Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      BancorpSouth Reports Record Quarterly Earnings


      News provided by

      BancorpSouth Bank

      Jul 18, 2018, 16:30 ET

      Share this article

      Share this article


      TUPELO, Miss., July 18, 2018 /PRNewswire/ -- BancorpSouth Bank (NYSE: BXS) (the "Company") today announced financial results for the quarter ended June 30, 2018.

      Highlights for the second quarter of 2018 included:

      • Record quarterly net income of $54.0 million, or $0.55 per diluted share, which represents an increase of 34 percent on a per share basis compared to the second quarter of 2017.
      • Completed operational integration of Central Community Corporation merger and recorded corresponding merger-related expenses of $1.9 million for the second quarter.
      • Net operating income – excluding MSR – of $55.6 million, or $0.56 per diluted share.
      • Generated net loan growth of $121.3 million, or 4.0 percent on an annualized basis.
      • Net interest margin increased to 3.71 percent from 3.67 percent for the first quarter of 2018.
      • Announced the signing of a definitive merger agreement with Icon Capital Corporation, parent company of Icon Bank of Texas, National Association, headquartered in Houston, Texas.
      • Repurchased 785,877 shares of outstanding common stock at a weighted average price of $31.39 per share.

      The Company reported net income of $54.0 million, or $0.55 per diluted share, for the second quarter of 2018 compared with net income of $37.9 million, or $0.41 per diluted share, for the second quarter of 2017 and net income of $53.5 million, or $0.54 per diluted share, for the first quarter of 2018.  The Company reported net operating income – excluding MSR – of $55.6 million, or $0.56 per diluted share, for the second quarter of 2018 compared to $38.8 million, or $0.42 per diluted share, for the second quarter of 2017 and $53.6 million, or $0.54 per diluted share, for the first quarter of 2018. 

      Net operating income – excluding MSR – is a non-GAAP financial measure used by management to assess the core operating performance of the Company.  This measure excludes items such as recognized securities gains and losses, mortgage servicing rights ("MSR") valuation adjustments, restructuring charges, merger-related expenses, industry-related legal settlements, and other one-time charges. 

      "We are pleased to report another quarter of record financial performance," remarked Dan Rollins, Chairman and Chief Executive Officer.  "The increase in our earnings for the quarter was driven by balance sheet growth and improvement in our net interest margin combined with continued strong credit quality and a stable expense base.   Our business development efforts yielded net loan growth of $121 million for the quarter, or 4 percent on an annualized basis.  We are pleased with these results, particularly given competitive pressures and anticipated runoff associated with our acquired loans.  As expected, we experienced a seasonal decline on the deposit side of the balance sheet.  Finally, our net interest margin improved to 3.71 percent as we continue to benefit from recent rate hikes."

      "Additionally, we continue our efforts to deploy capital in a manner that seeks to maximize shareholder value.  We repurchased just over 785,000 shares of our stock at a weighted average price of $31.39 per share during the quarter.  We also announced the signing of a definitive merger agreement with Icon Capital Corporation, which has approximately $800 million in assets in the Houston, Texas market.  We are excited about the value the Icon team will add to our franchise as we continue to grow."

      Net Interest Revenue

      Net interest revenue was $142.1 million for the second quarter of 2018, an increase of 21.0 percent from $117.5 million for the second quarter of 2017 and an increase of 2.9 percent from $138.1 million for the first quarter of 2018.  The fully taxable equivalent net interest margin was 3.71 percent for the second quarter of 2018 compared to 3.52 percent for the second quarter of 2017 and 3.67 percent for the first quarter of 2018.  Yields on net loans and leases were 4.67 percent for the second quarter of 2018 compared with 4.27 percent for the second quarter of 2017 and 4.60 percent for the first quarter of 2018, while yields on total interest earning assets were 4.15 percent for the second quarter of 2018 compared with 3.80 percent for the second quarter of 2017 and 4.05 percent for the first quarter of 2018.  The net interest margin, excluding accretable yield, was 3.63 percent for the second quarter of 2018 compared with 3.60 percent for the first quarter of 2018 while yields on net loans and leases, excluding accretable yield, were 4.57 percent for the second quarter of 2018 compared with 4.51 percent for the first quarter of 2018.  Purchase accounting accretion did not impact the net interest margin or net loan and lease yields for the second quarter of 2017.  The average cost of deposits was 0.34 percent for the second quarter of 2018 compared to 0.25 percent for the second quarter of 2017 and 0.31 percent for the first quarter of 2018.

      Asset, Deposit and Loan Activity

      Total assets were $17.2 billion at June 30, 2018 compared with $14.8 billion at June 30, 2017.  Loans and leases, net of unearned income, were $12.4 billion at June 30, 2018 compared with $11.0 billion at June 30, 2017.  Total deposits were $13.5 billion at June 30, 2018 compared with $11.9 billion at June 30, 2017.  These balance sheet comparisons include the impact of the acquisitions of Central Community Corporation and Ouachita Bancshares Corp., each of which closed effective January 15, 2018.  Balance sheet totals for these two banks at the time of closing are disclosed in the "Transactions" section of this news release.

      Provision for Credit Losses and Allowance for Credit Losses

      Earnings for the second quarter of 2018 reflect a provision for credit losses of $2.5 million, compared to a provision of $1.0 million for both the second quarter of 2017 and first quarter of 2018.  Net charge-offs for the second quarter of 2018 were $2.0 million, compared with net charge-offs of $4.6 million for the second quarter of 2017 and net recoveries of $0.2 million for the first quarter of 2018.  The allowance for credit losses was $119.9 million, or 0.97 percent of net loans and leases, at June 30, 2018, compared with $121.6 million, or 1.10 percent of net loans and leases, at June 30, 2017 and $119.4 million, or 0.97 percent of net loans and leases, at March 31, 2018.  The allowance for credit losses coverage metrics were impacted by loans acquired in the acquisitions that closed during the first quarter of 2018.

      Total non-performing assets were $81.2 million, or 0.65 percent of net loans and leases, at June 30, 2018 compared with $79.4 million, or 0.72 percent of net loans and leases, at June 30, 2017, and $90.9 million, or 0.74 percent of net loans and leases, at March 31, 2018.  Other real estate owned was $7.8 million at June 30, 2018 compared with $7.7 million at June 30, 2017 and $9.4 million at March 31, 2018.

      Noninterest Revenue

      Noninterest revenue was $72.5 million for the second quarter of 2018, compared with $68.1 million for the second quarter of 2017 and $78.9 million for the first quarter of 2018.  These results included a negative MSR valuation adjustment of $0.2 million for the second quarter of 2018, compared with a negative MSR valuation adjustment of $1.5 million for the second quarter of 2017 and a positive MSR valuation adjustment of $5.5 million for the first quarter of 2018.  Valuation adjustments in the MSR asset are driven primarily by fluctuations in interest rates period over period.   

      Excluding the MSR valuation adjustments, mortgage banking revenue was $7.1 million for the second quarter of 2018, compared with $7.6 million for the second quarter of 2017 and $7.7 million for the first quarter of 2018.  Mortgage origination volume for the second quarter of 2018 was $523.7 million, compared with $385.9 million for the second quarter of 2017 and $291.9 million for the first quarter of 2018.  Of total mortgage origination volume for the second quarter of 2018, $209.3 million was portfolio loans, compared with $93.5 million for the second quarter of 2017 and $61.0 million for the first quarter of 2018.

      Credit and debit card fee revenue was $10.5 million for the second quarter of 2018, compared with $9.6 million for both the second quarter of 2017 and the first quarter of 2018.  Deposit service charge revenue was $10.8 million for the second quarter of 2018, compared with $9.7 million for the second quarter of 2017 and $10.9 million for the first quarter of 2018.  Wealth management revenue was $5.7 million for the second quarter of 2018, compared with $5.3 million for the second quarter of 2017 and $5.7 million for the first quarter of 2018.  Other noninterest revenue was $5.5 million for the second quarter of 2018, compared with $6.3 million for the second quarter of 2017 and $10.4 million for the first quarter of 2018.   Other noninterest revenue for the first quarter of 2018 benefitted from a legal settlement totaling $3.0 million.

      Insurance commission revenue was $33.0 million for the second quarter of 2018, compared with $31.1 million for the second quarter of 2017 and $29.1 million for the first quarter of 2018.  New accounting guidance, which became effective January 1, 2018, impacted the Company's accounting for insurance commission revenue.  Previously, contingent commissions were recognized as revenue in the period of receipt; however, under the guidance, the Company is required to estimate and accrue for contingent commissions throughout the year.

      Noninterest Expense

      Noninterest expense for the second quarter of 2018 was $145.2 million, compared with $127.6 million for the second quarter of 2017 and $147.7 million for the first quarter of 2018.  Salaries and employee benefits expense was $91.5 million for the second quarter of 2018 compared to $80.7 million for the second quarter of 2017 and $91.2 million for the first quarter of 2018.  Occupancy expense was $11.1 million for the second quarter of 2018, compared with $10.5 million for the second quarter of 2017 and $10.8 million for the first quarter of 2018.  Other noninterest expense was $35.7 million for the second quarter of 2018, compared to $30.7 million for the second quarter of 2017 and $39.6 million for the first quarter of 2018.  Other noninterest expense for the first quarter of 2018 was adversely impacted by a single forgery and theft loss totaling $2.3 million and the second quarter benefitted from a $1.3 million fraud loss recovery.  Additionally, merger-related expense for the second quarter of 2018 was $1.9 million, compared with no merger-related expense for the second quarter of 2017 and $5.7 million for the first quarter of 2018.  Income tax expense was reduced by the tax benefit of the vesting of restricted stock during the second quarter.

      Capital Management

      The Company's equity capitalization is comprised entirely of common stock.  The Company's ratio of shareholders' equity to assets was 12.03 percent at June 30, 2018, compared with 11.40 percent at June 30, 2017 and 11.99 percent at March 31, 2018.  The ratio of tangible shareholders' equity to tangible assets was 8.71 percent at June 30, 2018, compared with 9.44 percent at June 30, 2017 and 8.69 percent at March 31, 2018.

      During the second quarter of 2018, the Company repurchased 785,877 shares of its outstanding common stock at a weighted average price of $31.39 per share pursuant to its share repurchase program which is intended to comply with Rules 10b-18 and 10b5-1 promulgated under the Securities and Exchange Act of 1934, as amended.  During the first quarter of 2018, the Company repurchased 2,073,986 shares of its outstanding common stock at a weighted average price of $32.32 per share.  As of June 30, 2018, the Company had 3,140,137 remaining shares available for repurchase under its current share repurchase authorization, which expires on December 31, 2019.  

      Estimated regulatory capital ratios at June 30, 2018 were calculated in accordance with the Basel III capital framework.  The Company is a "well capitalized" bank, as defined by federal regulations, at June 30, 2018, with Tier 1 risk-based capital of 11.42 percent and total risk-based capital of 12.30 percent, compared with required minimum levels of 8 percent and 10 percent, respectively, in order to qualify for "well capitalized" classification. 

      Summary

      Rollins concluded, "As we look toward the second half of 2018, I'm excited about the opportunity to continue improving our performance.  While we do expect to see continued competitive pressure on deposit pricing, we anticipate our net interest margin will continue to improve as our loan and securities portfolios reprice.  Additionally, we expect to continue to realize additional cost savings related to our two acquisitions that closed in January.  In particular, the conversion for First State Bank Central Texas occurred late in the second quarter.  Accordingly, we anticipate that most of the cost savings associated with this transaction will be realized in future quarters."

      TRANSACTIONS

      Icon Capital Corporation

      On April 18, 2018, the Company announced the signing of a definitive merger agreement (the "Icon Merger Agreement") with Icon Capital Corporation and its wholly owned subsidiary, Icon Bank of Texas, National Association (collectively referred to as "Icon"), pursuant to which Icon agreed to be merged with and into the Company (the "Icon Merger").  Icon is headquartered in Houston, Texas and operates 7 full-service banking offices in the Houston, Texas metropolitan area.  As of June 30, 2018, Icon, on a consolidated basis, reported total assets of $740.7 million, total loans of $627.6 million and total deposits of $643.2 million.  Under the terms of the definitive agreement, the Company expects to issue approximately 4,125,000 shares of the Company's common stock plus $17.5 million in cash for all outstanding shares of Icon Capital Corporation's capital stock, subject to certain conditions and potential adjustments.  For more information regarding the Icon Merger, see our Current Report on Form 8-K that was filed with the Federal Deposit Insurance Corporation ("FDIC") on April 18, 2018.  The Agreement has been unanimously approved by the Boards of Directors of both the Company and Icon. Icon has agreed to convene a meeting of its shareholders to vote upon the approval of the Merger Agreement. Subject to the satisfaction of all closing conditions, including the receipt of all required regulatory approvals, the Merger is expected to be completed during the second half of 2018 although the Company can provide no assurance that the Icon Merger will close during this time period or at all.

      Central Community Corporation

      Effective January 15, 2018, the Company completed the merger with Central Community Corporation ("CCC"), headquartered in Temple, Texas, pursuant to which CCC merged with and into the Company.  CCC was the parent company of First State Bank Central Texas ("First State Bank"), which was headquartered in Austin, Texas.  First State Bank operated 31 full-service banking offices in central Texas.  As of January 15, 2018, CCC, on a consolidated basis, reported total assets of $1.4 billion, total loans of $712.2 million and total deposits of $1.2 billion.  Under the terms of the definitive merger agreement, the Company issued approximately 7,250,000 shares of the Company's common stock plus $28.5 million in cash for all outstanding shares of CCC's capital stock.  For more information regarding the CCC merger, see our Current Report on Form 8-K that was filed with the FDIC on January 16, 2018.  The purchase accounting for this transaction is considered provisional as management continues to identify and assess information regarding the nature of the acquired assets and liabilities and reviews the associated valuation assumptions and methodologies.

      Ouachita Bancshares Corp.

      Effective January 15, 2018, the Company completed the merger with Ouachita Bancshares Corp., parent company of Ouachita Independent Bank (collectively referred to as "OIB"), headquartered in Monroe, Louisiana, pursuant to which OIB was merged with and into the Company.  OIB operated 11 full-service banking offices along the I-20 corridor and had a loan production office in Madison, Mississippi.  As of January 15, 2018, OIB, on a consolidated basis, reported total assets of $707.1 million, total loans of $495.6 million and total deposits of $653.4 million.  Under the terms of the definitive merger agreement, the Company issued approximately 3,675,000 shares of the Company's common stock plus $22.875 million in cash for all outstanding shares of Ouachita Bancshares Corp.'s capital stock.  For more information regarding the OIB merger, see our Current Report on Form 8-K that was filed with the FDIC on January 16, 2018.  The purchase accounting for this transaction is considered provisional as management continues to identify and assess information regarding the nature of the acquired assets and liabilities and reviews the associated valuation assumptions and methodologies.

      The Reorganization

      Effective October 31, 2017, the merger of BancorpSouth, Inc. with and into BancorpSouth Bank was closed, with BancorpSouth Bank continuing as the surviving entity (the "Reorganization").  The Reorganization resulted in the elimination of the holding company structure.  The Reorganization is expected to improve efficiency through the elimination of redundant corporate infrastructure and duplicative regulatory oversight.  For more information regarding the Reorganization, see our Current Report on Form 8-K that was filed with the FDIC on November 1, 2017.

      Non-GAAP Measures and Ratios

      This news release presents certain financial measures and ratios that are not calculated in accordance with U.S. generally accepted accounting principles ("GAAP").  A discussion regarding these non-GAAP measures and ratios, including reconciliations of non-GAAP measures to the most directly comparable GAAP measures and definitions for non-GAAP ratios, appears under the caption "Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions"  beginning on page 21 of this news release.

      Conference Call and Webcast

      The Company will conduct a conference call to discuss its second quarter 2018 financial results on July 19, 2018, at 10:00 a.m. (Central Time).  This conference call will be an interactive session between management and analysts. Shareholders and other interested parties may listen to this live conference call via Internet webcast by accessing www.BancorpSouth.investorroom.com/Webcasts. The webcast will also be available in archived format at the same address.

      About BancorpSouth Bank

      BancorpSouth Bank (NYSE: BXS) is headquartered in Tupelo, Mississippi, with approximately $17 billion in assets.  BancorpSouth operates approximately 280 full service branch locations as well as additional mortgage, insurance, and loan production offices in Alabama, Arkansas, Florida, Louisiana, Mississippi, Missouri, Tennessee and Texas, including an insurance location in Illinois.  BancorpSouth is committed to a culture of respect, diversity, and inclusion in both its workplace and communities. To learn more, visit our Community Commitment page at www.bancorpsouth.com.  Like us on Facebook; follow us on Twitter: @MyBXS; or connect with us through LinkedIn.

      Forward-Looking Statements

      Certain statements contained in this news release may not be based upon historical facts and are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements may be identified by their reference to a future period or periods or by the use of forward-looking terminology such as "anticipate," "believe," "could," "estimate," "expect," "foresee," "hope," "intend," "may," "might," "plan," "will," or "would" or future or conditional verb tenses and variations or negatives of such terms. These forward-looking statements include, without limitation, those relating to the benefits, costs, synergies and financial and operational impact of the Reorganization on the Company, the benefits, costs, synergies, and financial and operational impact of the CCC and OIB mergers, the acceptance by customers of OIB and CCC of the Company's products and services after the closing of the mergers, the terms, timing and closing of the proposed Icon Merger, acceptance by customers of Icon of the Company's products and services, the opportunities to enhance market share in certain markets and market acceptance of  the Company generally in new markets, the Company's ability to operate its regulatory compliance programs consistent with federal, state and local laws, including its Bank Secrecy Act ("BSA") and anti-money laundering ("AML") compliance program and its fair lending compliance program, the Company's compliance with the consent order it entered into with the Consumer Financial Protection Bureau and the United States Department of Justice related to the Company's fair lending practices (the "Consent Order"), the impact of the Tax Cuts and Jobs Act of 2017 on the Company and its operations and financial performance, amortization expense for intangible assets, goodwill impairments, loan impairment, utilization of appraisals and inspections for real estate loans, maturity, renewal or extension of construction, acquisition and development loans, net interest revenue, fair value determinations, the amount of the Company's non-performing loans and leases, credit quality, credit losses, liquidity, off-balance sheet commitments and arrangements, valuation of mortgage servicing rights, allowance and provision for credit losses, early identification and resolution of credit issues, utilization of non-GAAP financial measures, the ability of the Company to collect all amounts due according to the contractual terms of loan agreements, the Company's reserve for losses from representation and warranty obligations, the Company's foreclosure process related to mortgage loans, the resolution of non-performing loans that are collaterally dependent, real estate values, fully-indexed interest rates, interest rate risk, interest rate sensitivity, the impact of interest rates on loan yields, calculation of economic value of equity, impaired loan charge-offs, diversification of the Company's revenue stream, the growth of the Company's insurance business and commission revenue, the growth of the Company's customer base and loan, deposit and fee revenue sources, liquidity needs and strategies, sources of funding, net interest margin, declaration and payment of dividends, the utilization of the Company's share repurchase program, the implementation and execution of cost saving initiatives, improvement in the Company's efficiencies, operating expense trends, future acquisitions, dispositions and other strategic growth opportunities and initiatives and the impact of certain claims and ongoing, pending or threatened litigation, administrative and investigatory matters. 

      The Company cautions readers not to place undue reliance on the forward-looking statements contained in this news release, in that actual results could differ materially from those indicated in such forward-looking statements as a result of a variety of factors. These factors may include, but are not limited to, the Company's ability to operate its regulatory compliance programs consistent with federal, state and local laws, including its BSA/AML compliance program and its fair lending compliance program, the Company's ability to successfully implement and comply with the Consent Order, the ability of the Company to meet expectations regarding the benefits, costs, synergies, and financial and operational impact of the Reorganization and the CCC and OIB mergers, the possibility that any of the anticipated benefits, costs, synergies and financial and operational improvements of the Reorganization and the OIB and CCC mergers will not be realized or will not be realized as expected, the ability of the Company and Icon to complete the Icon Merger, the ability of the Company and Icon to satisfy the conditions to the completion of the Icon Merger, including the approval of the merger transaction by Icon's shareholders and the receipt of all regulatory approvals required for the Icon Merger on the terms expected in the Icon Merger Agreement, the ability of the Company and Icon to meet expectations regarding the timing, completion and accounting and tax treatments of the Icon Merger, the possibility that any of the anticipated benefits of the Icon Merger will not be realized or will not be realized as expected, the failure of the Icon Merger to close for any other reason, the effect of  the announcement of the Icon Merger on the Company's operating results, the possibility that the Icon Merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events, the lack of availability of the Bank's filings mandated by the Exchange Act from the SEC's publicly available website after the closing of the Reorganization, the impact of any ongoing, pending or threatened litigation, administrative and investigatory matters involving the Company, conditions in the financial markets and economic conditions generally, the adequacy of the Company's provision and allowance for credit losses to cover actual credit losses, the credit risk associated with real estate construction, acquisition and development loans, limitations on the Company's ability to declare and pay dividends, the availability of capital on favorable terms if and when needed, liquidity risk, governmental regulation, including the Dodd-Frank Act, and supervision of the Company's operations, the short-term and long-term impact of changes to banking capital standards on the Company's regulatory capital and liquidity, the impact of regulations on service charges on the Company's core deposit accounts, the susceptibility of the Company's business to local economic and environmental conditions, the soundness of other financial institutions, changes in interest rates, the impact of monetary policies and economic factors on the Company's ability to attract deposits or make loans, volatility in capital and credit markets, reputational risk, the impact of the Tax Cuts and Jobs Act of 2017 on the Company and its operations and financial performance, the impact of the loss of any key Company personnel, the impact of hurricanes or other adverse weather events, any requirement that the Company write down goodwill or other intangible assets, diversification in the types of financial services the Company offers, the growth of the Company's insurance business and commission revenue, the growth of the Company's loan, deposit and fee revenue sources, the Company's ability to adapt its products and services to evolving industry standards and consumer preferences, competition with other financial services companies, risks in connection with completed or potential acquisitions, dispositions and other strategic growth opportunities and initiatives, the Company's growth strategy, interruptions or breaches in the Company's information system security, the failure of certain third-party vendors to perform, unfavorable ratings by rating agencies, dilution caused by the Company's issuance of any additional shares of its common stock to raise capital or acquire other banks, bank holding companies, financial holding companies and insurance agencies, the utilization of the Company's share repurchase program, the implementation and execution of cost saving initiatives, other factors generally understood to affect the assets, business, cash flows, financial condition, liquidity, prospects and/or results of operations of financial services companies and other factors detailed from time to time in the Company's press and news releases, reports and other filings with the FDIC.  Forward-looking statements speak only as of the date that they were made, and, except as required by law, the Company does not undertake any obligation to update or revise forward-looking statements to reflect events or circumstances that occur after the date of this news release.

         







      BancorpSouth Bank

      Selected Financial Information

      (Dollars in thousands, except per share data)

      (Unaudited)














      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended


      6/30/2018

      3/31/2018

      12/31/2017

      9/30/2017

      6/30/2017

      Earnings Summary:






      Interest revenue

      $         159,290

      $         152,195

      $         132,276

      $         130,934

      $         126,855

      Interest expense

      17,162

      14,117

      10,890

      10,373

      9,377

      Net interest revenue

      142,128

      138,078

      121,386

      120,561

      117,478

      Provision for credit losses

      2,500

      1,000

      500

      500

      1,000

      Net interest revenue, after provision






         for credit losses

      139,628

      137,078

      120,886

      120,061

      116,478

      Noninterest revenue

      72,456

      78,934

      63,074

      65,960

      68,130

      Noninterest expense

      145,182

      147,701

      125,881

      126,903

      127,553

      Income before income taxes

      66,902

      68,311

      58,079

      59,118

      57,055

      Income tax expense

      12,856

      14,820

      20,556

      19,590

      19,166

      Net income

      $           54,046

      $           53,491

      $           37,523

      $           39,528

      $           37,889







      Balance Sheet - Period End Balances






      Total assets

      $    17,222,491

      $    17,185,772

      $    15,298,518

      $    14,760,394

      $    14,843,130

      Total earning assets

      15,600,037

      15,593,366

      14,081,818

      13,606,145

      13,674,436

      Total securities

      2,828,754

      2,989,767

      2,798,542

      2,326,900

      2,388,392

      Loans and leases, net of unearned income

      12,418,114

      12,296,849

      11,056,434

      11,055,509

      11,018,540

      Allowance for credit losses

      119,920

      119,434

      118,200

      119,496

      121,561

      Net book value of acquired loans (included in loans and leases above)

      926,996

      1,076,208

      -

      -

      -

      Remaining loan mark on acquired loans

      14,485

      19,330

      -

      -

      -

      Total deposits

      13,476,558

      13,894,301

      11,915,596

      11,775,988

      11,938,296

      Long-term debt

      33,214

      32,963

      30,000

      30,000

      230,000

      Total shareholders' equity

      2,072,083

      2,060,487

      1,713,485

      1,700,502

      1,691,832







      Balance Sheet - Average Balances






      Total assets

      $    17,094,283

      $    16,918,568

      $    14,809,497

      $    14,710,245

      $    14,741,811

      Total earning assets

      15,496,007

      15,374,336

      13,678,542

      13,591,124

      13,636,415

      Total securities

      2,906,235

      2,966,917

      2,414,140

      2,334,717

      2,464,341

      Loans and leases, net of unearned income

      12,334,756

      12,084,020

      11,010,187

      11,013,270

      10,883,102

      Total deposits

      13,539,324

      13,563,510

      11,840,049

      11,802,682

      11,902,415

      Long-term debt

      33,147

      34,433

      30,000

      162,609

      398,132

      Total shareholders' equity

      2,051,452

      2,012,639

      1,701,228

      1,695,899

      1,680,053







      Nonperforming Assets:






      Non-accrual loans and leases

      $           60,045

      $           65,303

      $           61,891

      $           55,796

      $           63,585

      Loans and leases 90+ days past due, still accruing

      6,335

      6,519

      8,503

      1,855

      1,793

      Restructured loans and leases, still accruing

      6,982

      9,681

      8,060

      7,366

      6,303

      Non-performing loans (NPLs)

      73,362

      81,503

      78,454

      65,017

      71,681

      Other real estate owned

      7,828

      9,362

      6,038

      5,956

      7,704

      Non-performing assets (NPAs)

      $           81,190

      $           90,865

      $           84,492

      $           70,973

      $           79,385







      Financial Ratios and Other Data:






      Return on average assets

      1.27%

      1.28%

      1.01%

      1.07%

      1.03%

      Operating return on average assets-excluding MSR*

      1.31%

      1.29%

      0.99%

      1.07%

      1.06%

      Return on average shareholders' equity

      10.57%

      10.78%

      8.75%

      9.25%

      9.05%

      Operating return on average shareholders' equity-excluding MSR*

      10.88%

      10.80%

      8.58%

      9.25%

      9.27%

      Return on tangible equity*

      15.00%

      15.08%

      10.67%

      11.36%

      11.08%

      Operating return on tangible equity-excluding MSR*

      15.44%

      15.11%

      10.46%

      11.36%

      11.35%

      Noninterest income to average assets

      1.70%

      1.89%

      1.69%

      1.78%

      1.85%

      Noninterest expense to average assets

      3.41%

      3.54%

      3.37%

      3.42%

      3.47%

      Net interest margin-fully taxable equivalent

      3.71%

      3.67%

      3.58%

      3.58%

      3.52%

      Net interest margin-fully taxable equivalent, excluding net accretion






        on acquired loans and leases

      3.63%

      3.60%

      N/A

      N/A

      N/A

      Net interest rate spread

      3.52%

      3.52%

      3.44%

      3.45%

      3.40%

      Efficiency ratio (tax equivalent)*

      67.31%

      67.66%

      67.45%

      67.23%

      67.90%

      Operating efficiency ratio-excluding MSR (tax equivalent)*

      66.36%

      66.79%

      68.16%

      67.24%

      67.33%

      Loan/deposit ratio

      92.15%

      88.50%

      92.79%

      93.88%

      92.30%

      Price to earnings multiple (avg)

      17.07

      17.77

      18.95

      19.42

      18.83

      Market value to book value

      156.95%

      153.77%

      165.76%

      170.25%

      164.07%

      Market value to book value (avg)

      159.33%

      159.14%

      169.35%

      158.92%

      161.24%

      Market value to tangible book value

      225.06%

      220.18%

      203.64%

      209.66%

      202.52%

      Market value to tangible book value (avg)

      228.47%

      227.87%

      208.04%

      195.70%

      199.07%

      Employee FTE

      4,366

      4,305

      3,947

      3,950

      3,989







      *Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 21 and 22.














      BancorpSouth Bank

      Selected Financial Information

      (Dollars in thousands, except per share data)

      (Unaudited)




      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended


      6/30/2018

      3/31/2018

      12/31/2017

      9/30/2017

      6/30/2017







      Credit Quality Ratios:






      Net charge-offs(recoveries) to average loans and leases (annualized)

      0.07%

      (0.01%)

      0.06%

      0.09%

      0.17%

      Provision for credit losses to average loans and leases (annualized)

      0.08%

      0.03%

      0.02%

      0.02%

      0.04%

      Allowance for credit losses to net loans and leases

      0.97%

      0.97%

      1.07%

      1.08%

      1.10%

      Allowance for credit losses to net loans and leases, excluding acquired loans and leases

      1.05%

      1.07%

      N/A

      N/A

      N/A

      Allowance for credit losses to non-performing loans and leases

      163.46%

      146.54%

      150.66%

      183.79%

      169.59%

      Allowance for credit losses to non-performing assets

      147.70%

      131.44%

      139.89%

      168.37%

      153.13%

      Non-performing loans and leases to net loans and leases

      0.59%

      0.66%

      0.71%

      0.59%

      0.65%

      Non-performing assets to net loans and leases

      0.65%

      0.74%

      0.76%

      0.64%

      0.72%







      Equity Ratios:






      Total shareholders' equity to total assets

      12.03%

      11.99%

      11.20%

      11.52%

      11.40%

      Tangible shareholders' equity to tangible assets*

      8.71%

      8.69%

      9.31%

      9.56%

      9.44%













      Capital Adequacy:






      Common  Equity Tier 1 capital

      11.42%

      11.30%

      12.15%

      12.04%

      11.90%

      Tier 1 capital

      11.42%

      11.30%

      12.15%

      12.04%

      11.90%

      Total capital

      12.30%

      12.18%

      13.13%

      13.03%

      12.91%

      Tier 1 leverage capital

      9.38%

      9.39%

      10.12%

      10.02%

      9.93%

         Estimated for current quarter












      Common Share Data:






      Basic earnings per share

      $               0.55

      $               0.54

      $               0.42

      $               0.43

      $               0.41

      Diluted earnings per share

      0.55

      0.54

      0.41

      0.43

      0.41

      Operating earnings per share*

      0.56

      0.58

      0.42

      0.43

      0.41

      Operating earnings per share- excluding MSR*

      0.56

      0.54

      0.41

      0.43

      0.42

      Cash dividends per share

      0.14

      0.14

      0.14

      0.14

      0.13

      Book value per share

      20.99

      20.68

      18.97

      18.83

      18.59

      Tangible book value per share*

      14.64

      14.44

      15.44

      15.29

      15.06

      Market value per share (last)

      32.95

      31.80

      31.45

      32.05

      30.50

      Market value per share (high)

      35.45

      35.55

      34.45

      32.70

      31.85

      Market value per share (low)

      30.60

      30.90

      30.25

      27.20

      28.20

      Market value per share (avg)

      33.45

      32.91

      32.13

      29.92

      29.98

      Dividend payout ratio

      25.62%

      25.85%

      33.70%

      32.20%

      30.48%

      Total shares outstanding

      98,700,509

      99,636,779

      90,312,378

      90,329,896

      91,022,729

      Average shares outstanding - basic

      98,906,619

      98,765,789

      90,321,137

      90,911,702

      91,366,309

      Average shares outstanding - diluted

      99,057,054

      98,942,268

      90,546,824

      91,099,770

      91,530,552













      Yield/Rate:






      (Taxable equivalent basis)






      Loans, loans held for sale, and leases net of unearned income

      4.67%

      4.60%

      4.36%

      4.33%

      4.27%

      Loans, loans held for sale, and leases net of unearned income, excluding






        net accretion on acquired loans and leases

      4.57%

      4.51%

      N/A

      N/A

      N/A

      Available-for-sale securities:






        Taxable

      1.77%

      1.72%

      1.48%

      1.41%

      1.37%

        Tax-exempt

      4.39%

      4.30%

      5.29%

      5.25%

      5.26%

      Short-term, FHLB and other equity investments

      2.02%

      1.54%

      1.27%

      1.22%

      1.01%

        Total interest earning assets and revenue

      4.15%

      4.05%

      3.90%

      3.89%

      3.80%

      Deposits

      0.34%

      0.31%

      0.27%

      0.26%

      0.25%

        Demand - interest bearing

      0.43%

      0.36%

      0.29%

      0.28%

      0.25%

        Savings

      0.15%

      0.13%

      0.13%

      0.12%

      0.12%

        Other time

      0.95%

      0.89%

      0.86%

      0.84%

      0.81%

      Short-term borrowings

      1.62%

      1.25%

      0.96%

      0.85%

      0.69%

      Total interest bearing deposits and short-term borrowings

      0.62%

      0.51%

      0.45%

      0.41%

      0.37%

      Long-term debt

      4.11%

      4.17%

      4.05%

      1.79%

      1.01%

        Total interest bearing liabilities and expense

      0.63%

      0.53%

      0.46%

      0.44%

      0.40%

      Interest bearing liabilities to interest earning assets

      70.27%

      70.91%

      69.09%

      69.55%

      69.68%

      Net interest tax equivalent adjustment

      $             1,119

      $             1,205

      $             2,155

      $             2,237

      $             2,248







      *Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 21 and 22.



















      BancorpSouth Bank



      Consolidated Balance Sheets



      (Unaudited)













      Jun-18

      Mar-18

      Dec-17

      Sep-17

      Jun-17





      (Dollars in thousands)




      Assets









      Cash and due from banks

      $                198,374

      $                180,104

      $                167,283

      $                167,871

      $                178,376




      Interest bearing deposits with other banks









      and Federal funds sold

      152,566

      127,345

      53,440

      52,316

      49,680




      Available-for-sale securities, at fair value

      2,828,754

      2,989,767

      2,798,542

      2,326,900

      2,388,392




      Loans and leases

      12,433,152

      12,312,346

      11,072,062

      11,073,306

      11,037,808




        Less:  Unearned income

      15,038

      15,497

      15,628

      17,797

      19,268




                   Allowance for credit losses

      119,920

      119,434

      118,200

      119,496

      121,561




      Net loans and leases

      12,298,194

      12,177,415

      10,938,234

      10,936,013

      10,896,979




      Loans held for sale

      153,396

      141,979

      136,577

      138,353

      184,921




      Premises and equipment, net

      339,372

      342,353

      314,362

      311,530

      306,863




      Accrued interest receivable

      51,921

      52,856

      45,671

      44,454

      40,716




      Goodwill

      588,004

      580,900

      300,798

      300,798

      300,798




      Other identifiable intangibles

      39,031

      40,590

      17,882

      18,860

      19,854




      Bank owned life insurance

      306,116

      304,850

      292,069

      259,361

      260,228




      Other real estate owned

      7,828

      9,362

      6,038

      5,956

      7,704




      Other assets

      258,935

      238,251

      227,622

      197,982

      208,619




      Total Assets

      $           17,222,491

      $           17,185,772

      $           15,298,518

      $           14,760,394

      $           14,843,130




      Liabilities









      Deposits:









        Demand:  Noninterest bearing

      $             4,135,322

      $             4,035,830

      $             3,453,000

      $             3,414,397

      $             3,390,428




                        Interest bearing

      5,509,901

      5,945,359

      5,066,614

      4,925,127

      5,095,570




        Savings

      1,810,149

      1,843,264

      1,638,799

      1,638,033

      1,630,123




        Other time

      2,021,186

      2,069,848

      1,757,183

      1,798,431

      1,822,175




      Total deposits

      13,476,558

      13,894,301

      11,915,596

      11,775,988

      11,938,296




      Securities sold under agreement to repurchase

      407,704

      469,114

      417,867

      421,044

      399,815




      Federal funds purchased









         and other short-term borrowing

      1,025,022

      500,000

      1,025,000

      625,000

      365,000




      Accrued interest payable

      5,961

      5,525

      4,882

      4,826

      4,259




      Long-term debt

      33,214

      32,963

      30,000

      30,000

      230,000




      Other liabilities

      201,949

      223,382

      191,688

      203,034

      213,928




      Total Liabilities

      15,150,408

      15,125,285

      13,585,033

      13,059,892

      13,151,298




      Shareholders' Equity









      Common stock

      246,751

      249,092

      225,781

      225,825

      227,557




      Capital surplus

      441,950

      465,699

      177,624

      175,837

      191,940




      Accumulated other comprehensive loss

      (88,751)

      (85,994)

      (63,843)

      (50,203)

      (49,861)




      Retained earnings

      1,472,133

      1,431,690

      1,373,923

      1,349,043

      1,322,196




      Total Shareholders' Equity

      2,072,083

      2,060,487

      1,713,485

      1,700,502

      1,691,832




      Total Liabilities & Shareholders' Equity

      $           17,222,491

      $           17,185,772

      $           15,298,518

      $           14,760,394

      $           14,843,130


























































      BancorpSouth Bank



      Consolidated Average Balance Sheets



      (Unaudited)













      Jun-18

      Mar-18

      Dec-17

      Sep-17

      Jun-17





      (Dollars in thousands)




      Assets









      Cash and due from banks

      $       203,220

      $       202,141

      $       154,843

      $       153,797

      $       156,387




      Interest bearing deposits with other banks









      and Federal funds sold

      66,035

      182,488

      108,880

      83,109

      117,414




      Available-for-sale securities, at fair value

      2,906,235

      2,966,917

      2,414,140

      2,334,717

      2,464,341




      Loans and leases

      12,350,226

      12,099,694

      11,026,437

      11,032,159

      10,903,524




        Less:  Unearned income

      15,470

      15,674

      16,250

      18,889

      20,422




                   Allowance for credit losses

      119,622

      118,840

      119,124

      121,501

      125,578




      Net loans and leases

      12,215,134

      11,965,180

      10,891,063

      10,891,769

      10,757,524




      Loans held for sale

      144,400

      98,662

      112,118

      127,112

      138,792




      Premises and equipment, net

      342,395

      343,098

      313,874

      309,592

      306,483




      Accrued interest receivable

      48,767

      47,770

      40,228

      40,100

      38,702




      Goodwill

      583,188

      544,840

      300,798

      300,798

      300,798




      Other identifiable intangibles

      39,752

      17,811

      18,231

      19,222

      20,218




      Bank owned life insurance

      305,016

      301,982

      265,761

      261,100

      259,182




      Other real estate owned

      8,997

      9,300

      5,777

      6,985

      7,860




      Other assets

      231,144

      238,379

      183,784

      181,944

      174,110




      Total Assets

      $  17,094,283

      $  16,918,568

      $  14,809,497

      $  14,710,245

      $  14,741,811




      Liabilities









      Deposits:









        Demand:  Noninterest bearing

      $    3,976,039

      $    3,822,216

      $    3,479,771

      $    3,369,468

      $    3,362,801




                        Interest bearing

      5,697,444

      5,898,269

      4,949,183

      4,985,113

      5,079,388




        Savings

      1,820,013

      1,801,128

      1,631,617

      1,634,577

      1,626,996




        Other time

      2,045,828

      2,041,897

      1,779,478

      1,813,524

      1,833,230




      Total deposits

      13,539,324

      13,563,510

      11,840,049

      11,802,682

      11,902,415




      Securities sold under agreement to repurchase

      416,839

      445,840

      471,581

      444,999

      412,825




      Federal funds purchased









         and other short-term borrowing

      875,641

      667,546

      589,261

      411,815

      151,352




      Accrued interest payable

      5,600

      5,177

      4,718

      4,507

      4,028




      Long-term debt

      33,147

      34,433

      30,000

      162,609

      398,132




      Other liabilities

      172,280

      189,423

      172,660

      187,734

      193,006




      Total Liabilities

      15,042,831

      14,905,929

      13,108,269

      13,014,346

      13,061,758




      Shareholders' Equity









      Common stock

      247,120

      247,189

      225,808

      227,247

      228,322




      Capital surplus

      444,379

      447,576

      176,613

      189,545

      199,115




      Accumulated other comprehensive loss

      (88,962)

      (71,205)

      (55,181)

      (48,591)

      (49,185)




      Retained earnings

      1,448,915

      1,389,079

      1,353,988

      1,327,698

      1,301,801




      Total Shareholders' Equity

      2,051,452

      2,012,639

      1,701,228

      1,695,899

      1,680,053




      Total Liabilities & Shareholders' Equity

      $  17,094,283

      $  16,918,568

      $  14,809,497

      $  14,710,245

      $  14,741,811


























      BancorpSouth Bank



      Consolidated Condensed Statements of Income



      (Dollars in thousands, except per share data)



      (Unaudited)
















      Quarter Ended





      Jun-18


      Mar-18


      Dec-17


      Sep-17


      Jun-17



      INTEREST REVENUE:












      Loans and leases

      $ 143,029


      $ 136,568


      $ 120,381


      $ 119,599


      $ 115,286



      Deposits with other banks

      331


      664


      300


      214


      256



      Federal funds sold, securities purchased












         under agreement to resell, FHLB and 












            other equity investments

      226


      191


      157


      143


      121



      Available-for-sale securities:












          Taxable

      11,554


      11,313


      7,957


      7,235


      7,388



          Tax-exempt

      2,435


      2,504


      2,417


      2,514


      2,562



      Loans held for sale

      1,715


      955


      1,064


      1,229


      1,242



              Total interest revenue

      159,290


      152,195


      132,276


      130,934


      126,855















      INTEREST EXPENSE:












      Interest bearing demand

      6,075


      5,278


      3,645


      3,482


      3,204



      Savings

      667


      584


      517


      494


      483



      Other time

      4,862


      4,457


      3,853


      3,819


      3,725



      Federal funds purchased and securities sold












         under agreement to repurchase

      1,898


      1,341


      930


      754


      509



      Short-term and long-term debt

      3,660


      2,455


      1,943


      1,824


      1,456



      Other

      -


      2


      2


      -


      -



              Total interest expense

      17,162


      14,117


      10,890


      10,373


      9,377















              Net interest revenue

      142,128


      138,078


      121,386


      120,561


      117,478



        Provision for credit losses

      2,500


      1,000


      500


      500


      1,000



              Net interest revenue, after provision for












                credit losses

      139,628


      137,078


      120,886


      120,061


      116,478















      NONINTEREST REVENUE:












      Mortgage banking

      6,904


      13,265


      7,246


      6,909


      6,134



      Credit card, debit card and merchant fees

      10,530


      9,564


      9,530


      9,346


      9,565



      Deposit service charges

      10,767


      10,901


      10,257


      10,388


      9,706



      Security gains, net

      (2)


      27


      523


      5


      23



      Insurance commissions

      32,965


      29,130


      25,758


      28,616


      31,126



      Wealth management

      5,745


      5,697


      5,619


      5,386


      5,275



      Other

      5,547


      10,350


      4,141


      5,310


      6,301



              Total noninterest revenue

      72,456


      78,934


      63,074


      65,960


      68,130















      NONINTEREST EXPENSE:












      Salaries and employee benefits

      91,451


      91,197


      77,268


      80,541


      80,723



      Occupancy, net of rental income

      11,103


      10,804


      10,064


      10,343


      10,455



      Equipment

      3,804


      3,754


      3,710


      3,352


      3,438



      Deposit insurance assessments

      3,129


      2,360


      2,659


      2,499


      2,261



      Other

      35,695


      39,586


      32,180


      30,168


      30,676



              Total noninterest expense

      145,182


      147,701


      125,881


      126,903


      127,553



              Income before income taxes

      66,902


      68,311


      58,079


      59,118


      57,055



      Income tax expense

      12,856


      14,820


      20,556


      19,590


      19,166



              Net income

      $  54,046


      $  53,491


      $  37,523


      $  39,528


      $  37,889















      Net income per share: Basic

      $      0.55


      $      0.54


      $      0.42


      $      0.43


      $      0.41



                                        Diluted

      $      0.55


      $      0.54


      $      0.41


      $      0.43


      $      0.41





















































































      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Jun-18


      Mar-18


      Dec-17


      Sep-17


      Jun-17

      LOAN AND LEASE PORTFOLIO:










      Commercial and industrial

      $  1,668,174


      $  1,695,718


      $  1,480,279


      $  1,506,352


      $  1,566,459

      Real estate










         Consumer mortgages

      3,143,215


      3,000,479


      2,864,623


      2,826,333


      2,776,213

         Home equity

      653,450


      655,634


      638,394


      626,961


      624,868

         Agricultural

      315,828


      313,470


      243,449


      247,211


      245,646

         Commercial and industrial-owner occupied

      2,147,176


      2,102,493


      1,846,085


      1,835,430


      1,795,321

         Construction, acquisition and development

      1,346,370


      1,377,153


      1,153,187


      1,175,979


      1,156,901

         Commercial real estate

      2,636,533


      2,640,503


      2,345,231


      2,336,219


      2,341,633

      Credit cards

      102,790


      102,114


      107,848


      104,613


      104,169

      All other

      404,578


      409,285


      377,338


      396,411


      407,330

           Total loans

      $ 12,418,114


      $ 12,296,849


      $ 11,056,434


      $ 11,055,509


      $ 11,018,540











      ALLOWANCE FOR CREDIT LOSSES:










      Balance, beginning of period

      $     119,434


      $     118,200


      $     119,496


      $     121,561


      $     125,196











      Loans and leases charged-off:










      Commercial and industrial

      (1,057)


      (484)


      (1,234)


      (1,963)


      (3,773)

      Real estate










         Consumer mortgages

      (366)


      (134)


      (773)


      (1,193)


      (522)

         Home equity

      (107)


      (143)


      (95)


      (439)


      (125)

         Agricultural

      (6)


      (12)


      (5)


      (54)


      (6)

         Commercial and industrial-owner occupied

      (279)


      (41)


      (720)


      (20)


      (1,460)

         Construction, acquisition and development

      (66)


      (163)


      (206)


      (29)


      (54)

         Commercial real estate

      (946)


      (35)


      (159)


      (49)


      (1)

      Credit cards

      (830)


      (794)


      (849)


      (745)


      (781)

      All other

      (551)


      (725)


      (627)


      (711)


      (591)

           Total loans charged-off

      (4,208)


      (2,531)


      (4,668)


      (5,203)


      (7,313)











      Recoveries:










      Commercial and industrial

      684


      372


      599


      481


      1,034

      Real estate










         Consumer mortgages

      361


      95


      755


      642


      339

         Home equity

      72


      333


      69


      378


      110

         Agricultural

      10


      79


      7


      77


      34

         Commercial and industrial-owner occupied

      46


      80


      391


      285


      481

         Construction, acquisition and development

      308


      1,262


      483


      260


      208

         Commercial real estate

      149


      53


      98


      151


      75

      Credit cards

      367


      220


      218


      177


      205

      All other

      197


      271


      252


      187


      192

           Total recoveries

      2,194

      -

      2,765

      -

      2,872

      -

      2,638

      -

      2,678











      Net (charge-offs)recoveries 

      (2,014)


      234


      (1,796)


      (2,565)


      (4,635)











      Provision charged to operating expense

      2,500


      1,000


      500


      500


      1,000

      Balance, end of period

      $     119,920


      $     119,434


      $     118,200


      $     119,496


      $     121,561











      Average loans for period

      $ 12,334,756


      $ 12,084,020


      $ 11,010,187


      $ 11,013,270


      $ 10,883,102











      Ratio:










      Net charge-offs(recoveries) to average loans (annualized)

      0.07%


      (0.01%)


      0.06%


      0.09%


      0.17%


































      BancorpSouth Bank




      Selected Loan Data




      (Dollars in thousands)




      (Unaudited)


















      Quarter Ended





      Jun-18


      Mar-18


      Dec-17


      Sep-17


      Jun-17




      NON-PERFORMING ASSETS













      NON-PERFORMING LOANS AND LEASES:













        Nonaccrual Loans and Leases













          Commercial and industrial

      $ 11,090


      $ 11,122


      $ 10,178


      $  8,776


      $  9,988




          Real estate













             Consumer mortgages

      22,588


      26,832


      22,988


      23,635


      24,690




             Home equity

      2,446


      2,587


      2,956


      2,555


      3,183




             Agricultural

      1,536


      6,225


      6,160


      5,919


      6,172




             Commercial and industrial-owner occupied

      12,275


      12,210


      12,585


      7,558


      10,215




             Construction, acquisition and development

      1,563


      2,223


      2,197


      1,771


      2,223




             Commercial real estate

      8,265


      3,597


      4,318


      4,645


      6,418




          Credit cards

      104


      136


      74


      126


      122




          All other

      178


      371


      435


      811


      574




               Total nonaccrual loans and leases

      $ 60,045


      $ 65,303


      $ 61,891


      $ 55,796


      $ 63,585

















        Loans and Leases 90+ Days Past Due, Still Accruing:

      6,335


      6,519


      8,503


      1,855


      1,793




        Restructured Loans and Leases, Still Accruing

      6,982


      9,681


      8,060


      7,366


      6,303




           Total non-performing loans and leases

      $ 73,362


      $ 81,503


      $ 78,454


      $ 65,017


      $ 71,681

















      OTHER REAL ESTATE OWNED:

      7,828


      9,362


      6,038


      5,956


      7,704

















      Total Non-performing Assets

      $ 81,190


      $ 90,865


      $ 84,492


      $ 70,973


      $ 79,385

















      Additions to Nonaccrual Loans and Leases During the Quarter

      $ 16,902


      $ 16,641


      $ 20,799


      $ 16,975


      $ 17,020

















        Loans and Leases 30-89 Days Past Due, Still Accruing:













          Commercial and industrial

      $  7,540


      $  5,020


      $  1,990


      $  3,791


      $  3,304




          Real estate













             Consumer mortgages

      16,242


      17,076


      15,080


      18,603


      12,395




             Home equity

      2,231


      1,768


      1,858


      2,042


      2,590




             Agricultural

      6,415


      295


      191


      476


      197




             Commercial and industrial-owner occupied

      2,338


      4,356


      1,655


      4,453


      2,228




             Construction, acquisition and development

      1,240


      2,215


      1,386


      4,464


      2,639




             Commercial real estate

      816


      679


      1,200


      1,206


      1,183




          Credit cards

      778


      705


      851


      720


      705




          All other

      1,435


      733


      951


      699


      1,203




               Total Loans and Leases 30-89 days past due, still accruing

      $ 39,035


      $ 32,847


      $ 25,162


      $ 36,454


      $ 26,444

















      Credit Quality Ratios:













      Provision for credit losses to average loans and leases (annualized)

      0.08%


      0.03%


      0.02%


      0.02%


      0.04%




      Allowance for credit losses to net loans and leases

      0.97%


      0.97%


      1.07%


      1.08%


      1.10%




      Allowance for credit losses to non-performing loans and leases

      163.46%


      146.54%


      150.66%


      183.79%


      169.59%




      Allowance for credit losses to non-performing assets

      147.70%


      131.44%


      139.89%


      168.37%


      153.13%




      Non-performing loans and leases to net loans and leases

      0.59%


      0.66%


      0.71%


      0.59%


      0.65%




      Non-performing assets to net loans and leases

      0.65%


      0.74%


      0.76%


      0.64%


      0.72%







































      BancorpSouth Bank












      Selected Loan Data












      (Dollars in thousands)












      (Unaudited)


































      June 30, 2018









      Special










      Purchased









      Pass


      Mention


      Substandard


      Doubtful


      Loss


      Impaired


      Credit Impaired


      Total






      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:





















      Commercial and industrial

      $  1,609,943


      $       -


      $     51,862


      $    858


      $  -


      $  5,347


      $              164


      $  1,668,174






      Real estate





















         Consumer mortgages

      3,084,706


      -


      54,775


      180


      -


      3,554


      -


      3,143,215






         Home equity

      644,893


      -


      8,281


      -


      -


      276


      -


      653,450






         Agricultural

      297,506


      -


      15,080


      -


      -


      228


      3,014


      315,828






         Commercial and industrial-owner occupied

      2,079,866


      -


      57,429


      -


      -


      7,964


      1,917


      2,147,176






         Construction, acquisition and development

      1,329,372


      -


      16,569


      -


      -


      424


      5


      1,346,370






         Commercial real estate

      2,594,808


      -


      35,424


      -


      -


      6,301


      -


      2,636,533






      Credit cards

      102,790


      -


      -


      -


      -


      -


      -


      102,790






      All other

      393,765


      -


      10,813


      -


      -


      -


      -


      404,578






           Total loans

      $ 12,137,649


      $       -


      $   250,233


      $ 1,038


      $  -


      $ 24,094


      $            5,100


      $ 12,418,114

















































      March 31, 2018









      Special










      Purchased









      Pass


      Mention


      Substandard


      Doubtful


      Loss


      Impaired


      Credit Impaired


      Total






      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:





















      Commercial and industrial

      $  1,646,715


      $       -


      $     41,194


      $    599


      $  -


      $  6,549


      $              661


      $  1,695,718






      Real estate





















         Consumer mortgages

      2,934,287


      -


      61,049


      181


      -


      4,962


      -


      3,000,479






         Home equity

      647,562


      -


      7,791


      -


      -


      281


      -


      655,634






         Agricultural

      296,260


      -


      9,557


      -


      -


      4,744


      2,909


      313,470






         Commercial and industrial-owner occupied

      2,025,321


      -


      67,204


      -


      -


      8,150


      1,818


      2,102,493






         Construction, acquisition and development

      1,360,548


      -


      16,087


      -


      -


      518


      -


      1,377,153






         Commercial real estate

      2,598,283


      1,207


      39,395


      -


      -


      1,618


      -


      2,640,503






      Credit cards

      102,114


      -


      -


      -


      -


      -


      -


      102,114






      All other

      399,205


      -


      10,080


      -


      -


      -


      -


      409,285






           Total loans

      $ 12,010,295


      $ 1,207


      $   252,357


      $    780


      $  -


      $ 26,822


      $            5,388


      $ 12,296,849
















































      BancorpSouth Bank



      Geographical Information



      (Dollars in thousands)



      (Unaudited)
























      June 30, 2018




      Alabama




















      and Florida




















      Panhandle


      Arkansas


      Louisiana


      Mississippi


      Missouri


      Tennessee


      Texas


      Other


      Total



      LOAN AND LEASE PORTFOLIO:




















      Commercial and industrial

      $   108,863


      $   157,532


      $   288,909


      $   581,187


      $  78,691


      $   104,027


      $   312,245


      $  36,720


      $  1,668,174



      Real estate




















         Consumer mortgages

      425,740


      338,448


      316,997


      874,822


      93,044


      331,427


      649,749


      112,988


      3,143,215



         Home equity

      98,027


      48,025


      89,283


      231,900


      20,345


      143,382


      20,700


      1,788


      653,450



         Agricultural

      8,330


      86,002


      38,186


      69,253


      6,192


      11,751


      96,114


      -


      315,828



         Commercial and industrial-owner occupied

      204,044


      207,077


      334,836


      747,080


      50,762


      154,312


      449,065


      -


      2,147,176



         Construction, acquisition and development

      103,155


      85,836


      108,039


      338,837


      17,269


      184,188


      509,046


      -


      1,346,370



         Commercial real estate

      315,605


      339,100


      366,568


      550,501


      209,819


      209,919


      645,021


      -


      2,636,533



      Credit cards

      -


      -


      -


      -


      -


      -


      -


      102,790


      102,790



      All other

      44,640


      40,282


      28,523


      189,663


      2,730


      20,971


      71,781


      5,988


      404,578



           Total loans

      $ 1,308,404


      $ 1,302,302


      $ 1,571,341


      $ 3,583,243


      $ 478,852


      $ 1,159,977


      $ 2,753,721


      $ 260,274


      $ 12,418,114























      NON-PERFORMING LOANS AND LEASES:




















      Commercial and industrial

      $           93


      $         503


      946


      $       3,586


      $    3,709


      $         164


      $       2,163


      $       879


      $       12,043



      Real estate




















         Consumer mortgages

      2,481


      3,862


      4873


      9,962


      -


      3,274


      4,245


      1,028


      29,725



         Home equity

      404


      214


      877


      722


      70


      149


      51


      2


      2,489



         Agricultural

      50


      758


      5


      379


      -


      -


      692


      -


      1,884



         Commercial and industrial-owner occupied

      42


      1,220


      940


      4,129


      4,160


      967


      2,848


      -


      14,306



         Construction, acquisition and development

      38


      640


      294


      256


      -


      -


      476


      -


      1,704



         Commercial real estate

      577


      456


      6727


      1,665


      -


      -


      42


      -


      9,467



      Credit cards

      -


      -


      -


      -


      -


      -


      -


      1,133


      1,133



      All other

      10


      -


      6


      441


      -


      150


      4


      -


      611



           Total loans

      $       3,695


      $       7,653


      $     14,668


      $     21,140


      $    7,939


      $       4,704


      $     10,521


      $    3,042


      $       73,362























      NON-PERFORMING LOANS AND LEASES




















         AS A PERCENTAGE OF OUTSTANDING:




















      Commercial and industrial

      0.09%


      0.32%


      0.33%


      0.62%


      4.71%


      0.16%


      0.69%


      2.39%


      0.72%



      Real estate




















         Consumer mortgages

      0.58%


      1.14%


      1.54%


      1.14%


      0.00%


      0.99%


      0.65%


      0.91%


      0.95%



         Home equity

      0.41%


      0.45%


      0.98%


      0.31%


      0.34%


      0.10%


      0.25%


      0.11%


      0.38%



         Agricultural

      0.60%


      0.88%


      0.01%


      0.55%


      0.00%


      0.00%


      0.72%


      N/A


      0.60%



         Commercial and industrial-owner occupied

      0.02%


      0.59%


      0.28%


      0.55%


      8.20%


      0.63%


      0.63%


      N/A


      0.67%



         Construction, acquisition and development

      0.04%


      0.75%


      0.27%


      0.08%


      0.00%


      0.00%


      0.09%


      N/A


      0.13%



         Commercial real estate

      0.18%


      0.13%


      1.84%


      0.30%


      0.00%


      0.00%


      0.01%


      N/A


      0.36%



      Credit cards

      N/A


      N/A


      N/A


      N/A


      N/A


      N/A


      N/A


      1.10%


      1.10%



      All other

      0.02%


      0.00%


      0.02%


      0.23%


      0.00%


      0.72%


      0.01%


      0.00%


      0.15%



           Total loans

      0.28%


      0.59%


      0.93%


      0.59%


      1.66%


      0.41%


      0.38%


      1.17%


      0.59%






























      BancorpSouth Bank


      Acquired Loan Information


      (Dollars in thousands)


      (Unaudited)













      Quarter Ended June 30, 2018








      Acquired Loans
      Accounted for Under
      ASC 310-20

      Acquired Loans
      Accounted for
      Under ASC 310-30

      Total Acquired Loans







      Net book value of acquired loans at beginning of period

      $                        1,070,820

      $                              5,388

      $     1,076,208


      Fair value of loans acquired during the period

      -

      -

      -


      Reductions in acquired loans

      (148,925)

      (287)

      (149,212)


      Net book value of acquired loans at end of period

      $                          921,895

      $                              5,101

      $       926,996












      Loan mark on acquired loans at beginning of period

      $                           (13,098)

      $                            (6,231)

      $        (19,329)


      Loan mark recorded on loans acquired during the period

      -

      -

      -


      Change in nonaccretable difference (for ASC 310-30 loans only)

       N/A 

      2,163

      2,163


      Net accretion recognized on acquired loans

      2,683

      325

      3,008


      Other adjustments to accretable yield

      (487)

      160

      (327)


      Remaining loan mark on acquired loans*

      $                           (10,902)

      $                            (3,583)

      $        (14,485)








      Quarter Ended March 31, 2018








      Acquired Loans
      Accounted for Under
      ASC 310-20

      Acquired Loans
      Accounted for
      Under ASC 310-30

      Total Acquired Loans







      Net book value of acquired loans at beginning of period

      $                                    -

      $                                    -

      $                 -


      Fair value of loans acquired during the period

      1,179,376

      6,706

      1,186,082


      Reductions in acquired loans

      (108,556)

      (1,318)

      (109,874)


      Net book value of acquired loans at end of period

      $                        1,070,820

      $                              5,388

      $     1,076,208












      Loan mark on acquired loans at beginning of period

      $                                    -

      $                                    -

      $                 -


      Loan mark recorded on loans acquired during the period

      (15,621)

      (6,359)

      (21,980)


      Change in nonaccretable difference (for ASC 310-30 loans only)

       N/A 

      -

      -


      Net accretion recognized on acquired loans

      2,523

      128

      2,651


      Remaining loan mark on acquired loans

      $                           (13,098)

      $                            (6,231)

      $        (19,329)













      Quarter Ended

      Quarter Ended




      6/30/2018

      3/31/2018



      Loan yield, as reported

      4.67%

      4.60%








      Loan yield, excluding net accretion on acquired loans

      4.57%

      4.51%








      Net interest margin, as reported

      3.71%

      3.67%








      Net interest margin, excluding net accretion on acquired loans 

      3.63%

      3.60%








      * The remaining loan mark shown above for loans accounted for under ASC 310-30 includes $424 thousand in accretable 


      yield as of June 30, 2018 compared to $895 thousand in accretable yield as of March 31, 2018. In addition, the same loans


      include $3.2 million in nonaccretable difference as of June 30, 2018 compared to $5.3 million as of March 31, 2018.















      BancorpSouth Bank




      Noninterest Revenue and Expense




      (Dollars in thousands)




      (Unaudited)


















      Quarter Ended






      Jun-18


      Mar-18


      Dec-17


      Sep-17


      Jun-17




      NONINTEREST REVENUE:













      Mortgage banking excl. MSR and MSR Hedge market value adj

      $    7,105


      $    7,732


      $    4,868


      $    6,955


      $    7,643




      MSR and MSR Hedge market value adjustment

      (201)


      5,533


      2,378


      (46)


      (1,509)




      Credit card, debit card and merchant fees

      10,530


      9,564


      9,530


      9,346


      9,565




      Deposit service charges

      10,767


      10,901


      10,257


      10,388


      9,706




      Securities gains, net

      (2)


      27


      523


      5


      23




      Insurance commissions

      32,965


      29,130


      25,758


      28,616


      31,126




      Trust income

      3,850


      3,848


      3,985


      3,803


      3,679




      Annuity fees

      357


      297


      216


      246


      264




      Brokerage commissions and fees

      1,538


      1,552


      1,418


      1,337


      1,332




      Bank-owned life insurance

      3,259


      1,947


      1,732


      2,700


      1,710




      Other miscellaneous income

      2,288


      8,403


      2,409


      2,610


      4,591




           Total noninterest revenue

      $  72,456


      $  78,934


      $  63,074


      $  65,960


      $  68,130

















      NONINTEREST EXPENSE:













      Salaries and employee benefits

      $  91,451


      $  91,197


      $  77,268


      $  80,541


      $  80,723




      Occupancy, net of rental income

      11,103


      10,804


      10,064


      10,343


      10,455




      Equipment

      3,804


      3,754


      3,710


      3,352


      3,438




      Deposit insurance assessments

      3,129


      2,360


      2,659


      2,499


      2,261




      Advertising

      1,226


      855


      1,671


      1,185


      1,037




      Foreclosed property expense

      997


      366


      1,035


      447


      960




      Telecommunications

      1,327


      1,217


      1,219


      1,192


      1,233




      Public relations

      829


      794


      705


      675


      654




      Data processing

      7,970


      7,360


      6,855


      6,942


      7,230




      Computer software

      3,624


      3,336


      3,172


      3,074


      2,913




      Amortization of intangibles

      1,559


      1,602


      979


      994


      1,010




      Legal

      1,568


      691


      1,326


      1,016


      1,330




      Merger expense

      1,911


      5,727


      688


      -


      -




      Postage and shipping

      1,151


      1,237


      1,092


      1,050


      1,080




      Other miscellaneous expense

      13,533


      16,401


      13,438


      13,593


      13,229




           Total noninterest expense

      $ 145,182


      $ 147,701


      $ 125,881


      $ 126,903


      $ 127,553

















      INSURANCE COMMISSIONS:













      Property and casualty commissions

      $  23,041


      $  20,100


      $  18,667


      $  21,086


      $  22,363




      Life and health commissions

      6,753


      5,943


      5,900


      6,134


      6,623




      Risk management income

      605


      750


      608


      703


      600




      Other

      2,566


      2,337


      583


      693


      1,540




           Total insurance commissions

      $  32,965


      $  29,130


      $  25,758


      $  28,616


      $  31,126




































      BancorpSouth Bank









      Selected Additional Information









      (Dollars in thousands)









      (Unaudited)




























      Quarter Ended










      Jun-18


      Mar-18


      Dec-17


      Sep-17


      Jun-17









      MORTGAGE SERVICING RIGHTS:


















      Fair value, beginning of period

      $     75,206


      $     69,190


      $     66,417


      $     65,491


      $     67,161









      Additions to mortgage servicing rights:


















         Originations of servicing assets

      3,516


      2,683


      3,011


      3,393


      2,772









      Changes in fair value:


















         Due to payoffs/paydowns

      (2,916)


      (2,382)


      (2,659)


      (2,502)


      (2,825)









         Due to change in valuation inputs or


















           assumptions used in the valuation model

      (191)


      5,716


      2,422


      36


      (1,616)









         Other changes in fair value

      (1)


      (1)


      (1)


      (1)


      (1)









      Fair value, end of period

      $     75,614


      $     75,206


      $     69,190


      $     66,417


      $     65,491



























      MORTGAGE BANKING REVENUE:


















      Production revenue:


















         Origination

      $       5,295


      $       5,239


      $       2,824


      $       4,809


      $       5,771









         Servicing

      4,726


      4,875


      4,703


      4,648


      4,697









         Payoffs/Paydowns

      (2,916)

      -

      (2,382)

      -

      (2,659)

      -

      (2,502)

      -

      (2,825)









           Total production revenue

      7,105


      7,732


      4,868


      6,955

      -

      7,643









      Market value adjustment on MSR

      (191)


      5,716


      2,422


      36


      (1,616)









      Market value adjustment on MSR Hedge

      (10)


      (183)


      (44)


      (82)


      107









      Total mortgage banking revenue

      $       6,904


      $     13,265


      $       7,246


      $       6,909


      $       6,134































































      Mortgage loans serviced

      $ 6,579,444


      $ 6,532,950


      $ 6,533,642


      $ 6,506,550


      $ 6,431,273









      MSR/mtg loans serviced

      1.15%


      1.15%


      1.06%


      1.02%


      1.02%



























      AVAILABLE-FOR-SALE SECURITIES, at fair value


















      U.S. Government agencies

      $ 2,235,238


      $ 2,385,962


      $ 2,214,995


      $ 1,687,186


      $ 1,713,374









      U.S. Government agency issued residential


















         mortgage-back securities

      141,443


      139,148


      148,548


      157,891


      159,246









      U.S. Government agency issued commercial


















         mortgage-back securities

      122,974


      124,041


      122,068


      153,509


      170,642









      Obligations of states and political subdivisions

      329,099


      340,616


      312,931


      328,314


      345,130









      Total available-for-sale securities

      $ 2,828,754


      $ 2,989,767


      $ 2,798,542


      $ 2,326,900


      $ 2,388,392




























      BancorpSouth Bank

      Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions

      (Dollars in thousands, except per share amounts)

      (Unaudited)





























      Management evaluates the Company's capital position and operating performance by utilizing certain financial measures not calculated in accordance with U.S. Generally Accepted Accounting Principles (GAAP), including net operating income, net operating income-excluding MSR, total operating expense, tangible shareholders' equity to tangible assets, return on tangible equity, operating return on tangible equity-excluding MSR,  operating return on average assets-excluding MSR, operating return on average shareholders' equity-excluding MSR, tangible book value per share, operating earnings per share, operating earnings per share-excluding MSR, efficiency ratio (tax equivalent) and operating efficiency ratio-excluding MSR (tax equivalent).  The Company has included these non-GAAP financial measures in this news release for the applicable periods presented.  Management believes that the presentation of these non-GAAP financial measures (i) provides important supplemental information that contributes to a proper understanding of the Company's capital position and operating performance, (ii) enables a more complete understanding of factors and trends affecting the Company's business and (iii) allows investors to evaluate the Company's performance in a manner similar to management, the financial services industry, bank stock analysts and bank regulators.  Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented in the tables below.  These non-GAAP financial measures should not be considered as substitutes for GAAP financial measures, and the Company strongly encourages investors to review the GAAP financial measures included in this news release and not to place undue reliance upon any single financial measure.  In addition, because non-GAAP financial measures are not standardized, it may not be possible to compare the non-GAAP financial measures presented in this news release with other companies' non-GAAP financial measures having the same or similar names.















      Reconciliation of Net Operating Income and Net Operating Income-Excluding MSR to Net Income:


















      Quarter ended






      6/30/2018


      3/31/2018


      12/31/2017


      9/30/2017


      6/30/2017

















      Net income



      $     54,046


      $  53,491


      $   37,523


      $  39,528


      $  37,889



      Plus:     Merger expense, net of tax


      1,434


      4,298


      427


      -


      -



                   Changes due to tax reform


      -


      -


      623


      -


      -



      Less:     Security (losses)/gains, net of tax


      (2)


      20


      325


      3


      14



      Net operating income



      $     55,482


      $  57,769


      $   38,248


      $  39,525


      $  37,875

















      Less:     MSR market value adjustment, net of tax


      (151)


      4,153


      1,476


      (28)


      (936)



      Net operating income-excluding MSR



      $     55,633


      $  53,616


      $   36,772


      $  39,553


      $  38,811































      Reconciliation of Total Operating Expense to Total Noninterest Expense:
























      Total noninterest expense



      $    145,182


      $ 147,701


      $ 125,881


      $ 126,903


      $ 127,553



      Less:     Merger expense


      1,911


      5,727


      688


      -


      -



      Total operating expense



      $    143,271


      $ 141,974


      $ 125,193


      $ 126,903


      $ 127,553




      BancorpSouth Bank

      Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions

      (Dollars in thousands, except per share amounts)

      (Unaudited)


































      Reconciliation of Tangible Assets and Tangible Shareholders' Equity to 






      Total Assets and Total Shareholders' Equity:



















      Quarter ended



      6/30/2018


      3/31/2018


      12/31/2017


      9/30/2017


      6/30/2017

      Tangible assets











      Total assets


      $ 17,222,491


      $ 17,185,772


      $ 15,298,518


      $ 14,760,394


      $ 14,843,130

      Less:     Goodwill


      588,004


      580,900


      300,798


      300,798


      300,798

                    Other identifiable intangible assets


      39,031


      40,590


      17,882


      18,860


      19,854

      Total tangible assets


      $ 16,595,456


      $ 16,564,282


      $ 14,979,838


      $ 14,440,736


      $ 14,522,478












      Tangible shareholders' equity











      Total shareholders' equity


      $  2,072,083


      $  2,060,487


      $  1,713,485


      $  1,700,502


      $  1,691,832

      Less:     Goodwill


      588,004


      580,900


      300,798


      300,798


      300,798

                    Other identifiable intangible assets


      39,031


      40,590


      17,882


      18,860


      19,854

      Total tangible shareholders' equity



      $  1,445,048


      $  1,438,997


      $  1,394,805


      $  1,380,844


      $  1,371,180













      Total average assets



      $ 17,094,283


      $ 16,918,568


      $ 14,809,497


      $ 14,710,245


      $ 14,741,811

      Total shares of common stock outstanding



      98,700,509


      99,636,779


      90,312,378


      90,329,896


      91,022,729

      Average shares outstanding-diluted



      99,057,054


      98,942,268


      90,546,824


      91,099,770


      91,530,552













      Tangible shareholders' equity to tangible assets (1)



      8.71%


      8.69%


      9.31%


      9.56%


      9.44%

      Return on tangible equity (2)



      15.00%


      15.08%


      10.67%


      11.36%


      11.08%

      Operating return on tangible equity-excluding MSR (3)



      15.44%


      15.11%


      10.46%


      11.36%


      11.35%

      Operating return on average assets-excluding MSR (4)



      1.31%


      1.29%


      0.99%


      1.07%


      1.06%

      Operating return on average shareholders' equity-excluding MSR (5)



      10.88%


      10.80%


      8.58%


      9.25%


      9.27%

      Tangible book value per share (6)



      $        14.64


      $        14.44


      $        15.44


      $        15.29


      $        15.06

      Operating earnings per share (7)



      $          0.56


      $          0.58


      $          0.42


      $          0.43


      $          0.41

      Operating earnings per share-excluding MSR (8)



      $          0.56


      $          0.54


      $          0.41


      $          0.43


      $          0.42


























      (1)

      Tangible shareholders' equity to tangible assets is defined by the Company as total shareholders' equity less goodwill and other identifiable intangible assets,
      divided by the difference of total assets less goodwill and other identifiable intangible assets.













      (2)

      Return on tangible equity is defined by the Company as annualized net income divided by tangible shareholders' equity.













      (3)

      Operating return on tangible equity-excluding MSR is defined by the Company as annualized net operating income-excluding MSR divided by tangible shareholders' equity.













      (4)

      Operating return on average assets-excluding MSR is defined by the Company as annualized net operating income-excluding MSR divided by total average assets.













      (5)

      Operating return on average shareholders' equity-excluding MSR is defined by the Company as annualized net operating income-excluding MSR divided by average shareholders' equity.













      (6)

      Tangible book value per share is defined by the Company as tangible shareholders' equity divided by total shares of common stock outstanding.













      (7)

      Operating earnings per share is defined by the Company as net operating income divided by average shares outstanding-diluted.













      (8)

      Operating earnings per share-excluding MSR is defined by the Company as net operating income-excluding MSR divided by average shares outstanding-diluted.













      Efficiency Ratio (tax equivalent) and Operating Efficiency Ratio-excluding MSR (tax equivalent) Definitions



      The efficiency ratio (tax equivalent) and the operating efficiency ratio-excluding MSR (tax equivalent) are supplemental financial measures utilized in management's internal evaluation of the Company's use of resources and are not defined under GAAP. The efficiency ratio (tax equivalent) is calculated by dividing total noninterest expense by total revenue, which includes net interest income plus noninterest income plus the tax equivalent adjustment.  The operating efficiency ratio-excluding MSR (tax equivalent) excludes expense  items otherwise disclosed as non-operating from total noninterest expense.  In addition, the MSR valuation adjustment as well as securities gains and losses are excluded from total revenue.


      SOURCE BancorpSouth Bank

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.