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 Announces First Quarter 2019 Financial Results


      News provided by

      BancorpSouth Bank

      Apr 17, 2019, 16:30 ET

      Share this article

      Share this article


      TUPELO, Miss., April 17, 2019 /PRNewswire/ -- BancorpSouth Bank (NYSE: BXS) (the "Company") today announced financial results for the quarter ended March 31, 2019.

      Highlights for the first quarter of 2019 included:

      • Reported quarterly net income of $51.6 million, or $0.52 per diluted share.
      • Earnings were impacted by a negative pre-tax mortgage servicing rights ("MSR") valuation adjustment of $4.9 million.
      • Net operating income – excluding MSR – of $55.9 million, or $0.56 per diluted share, which represents an increase of 3.7 percent on a per share basis, compared with the first quarter of 2018.
      • Net interest margin – excluding accretable yield – increased to 3.74 percent, compared with 3.71 percent for the fourth quarter of 2018.
      • Continued strong credit quality reflected by provision for credit losses of $0.5 million for the quarter; improvement in non-performing and classified asset levels.
      • Reported balance sheet growth of 7% on an annualized basis including deposit growth of $623 million, or 18% on an annualized basis, while loans were essentially flat.
      • Announced the signing of definitive merger agreements with Van Alstyne Financial Corporation, the parent company of Texas Star Bank, and Summit Financial Enterprises, Inc., the parent company of Summit Bank, National Association.
      • Repurchased 1.0 million shares of outstanding common stock at a weighted average price of $27.60 per share.
      • Completed the acquisitions of Casey Bancorp, Inc., the parent company of Grand Bank of Texas, and Merchants Trust, Inc., the parent company of Merchants Bank, effective April 1, 2019, which will collectively add over $400 million in loans and over $500 million in deposits to the Company's presence in Texas and Alabama in the second quarter.

      The Company reported net income of $51.6 million, or $0.52 per diluted share, for the first quarter of 2019, compared with net income of $53.5 million, or $0.54 per diluted share, for the first quarter of 2018 and net income of $47.1 million, or $0.47 per diluted share, for the fourth quarter of 2018.  The Company reported net operating income – excluding MSR – of $55.9 million, or $0.56 per diluted share, for the first quarter of 2019, compared with $53.6 million, or $0.54 per diluted share, for the first quarter of 2018 and $56.4 million, or $0.57 per diluted share, for the fourth 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, MSR valuation adjustments, restructuring charges, merger-related expenses, and other one-time charges. 

      "As we look at our successes for the first quarter, we are excited about the recent transaction announcements with Texas Star Bank and Summit Bank," remarked Dan Rollins, BancorpSouth Chairman and Chief Executive Officer.  "The addition of Texas Star Bank will significantly enhance our presence in the Dallas-Forth Worth, Texas CMSA while the Summit Bank transaction will provide us with additional scale in the Florida Panhandle.  We look forward to these two great banks joining our Company during the second half of 2019.  As we look at our financial results for the quarter, we noted several key accomplishments despite the adverse impact of the MSR adjustment on earnings.   We reported continued expansion in our net interest margin – excluding accretable yield – which increased to 3.74 percent for the first quarter from 3.71 percent for the fourth quarter of 2018.   Consistent with historical seasonal trends, we saw meaningful deposit growth while loans were essentially flat for the quarter.   Total deposit growth was $623 million, or 18 percent on an annualized basis.  Given the pullback in the market, we repurchased one million shares of stock during the quarter at a weighted average price of $27.60 per share, most of which occurred during the latter part of the quarter."

      "Finally, we are pleased to have recently completed our mergers with Grand Bank of Texas and Merchants Bank.  Mike Casey and his team will bolster our efforts to expand in the Dallas and Texas Hill Country markets while Joe Bedwell, Jim Reid, and their team will help us further our penetration in Mobile, Alabama while also allowing us to enter new markets in surrounding counties.  We anticipate completing the operational integration of these banks during the second quarter of this year."

      Net Interest Revenue

      Net interest revenue was $152.6 million for the first quarter of 2019, an increase of 10.5 percent from $138.1 million for the first quarter of 2018 and a decrease of 0.2 percent from $152.9 million for the fourth quarter of 2018.  The fully taxable equivalent net interest margin was 3.86 percent for the first quarter of 2019, compared with 3.67 percent for the first quarter of 2018 and 3.80 percent for the fourth quarter of 2018.  Yields on net loans and leases were 5.09 percent for the first quarter of 2019, compared with 4.60 percent for the first quarter of 2018 and 4.94 percent for the fourth quarter of 2018, while yields on total interest earning assets were 4.57 percent for the first quarter of 2019, compared with 4.05 percent for the first quarter of 2018 and 4.45 percent for the fourth quarter of 2018.  The net interest margin, excluding accretable yield, was 3.74 percent for the first quarter of 2019, compared with 3.60 percent for the first quarter of 2018 and 3.71 percent for the fourth quarter of 2018 while yields on net loans and leases, excluding accretable yield, were 4.95 percent for the first quarter of 2019, compared with 4.51 percent for the first quarter of 2018 and 4.83 percent for the fourth quarter of 2018.  The average cost of deposits was 0.63 percent for the first quarter of 2019, compared with 0.31 percent for the first quarter of 2018 and 0.52 percent for the fourth quarter of 2018.

      Asset, Deposit and Loan Activity

      Total assets were $18.3 billion at March 31, 2019, compared with $17.2 billion at March 31, 2018.  Loans and leases, net of unearned income, were $13.1 billion at March 31, 2019, compared with $12.3 billion at March 31, 2018.  Total deposits were $14.7 billion at March 31, 2019, compared with $13.9 billion at March 31, 2018.  These balance sheet comparisons include the impact of the acquisition of Icon Capital Corporation, which closed effective October 1, 2018.  Balance sheet totals for Icon Capital Corporation 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 first quarter of 2019 reflect a provision for credit losses of $0.5 million, compared with a provision of $1.0 million for both the first and fourth quarters of 2018.  Net charge-offs for the first quarter of 2019 were $4.1 million, compared with net recoveries of $0.2 million for the first quarter of 2018 and net charge-offs of $1.9 million for the fourth quarter of 2018.  The allowance for credit losses was $116.5 million, or 0.89 percent of net loans and leases, at March 31, 2019, compared with $119.4 million, or 0.97 percent of net loans and leases, at March 31, 2018 and $120.1 million, or 0.92 percent of net loans and leases, at December 31, 2018.  The allowance for credit losses coverage metrics were impacted by loans acquired in the acquisition that closed during the fourth quarter of 2018.

      Total non-performing assets were $97.0 million, or 0.74 percent of net loans and leases, at March 31, 2019, compared with $90.9 million, or 0.74 percent of net loans and leases, at March 31, 2018, and $106.0 million, or 0.81 percent of net loans and leases, at December 31, 2018.  Other real estate owned was $9.7 million at March 31, 2019, compared with $9.4 million at March 31, 2018 and $9.3 million at December 31, 2018.

      Noninterest Revenue

      Noninterest revenue was $64.2 million for the first quarter of 2019, compared with $78.9 million for the first quarter of 2018 and $59.0 million for the fourth quarter of 2018.  These results include a negative MSR valuation adjustment of $4.9 million for the first quarter of 2019, compared with a positive MSR valuation adjustment of $5.5 million for the first quarter of 2018 and a negative MSR valuation adjustment of $8.1 million for the fourth quarter of 2018.  Valuation adjustments in the MSR asset are driven primarily by fluctuations in interest rates period over period.   

      Excluding the MSR valuation adjustment, mortgage banking revenue was $6.9 million for the first quarter of 2019, compared with $7.7 million for the first quarter of 2018 and $4.8 million for the fourth quarter of 2018.  Mortgage origination volume for the first quarter of 2019 was $291.7 million, compared with $291.9 million for the first quarter of 2018 and $305.0 million for the fourth quarter of 2018.  Of the total mortgage origination volume for the first quarter of 2019, $54.1 million was portfolio loans, compared with $61.0 million for the first quarter of 2018 and $47.3 million for the fourth quarter of 2018.

      Credit card, debit card, and merchant fee revenue was $8.9 million for the first quarter of 2019, compared with $9.6 million for the first quarter of 2018 and $9.9 million for the fourth quarter of 2018.  Deposit service charge revenue was $10.8 million for the first quarter of 2019, compared with $10.9 million for the first quarter of 2018 and $11.7 million for the fourth quarter of 2018.  Wealth management revenue was $5.6 million for the first quarter of 2019, compared with $5.7 million for the first quarter of 2018 and $5.5 million for the fourth quarter of 2018.  Other noninterest revenue was $6.7 million for the first quarter of 2019, compared with $10.4 million for the first quarter of 2018 and $7.0 million for the fourth quarter of 2018.  Insurance commission revenue was $30.2 million for the first quarter of 2019, compared with $29.1 million for the first quarter of 2018 and $28.0 million for the fourth quarter of 2018. 

      Noninterest Expense

      Noninterest expense for the first quarter of 2019 was $150.0 million, compared with $147.7 million for the first quarter of 2018 and $152.3 million for the fourth quarter of 2018.  Salaries and employee benefits expense was $97.2 million for the first quarter of 2019, compared with $91.2 million for the first quarter of 2018 and $92.0 million for the fourth quarter of 2018.  Occupancy expense was $11.6 million for the first quarter of 2019, compared with $10.8 million for the first quarter of 2018 and $12.1 million for the fourth quarter of 2018.  Other noninterest expense was $34.6 million for the first quarter of 2019, compared with $39.6 million for the first quarter of 2018 and $42.5 million for the fourth quarter of 2018.  Additionally, merger-related expense for the first quarter of 2019 was $0.9 million, compared with merger-related expense of $5.7 million for the first quarter of 2018 and $4.5 million for the fourth quarter of 2018. 

      Capital Management

      The Company's equity capitalization is comprised entirely of common stock.  The Company's ratio of shareholders' equity to assets was 12.16 percent at March 31, 2019, compared with 11.99 percent at March 31, 2018 and 12.25 percent at December 31, 2018.  The ratio of tangible shareholders' equity to tangible assets was 8.41 percent at March 31, 2019, compared with 8.69 percent at March 31, 2018 and 8.46 percent at December 31, 2018.

      During the first quarter of 2019, the Company repurchased 1,000,000 shares of its outstanding common stock at a weighted average price of $27.60 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 fourth quarter of 2018, the Company repurchased 2,973,416 shares of its outstanding common stock at a weighted average price of $30.22 per share, which completed the previous authorization.  As of March 31, 2019, the Company had 2,000,000 remaining shares available for repurchase under its current share repurchase authorization, which expires on December 31, 2019.  

      Estimated regulatory capital ratios at March 31, 2019 were calculated in accordance with the Basel III capital framework.  The Company is a "well capitalized" bank, as defined by federal regulations, at March 31, 2019, with Tier 1 risk-based capital of 10.79 percent and total risk-based capital of 11.60 percent, compared with required minimum levels of 8 percent and 10 percent, respectively, in order to qualify for "well capitalized" classification. 

      Summary

      Rollins concluded, "We are off to a great start through the first three months of 2019.  Our financial performance reflects many of the same trends that we've talked about for some time now.  We saw continued improvement in our core net interest margin while our credit quality trends remained very stable.  We also continue to manage total operating expenses in a very tight range.  Finally, we are pleased with our ability to execute on our strategic plan.  The transactions with Merchants Bank and Grand Bank were closed in less than five months from the announcement date.   In addition, we announced two additional transactions with Texas Star Bank and Summit Bank in March.  We are excited about the additional value that each of these four banks will add to our Company as we continue to expand, particularly in higher growth markets."

      TRANSACTIONS

      Van Alstyne Financial Corporation

      On March 5, 2019, the Company announced the signing of a definitive merger agreement ("Texas Star Merger Agreement") with Van Alstyne Financial Corporation and its wholly owned subsidiary, Texas Star Bank, (collectively referred to as "Texas Star"), pursuant to which Texas Star agreed to be merged with and into the Company (the "Texas Star Merger").  Texas Star operates 7 full-service banking offices in Collin and Grayson counties in Texas, and one loan production office in Durant, Oklahoma.  As of March 31, 2019, Texas Star, on a consolidated basis, reported total assets of $380.9 million, total loans of $330.8 million and total deposits of $331.3 million.  Under the terms of the Texas Star Merger Agreement, the Company expects to issue approximately 2,100,000 shares of the Company's common stock plus $20.5 million in cash for all outstanding shares of Van Alstyne Financial Corporation's capital stock.  For more information regarding the Texas Star Merger, see our Current Report on Form 8-K that was filed with the Federal Deposit Insurance Corporation ("FDIC") on March 5, 2019.  The Texas Star Merger Agreement has been unanimously approved by the Boards of Directors of both the Company and Texas Star. Texas Star has agreed to convene a meeting of its shareholders to vote upon the approval of the Texas Star Merger Agreement. Subject to the satisfaction of all closing conditions, including the receipt of all required regulatory approvals, the Texas Star Merger is expected to be completed during the second half of 2019, although the Company can provide no assurance that the Texas Star Merger will close during this time period or at all.

      Summit Financial Enterprises, Inc.

      On March 5, 2019, the Company announced the signing of a definitive merger agreement (the "Summit Merger Agreement") with Summit Financial Enterprises, Inc. and its wholly owned subsidiary, Summit Bank, (collectively referred to as "Summit"), pursuant to which Summit agreed to be merged with and into the Company (the "Summit Merger").  Summit operates 4 offices located in Panama City, Panama City Beach, Fort Walton Beach, and Pensacola, Florida.  As of March 31, 2019, Summit, on a consolidated basis, reported total assets of $519.4 million, total loans of $277.1 million and total deposits of $449.2 million.  Under the terms of the Summit Merger Agreement, the Company expects to issue approximately 2,500,000 shares of the Company's common stock plus $20.0 million in cash for all outstanding shares of Summit Financial Enterprises, Inc.'s capital stock.  For more information regarding the Summit Merger, see our Current Report on Form 8-K that was filed with the FDIC on March 5, 2019.  The Summit Merger Agreement has been unanimously approved by the Boards of Directors of both the Company and Summit. Summit has agreed to convene a meeting of its shareholders to vote upon the approval of the Summit Merger Agreement. Subject to the satisfaction of all closing conditions, including the receipt of all required regulatory approvals, the Summit Merger is expected to be completed during the second half of 2019, although the Company can provide no assurance that the Summit Merger will close during this time period or at all.

      Casey Bancorp, Inc.

      On April 1, 2019, the Company completed the merger with Casey Bancorp, Inc. and its wholly owned subsidiary, Grand Bank of Texas, (collectively referred to as "Grand Bank"), pursuant to which Grand Bank was merged with and into the Company (the "Grand Bank Merger").  Grand Bank operated 4 full-service banking offices in the cities of Dallas, Grand Prairie, Horseshoe Bay and Marble Falls, all in Texas.  As of April 1, 2019, Grand Bank, on a consolidated basis, reported total assets of $341.0 million, total loans of $261.0 million and total deposits of $324.0 million.  Under the terms of the definitive merger agreement, the Company issued approximately 1,275,000 shares of the Company's common stock plus $14.6 million in cash for all outstanding shares of Casey Bancorp, Inc.'s capital stock.  For more information regarding the Grand Bank Merger, see our Current Report on Form 8-K that was filed with the FDIC on April 1, 2019. 

      Merchants Trust, Inc.

      On April 1, 2019, the Company completed the merger with Merchants Trust, Inc. and its wholly owned subsidiary, Merchants Bank (collectively referred to as "Merchants"), pursuant to which Merchants was merged with and into the Company (the "Merchants Merger").  Merchants, which was based in Jackson, Alabama, operated 6 full-service banking offices in Clarke and Mobile counties in Alabama.  As of April 1, 2019, Merchants, on a consolidated basis, reported total assets of $225.0 million, total loans of $154.0 million and total deposits of $205.0 million.  Under the terms of the definitive merger agreement, the Company issued approximately 950,000 shares of the Company's common stock plus $9.6 million in cash for all outstanding shares of Merchants Trust, Inc.'s capital stock.  For more information regarding the Merchants Merger, see our Current Report on Form 8-K that was filed with the FDIC on April 1, 2019. 

      Icon Capital Corporation

      Effective October 1, 2018, the Company completed the merger with Icon Capital Corporation and its wholly owned subsidiary, Icon Bank of Texas, National Association (collectively referred to as "Icon"), pursuant to which Icon was merged with and into the Company (the "Icon Merger").  Icon was headquartered in Houston, Texas and operated 7 full-service banking offices in the Houston, Texas metropolitan area.  As of October 1, 2018, Icon, on a consolidated basis, reported total assets of $760.4 million, total loans of $650.4 million and total deposits of $675.8 million.  Under the terms of the definitive merger agreement, the Company issued approximately 4,125,000 shares of the Company's common stock plus $17.5 million in cash, $7 million of which was placed in a separate non-interest bearing escrow account that is to be paid if certain conditions are met, as described in the Current Report on Form 8-K filed with the FDIC on October 1, 2018, for all outstanding shares of Icon Capital Corporation's capital stock.  For more information regarding the Icon Merger, see our Current Report on Form 8-K that was filed with the FDIC on October 1, 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.

      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 22 of this news release.

      Conference Call and Webcast

      The Company will conduct a conference call to discuss its first quarter 2019 financial results on April 18, 2019, at 10:00 a.m. (Central Time).  This conference call will be an interactive session between management and analysts. 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 $19 billion in assets.  BancorpSouth operates approximately 295 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 Icon, Grand Bank, Merchants, Texas Star and Summit Mergers (referred to collectively as the "Mergers") on the Company, the acceptance by customers of Icon, Grand Bank, Merchants, Texas Star and Summit of the Company's products and services after the closing of the Mergers, 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 Icon, Grand Bank, Merchants, Texas Star and Summit Mergers, the possibility that any of the anticipated benefits, costs, synergies and financial and operational improvements of the Icon, Grand Bank, Merchants, Texas Star and Summit Mergers will not be realized or will not be realized as expected, the ability of the Company and Texas Star and Summit to complete the Texas Star Merger and Summit Merger, the ability of the Company and Texas Star and Summit to satisfy the conditions to the completion of the Texas Star Merger and Summit Merger, including the approval of the merger transaction by Texas Star and Summit shareholders and the receipt of all regulatory approvals required for the Texas Star Merger and Summit Merger on the terms expected in the Texas Star Merger Agreement and the Summit Merger Agreement, the ability of the Company and Texas Star and Summit to meet expectations regarding the timing, completion and accounting and tax treatments of the Texas Star Merger and Summit Merger, the possibility that any of the anticipated benefits of the Texas Star Merger and Summit Merger will not be realized or will not be realized as expected, the failure of the Texas Star Merger or Summit Merger to close for any other reason, the effect of any announcements regarding the Texas Star Merger or Summit Merger on the Company's operating results, the possibility that the Texas Star Merger and Summit Merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events, the lack of availability of the Company's filings mandated by the Exchange Act from the SEC's publicly available website after November 1, 2017, 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


      3/31/2019

      12/31/2018

      9/30/2018

      6/30/2018

      3/31/2018

      Earnings Summary:






      Interest revenue

      $                    181,133

      $                    178,850

      $                    163,158

      $                    159,290

      $                    152,195

      Interest expense

      28,579

      25,969

      21,023

      17,162

      14,117

      Net interest revenue

      152,554

      152,881

      142,135

      142,128

      138,078

      Provision for credit losses

      500

      1,000

      -

      2,500

      1,000

      Net interest revenue, after provision






         for credit losses

      152,054

      151,881

      142,135

      139,628

      137,078

      Noninterest revenue

      64,220

      59,031

      71,616

      72,456

      78,934

      Noninterest expense

      149,968

      152,342

      142,409

      145,182

      147,701

      Income before income taxes

      66,306

      58,570

      71,342

      66,902

      68,311

      Income tax expense

      14,708

      11,473

      4,659

      12,856

      14,820

      Net income

      $                      51,598

      $                      47,097

      $                      66,683

      $                      54,046

      $                      53,491







      Balance Sheet - Period End Balances






      Total assets

      $               18,314,183

      $               18,001,540

      $               17,249,175

      $               17,222,491

      $               17,185,772

      Total earning assets

      16,426,872

      16,144,098

      15,594,549

      15,600,037

      15,593,366

      Total securities

      2,692,499

      2,749,188

      2,826,359

      2,828,754

      2,989,767

      Loans and leases, net of unearned income

      13,071,059

      13,112,149

      12,449,995

      12,418,114

      12,296,849

      Allowance for credit losses

      116,499

      120,070

      121,019

      119,920

      119,434

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

      1,191,673

      1,310,089

      835,939

      926,996

      1,076,208

      Remaining loan mark on acquired loans

      30,782

      37,366

      13,368

      14,485

      19,330

      Total deposits

      14,692,609

      14,069,966

      13,347,193

      13,476,558

      13,894,301

      Long-term debt

      5,503

      6,213

      33,182

      33,214

      32,963

      Total shareholders' equity

      2,226,585

      2,205,737

      2,116,375

      2,072,083

      2,060,487







      Balance Sheet - Average Balances






      Total assets

      $               18,033,513

      $               17,879,081

      $               17,059,865

      $               17,094,283

      $               16,918,568

      Total earning assets

      16,156,235

      16,056,656

      15,465,260

      15,496,007

      15,374,336

      Total securities

      2,704,383

      2,784,437

      2,814,751

      2,906,235

      2,966,917

      Loans and leases, net of unearned income

      13,078,221

      13,063,422

      12,433,701

      12,334,756

      12,084,020

      Total deposits

      14,445,834

      14,072,416

      13,387,849

      13,539,324

      13,563,510

      Long-term debt

      5,826

      17,403

      33,196

      33,147

      34,433

      Total shareholders' equity

      2,212,748

      2,191,852

      2,089,746

      2,051,452

      2,012,639







      Nonperforming Assets:






      Non-accrual loans and leases

      $                      68,949

      $                      70,555

      $                      55,532

      $                      60,045

      $                      65,303

      Loans and leases 90+ days past due, still accruing

      8,471

      18,695

      2,934

      6,335

      6,519

      Restructured loans and leases, still accruing

      9,874

      7,498

      7,564

      6,982

      9,681

      Non-performing loans (NPLs)

      87,294

      96,748

      66,030

      73,362

      81,503

      Other real estate owned

      9,686

      9,276

      4,301

      7,828

      9,362

      Non-performing assets (NPAs)

      $                      96,980

      $                    106,024

      $                      70,331

      $                      81,190

      $                      90,865







      Financial Ratios and Other Data:






      Return on average assets

      1.16%

      1.05%

      1.55%

      1.27%

      1.28%

      Operating return on average assets-excluding MSR*

      1.26%

      1.25%

      1.28%

      1.31%

      1.29%

      Return on average shareholders' equity

      9.46%

      8.52%

      12.66%

      10.57%

      10.78%

      Operating return on average shareholders' equity-excluding MSR*

      10.24%

      10.20%

      10.45%

      10.88%

      10.80%

      Return on tangible equity*

      14.16%

      12.81%

      17.76%

      15.00%

      15.08%

      Operating return on tangible equity-excluding MSR*

      15.34%

      15.33%

      14.66%

      15.44%

      15.11%

      Noninterest income to average assets

      1.44%

      1.31%

      1.67%

      1.70%

      1.89%

      Noninterest expense to average assets

      3.37%

      3.38%

      3.31%

      3.41%

      3.54%

      Net interest margin-fully taxable equivalent

      3.86%

      3.80%

      3.67%

      3.71%

      3.67%

      Net interest margin-fully taxable equivalent, excluding net accretion






        on acquired loans and leases

      3.74%

      3.71%

      3.62%

      3.63%

      3.60%

      Net interest rate spread

      3.56%

      3.53%

      3.43%

      3.52%

      3.52%

      Efficiency ratio (tax equivalent)*

      68.85%

      71.52%

      66.29%

      67.31%

      67.66%

      Operating efficiency ratio-excluding MSR (tax equivalent)*

      66.89%

      66.86%

      66.34%

      66.36%

      66.79%

      Loan/deposit ratio

      88.96%

      93.19%

      93.28%

      92.15%

      88.50%

      Price to earnings multiple (avg)

      16.60

      11.67

      15.07

      17.07

      17.77

      Market value to book value

      125.56%

      118.27%

      152.23%

      156.95%

      153.77%

      Market value to book value (avg)

      132.05%

      131.34%

      158.19%

      159.33%

      159.14%

      Market value to tangible book value

      189.14%

      178.79%

      216.28%

      225.06%

      220.18%

      Market value to tangible book value (avg)

      198.92%

      198.55%

      224.75%

      228.47%

      227.87%

      Employee FTE

      4,370

      4,445

      4,270

      4,366

      4,305







      *Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 22 and 23.











      Credit Quality Ratios:






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

      0.12%

      0.06%

      (0.04%)

      0.07%

      (0.01%)

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

      0.02%

      0.03%

      0.00%

      0.08%

      0.03%

      Allowance for credit losses to net loans and leases

      0.89%

      0.92%

      0.97%

      0.97%

      0.97%

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

      0.98%

      1.02%

      1.04%

      1.05%

      1.07%

      Allowance for credit losses to non-performing loans and leases

      133.46%

      124.11%

      183.28%

      163.46%

      146.54%

      Allowance for credit losses to non-performing assets

      120.13%

      113.25%

      172.07%

      147.70%

      131.44%

      Non-performing loans and leases to net loans and leases

      0.67%

      0.74%

      0.53%

      0.59%

      0.66%

      Non-performing assets to net loans and leases

      0.74%

      0.81%

      0.56%

      0.65%

      0.74%







      Equity Ratios:






      Total shareholders' equity to total assets

      12.16%

      12.25%

      12.27%

      12.03%

      11.99%

      Tangible shareholders' equity to tangible assets*

      8.41%

      8.46%

      8.96%

      8.71%

      8.69%













      Capital Adequacy:






      Common  Equity Tier 1 capital

      10.79%

      10.84%

      11.71%

      11.42%

      11.30%

      Tier 1 capital

      10.79%

      10.84%

      11.71%

      11.42%

      11.30%

      Total capital

      11.60%

      11.68%

      12.60%

      12.30%

      12.18%

      Tier 1 leverage capital

      9.03%

      9.06%

      9.68%

      9.38%

      9.39%

         Estimated for current quarter












      Common Share Data:






      Basic earnings per share

      $                          0.52

      $                          0.47

      $                          0.68

      $                          0.55

      $                          0.54

      Diluted earnings per share

      0.52

      0.47

      0.67

      0.55

      0.54

      Operating earnings per share*

      0.52

      0.51

      0.57

      0.56

      0.58

      Operating earnings per share- excluding MSR*

      0.56

      0.57

      0.56

      0.56

      0.54

      Cash dividends per share

      0.17

      0.17

      0.17

      0.14

      0.14

      Book value per share

      22.48

      22.10

      21.48

      20.99

      20.68

      Tangible book value per share*

      14.92

      14.62

      15.12

      14.64

      14.44

      Market value per share (last)

      28.22

      26.14

      32.70

      32.95

      31.80

      Market value per share (high)

      33.45

      33.50

      35.40

      35.45

      35.55

      Market value per share (low)

      25.76

      24.31

      32.45

      30.60

      30.90

      Market value per share (avg)

      29.68

      29.03

      33.98

      33.45

      32.91

      Dividend payout ratio

      32.78%

      35.93%

      25.15%

      25.62%

      25.85%

      Total shares outstanding

      99,066,856

      99,797,271

      98,525,516

      98,700,509

      99,636,779

      Average shares outstanding - basic

      99,506,952

      99,541,965

      98,646,087

      98,906,619

      98,765,789

      Average shares outstanding - diluted

      99,717,119

      99,720,219

      98,819,905

      99,057,054

      98,942,268













      Yield/Rate:






      (Taxable equivalent basis)






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

      5.09%

      4.94%

      4.72%

      4.67%

      4.60%

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






        net accretion on acquired loans and leases

      4.95%

      4.83%

      4.64%

      4.57%

      4.51%

      Available-for-sale securities:






        Taxable

      2.04%

      1.92%

      1.80%

      1.77%

      1.72%

        Tax-exempt

      4.63%

      4.47%

      4.40%

      4.39%

      4.30%

      Short-term, FHLB and other equity investments

      2.67%

      2.84%

      2.04%

      2.02%

      1.54%

        Total interest earning assets and revenue

      4.57%

      4.45%

      4.21%

      4.15%

      4.05%

      Deposits

      0.63%

      0.52%

      0.43%

      0.34%

      0.31%

        Demand - interest bearing

      0.85%

      0.70%

      0.59%

      0.43%

      0.36%

        Savings

      0.30%

      0.30%

      0.24%

      0.15%

      0.13%

        Other time

      1.46%

      1.26%

      1.06%

      0.95%

      0.89%

      Short-term borrowings

      2.16%

      2.06%

      1.79%

      1.62%

      1.25%

      Total interest bearing deposits and short-term borrowings

      1.01%

      0.91%

      0.77%

      0.62%

      0.51%

      Junior subordinated debt

      N/A

      N/A

      N/A

      N/A

      0.00%

      Long-term debt

      4.88%

      4.12%

      4.06%

      4.11%

      4.17%

        Total interest bearing liabilities and expense

      1.01%

      0.92%

      0.78%

      0.63%

      0.53%

      Interest bearing liabilities to interest earning assets

      71.15%

      69.79%

      69.12%

      70.27%

      70.91%

      Net interest tax equivalent adjustment

      $                        1,035

      $                        1,088

      $                        1,088

      $                        1,119

      $                        1,205







      *Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 22 and 23.





      BancorpSouth Bank

      Consolidated Balance Sheets

      (Unaudited)









      Mar-19

      Dec-18

      Sep-18

      Jun-18

      Mar-18



      (Dollars in thousands)


      Assets







      Cash and due from banks

      $                207,486

      $                239,960

      $                169,493

      $                198,374

      $                180,104


      Interest bearing deposits with other banks







      and Federal funds sold

      490,667

      92,476

      138,677

      152,566

      127,345


      Available-for-sale securities, at fair value

      2,692,499

      2,749,188

      2,826,359

      2,828,754

      2,989,767


      Loans and leases

      13,086,801

      13,129,012

      12,464,877

      12,433,152

      12,312,346


        Less:  Unearned income

      15,742

      16,863

      14,882

      15,038

      15,497


                   Allowance for credit losses

      116,499

      120,070

      121,019

      119,920

      119,434


      Net loans and leases

      12,954,560

      12,992,079

      12,328,976

      12,298,194

      12,177,415


      Loans held for sale

      138,379

      140,300

      132,080

      153,396

      141,979


      Premises and equipment, net

      432,540

      361,859

      342,947

      339,372

      342,353


      Accrued interest receivable

      59,038

      57,054

      56,369

      51,921

      52,856


      Goodwill

      699,073

      695,720

      590,292

      588,004

      580,900


      Other identifiable intangibles

      49,396

      50,896

      36,475

      39,031

      40,590


      Bank owned life insurance

      305,315

      308,324

      304,687

      306,116

      304,850


      Other real estate owned

      9,686

      9,276

      4,301

      7,828

      9,362


      Other assets

      275,544

      304,408

      318,519

      258,935

      238,251


      Total Assets

      $           18,314,183

      $           18,001,540

      $           17,249,175

      $           17,222,491

      $           17,185,772


      Liabilities







      Deposits:







        Demand:  Noninterest bearing

      $             4,201,695

      $             4,124,744

      $             4,007,158

      $             4,135,322

      $             4,035,830


                        Interest bearing

      6,353,731

      5,898,851

      5,535,689

      5,509,901

      5,945,359


        Savings

      1,855,024

      1,836,167

      1,783,602

      1,810,149

      1,843,264


        Other time

      2,282,159

      2,210,204

      2,020,744

      2,021,186

      2,069,848


      Total deposits

      14,692,609

      14,069,966

      13,347,193

      13,476,558

      13,894,301


      Securities sold under agreement to repurchase

      481,567

      416,008

      403,724

      407,704

      469,114


      Federal funds purchased







         and other short-term borrowing

      630,000

      1,095,000

      1,095,000

      1,025,022

      500,000


      Accrued interest payable

      9,718

      8,543

      7,330

      5,961

      5,525


      Long-term debt

      5,503

      6,213

      33,182

      33,214

      32,963


      Other liabilities

      268,201

      200,073

      246,371

      201,949

      223,382


      Total Liabilities

      16,087,598

      15,795,803

      15,132,800

      15,150,408

      15,125,285


      Shareholders' Equity







      Common stock

      247,667

      249,493

      246,314

      246,751

      249,092


      Capital surplus

      462,256

      484,482

      439,590

      441,950

      465,699


      Accumulated other comprehensive loss

      (69,924)

      (80,491)

      (91,650)

      (88,751)

      (85,994)


      Retained earnings

      1,586,586

      1,552,253

      1,522,121

      1,472,133

      1,431,690


      Total Shareholders' Equity

      2,226,585

      2,205,737

      2,116,375

      2,072,083

      2,060,487


      Total Liabilities & Shareholders' Equity

      $           18,314,183

      $           18,001,540

      $           17,249,175

      $           17,222,491

      $           17,185,772


      BancorpSouth Bank

      Consolidated Average Balance Sheets

      (Unaudited)









      Mar-19

      Dec-18

      Sep-18

      Jun-18

      Mar-18



      (Dollars in thousands)


      Assets







      Cash and due from banks

      $                213,415

      $                218,553

      $                179,098

      $                203,220

      $                202,141


      Interest bearing deposits with other banks







      and Federal funds sold

      238,194

      62,516

      57,204

      66,035

      182,488


      Available-for-sale securities, at fair value

      2,704,383

      2,784,437

      2,814,751

      2,906,235

      2,966,917


      Loans and leases

      13,094,817

      13,079,321

      12,448,814

      12,350,226

      12,099,694


        Less:  Unearned income

      16,596

      15,899

      15,113

      15,470

      15,674


                   Allowance for credit losses

      118,352

      120,426

      120,678

      119,622

      118,840


      Net loans and leases

      12,959,869

      12,942,996

      12,313,023

      12,215,134

      11,965,180


      Loans held for sale

      86,294

      96,588

      112,387

      144,400

      98,662


      Premises and equipment, net

      430,675

      372,488

      340,456

      342,395

      343,098


      Accrued interest receivable

      54,296

      54,156

      50,437

      48,767

      47,770


      Goodwill

      695,787

      668,544

      588,777

      583,188

      544,840


      Other identifiable intangibles

      50,115

      47,567

      37,529

      39,752

      17,811


      Bank owned life insurance

      306,134

      305,888

      305,476

      305,016

      301,982


      Other real estate owned

      9,555

      15,048

      6,245

      8,997

      9,300


      Other assets

      284,796

      310,300

      254,482

      231,144

      238,379


      Total Assets

      $           18,033,513

      $           17,879,081

      $           17,059,865

      $           17,094,283

      $           16,918,568


      Liabilities







      Deposits:







        Demand:  Noninterest bearing

      $             4,078,027

      $             4,284,521

      $             4,076,890

      $             3,976,039

      $             3,822,216


                        Interest bearing

      6,283,089

      5,753,655

      5,495,517

      5,697,444

      5,898,269


        Savings

      1,837,197

      1,836,148

      1,794,229

      1,820,013

      1,801,128


        Other time

      2,247,521

      2,198,092

      2,021,213

      2,045,828

      2,041,897


      Total deposits

      14,445,834

      14,072,416

      13,387,849

      13,539,324

      13,563,510


      Securities sold under agreement to repurchase

      457,875

      447,727

      427,583

      416,839

      445,840


      Federal funds purchased







         and other short-term borrowing

      664,056

      953,137

      918,153

      875,641

      667,546


      Accrued interest payable

      9,998

      8,305

      6,617

      5,600

      5,177


      Long-term debt

      5,826

      17,403

      33,196

      33,147

      34,433


      Other liabilities

      237,176

      188,241

      196,721

      172,280

      189,423


      Total Liabilities

      15,820,765

      15,687,229

      14,970,119

      15,042,831

      14,905,929


      Shareholders' Equity







      Common stock

      248,810

      250,752

      246,635

      247,120

      247,189


      Capital surplus

      475,390

      497,330

      441,779

      444,379

      447,576


      Accumulated other comprehensive loss

      (78,255)

      (91,541)

      (89,244)

      (88,962)

      (71,205)


      Retained earnings

      1,566,803

      1,535,311

      1,490,576

      1,448,915

      1,389,079


      Total Shareholders' Equity

      2,212,748

      2,191,852

      2,089,746

      2,051,452

      2,012,639


      Total Liabilities & Shareholders' Equity

      $           18,033,513

      $           17,879,081

      $           17,059,865

      $           17,094,283

      $           16,918,568


      BancorpSouth Bank

      Consolidated Condensed Statements of Income

      (Dollars in thousands, except per share data)

      (Unaudited)
















      Quarter Ended







      Mar-19


      Dec-18


      Sep-18


      Jun-18


      Mar-18


      INTEREST REVENUE:











      Loans and leases

      $  163,679


      $  162,237


      $   147,404


      $  143,029


      $  136,568


      Deposits with other banks

      1,516


      457


      243


      331


      664


      Federal funds sold, securities purchased











         under agreement to resell, FHLB and 











            other equity investments

      374


      344


      295


      226


      191


      Available-for-sale securities:











          Taxable

      12,437


      12,208


      11,529


      11,554


      11,313


          Tax-exempt

      2,121


      2,308


      2,394


      2,435


      2,504


      Loans held for sale

      1,006


      1,296


      1,293


      1,715


      955


              Total interest revenue

      181,133


      178,850


      163,158


      159,290


      152,195













      INTEREST EXPENSE:











      Interest bearing demand

      13,139


      10,191


      8,113


      6,075


      5,278


      Savings

      1,338


      1,367


      1,087


      667


      584


      Other time

      8,065


      6,967


      5,399


      4,862


      4,457


      Federal funds purchased and securities sold











         under agreement to repurchase

      1,775


      2,563


      2,071


      1,898


      1,341


      Short-term and long-term debt

      4,262


      4,880


      4,353


      3,660


      2,455


      Other

      -


      1


      -


      -


      2


              Total interest expense

      28,579


      25,969


      21,023


      17,162


      14,117













              Net interest revenue

      152,554


      152,881


      142,135


      142,128


      138,078


        Provision for credit losses

      500


      1,000


      -


      2,500


      1,000


              Net interest revenue, after provision for











                credit losses

      152,054


      151,881


      142,135


      139,628


      137,078













      NONINTEREST REVENUE:











      Mortgage banking

      2,040


      (3,275)


      6,517


      6,904


      13,265


      Credit card, debit card and merchant fees

      8,874


      9,941


      9,857


      10,530


      9,564


      Deposit service charges

      10,766


      11,699


      11,278


      10,767


      10,901


      Security gains(losses), net

      39


      162


      (54)


      (2)


      27


      Insurance commissions

      30,180


      27,981


      31,705


      32,965


      29,130


      Wealth management

      5,635


      5,534


      6,016


      5,745


      5,697


      Other

      6,686


      6,989


      6,297


      5,547


      10,350


              Total noninterest revenue

      64,220


      59,031


      71,616


      72,456


      78,934













      NONINTEREST EXPENSE:











      Salaries and employee benefits

      97,228


      92,013


      89,646


      91,451


      91,197


      Occupancy, net of rental income

      11,551


      12,107


      11,690


      11,103


      10,804


      Equipment

      3,888


      3,837


      3,994


      3,804


      3,754


      Deposit insurance assessments

      2,740


      1,866


      2,954


      3,129


      2,360


      Other

      34,561


      42,519


      34,125


      35,695


      39,586


              Total noninterest expense

      149,968


      152,342


      142,409


      145,182


      147,701


              Income before income taxes

      66,306


      58,570


      71,342


      66,902


      68,311


      Income tax expense

      14,708


      11,473


      4,659


      12,856


      14,820


              Net income

      $    51,598


      $   47,097


      $     66,683


      $    54,046


      $   53,491













      Net income per share: Basic

      $       0.52


      $       0.47


      $        0.68


      $       0.55


      $       0.54


                                        Diluted

      $       0.52


      $       0.47


      $        0.67


      $       0.55


      $       0.54


      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Mar-19


      Dec-18


      Sep-18


      Jun-18


      Mar-18

      LOAN AND LEASE PORTFOLIO:










      Commercial and industrial

      1,728,897


      $   1,766,515


      $   1,617,293


      $    1,668,174


      $  1,695,718

      Real estate










         Consumer mortgages

      3,242,769


      3,259,390


      3,184,674


      3,143,215


      3,000,479

         Home equity

      663,120


      663,572


      655,213


      653,450


      655,634

         Agricultural

      309,931


      318,038


      315,842


      315,828


      313,470

         Commercial and industrial-owner occupied

      2,128,763


      2,267,902


      2,157,177


      2,147,176


      2,102,493

         Construction, acquisition and development

      1,322,671


      1,286,786


      1,103,532


      1,346,370


      1,377,153

         Commercial real estate

      3,169,117


      3,026,214


      2,923,791


      2,636,533


      2,640,503

      Credit cards

      99,260


      105,569


      102,353


      102,790


      102,114

      All other

      406,531


      418,163


      390,120


      404,578


      409,285

           Total loans

      $ 13,071,059


      $ 13,112,149


      $ 12,449,995


      $  12,418,114


      $ 12,296,849











      ALLOWANCE FOR CREDIT LOSSES:










      Balance, beginning of period

      $     120,070


      $      121,019


      $     119,920


      $       119,434


      $     118,200











      Loans and leases charged-off:










      Commercial and industrial

      (819)


      (1,042)


      (322)


      (1,057)


      (484)

      Real estate










         Consumer mortgages

      (185)


      (298)


      (210)


      (366)


      (134)

         Home equity

      (353)


      (237)


      (227)


      (107)


      (143)

         Agricultural

      -


      (6)


      (6)


      (6)


      (12)

         Commercial and industrial-owner occupied

      -


      (237)


      (315)


      (279)


      (41)

         Construction, acquisition and development

      -


      (142)


      (41)


      (66)


      (163)

         Commercial real estate

      (3,815)


      (594)


      -


      (946)


      (35)

      Credit cards

      (955)


      (816)


      (596)


      (830)


      (794)

      All other

      (831)


      (761)


      (941)


      (551)


      (725)

           Total loans charged-off

      (6,958)


      (4,133)


      (2,658)


      (4,208)


      (2,531)











      Recoveries:










      Commercial and industrial

      360


      504


      1,558


      684


      372

      Real estate










         Consumer mortgages

      1,081


      419


      522


      361


      95

         Home equity

      75


      86


      58


      72


      333

         Agricultural

      4


      304


      20


      10


      79

         Commercial and industrial-owner occupied

      100


      40


      413


      46


      80

         Construction, acquisition and development

      714


      197


      564


      308


      1,262

         Commercial real estate

      78


      139


      200


      149


      53

      Credit cards

      218


      245


      198


      367


      220

      All other

      257


      250


      224


      197


      271

           Total recoveries

      2,887


      2,184


      3,757


      2,194


      2,765











      Net (charge-offs) recoveries 

      (4,071)


      (1,949)


      1,099


      (2,014)


      234











      Provision charged to operating expense

      500


      1,000


      -


      2,500


      1,000

      Balance, end of period

      $     116,499


      $      120,070


      $     121,019


      $       119,920


      $     119,434











      Average loans for period

      $ 13,078,221


      $ 13,063,422


      $ 12,433,701


      $ 12,334,756


      $ 12,084,020











      Ratio:










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

      0.12%


      0.06%


      (0.04%)


      0.07%


      (0.01%)

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Mar-19


      Dec-18


      Sep-18


      Jun-18


      Mar-18

      NON-PERFORMING ASSETS










      NON-PERFORMING LOANS AND LEASES:










        Nonaccrual Loans and Leases










          Commercial and industrial

      $    10,431


      $       10,537


      $       11,158


      $    11,090


      $       11,122

          Real estate










             Consumer mortgages

      25,680


      23,932


      23,015


      22,588


      26,832

             Home equity

      2,259


      2,686


      2,349


      2,446


      2,587

             Agricultural

      6,263


      4,617


      1,603


      1,536


      6,225

             Commercial and industrial-owner occupied

      8,782


      8,637


      7,927


      12,275


      12,210

             Construction, acquisition and development

      2,710


      3,124


      1,410


      1,563


      2,223

             Commercial real estate

      12,283


      16,590


      7,787


      8,265


      3,597

          Credit cards

      160


      173


      120


      104


      136

          All other

      381


      259


      163


      178


      371

               Total nonaccrual loans and leases

      $    68,949


      $       70,555


      $       55,532


      $    60,045


      $       65,303











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

      8,471


      18,695


      2,934


      6,335


      6,519

        Restructured Loans and Leases, Still Accruing

      9,874


      7,498


      7,564


      6,982


      9,681

           Total non-performing loans and leases

      $    87,294


      $       96,748


      $       66,030


      $    73,362


      $       81,503











      OTHER REAL ESTATE OWNED:

      9,686


      9,276


      4,301


      7,828


      9,362











      Total Non-performing Assets

      $    96,980


      $      106,024


      $       70,331


      $    81,190


      $       90,865











        BXS originated assets

      $    77,110


      $       72,527


      $       66,062


      $    75,980


      $       84,586

        Assets acquired during 2018

      19,870


      33,497


      4,269


      5,210


      6,279

      Total Non-performing Assets

      $    96,980


      $      106,024


      $       70,331


      $    81,190


      $       90,865











      Additions to Nonaccrual Loans and Leases During the Quarter

      $    15,419


      $       28,572


      $       12,217


      $    16,902


      $       16,641











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










          BXS originated loans

      $    34,591


      $       43,922


      $       33,093


      $    27,225


      $       29,422

          Loans acquired during 2018

      10,840


      9,769


      11,294


      11,810


      3,425

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

      $    45,431


      $       53,691


      $       44,387


      $    39,035


      $       32,847











      Credit Quality Ratios:










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

      0.02%


      0.03%


      0.00%


      0.08%


      0.03%

      Allowance for credit losses to net loans and leases

      0.89%


      0.92%


      0.97%


      0.97%


      0.97%

      Allowance for credit losses to non-performing loans and leases

      133.46%


      124.11%


      183.28%


      163.46%


      146.54%

      Allowance for credit losses to non-performing assets

      120.13%


      113.25%


      172.07%


      147.70%


      131.44%

      Non-performing loans and leases to net loans and leases

      0.67%


      0.74%


      0.53%


      0.59%


      0.66%

      Non-performing assets to net loans and leases

      0.74%


      0.81%


      0.56%


      0.65%


      0.74%

      BancorpSouth Bank





      Selected Loan Data





      (Dollars in thousands)





      (Unaudited)
















      March 31, 2019



      Special





      Purchased




      Pass

      Mention

      Substandard

      Doubtful

      Loss

      Impaired

      Credit Impaired


      Total

      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:










      Commercial and industrial

      $   1,667,040

      $                -

      $       45,639

      $        407

      $                -

      $    5,598

      $        10,213


      $   1,728,897

      Real estate










         Consumer mortgages

      3,183,452

      -

      54,091

      379

      -

      4,847

      -


      3,242,769

         Home equity

      655,726

      -

      7,171

      -

      -

      223

      -


      663,120

         Agricultural

      296,177

      -

      9,806

      -

      -

      1,594

      2,354


      309,931

         Commercial and industrial-owner occupied

      2,067,541

      -

      53,467

      -

      -

      3,422

      4,333


      2,128,763

         Construction, acquisition and development

      1,292,434

      534

      23,889

      -

      -

      -

      5,814


      1,322,671

         Commercial real estate

      3,096,319

      -

      62,937

      -

      -

      9,861

      -


      3,169,117

      Credit cards

      99,260

      -

      -

      -

      -

      -

      -


      99,260

      All other

      399,393

      -

      7,138

      -

      -

      -

      -


      406,531

           Total loans

      $ 12,757,342

      $            534

      $      264,138

      $        786

      $                -

      $  25,545

      $        22,714


      $ 13,071,059











        BXS originated loans

      $ 11,537,493

      $            534

      $      205,512

      $        786

      $              -

      $  25,545

      $              -


      $ 11,769,870

        Loans acquired during 2018

      1,219,849

      -

      58,626

      -

      -

      -

      22,714


      1,301,189

           Total Loans

      $ 12,757,342

      $            534

      $      264,138

      $        786

      $              -

      $  25,545

      $        22,714


      $ 13,071,059












      December 31, 2018



      Special





      Purchased




      Pass

      Mention

      Substandard

      Doubtful

      Loss

      Impaired

      Credit Impaired


      Total

      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:










      Commercial and industrial

      $   1,700,639

      $                -

      $       50,174

      $        361

      $                -

      $    5,263

      $        10,078


      $   1,766,515

      Real estate










         Consumer mortgages

      3,197,333

      -

      57,660

      383

      -

      3,560

      454


      3,259,390

         Home equity

      656,435

      -

      6,911

      -

      -

      226

      -


      663,572

         Agricultural

      303,035

      -

      12,248

      -

      -

      184

      2,571


      318,038

         Commercial and industrial-owner occupied

      2,181,778

      -

      77,941

      -

      -

      3,551

      4,632


      2,267,902

         Construction, acquisition and development

      1,248,823

      -

      32,021

      -

      -

      -

      5,942


      1,286,786

         Commercial real estate

      2,944,036

      -

      68,615

      -

      -

      13,563

      -


      3,026,214

      Credit cards

      105,569

      -

      -

      -

      -

      -

      -


      105,569

      All other

      412,095

      -

      6,068

      -

      -

      -

      -


      418,163

           Total loans

      $ 12,749,743

      $                -

      $      311,638

      $        744

      $                -

      $  26,347

      $        23,677


      $ 13,112,149











        BXS originated loans

      $ 11,415,919

      $              -

      $      230,627

      $        744

      $              -

      $  26,347

      $              -


      $ 11,673,637

        Loans acquired during 2018

      1,333,824

      -

      81,011

      -

      -

      -

      23,677


      1,438,512

           Total Loans

      $ 12,749,743

      $              -

      $      311,638

      $        744

      $              -

      $  26,347

      $        23,677


      $ 13,112,149

      BancorpSouth Bank

      Geographical Information

      (Dollars in thousands)

      (Unaudited)












      March 31, 2019


      Alabama










      and Florida










      Panhandle

      Arkansas

      Louisiana

      Mississippi

      Missouri

      Tennessee

      Texas

      Other

      Total

      LOAN AND LEASE PORTFOLIO:










      Commercial and industrial

      $    107,849

      $    134,217

      $    279,971

      $   571,164

      $      75,330

      $      96,737

      $    438,733

      $      24,896

      $   1,728,897

      Real estate










         Consumer mortgages

      455,363

      336,318

      334,993

      882,495

      91,083

      322,987

      759,641

      59,889

      3,242,769

         Home equity

      102,371

      47,044

      91,444

      234,765

      19,219

      144,165

      24,112

      -

      663,120

         Agricultural

      9,091

      82,731

      35,127

      69,008

      6,411

      12,293

      95,260

      10

      309,931

         Commercial and industrial-owner occupied

      199,702

      210,794

      303,963

      684,504

      52,019

      139,580

      538,201

      -

      2,128,763

         Construction, acquisition and development

      117,580

      55,240

      89,374

      244,148

      20,284

      170,364

      625,681

      -

      1,322,671

         Commercial real estate

      266,576

      369,857

      369,337

      727,690

      201,378

      217,449

      1,015,812

      1,018

      3,169,117

      Credit cards

      -

      -

      -

      -

      -

      -

      -

      99,260

      99,260

      All other

      43,036

      38,563

      24,973

      182,213

      3,945

      18,513

      89,734

      5,554

      406,531

           Total loans

      $ 1,301,568

      $ 1,274,764

      $ 1,529,182

      $ 3,595,987

      $    469,669

      $ 1,122,088

      $ 3,587,174

      $    190,627

      $ 13,071,059











      NON-PERFORMING LOANS AND LEASES:










      Commercial and industrial

      $          399

      $          279

      704

      $       3,678

      $          951

      $          968

      $       5,653

      $          430

      $       13,062

      Real estate










         Consumer mortgages

      2,508

      3,105

      5,753

      12,633

      233

      2,291

      3,502

      102

      30,127

         Home equity

      383

      34

      168

      774

      230

      742

      47

      -

      2,378

         Agricultural

      50

      835

      182

      1,694

      -

      -

      3,806

      -

      6,567

         Commercial and industrial-owner occupied

      240

      399

      1,606

      3,340

      -

      868

      8,758

      -

      15,211

         Construction, acquisition and development

      191

      238

      105

      727

      -

      86

      1,390

      -

      2,737

         Commercial real estate

      100

      467

      3,498

      851

      -

      -

      10,594

      -

      15,510

      Credit cards

      -

      -

      -

      -

      -

      -

      -

      1,191

      1,191

      All other

      1

      139

      1

      84

      -

      132

      151

      3

      511

           Total loans

      $       3,872

      $       5,496

      $      12,017

      $     23,781

      $       1,414

      $       5,087

      $      33,901

      $       1,726

      $       87,294











      NON-PERFORMING LOANS AND LEASES










         AS A PERCENTAGE OF OUTSTANDING:










      Commercial and industrial

      0.37%

      0.21%

      0.25%

      0.64%

      1.26%

      1.00%

      1.29%

      1.73%

      0.76%

      Real estate










         Consumer mortgages

      0.55%

      0.92%

      1.72%

      1.43%

      0.26%

      0.71%

      0.46%

      0.17%

      0.93%

         Home equity

      0.37%

      0.07%

      0.18%

      0.33%

      1.20%

      0.51%

      0.19%

      N/A

      0.36%

         Agricultural

      0.55%

      1.01%

      0.52%

      2.45%

      0.00%

      0.00%

      4.00%

      0.00%

      2.12%

         Commercial and industrial-owner occupied

      0.12%

      0.19%

      0.53%

      0.49%

      0.00%

      0.62%

      1.63%

      N/A

      0.71%

         Construction, acquisition and development

      0.16%

      0.43%

      0.12%

      0.30%

      0.00%

      0.05%

      0.22%

      N/A

      0.21%

         Commercial real estate

      0.04%

      0.13%

      0.95%

      0.12%

      0.00%

      0.00%

      1.04%

      0.00%

      0.49%

      Credit cards

      N/A

      N/A

      N/A

      N/A

      N/A

      N/A

      N/A

      1.20%

      1.20%

      All other

      0.00%

      0.36%

      0.00%

      0.05%

      0.00%

      0.71%

      0.17%

      0.05%

      0.13%

           Total loans

      0.30%

      0.43%

      0.79%

      0.66%

      0.30%

      0.45%

      0.95%

      0.91%

      0.67%

      BancorpSouth Bank


      Acquired Loan Information


      (Dollars in thousands)


      (Unaudited)













      Quarter Ended March 31, 2019








      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

      $            1,279,296

      $                30,793

      $     1,310,089


      Fair value of loans acquired during the period

      -

      -

      -


      Changes in acquired loans

      (110,337)

      (8,079)

      (118,416)


      Net book value of acquired loans at end of period

      $            1,168,959

      $                22,714

      $     1,191,673












      Loan mark on acquired loans at beginning of period

      $               (13,819)

      $              (23,547)

      $        (37,366)


      Loan mark recorded on loans acquired during the period

      -

      -

      -


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

      -

      1,997

      1,997


      Net accretion recognized on acquired loans

      2,570

      2,017

      4,587


      Remaining loan mark on acquired loans*

      $               (11,249)

      $              (19,533)

      $        (30,782)








      Quarter Ended December 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

      $              830,831

      $                 5,108

      $       835,939


      Fair value of loans acquired during the period

      597,609

      26,134

      623,743


      Changes in acquired loans

      (149,144)

      (449)

      (149,593)


      Net book value of acquired loans at end of period

      $            1,279,296

      $                30,793

      $     1,310,089












      Loan mark on acquired loans at beginning of period

      $                (9,414)

      $                (3,954)

      $        (13,368)


      Loan mark recorded on loans acquired during the period

      (8,059)

      (20,662)

      (28,721)


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

      -

      545

      545


      Net accretion recognized on acquired loans

      3,654

      524

      4,178


      Remaining loan mark on acquired loans

      $               (13,819)

      $              (23,547)

      $        (37,366)













      Quarter Ended

      Quarter Ended

      Quarter Ended



      3/31/2019

      12/31/2018

      9/30/2018


      Loan yield, as reported

      5.09%

      4.94%

      4.72%







      Loan yield, excluding net accretion on acquired loans

      4.95%

      4.83%

      4.64%







      Net interest margin, as reported

      3.86%

      3.80%

      3.67%







      Net interest margin, excluding net accretion on acquired loans 

      3.74%

      3.71%

      3.62%












      Certain balances within the Acquired Loan Information have been adjusted for prior periods to reflect changes made to loans accounted for under ASC
      310-30 during the measurement period. These changes may result in certain balances not agreeing to other prior period information presented within this
      press release.











      * The remaining loan mark shown above for loans accounted for under ASC 310-30 includes $1.1 million in accretable yield as of March 31, 2019
      compared to $1.9 million in accretable yield as of December 31, 2018. In addition, the same loans include $18.4 million in nonaccretable difference as
      of March 31, 2019 compared to $21.7 million as of December 31, 2018.

      BancorpSouth Bank

      Noninterest Revenue and Expense

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Mar-19


      Dec-18


      Sep-18


      Jun-18


      Mar-18

      NONINTEREST REVENUE:










      Mortgage banking excl. MSR and MSR Hedge market value adj

      $      6,909


      $         4,789


      $         5,045


      $      7,105


      $         7,732

      MSR and MSR Hedge market value adjustment

      (4,869)


      (8,064)


      1,472


      (201)


      5,533

      Credit card, debit card and merchant fees

      8,874


      9,941


      9,857


      10,530


      9,564

      Deposit service charges

      10,766


      11,699


      11,278


      10,767


      10,901

      Securities gains, net

      39


      162


      (54)


      (2)


      27

      Insurance commissions

      30,180


      27,981


      31,705


      32,965


      29,130

      Trust income

      3,788


      3,681


      3,742


      3,850


      3,848

      Annuity fees

      265


      218


      276


      357


      297

      Brokerage commissions and fees

      1,582


      1,635


      1,998


      1,538


      1,552

      Bank-owned life insurance

      1,822


      3,636


      2,842


      3,259


      1,947

      Other miscellaneous income

      4,864


      3,353


      3,455


      2,288


      8,403

           Total noninterest revenue

      $    64,220


      $       59,031


      $       71,616


      $    72,456


      $       78,934











      NONINTEREST EXPENSE:










      Salaries and employee benefits

      $    97,228


      $       92,013


      $       89,646


      $    91,451


      $       91,197

      Occupancy, net of rental income

      11,551


      12,107


      11,690


      11,103


      10,804

      Equipment

      3,888


      3,837


      3,994


      3,804


      3,754

      Deposit insurance assessments

      2,740


      1,866


      2,954


      3,129


      2,360

      Advertising

      947


      1,440


      1,522


      1,226


      855

      Foreclosed property expense

      624


      1,113


      920


      997


      366

      Telecommunications

      1,340


      1,364


      1,318


      1,327


      1,217

      Public relations

      765


      834


      795


      829


      794

      Data processing

      8,442


      8,231


      8,113


      7,970


      7,360

      Computer software

      3,699


      3,840


      3,652


      3,624


      3,336

      Amortization of intangibles

      1,985


      2,040


      1,438


      1,559


      1,602

      Legal

      605


      1,082


      657


      1,568


      691

      Merger expense

      891


      4,456


      942


      1,911


      5,727

      Postage and shipping

      1,412


      1,214


      1,238


      1,151


      1,237

      Other miscellaneous expense

      13,851


      16,905


      13,530


      13,533


      16,401

           Total noninterest expense

      $  149,968


      $      152,342


      $      142,409


      $  145,182


      $      147,701











      INSURANCE COMMISSIONS:










      Property and casualty commissions

      $    21,238


      $       19,242


      $       21,907


      $    23,041


      $       20,100

      Life and health commissions

      5,982


      5,892


      6,162


      6,753


      5,943

      Risk management income

      587


      558


      635


      605


      750

      Other

      2,373


      2,289


      3,001


      2,566


      2,337

           Total insurance commissions

      $    30,180


      $       27,981


      $       31,705


      $    32,965


      $       29,130

      BancorpSouth Bank

      Selected Additional Information

      (Dollars in thousands)

      (Unaudited)








      Quarter Ended


      Mar-19

      Dec-18

      Sep-18

      Jun-18

      Mar-18

      MORTGAGE SERVICING RIGHTS:






      Fair value, beginning of period

      $      69,822

      $       77,796

      $       75,614

      $      75,206

      $       69,190

      Additions to mortgage servicing rights:






         Originations of servicing assets

      1,976

      2,840

      3,520

      3,516

      2,683

      Changes in fair value:






         Due to payoffs/paydowns

      (2,052)

      (2,465)

      (2,984)

      (2,916)

      (2,382)

         Due to change in valuation inputs or






           assumptions used in the valuation model

      (5,103)

      (8,348)

      1,646

      (191)

      5,716

         Other changes in fair value

      -

      (1)

      -

      (1)

      (1)

      Fair value, end of period

      $      64,643

      $       69,822

      $       77,796

      $      75,614

      $       75,206







      MORTGAGE BANKING REVENUE:






      Production revenue:






         Origination

      $       4,068

      $         2,207

      $         3,161

      $       5,295

      $         5,239

         Servicing

      4,893

      5,047

      4,868

      4,726

      4,875

         Payoffs/Paydowns

      (2,052)

      (2,465)

      (2,984)

      (2,916)

      (2,382)

           Total production revenue

      6,909

      4,789

      5,045

      7,105

      7,732

      Market value adjustment on MSR

      (5,103)

      (8,348)

      1,646

      (191)

      5,716

      Market value adjustment on MSR Hedge

      234

      284

      (174)

      (10)

      (183)

      Total mortgage banking revenue

      $       2,040

      $        (3,275)

      $         6,517

      $       6,904

      $       13,265



















      Mortgage loans serviced

      $ 6,718,236

      $   6,686,475

      $   6,628,445

      $ 6,579,444

      $   6,532,950

      MSR/mtg loans serviced

      0.96%

      1.04%

      1.17%

      1.15%

      1.15%







      AVAILABLE-FOR-SALE SECURITIES, at fair value






      U.S. Government agencies

      $ 2,179,699

      $   2,200,158

      $   2,260,949

      $ 2,235,238

      $   2,385,962

      U.S. Government agency issued residential






         mortgage-back securities

      141,542

      136,846

      138,624

      141,443

      139,148

      U.S. Government agency issued commercial






         mortgage-back securities

      98,941

      107,841

      107,506

      122,974

      124,041

      Obligations of states and political subdivisions

      272,317

      304,343

      319,280

      329,099

      340,616

      Total available-for-sale securities

      $ 2,692,499

      $   2,749,188

      $   2,826,359

      $ 2,828,754

      $   2,989,767

      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




      3/31/2019


      12/31/2018


      9/30/2018


      6/30/2018


      3/31/2018













      Net income


      $      51,598


      $   47,097


      $          66,683


      $          54,046


      $          53,491

      Plus:

      Merger expense, net of tax


      669


      3,345


      707


      1,434


      4,298


      Tax-related matters


      -


      -


      -


      -


      -

      Less:

      Security gains(losses), net of tax


      29


      122


      (40)


      (2)


      20


      Tax-related matters


      -


      -


      11,288


      -


      -

      Net operating income


      $      52,238


      $   50,320


      $          56,142


      $          55,482


      $          57,769













      Less:

      MSR market value adjustment, net of tax


      (3,654)


      (6,052)


      1,103


      (151)


      4,153

      Net operating income-excluding MSR


      $      55,892


      $   56,372


      $          55,039


      $          55,633


      $          53,616

























      Reconciliation of Total Operating Expense to Total Noninterest Expense:



















      Total noninterest expense


      $    149,968


      $ 152,342


      $        142,409


      $         145,182


      $         147,701

      Less:

      Merger expense


      891


      4,456


      942


      1,911


      5,727

      Total operating expense


      $    149,077


      $ 147,886


      $        141,467


      $         143,271


      $         141,974

      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




      3/31/2019


      12/31/2018


      9/30/2018


      6/30/2018


      3/31/2018

      Tangible assets











      Total assets


      $ 18,314,183


      $  18,001,540


      $  17,249,175


      $ 17,222,491


      $  17,185,772

      Less:  

      Goodwill


      699,073


      695,720


      590,292


      588,004


      580,900


      Other identifiable intangible assets


      49,396


      50,896


      36,475


      39,031


      40,590

      Total tangible assets


      $ 17,565,714


      $  17,254,924


      $  16,622,408


      $ 16,595,456


      $  16,564,282













      Tangible shareholders' equity











      Total shareholders' equity


      $   2,226,585


      $    2,205,737


      $    2,116,375


      $   2,072,083


      $    2,060,487

      Less:

      Goodwill


      699,073


      695,720


      590,292


      588,004


      580,900


      Other identifiable intangible assets


      49,396


      50,896


      36,475


      39,031


      40,590

      Total tangible shareholders' equity


      $   1,478,116


      $    1,459,121


      $    1,489,608


      $   1,445,048


      $    1,438,997













      Total average assets


      $ 18,033,513


      $  17,879,081


      $  17,059,865


      $ 17,094,283


      $  16,918,568

      Total shares of common stock outstanding


      99,066,856


      99,797,271


      98,525,516


      98,700,509


      99,636,779

      Average shares outstanding-diluted


      99,717,119


      99,720,219


      98,819,905


      99,057,054


      98,942,268













      Tangible shareholders' equity to tangible assets (1)


      8.41%


      8.46%


      8.96%


      8.71%


      8.69%

      Return on tangible equity (2)


      14.16%


      12.81%


      17.76%


      15.00%


      15.08%

      Operating return on tangible equity-excluding MSR (3)


      15.34%


      15.33%


      14.66%


      15.44%


      15.11%

      Operating return on average assets-excluding MSR (4)


      1.26%


      1.25%


      1.28%


      1.31%


      1.29%

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


      10.24%


      10.20%


      10.45%


      10.88%


      10.80%

      Tangible book value per share (6)


      $         14.92


      $          14.62


      $          15.12


      $         14.64


      $         14.44

      Operating earnings per share (7)


      $           0.52


      $            0.51


      $            0.57


      $           0.56


      $           0.58

      Operating earnings per share-excluding MSR (8)


      $           0.56


      $            0.57


      $            0.56


      $           0.56


      $           0.54

























      (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.