     $ 1,109,944     $ 1,119,648     $ 1,127,349     $ 1,073,287  
Loans and leases     757,036       731,818       728,416       705,752       678,252  
Total deposits     946,849       953,229       973,776       932,401       891,168  
Total common equity     84,122       82,045       79,986       79,722       73,335  
Total tangible common equity*     69,514       67,492       65,334       64,967       58,758  
Total equity     101,245       99,168       97,109       96,845       90,458  
                     
SELECTED RATIOS                    
Annualized return on avg assets     .83 %     .80 %     .78 %     .72 %     .76 %
Annualized return on avg assets, operating*     .76 %     .78 %     .75 %     .66 %     .68 %
Annualized return on avg common equity, operating*     10.27 %     10.44 %     10.50 %     9.33 %     9.88 %
Annualized return on avg tangible common equity, oper*     12.43 %     12.69 %     12.85 %     11.45 %     12.34 %
Average loans to average deposits     79.95 %     76.77 %     74.80 %     75.69 %     76.11 %
Taxable-equivalent net interest margin     3.81 %     3.79 %     3.71 %     3.60 %     3.76 %
Efficiency Ratio     70.43 %     69.40 %     71.56 %     71.16 %     71.94 %
                     
CREDIT QUALITY                    
Allowance for loan losses (ALLL) as a % of total loans     .87 %     .90 %     .88 %     .83 %     .87 %
Nonperforming assets to tangible equity + ALLL     11.55 %     13.28 %     12.33 %     12.70 %     13.29 %
Nonperforming assets to total loans + ORE     1.40 %     1.66 %     1.51 %     1.58 %     1.64 %
Annualized QTD net charge-offs (recoveries) to total loans     (0.002 %)     (0.03 %)     (0.27 %)     .18 %     .08 %

*See reconciliation of Non-GAAP financial measures

 

 
FIRST BANCSHARES, INC and SUBSIDIARIES
Condensed Consolidated Financial Information (unaudited)
(in thousands)
  Dec 31,   Sept 30,   June 30,   Mar 31,   Dec 31,

BALANCE SHEET

  2015   2015   2015   2015   2014
Assets                    
Cash and cash equivalents   $ 41,259     $ 65,233     $ 62,021     $ 94,474     $ 44,618  
Securities available-for-sale     239,732       239,631       236,476       246,842       254,744  
Securities held-to-maturity     7,092       7,233       7,651       7,829       8,193  
Other investments     8,135       6,249       5,787       7,235       7,234  
Total investment securities     254,959       253,113       249,914       261,906       270,171  
Loans held for sale     3,974       1,058       1,864       1,657       2,103  
Total loans     772,515       746,588       731,037       716,359       704,531  
Allowance for loan losses     (6,747 )     (6,734 )     (6,419 )     (5,928 )     (6,095 )
Loans, net     765,768       739,854       724,618       710,431       698,436  
Premises and equipment     33,623       33,610       33,571       33,769       34,810  
Other Real Estate     3,083       4,104       4,116       4,598       4,654  
Goodwill and other intangibles     15,891       14,490       14,691       14,691       14,791  
Other assets     26,574       26,387       26,953       24,622       24,182  
Total assets   $ 1,145,131     $ 1,137,849     $ 1,117,648     $ 1,146,148     $ 1,093,768  
                     
Liabilities and Shareholders’ Equity                    
Non-interest bearing deposits   $ 189,445     $ 187,542     $ 193,810     $ 203,766     $ 201,362  
Interest-bearing deposits     727,250       776,298       768,289       780,877       691,413  
Total deposits     916,695       963,840       962,099       984,643       892,775  
Borrowings     110,321       58,986       43,991       49,446       89,450  
Subordinated debentures     10,310       10,310       10,310       10,310       10,310  
Other liabilities     4,369       3,091       2,814       2,708       5,017  
Total liabilities     1,041,695       1,036,227       1,019,214       1,047,382       997,552  
Total shareholders’ equity     103,436       101,622       98,434       98,766       96,216  
Total liabilities and shareholders’ equity   $ 1,145,131     $ 1,137,849     $ 1,117,648     $ 1,146,148     $ 1,093,768  
 

 
FIRST BANCSHARES, INC and SUBSIDIARIES
Condensed Consolidated Financial Information (unaudited)
(in thousands except per share data)

EARNINGS STATEMENT

  Three Months Ended
  12/31/15   9/30/15   6/30/15   3/31/15   12/31/14
Interest Income:                    
Loans, including fees   $ 8,874     $ 8,556     $ 8,461     $ 8,147     $ 8,071  
Investment securities     1,472       1,438       1,474       1,512       1,534  
Accretion of purchase accounting adjustments     59       73       71       1       51  
Other interest income     12       13       16       23       6  
Total interest income     10,417       10,080       10,022       9,683       9,662  
                     
Interest Expense:                    
Deposits     657       693       704       679       678  
Borrowings     131       100       102       127       114  
Subordinated debentures     47       47       46       45       46  
Accretion of purchase accounting adjustments     (31 )     (47 )     (46 )     (47 )     (47 )
Total interest expense     804       793       806       804       791  
                     
Net interest income     9,613       9,287       9,216       8,879       8,871  
Provision for loan losses     10       250       -       150       152  
Net interest income after provision for loan losses     9,603       9,037       9,216       8,729       8,719  
                     
Non-interest Income:                    
Service charges on deposit accounts     674       737       591       568       608  
Mortgage Income     245       341       357       334       445  
Interchange Fee Income     650       611       612       571       561  
Gain (loss) on securities, net     -       -       -       -       (4 )
Gain on sale of premises and equipment     -       -       -       110       -  
BEA award, net     152       -       -       -       223  
Other charges and fees     182       293       294       267       222  
Total non-interest income     1,903       1,982       1,854       1,850       2,055  
                     
Non-interest expense:                    
Salaries and employee benefits     4,670       4,628       4,613       4,626       4,551  
Occupancy expense     1,107       1,136       1,137       1,109       1,156  
FDIC premiums     243       241       241       241       271  
Marketing     150       64       161       62       160  
Amortization of core deposit intangibles     100       100       100       100       100  
Other professional services     377       318       379       258       412  
Other non-interest expense     1,628       1,490       1,461       1,422       1,401  
Total Non-interest expense     8,275       7,977       8,092       7,818       8,051  
Earnings before income taxes     3,231       3,042       2,978       2,761       2,723  
Income tax expense     873       815       793       732       682  
Net earnings     2,358       2,227       2,185       2,029       2,041  
Dividends and accretion on preferred stock     85       86       86       85       86  
Net earnings available to common shareholders   $ 2,273     $ 2,141     $ 2,099     $ 1,944     $ 1,955  
                     
Earnings per common share, diluted   $ 0.42     $ 0.39     $ 0.39     $ 0.36     $ 0.36  
Operating earnings per common share, diluted*   $ 0.42     $ 0.39     $ 0.39     $ 0.34     $ 0.34  

*See reconciliation of Non-GAAP financial measures

       

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

 

  Dec 31,   Percent Sept 30,   June 30,   Mar 31,   Dec 31,  

Percent

COMPOSITION OF LOANS

  2015   of Total 2015   2015   2015   2014  

of Total

Commercial, financial and agricultural   $ 129,197     16.6 %   $ 123,872     $ 116,352     $ 110,806     $ 106,109     15.0 %
Real estate – construction     99,161     12.8 %     85,769       93,152       93,168       84,935     12.0 %
Real estate – commercial     253,309     32.6 %     251,631       245,537       242,969       238,602     33.8 %
Real estate – residential     272,180     35.1 %     265,763       259,610       254,844       256,406     36.3 %
Lease Financing Receivable     2,650     .3 %     2,303       -       -       -     -  
Consumer     16,018     2.1 %     17,250       16,386       14,572       18,479     2.6 %
Loans held for sale     3,974     .5 %     1,058       1,864       1,657       2,103     0.3 %
Total loans   $ 776,489     100 %   $ 747,646     $ 732,901     $ 718,016     $ 706,634     100 %
                             

 

Dec 31,

Percent

Sept 30, June 30, Mar 31, Dec 31,

Percent

COMPOSITION OF DEPOSITS

 

2015

 

of Total

  2015   2015   2015   2014  

of Total

Noninterest bearing   $ 189,445     20.7 %   $ 187,542     $ 193,810     $ 203,766     $ 201,362     22.6 %
NOW and other     373,687     40.8 %     411,893       393,596       404,605       301,721     33.8 %
Money Market/Savings     174,090     19.0 %     181,861       185,033       183,048       183,633     20.6 %
Time Deposits of less than $100,000     73,865     8.0 %     75,022       77,815       80,606       85,365     9.6 %
Time Deposits of $100,000 or more     105,608     11.5 %     107,522       111,845       112,618       120,694     13.4 %
Total Deposits   $ 916,695     100 %   $ 963,840     $ 962,099     $ 984,643     $ 892,775     100 %
                             

 

Dec 31,

Sept 30, June 30, Mar 31, Dec 31,

ASSET QUALITY DATA

 

2015

      2015   2015   2015   2014    
Nonaccrual loans   $ 7,368         $ 7,949     $ 6,513     $ 5,995     $ 6,056      
Loans past due 90 days and over     29           6       92       426       669      
Total nonperforming loans     7,397           7,955       6,605       6,421       6,725      
Other real estate     3,083           4,104       4,116       4,598       4,654      
Nonaccrual securities     408           408       408       408       250      
Total nonperforming assets   $ 10,888         $ 12,467     $ 11,129     $ 11,427     $ 11,629      
                             
Nonperforming assets to total assets     .95 %         1.10 %     1.00 %     1.00 %     1.06 %    
Nonperforming assets to total loans + ORE     1.40 %         1.66 %     1.51 %     1.58 %     1.64 %    
ALLL to nonperforming loans     91.21 %         84.65 %     97.18 %     92.32 %     90.63 %    
ALLL to total loans     .87 %         .90 %     .88 %     .83 %     .87 %    
                             
Quarter-to-date net charge-offs (recoveries)   $ (3 )       $ (65 )   $ (490 )   $ 316     $ 141      
Annualized QTD net chg/offs (recs) to loans     (0.002 %)         (0.03 %)     (0.27 %)     .18 %     .08 %    
 

 
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 December 31, 2015   September 30, 2015   June 30, 2015   March 31, 2015   December 31, 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 $ 177,964 $ 1,006 2.26 % $ 172,478 $ 976 2.26 % $ 179,580 $ 991 2.21 % $ 184,401 $ 992 2.15 % $ 189,691 $ 998 2.10 %

Tax-exempt securities

  75,570   685 3.63 %   74,807   662 3.54 %   79,568   702 3.53 %   81,717   759 3.72 %   84,413   783 3.71 %

Total investment securities

253,534 1,691 2.67 % 247,285 1,638 2.65 % 259,148 1,693 2.61 % 266,118 1,751 2.63 % 274,106 1,781 2.60 %
Fed funds sold 405 1 0.99 % 5,502 13 0.95 % 6,702 16 0.95 % 16,248 23 0.57 % 408 6 5.88 %

Int bearing deposits in other banks

21,601 25 0.46 % 20,613 25 0.49 % 24,089 19 0.32 % 27,430 19 0.28 % 18,270 19 0.42 %
Loans   757,036   8,933 4.72 %   731,818   8,629 4.72 %   728,416   8,532 4.69 %   705,752   8,148 4.62 %   678,252   8,122 4.79 %

Total Interest earning assets

1,032,576 10,650 4.13 % 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 %
Other assets   99,348   104,726   101,293   111,801   102,253
Total assets $ 1,131,924 $ 1,109,944 $ 1,119,648 $ 1,127,349 $ 1,073,287

 

Interest-bearing liabilities:

Deposits $ 752,098 $ 626 0.33 % $ 759,939 $ 646 0.34 % $ 772,837 $ 658 0.34 % $ 736,199 $ 632 0.34 % $ 693,657 $ 630 0.36 %
Repo 5,000 48 3.84 % 5,000 48 3.84 % 5,000 48 3.84 % 5,000 48 3.84 % 5,000 49 3.92 %
Fed funds purchased 1,984 6 1.21 % 661 2 1.21 % 1,180 3 1.02 % 108 - 0.00 % 1,645 4 0.97 %
FHLB 60,961 77 0.51 % 37,716 50 0.53 % 27,117 51 0.75 % 78,892 78 0.40 % 63,040 62 0.39 %

Subordinated debentures

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

Total interest bearing liabilities

830,353   804 0.39 % 813,626   793 0.39 % 816,444   806 0.39 % 830,509   804 0.39 % 773,652   791 0.41 %
Other liabilities 200,326 197,150 206,095 199,995 209,177
Shareholders' equity   101,245   99,168   97,109   96,845   90,458

Total liabilities and shareholders' equity

$ 1,131,924 $ 1,109,944 $ 1,119,648 $ 1,127,349 $ 1,073,287

 

Net interest income (TE)

$ 9,846 3.74 % $ 9,512 3.71 % $ 9,454 3.64 % $ 9,137 3.53 % $ 9,137 3.68 %
Net interest margin 3.81 % 3.79 % 3.71 % 3.60 % 3.76 %
 

Core net interest margin*

3.77 % 3.73 % 3.66 % 3.57 % 3.72 %
 

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

 

 

Three Months Ended

  Dec 31,   Sept 30,   June 30,   Mar 31,   Dec 31,
Per Common Share Data   2015   2015   2015   2015   2014
Book value per common share   $ 16.05     $ 15.72     $ 15.13     $ 15.19     $ 14.88  
Effect of intangible assets per share     2.95       2.70       2.72       2.73       2.78  
Tangible book value per common share   $ 13.10     $ 13.02     $ 12.41     $ 12.46     $ 12.10  
                     
Diluted earnings per share   $ 0.42     $ 0.39     $ 0.39     $ 0.36     $ 0.36  
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 )     -       -       -       (0.02 )
Effect of acquisition charges, after-tax     -       -       -       -       -  
Diluted earnings per share, operating   $ 0.40     $ 0.39     $ 0.39     $ 0.34     $ 0.34  
                     
                     
    Three Months Ended
Dec 31, Sept 30, June 30, Mar 31, Dec 31,
Average Balance Sheet Data   2015   2015   2015   2015   2014
Total average assets A   $ 1,131,924     $ 1,109,944     $ 1,119,648     $ 1,127,349     $ 1,073,287  
                     
Total equity   $ 101,245     $ 99,168     $ 97,109     $ 96,845     $ 90,458  
Less preferred equity     17,123       17,123       17,123       17,123       17,123  
Total common equity B     84,122       82,045       79,986       79,722       73,335  
Less intangible assets     14,608       14,553       14,652       14,755       14,577  
Tangible common equity C   $ 69,514     $ 67,492     $ 65,334     $ 64,967     $ 58,758  
                     
                     
    Three Months Ended
Dec 31, Sept 30, June 30, Mar 31, Dec 31,
Core Net Interest Margin   2015   2015   2015   2015   2014
Net interest income (TE)   $ 9,846     $ 9,512     $ 9,454     $ 9,137     $ 9,137  
Less purchase accounting adjustments     90       120       117       48       98  
Net interest income, net of purchase accounting adj D   $ 9,756     $ 9,392     $ 9,337     $ 9,089     $ 9,039  
                     
Total average earning assets   $ 1,032,576     $ 1,005,218     $ 1,018,355     $ 1,015,548     $ 971,034  
Add average balance of loan valuation discount     1,583       1,657       1,727       1,730       1,780  
Avg earning assets, excluding loan valuation discount E   $ 1,034,159     $ 1,006,875     $ 1,020,082     $ 1,017,278     $ 972,814  
                     
Core net interest margin D/E     3.77 %     3.73 %     3.66 %     3.57 %     3.72 %
                     
                     
                     
    Three Months Ended
Dec 31, Sept 30, June 30, Mar 31, Dec 31,
Return Ratios   2015   2015   2015   2015   2014
Net earnings F   $ 2,358     $ 2,227     $ 2,185     $ 2,029     $ 2,041  
Dividends and accretion on preferred stock     85       86       86       85       86  
Net earnings available to common shareholders     2,273       2,141       2,099       1,944       1,955  
Gain on sale of other securities, after-tax     -       -       -       -       -  
Gain on sale of premises and equipment, after-tax     -       -       -       (84 )     -  
BAE, after-tax     (112 )     -       -       -       (165 )
Acquisition charges, after-tax     -       -       -       -       22  
Net earnings available to common shareholders, oper G   $ 2,161     $ 2,141     $ 2,099     $ 1,860     $ 1,812  
                     
Annualized return on avg assets F/A     .83 %     .80 %     .78 %     .72 %     .76 %
Annualized return on avg assets, oper G/A     .76 %     .78 %     .75 %     .66 %     .68 %
Annualized return on avg common equity, oper G/B     10.27 %     10.44 %     10.50 %     9.33 %     9.88 %
Annualized return on avg tangible common equity, oper G/C     12.43 %     12.69 %     12.85 %     11.45 %     12.34 %
 

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.

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