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 2021 Results


      News provided by

      BancorpSouth Bank

      Apr 21, 2021, 18:01 ET

      Share this article

      Share this article


      TUPELO, Miss., April 21, 2021 /PRNewswire/ -- BancorpSouth Bank (NYSE: BXS) (the "Company") today announced financial results for the quarter ended March 31, 2021.

      Highlights for the first quarter of 2021 included:

      • Achieved record quarterly net income available to common shareholders of $79.2 million, or $0.77 per diluted common share, and record net operating income available to common shareholders – excluding MSR – of $74.8 million, or $0.73 per diluted common share.
      • Generated $99.1 million in pre-tax pre-provision net revenue (PPNR), or 1.64 percent of average assets on an annualized basis.
      • Credit quality indicators improved as evidenced by no recorded provision for credit losses for the quarter and a decline of $21.9 million, or 16.5 percent, in total non-performing assets.
      • Generated total deposit and customer repo growth of $1.3 billion for the quarter, or 26.7 percent on an annualized basis.
      • Originated and funded 7,527 loans totaling $463.5 million under the Paycheck Protection Program (PPP); received PPP forgiveness payments totaling $307.9 million during the quarter.
      • Continued strong mortgage production volume of $789.8 million which contributed to mortgage production and servicing revenue of $17.9 million.
      • Maintained strong regulatory capital metrics; estimated total risk-based capital of 14.65 percent at March 31, 2021 compared to 14.48 percent at December 31, 2020.
      • Recently received regulatory approval to complete transactions with National United Bancshares, Inc., the parent company of National United, and FNS Bancshares, Inc., the parent company of FNB Bank, which are expected to close effective May 1, 2021 and add approximately $1.6 billion in total assets to the Company.
      • On April 12, 2021, announced the signing of a merger agreement with Cadence Bancorporation, the parent company of Cadence Bank N.A., which creates a $44 billion institution on a pro forma basis that will be the 5th largest bank headquartered in the Company's nine-state footprint.

      "We are pleased to report another quarter of record financial performance," remarked Dan Rollins, Chairman and Chief Executive Officer.  "While the unprecedented liquidity levels in the industry continue to pressure our net interest margin and adversely impact loan demand, our teammates are doing a great job taking care of customers and controlling the things we can control.  Consistent with industry trends, we reported meaningful deposit and customer repo growth for the quarter. Our mortgage team had another outstanding quarter, while our insurance and wealth management teams reported strong revenue growth for the quarter.  We also originated almost $465 million in new PPP loans during the quarter while also receiving forgiveness payments totaling over $300 million on loans that were originated last year."

      "As we look at other highlights for the quarter, we are extremely pleased with credit quality.  The economies across our footprint are open and generally performing quite well.  Virtually all of our credit quality indicators, including non-performing and classified assets, improved which, along with the economic forecasts utilized in our modeling process, resulted in no recorded provision for credit losses for the quarter.  Finally, we continue to be pleased with our efforts to improve our expense base as reflected in the meaningful decline in total non-interest expense compared to both the first and fourth quarters of last year."

      Earnings Summary

      The Company reported net income available to common shareholders of $79.2 million, or $0.77 per diluted common share, for the first quarter of 2021, compared with net income available to common shareholders of $21.9 million, or $0.21 per diluted common share, for the first quarter of 2020 and net income available to common shareholders of $66.4 million, or $0.65 per diluted common share, for the fourth quarter of 2020.  The Company reported net operating income available to common shareholders – excluding MSR – of $74.8 million, or $0.73 per diluted common share, for the first quarter of 2021, compared with $34.4 million, or $0.33 per diluted common share, for the first quarter of 2020 and $70.8 million, or $0.69 per diluted common share, for the fourth quarter of 2020.

      The Company reported PPNR of $99.1 million, or 1.64 percent of average assets on an annualized basis, for the first quarter of 2021 compared to $91.7 million, or 1.74 percent of average assets on an annualized basis, for the first quarter of 2020 and $93.6 million, or 1.57 percent of average assets on an annualized basis, for the fourth quarter of 2020.

      Net Interest Revenue

      Net interest revenue was $172.8 million for the first quarter of 2021, an increase of 3.1 percent from $167.5 million for the first quarter of 2020 and a decrease of 2.3 percent from $176.9 million for the fourth quarter of 2020.  The fully taxable equivalent net interest margin was 3.15 percent for the first quarter of 2021, compared with 3.54 percent for the first quarter of 2020 and 3.29 percent for the fourth quarter of 2020.  Yields on net loans and leases were 4.53 percent for the first quarter of 2021, compared with 5.00 percent for the first quarter of 2020 and 4.55 percent for the fourth quarter of 2020, while yields on total interest earning assets were 3.51 percent for the first quarter of 2021, compared with 4.27 percent for the first quarter of 2020 and 3.70 percent for the fourth quarter of 2020.  The net interest margin, excluding accretable yield, was 3.08 percent for the first quarter of 2021, compared with 3.48 percent for the first quarter of 2020 and 3.24 percent for the fourth quarter of 2020, while yields on net loans and leases, excluding accretable yield, were 4.43 percent for the first quarter of 2021, compared with 4.93 percent for the first quarter of 2020 and 4.49 percent for the fourth quarter of 2020. 

      The $1.1 billion in PPP loans on the balance sheet had an adverse impact of approximately six basis points on the yield on net loans and leases, excluding accretable yield, for the first quarter of 2021.  Net interest income for the first quarter of 2021 included approximately $3.1 million of accelerated PPP fee income recognition resulting from the payoff of loans that were forgiven by the SBA during the quarter.  The average cost of deposits was 0.33 percent for the first quarter of 2021, compared with 0.67 percent for the first quarter of 2020 and 0.38 percent for the fourth quarter of 2020.

      Balance Sheet Activity

      Loans and leases, net of unearned income, increased $16.3 million during the first quarter of 2021.  Excluding the impact of PPP originations and paydowns, total loans declined approximately $140.0 million compared to December 31, 2020.  Deposits and customer repos increased $1.3 billion, or 26.7 percent on an annualized basis, during the first quarter of 2021.  There were no acquisitions during the first quarter of 2021. 

      Provision for Credit Losses and Allowance for Credit Losses

      Earnings for the first quarter of 2021 reflect no provision for credit losses, compared with a provision of $46.0 million for the first quarter of 2020 and a provision of $5.0 million for the fourth quarter of 2020.  Net charge-offs for the first quarter of 2021 were $3.3 million, or 0.09 percent of net loans and leases on an annualized basis, compared with net charge-offs of $13.7 million for the first quarter of 2020 and net charge-offs of $11.2 million for the fourth quarter of 2020.  The allowance for credit losses was $241.1 million, or 1.60 percent of net loans and leases, at March 31, 2021, compared with $218.2 million, or 1.53 percent of net loans and leases, at March 31, 2020, and $244.4 million, or 1.63 percent of net loans and leases, at December 31, 2020.   The allowance for credit losses coverage, excluding the impact of PPP loans, was 1.74 percent of net loans and leases at March 31, 2021.   

      Total non-performing assets were $110.7 million, or 0.43 percent of total assets, at March 31, 2021, compared with $137.8 million, or 0.66 percent of total assets, at March 31, 2020, and $132.6 million, or 0.55 percent of total assets, at December 31, 2020.  Other real estate owned was $9.4 million at March 31, 2021, compared with $9.2 million at March 31, 2020 and $11.4 million at December 31, 2020.

      Noninterest Revenue

      Noninterest revenue was $87.9 million for the first quarter of 2021, compared with $76.5 million for the first quarter of 2020 and $78.8 million for the fourth quarter of 2020.  These results include a positive mortgage servicing rights (MSR) valuation adjustment of $7.4 million for the first quarter of 2021, compared with a negative MSR valuation adjustment of $11.1 million for the first quarter of 2020 and a positive MSR valuation adjustment of $0.2 million for the fourth quarter of 2020.  Valuation adjustments in the MSR asset are driven primarily by fluctuations in interest rates period over period.   

      Mortgage production and servicing revenue was $17.9 million for the first quarter of 2021, compared with $20.6 million for the first quarter of 2020 and $19.9 million for the fourth quarter of 2020.  Mortgage origination volume for the first quarter of 2021 was $789.8 million, compared with $477.1 million for the first quarter of 2020 and $845.9 million for the fourth quarter of 2020.  Home purchase money volume was $379.4 million for the first quarter of 2021, compared with $285.3 million for the first quarter of 2020 and $466.4 million for the fourth quarter of 2020.  Of the total mortgage origination volume for the first quarter of 2021, $149.0 million was portfolio loans, compared with $85.6 million for the first quarter of 2020 and $157.8 million for the fourth quarter of 2020.

      Credit card, debit card, and merchant fee revenue was $9.7 million for the first quarter of 2021, compared with $9.2 million for the first quarter of 2020 and $10.1 million for the fourth quarter of 2020.  Deposit service charge revenue was $8.5 million for the first quarter of 2021, compared with $11.7 million for the first quarter of 2020 and $9.7 million for the fourth quarter of 2020.  Wealth management revenue was $8.5 million for the first quarter of 2021, compared with $6.6 million for the first quarter of 2020 and $6.8 million for the fourth quarter of 2020.  Insurance commission revenue was $30.7 million for the first quarter of 2021, compared with $29.6 million for the first quarter of 2020 and $29.8 million for the fourth quarter of 2020.  Other noninterest revenue was $5.3 million for the first quarter of 2021, compared with $10.1 million for the first quarter of 2020 and $2.3 million for the fourth quarter of 2020.  Other noninterest revenue for the fourth quarter of 2020 was adversely impacted by $2.7 million of book amortization associated with a historic tax credit.  A related benefit of $3.0 million was recorded as a reduction to income tax expense for the fourth quarter of 2020.  Other noninterest revenue for the first quarter of 2020 included a $4.2 million gain associated with the sale of a book of business within the Company's insurance agency.

      Noninterest Expense

      Noninterest expense for the first quarter of 2021 was $155.8 million, compared with $168.0 million for the first quarter of 2020 and $167.9 million for the fourth quarter of 2020.  Salaries and employee benefits expense was $101.1 million for the first quarter of 2021, compared with $108.3 million for the first quarter of 2020 and $97.2 million for the fourth quarter of 2020.  Occupancy expense was $12.8 million for the first quarter of 2021, compared with $12.7 million for the first quarter of 2020 and $13.0 million for the fourth quarter of 2020.  Other noninterest expense was $35.9 million for the first quarter of 2021, compared with $40.8 million for the first quarter of 2020 and $45.4 million for the fourth quarter of 2020.  Additionally, merger-related expense for the first quarter of 2021 was $1.6 million, compared with merger-related expense of $4.5 million for the first quarter of 2020 and $0.2 million for the fourth quarter of 2020. 

      Noninterest expense for the first quarter of 2021 and the fourth quarter of 2020 included certain items that were non-routine in nature as defined by the Company.  Salaries and benefits expense for the first quarter of 2021 benefited from an accrual true-up totaling approximately $3.0 million related to the Company's equity compensation plans.  During the fourth quarter of 2020, the Company recorded a charge of $5.8 million in accordance with ASC 715 "Compensation – Retirement Benefits" to reflect the settlement accounting impact of an elevated number of retirements and related lump sum pension payouts during the quarter.   Salaries and employee benefits expense was positively impacted by accrual true ups totaling approximately $6.7 million relating to incentive compensation and other employee benefits.  Other non-interest expense included charges and write-downs totaling approximately $5.0 million associated with the anticipated disposition of certain facilities and other fixed assets, including fixed assets associated with branches identified for closure. 

      Capital Management

      The Company's ratio of shareholders' equity to assets was 10.95 percent at March 31, 2021, compared with 12.75 percent at March 31, 2020 and 11.72 percent at December 31, 2020.  The ratio of tangible common shareholders' equity to tangible assets was 7.04 percent at March 31, 2021, compared with 7.99 percent at March 31, 2020 and 7.54 percent at December 31, 2020.  The $1.1 billion in PPP loans had an adverse impact of approximately 34 basis points on tangible common shareholders' equity to tangible assets at March 31, 2021.

      During the first quarter of 2021, the Company did not repurchase any shares of its common stock pursuant to its share repurchase program.  The Company has 6.0 million shares remaining on its current share repurchase authorization which will expire on December 31, 2021.  

      Estimated regulatory capital ratios at March 31, 2021 were calculated in accordance with the Basel III capital framework as well as the interagency final rule published on September 30, 2020 entitled "Revised Transition of the Current Expected Credit Losses Methodology for Allowances".  The Company is a "well capitalized" bank, as defined by federal regulations, at March 31, 2021, with Tier 1 risk-based capital of 11.95 percent and total risk-based capital of 14.65 percent, compared with required minimum levels of 8 percent and 10 percent, respectively, in order to qualify for "well capitalized" classification. 

      Summary

      Rollins concluded, "It's an exciting time for our Company.  The economies in our markets are performing quite well and, despite certain industry headwinds, we continue to be pleased with our financial performance.   We look forward to the growth opportunities ahead of us.  The recent merger announcement with Cadence is a transformational opportunity for our Company.  We believe the strengths of each organization are complementary.  Both organizations are highly focused on improving the customer experience and giving back to the communities we serve.  We are also excited about the opportunity to complete our pending mergers with National United and FNB Bank next month.  These two teams will be an integral part of our strategic efforts going forward as we continue to grow our Company and enhance shareholder value."

      TRANSACTIONS

      Cadence Bancorporation (NYSE: CADE)

      On April 12, 2021, the Company announced the signing of a definitive merger agreement (the Cadence Merger Agreement) with Cadence Bancorporation, the parent company of Cadence Bank N.A., (collectively referred to as Cadence), pursuant to which Cadence will be merged with and into the Company (the Cadence Merger).  Cadence operates 98 full-service banking offices in the southeast.  As of December 31, 2020, Cadence collectively reported total assets of $18.7 billion, total loans of $12.7 billion and total deposits of $16.1 billion.  Under the terms of the Cadence Merger Agreement, each Cadence shareholder will receive 0.70 shares of the Company's common stock.  In addition, Cadence will pay a one-time special dividend of $1.25 per share at closing.  For more information regarding the Cadence Merger, see our Current Report on Form 8-K that was filed with the Federal Deposit Insurance Corporation (FDIC) on April 12, 2021.  The Cadence Merger Agreement has been unanimously approved by the Boards of Directors of the Company and Cadence.  Subject to the satisfaction of all closing conditions, including the receipt of all required regulatory and shareholder approvals, the Cadence Merger is expected to be completed during the fourth quarter of 2021, although the Company can provide no assurance that the Cadence Merger will close during this time period or at all.

      FNS Bancshares, Inc.

      On January 13, 2021, the Company announced the signing of a definitive merger agreement (the FNS Merger Agreement) with FNS Bancshares, Inc., the parent company of FNB Bank, (collectively referred to as FNS), pursuant to which FNS will be merged with and into the Company (the FNS Merger).  FNS operates 17 full-service banking offices in Alabama, Georgia and Tennessee.  The merger will expand the Company's presence in Jackson, DeKalb and Marshall counties in Alabama and the Chattanooga, Tennessee-Georgia and Nashville-Davidson-Murfreesboro-Franklin, Tennessee metropolitan statistical areas.  As of March 31, 2021, FNS collectively reported total assets of $826.5 million, total loans of $475.1 million and total deposits of $709.9 million.  Under the terms of the FNS Merger Agreement, the Company will issue approximately 2,975,000 shares of the Company's common stock plus $18.0 million in cash for all outstanding shares of FNS.  For more information regarding the FNS Merger, see our Current Report on Form 8-K that was filed with the FDIC on January 13, 2021.  Subject to the satisfaction of all closing conditions, the FNS Merger is expected to close on May 1, 2021.

      National United Bancshares, Inc.

      On December 2, 2020, the Company announced the signing of a definitive merger agreement (the National United Merger Agreement) with National United Bancshares, Inc., the parent company of National United, (collectively referred to as National United), pursuant to which National United will be merged with and into the Company (the National United Merger).  National United operates 6 full-service banking offices in the Killeen-Temple, Texas; Waco, Texas; and Austin-Round Rock-Georgetown, Texas metropolitan statistical areas.  As of March 31, 2021, National United collectively reported total assets of $788.9 million, total loans of $440.6 million and total deposits of $712.8 million.  Under the terms of the National United Merger Agreement, the Company will issue approximately 3,110,000 shares of the Company's common stock plus $33.25 million in cash for all outstanding shares of National United.  For more information regarding National United Merger, see our Current Report on Form 8-K that was filed with the FDIC on December 2, 2020.  Subject to the satisfaction of all closing conditions, the National United Merger is expected to close on May 1, 2021.

      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 24 of this news release.

      Statement Regarding Impact of COVID-19 Pandemic

      The Company prioritizes the health and safety of its teammates and customers, and it will continue to do so throughout the duration of the COVID-19 pandemic.  At the same time, the Company remains focused on improving shareholder value, managing credit exposure, challenging expenses, enhancing the customer experience and supporting the communities it serves. Lastly, as a SBA Preferred Lender, the Company is an active participant in the SBA's PPP for the betterment of its customers and the communities that it serves.

      In the presentation that accompanies this news release and in its earnings conference call, the Company has sought and will seek to describe the historical and future impact of the COVID-19 pandemic on the Company's assets, business, cash flows, financial condition, liquidity, prospects and results of operations, including the information and discussions regarding negative pressure on its net interest margin and loan demand.  Although the Company believes that the statements that pertain to future events, results and trends and their impact on the Company's business are reasonable at the present time, those statements are not historical facts and are based upon current assumptions, expectations, estimates and projections, many of which, by their nature, are beyond the Company's control.  Accordingly, all discussions regarding future events, results and trends and their impact on the Company's business, even in the near term, are necessarily uncertain given the fluid and evolving nature of the pandemic.

      If the health, logistical or economic effects of the pandemic worsen, or if the assumptions, expectations, estimates or projections that underlie the Company's statements regarding future effects or trends prove to be incorrect, then the Company's actual assets, business, cash flows, financial condition, liquidity, prospects and results of operations and the trading prices of its capital stock may be materially and adversely impacted in ways that the Company cannot reasonably forecast.

      Accordingly, when reading this news release and the accompanying presentation and when listening to the earnings conference call, undue reliance should not be placed upon any statement pertaining to future events, results and trends and their impact on the Company's business in future periods.

      Conference Call and Webcast

      The Company will conduct a conference call to discuss its first quarter 2021 financial results on April 22, 2021, 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 $26 billion in assets.  BancorpSouth operates approximately 300 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 and Instagram: @MyBXS; or connect with us through LinkedIn.

      Forward-Looking Statements

      Certain statements made in this news release are not statements of historical fact and constitute "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and are subject to the safe harbor created thereby under the Private Securities Litigation Reform Act of 1995. These statements are often, but not always, made through the use of words or phrases such as "anticipate," "aspire," "assume," "believe," "budget," "contemplate," "continue," "could," "estimate," "expect," "forecast," "foresee," "goal," "hope," "indicate," "intend," "may," "might," "outlook," "plan," "project," "projection," "predict," "prospect," "potential," "roadmap," "seek," "should," "target," "will," and "would," or the negative versions of those words or other comparable words of a future or forward-looking nature. These forward-looking statements include, without limitation, discussions regarding general economic, interest rate, real estate market, competitive, employment, and credit market conditions, including the impact of the COVID-19 pandemic on the Company's business; the Company's: assets; business; cash flows; financial condition; liquidity; prospects; results of operations; deposit and customer repo growth; interest and fee-based revenue; capital resources; capital metrics; efficiency ratio; valuation of mortgage servicing rights; net income; net interest revenue; non-interest revenue; net interest margin; interest expense; non-interest expense; earnings per share; interest rate sensitivity; interest rate risk; balance sheet and liquidity management; off-balance sheet arrangements; fair value determinations; asset quality; credit quality; credit losses; provision and allowance for credit losses, impairments, charge-offs, recoveries and changes in loan volumes; investment securities portfolio yields and values; ability to manage the impact of pandemics, natural disasters and other force majeure events; adoption and use of critical accounting policies; adoption and implementation of new accounting standards and their effect on the Company's financial results and the Company's financial reporting; utilization of non-GAAP financial metrics; declaration and payment of dividends; ability to pay dividends or coupons on the Company's 5.5% Series A Non-Cumulative Perpetual Preferred Stock, par value $0.01 per share, or the 4.125% Fixed-to-Floating Rate Subordinated Notes due November 20, 2029; mortgage origination volume; mortgage servicing and production revenue; insurance commission revenue; implementation and execution of cost savings initiatives; ability to successfully litigate, resolve or otherwise dispense with threatened, pending, ongoing and future litigation and governmental, administrative and investigatory matters; ability to successfully complete pending or future acquisitions, dispositions and other strategic growth opportunities and initiatives; ability to successfully obtain regulatory approval for acquisitions and other growth initiatives; ability to successfully integrate and manage acquisitions; opportunities and efforts to grow market share; reputation; ability to compete with other financial institutions; ability to recruit and retain key employees and personnel; access to capital markets; availability of capital; investments in the securities of other financial institutions; and ability to operate the Company's regulatory compliance programs in accordance with applicable law.

      Forward-looking statements are based upon management's expectations as well as certain assumptions and estimates made by, and information available to, the Company's management at the time such statements were made. Forward-looking statements are not historical facts, are not guarantees of future results or performance and are subject to certain known and unknown risks, uncertainties and other factors that are beyond the Company's control and that may cause actual results to differ materially from those expressed in, or implied by, such forward-looking statements. These risks, uncertainties and other factors include, without limitation, potential delays or other problems in implementing and executing the Company's growth, expansion and acquisition strategies, including delays in obtaining regulatory or other necessary approvals or the failure to realize any anticipated benefits or synergies from any acquisitions or growth strategies; the risks of changes in interest rates and their effects on the level and composition of deposits, loan demand and the values of loan collateral, securities and interest sensitive assets and liabilities; the failure of assumptions underlying the establishment of reserves for possible credit losses, fair value for loans and other real estate owned; changes in real estate values; the availability of and access to capital; possible downgrades in the Company's credit ratings or outlook which could increase the costs or availability of funding from capital markets; the ability to attract new or retain existing deposits or to retain or grow loans; the ability to grow additional interest and fee income or to control noninterest expense; the potential impact of the proposed phase-out of the London Interbank Offered Rate ("LIBOR") or other changes involving LIBOR; competitive factors and pricing pressures, including their effect on the Company's net interest margin; general economic, unemployment, credit market and real estate market conditions, and the effect of such conditions on the creditworthiness of borrowers, collateral values, the value of investment securities and asset recovery values; changes in legal, financial and/or regulatory requirements; recently enacted and potential legislation and regulatory actions and the costs and expenses to comply with new and/or existing legislation and regulatory actions, including those actions in response to the COVID-19 pandemic such as the Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act"), the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act (the "Economic Aid Act") and any related rules and regulations; changes in U.S. Government monetary and fiscal policy; FDIC special assessments or changes to regular assessments; the enforcement efforts of federal and state bank regulators; possible adverse rulings, judgments, settlements and other outcomes of pending, ongoing and future litigation and governmental, administrative and investigatory matters (including litigation or actions arising from the Company's participation in and administration of programs related to the COVID-19 pandemic (including, among other things, the PPP loan programs authorized by the CARES Act and the Economic Aid Act); the ability to keep pace with technological changes, including changes regarding maintaining cybersecurity; the impact of failure in, or breach of, the Company's operational or security systems or infrastructure, or those of third parties with whom the Company does business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting the Company or the Company's customers; natural disasters or acts of war or terrorism; the adverse effects of the ongoing global COVID-19 pandemic, including the magnitude and duration of the pandemic, and the effect of actions taken to mitigate the impact of the COVID-19 pandemic on the Company, the Company's employees, the Company's customers, the global economy and the financial markets; international or political instability; impairment of the Company's goodwill or other intangible assets; losses of key employees and personnel; adoption of new accounting standards, including the effects from the adoption of the current expected credit loss methodology on January 1, 2020, or changes in existing standards; the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive merger agreement between the Company and Cadence; the outcome of any legal proceedings that may be instituted against the Company or Cadence; the possibility that the proposed transaction will not close when expected or at all because required regulatory, shareholder or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or are obtained subject to conditions that are not anticipated; the ability of the Company and Cadence to meet expectations regarding the timing, completion and accounting and tax treatments of the proposed transaction; the risk that any announcements relating to the proposed transaction could have adverse effects on the market price of the common stock of either or both parties to the proposed transaction; the possibility that the anticipated benefits of the proposed transaction will not be realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where the Company and Cadence do business; certain restrictions during the pendency of the proposed transaction that may impact the parties' ability to pursue certain business opportunities or strategic transactions; the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management's attention from ongoing business operations and opportunities; the possibility that the parties may be unable to achieve expected synergies and operating efficiencies in the merger within the expected timeframes or at all and to successfully integrate Cadence's operations and those of the Company; such integration may be more difficult, time consuming or costly than expected; revenues following the proposed transaction may be lower than expected; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the proposed transaction; the Company and Cadence's success in executing their respective business plans and strategies and managing the risks involved in the foregoing; the dilution caused by the Company's issuance of additional shares of its capital stock in connection with the proposed transaction and other factors as detailed from time to time in the Company's press and news releases, periodic and current reports and other filings the Company files with the FDIC.

      The foregoing factors should not be construed as exhaustive and should be read in conjunction with those factors that are set forth from time to time in the Company's periodic and current reports filed with the FDIC, including those factors included in the Company's Annual Report on Form 10-K for the year ended December 31, 2020 under the heading "Item 1A. Risk Factors," in the Company's Quarterly Reports on Form 10-Q and in the Company's Current Reports on Form 8-K.

      Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date of this news release, if one or more events related to these or other risks or uncertainties materialize, or if the Company's underlying assumptions prove to be incorrect, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Accordingly, undue reliance should not be placed on any forward-looking statements. The forward-looking statements speak only as of the date of this news release, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by applicable law. New risks and uncertainties may emerge from time to time, and it is not possible for the Company to predict their occurrence or how they will affect the Company.  All written or oral forward-looking statements attributable to the Company are expressly qualified in their entirety by this section.

      BancorpSouth Bank

      Selected Financial Information

      (Dollars in thousands, except per share data)

      (Unaudited)














      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended


      3/31/2021

      12/31/2020

      9/30/2020

      6/30/2020

      3/31/2020

      Earnings Summary:






      Interest revenue

      $                    192,783

      $                    199,287

      $                    200,670

      $                    197,472

      $                    202,064

      Interest expense

      19,994

      22,351

      24,739

      26,902

      34,534

      Net interest revenue

      172,789

      176,936

      175,931

      170,570

      167,530

      Provision for credit losses

      -

      5,000

      15,000

      20,000

      46,000

      Net interest revenue, after provision






         for credit losses

      172,789

      171,936

      160,931

      150,570

      121,530

      Noninterest revenue

      87,936

      78,826

      89,924

      91,258

      76,496

      Noninterest expense

      155,823

      167,911

      155,505

      162,504

      168,006

      Income before income taxes

      104,902

      82,851

      95,350

      79,324

      30,020

      Income tax expense

      23,347

      14,046

      21,525

      18,164

      5,759

      Net income

      $                      81,555

      $                      68,805

      $                      73,825

      $                      61,160

      $                      24,261

      Less: Preferred dividends

      2,372

      2,372

      2,372

      2,372

      2,372

      Net income available to common shareholders

      $                      79,183

      $                      66,433

      $                      71,453

      $                      58,788

      $                      21,889







      Balance Sheet - Period End Balances






      Total assets

      $               25,802,497

      $               24,081,194

      $               23,555,422

      $               23,236,176

      $               21,032,524

      Total earning assets

      23,542,657

      21,792,725

      21,340,371

      21,119,073

      18,939,750

      Total securities

      7,640,268

      6,231,006

      5,659,785

      4,973,171

      4,468,340

      Loans and leases, net of unearned income

      15,038,808

      15,022,479

      15,327,735

      15,427,421

      14,224,645

      Allowance for credit losses

      241,117

      244,422

      250,624

      237,025

      218,199

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

      1,023,252

      1,160,267

      1,320,671

      1,510,008

      1,661,329

      Paycheck protection program (PPP) loans (included in loans and leases above)

      1,146,000

      975,421

      1,212,246

      1,192,715

      -

      Remaining loan mark on acquired loans

      10,069

      13,886

      16,198

      19,977

      22,286

      Total deposits

      21,173,186

      19,846,441

      19,412,979

      19,179,486

      16,887,916

      Total deposits and securities sold under agreement to repurchase

      21,833,671

      20,484,156

      20,024,434

      19,849,502

      17,426,878

      Long-term debt

      4,295

      4,402

      4,508

      4,615

      4,721

      Junior subordinated debt securities

      297,425

      297,250

      297,074

      296,898

      296,723

      Total shareholders' equity

      2,825,198

      2,822,477

      2,782,539

      2,732,687

      2,681,904

      Common shareholders' equity

      2,658,205

      2,655,484

      2,615,546

      2,565,694

      2,514,911







      Balance Sheet - Average Balances






      Total assets

      $               24,545,560

      $               23,660,503

      $               23,318,877

      $               22,707,686

      $               21,189,637

      Total earning assets

      22,346,075

      21,497,938

      21,241,896

      20,594,889

      19,113,449

      Total securities

      6,606,027

      5,820,425

      5,309,982

      4,437,614

      4,461,298

      Loans and leases, net of unearned income

      15,029,076

      15,219,402

      15,369,684

      15,114,732

      14,226,788

      PPP loans (included in loans and leases above)

      1,062,423

      1,139,959

      1,207,097

      975,029

      -

      Total deposits

      20,472,080

      19,600,863

      19,258,930

      18,454,472

      16,905,229

      Total deposits and securities sold under agreement to repurchase

      21,123,774

      20,272,881

      19,940,330

      19,098,599

      17,446,936

      Long-term debt

      4,378

      4,488

      4,592

      4,699

      4,800

      Junior subordinated debt securities

      297,318

      297,145

      296,969

      296,793

      296,617

      Total shareholders' equity

      2,813,001

      2,774,589

      2,729,870

      2,738,434

      2,658,699

      Common shareholders' equity

      2,646,008

      2,607,596

      2,562,877

      2,571,441

      2,491,678







      Nonperforming Assets:






      Non-accrual loans and leases

      $                      73,142

      $                      96,378

      $                    122,108

      $                    126,753

      $                    110,074

      Loans and leases 90+ days past due, still accruing

      21,208

      14,320

      17,641

      9,877

      7,272

      Restructured loans and leases, still accruing

      6,971

      10,475

      11,154

      11,575

      11,284

      Non-performing loans (NPLs)

      101,321

      121,173

      150,903

      148,205

      128,630

      Other real estate owned

      9,351

      11,395

      6,397

      7,164

      9,200

      Non-performing assets (NPAs)

      $                    110,672

      $                    132,568

      $                    157,300

      $                    155,369

      $                    137,830







      Financial Ratios and Other Data:






      Return on average assets

      1.35%

      1.16%

      1.26%

      1.08%

      0.46%

      Operating return on average assets-excluding MSR*

      1.28%

      1.23%

      1.26%

      1.12%

      0.70%

      Return on average shareholders' equity

      11.76%

      9.87%

      10.76%

      8.98%

      3.67%

      Operating return on average shareholders' equity-excluding MSR*

      11.13%

      10.49%

      10.72%

      9.29%

      5.56%

      Return on average common shareholders' equity

      12.14%

      10.14%

      11.09%

      9.19%

      3.53%

      Operating return on average common shareholders' equity-excluding MSR*

      11.47%

      10.80%

      11.05%

      9.53%

      5.55%

      Return on average tangible equity*

      17.35%

      14.66%

      16.08%

      13.43%

      5.56%

      Operating return on average tangible equity-excluding MSR*

      16.42%

      15.58%

      16.03%

      13.89%

      8.42%

      Return on average tangible common equity*

      18.46%

      15.54%

      17.13%

      14.20%

      5.54%

      Operating return on average tangible common equity-excluding MSR*

      17.44%

      16.56%

      17.08%

      14.71%

      8.71%

      Pre-tax pre-provision net revenue to total average assets*

      1.64%

      1.57%

      1.88%

      1.81%

      1.74%

      Noninterest income to average assets

      1.45%

      1.33%

      1.53%

      1.62%

      1.45%

      Noninterest expense to average assets

      2.57%

      2.82%

      2.65%

      2.88%

      3.19%

      Net interest margin-fully taxable equivalent

      3.15%

      3.29%

      3.31%

      3.35%

      3.54%

      Net interest margin-fully taxable equivalent, excluding net accretion






        on acquired loans and leases

      3.08%

      3.24%

      3.23%

      3.30%

      3.48%

      Net interest rate spread

      2.97%

      3.07%

      3.06%

      3.08%

      3.24%

      Efficiency ratio (tax equivalent)*

      59.64%

      65.47%

      58.36%

      61.89%

      68.65%

      Operating efficiency ratio-excluding MSR (tax equivalent)*

      60.74%

      63.18%

      58.41%

      61.16%

      63.89%

      Loan/deposit ratio

      71.03%

      75.69%

      78.96%

      80.44%

      84.23%

      Price to earnings multiple (close)

      12.07

      12.88

      9.18

      11.15

      9.46

      Market value to common book value

      125.39%

      105.98%

      75.99%

      90.91%

      77.21%

      Market value to common book value (avg)

      119.10%

      97.56%

      83.75%

      84.79%

      107.86%

      Market value to common tangible book value

      190.14%

      161.00%

      116.01%

      140.44%

      120.81%

      Market value to common tangible book value (avg)

      180.60%

      148.21%

      127.86%

      130.99%

      168.76%

      Employee FTE

      4,546

      4,596

      4,691

      4,742

      4,737







      *Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 24 and 25.










      Credit Quality Ratios:






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

      0.09%

      0.29%

      0.04%

      0.03%

      0.39%

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

      0.00%

      0.13%

      0.39%

      0.53%

      1.30%

      Allowance for credit losses to net loans and leases

      1.60%

      1.63%

      1.64%

      1.54%

      1.53%

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

      1.74%

      1.74%

      1.78%

      1.67%

      1.53%

      Allowance for credit losses to non-performing loans and leases

      237.97%

      201.71%

      166.08%

      159.93%

      169.63%

      Allowance for credit losses to non-performing assets

      217.87%

      184.37%

      159.33%

      152.56%

      158.31%

      Non-performing loans and leases to net loans and leases

      0.67%

      0.81%

      0.98%

      0.96%

      0.90%

      Non-performing loans and leases to net loans and leases, excluding






        acquired loans and leases

      0.54%

      0.62%

      0.74%

      0.63%

      0.64%

      Non-performing assets to total assets

      0.43%

      0.55%

      0.67%

      0.67%

      0.66%

      Non-performing assets to total assets, excluding acquired loans and leases

      0.34%

      0.42%

      0.49%

      0.43%

      0.44%













      Equity Ratios:






      Total shareholders' equity to total assets

      10.95%

      11.72%

      11.81%

      11.76%

      12.75%

      Total common shareholders' equity to total assets

      10.30%

      11.03%

      11.10%

      11.04%

      11.96%

      Tangible shareholders' equity to tangible assets*

      7.71%

      8.26%

      8.30%

      8.18%

      8.82%

      Tangible shareholders' equity to tangible assets-excluding PPP loans*

      8.08%

      8.63%

      8.77%

      8.65%

      8.82%

      Tangible common shareholders' equity to tangible assets*

      7.04%

      7.54%

      7.56%

      7.44%

      7.99%

      Tangible common shareholders' equity to tangible assets-excluding PPP loans*

      7.38%

      7.87%

      7.99%

      7.86%

      7.99%







      Capital Adequacy:






      Common  Equity Tier 1 capital

      10.97%

      10.74%

      10.64%

      10.21%

      10.11%

      Tier 1 capital

      11.95%

      11.74%

      11.65%

      11.22%

      11.13%

      Total capital

      14.65%

      14.48%

      14.20%

      13.79%

      13.75%

      Tier 1 leverage capital

      8.59%

      8.67%

      8.59%

      8.54%

      8.90%

         Estimated for current quarter












      Common Share Data:






      Basic earnings per share

      $                          0.77

      $                          0.65

      $                          0.70

      $                          0.57

      $                          0.21

      Diluted earnings per share

      0.77

      0.65

      0.69

      0.57

      0.21

      Operating earnings per share*

      0.78

      0.69

      0.70

      0.57

      0.25

      Operating earnings per share- excluding MSR*

      0.73

      0.69

      0.69

      0.59

      0.33

      Cash dividends per share

      0.190

      0.190

      0.185

      0.185

      0.185

      Book value per share

      25.90

      25.89

      25.50

      25.01

      24.50

      Tangible book value per share*

      17.08

      17.04

      16.71

      16.19

      15.66

      Market value per share (last)

      32.48

      27.44

      19.38

      22.74

      18.92

      Market value per share (high)

      35.59

      28.54

      24.29

      25.93

      31.61

      Market value per share (low)

      26.95

      18.77

      18.11

      17.21

      17.24

      Market value per share (avg)

      30.85

      25.26

      21.36

      21.21

      26.43

      Dividend payout ratio

      24.62%

      29.34%

      26.56%

      32.29%

      88.20%

      Total shares outstanding

      102,624,818

      102,561,480

      102,558,459

      102,566,301

      102,632,484

      Average shares outstanding - basic

      102,622,111

      102,569,547

      102,564,466

      102,603,525

      104,354,328

      Average shares outstanding - diluted

      102,711,584

      102,817,409

      102,839,749

      102,827,225

      104,733,897













      Yield/Rate:






      (Taxable equivalent basis)






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

      4.53%

      4.55%

      4.54%

      4.59%

      5.00%

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






        net accretion on acquired loans and leases

      4.43%

      4.49%

      4.44%

      4.53%

      4.93%

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






        net accretion on acquired loans and leases - excluding PPP loans

      4.49%

      4.53%

      4.55%

      4.67%

      4.93%

      PPP loans

      3.69%

      3.99%

      3.11%

      2.50%

      N/A

      Available-for-sale securities:






        Taxable

      1.32%

      1.53%

      1.64%

      1.95%

      1.99%

        Tax-exempt

      3.52%

      3.40%

      3.67%

      3.86%

      4.44%

      Short-term, FHLB and other equity investments

      0.11%

      0.13%

      0.19%

      0.20%

      1.53%

        Total interest earning assets and revenue

      3.51%

      3.70%

      3.77%

      3.87%

      4.27%

      Deposits

      0.33%

      0.38%

      0.44%

      0.50%

      0.67%

        Demand - interest bearing

      0.40%

      0.47%

      0.53%

      0.61%

      0.84%

        Savings

      0.11%

      0.15%

      0.18%

      0.18%

      0.26%

        Other time

      1.14%

      1.28%

      1.41%

      1.54%

      1.64%

        Total interest bearing deposits

      0.48%

      0.57%

      0.65%

      0.74%

      0.92%

      Short-term borrowings

      0.13%

      0.26%

      0.25%

      0.39%

      1.25%

      Total interest bearing deposits and short-term borrowings

      0.46%

      0.55%

      0.63%

      0.71%

      0.95%

      Junior subordinated debt

      4.46%

      4.05%

      4.24%

      4.18%

      4.42%

      Long-term debt

      4.88%

      4.84%

      4.85%

      4.81%

      4.96%

        Total interest bearing liabilities and expense

      0.54%

      0.63%

      0.71%

      0.79%

      1.03%

      Interest bearing liabilities to interest earning assets

      66.87%

      65.99%

      65.61%

      66.65%

      70.81%

      Net interest tax equivalent adjustment

      $                           569

      $                           709

      $                           618

      $                           725

      $                           714







      *Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 24 and 25.


















      BancorpSouth Bank



      Consolidated Balance Sheets



      (Unaudited)












      Mar-21

      Dec-20

      Sep-20

      Jun-20

      Mar-20




      (Dollars in thousands)



      Assets








      Cash and due from banks

      $                263,289

      $                284,095

      $                306,164

      $                240,354

      $                253,495



      Interest bearing deposits with other banks








      and Federal funds sold

      336,253

      133,273

      39,782

      318,615

      29,490



      Available-for-sale securities, at fair value

      7,640,268

      6,231,006

      5,659,785

      4,973,171

      4,468,340



      Loans and leases*

      15,056,559

      15,039,239

      15,344,006

      15,444,794

      14,241,912



        Less:  Unearned income

      17,751

      16,760

      16,271

      17,373

      17,267



                   Allowance for credit losses

      241,117

      244,422

      250,624

      237,025

      218,199



      Net loans and leases

      14,797,691

      14,778,057

      15,077,111

      15,190,396

      14,006,446



      Loans held for sale

      518,352

      397,076

      304,215

      391,051

      194,321



      Premises and equipment, net

      508,508

      508,147

      508,149

      504,748

      497,669



      Accrued interest receivable

      106,355

      106,318

      110,185

      101,321

      70,463



      Goodwill

      851,612

      851,612

      847,531

      847,984

      848,242



      Other identifiable intangibles

      53,581

      55,899

      54,757

      56,989

      59,345



      Bank owned life insurance

      335,707

      333,264

      331,799

      329,167

      327,312



      Other real estate owned

      9,351

      11,395

      6,397

      7,164

      9,200



      Other assets

      381,530

      391,052

      309,547

      275,216

      268,201



      Total Assets

      $           25,802,497

      $           24,081,194

      $           23,555,422

      $           23,236,176

      $           21,032,524



      Liabilities








      Deposits:








        Demand:  Noninterest bearing

      $             6,990,880

      $             6,341,457

      $             6,336,792

      $             6,385,370

      $             4,861,155



                        Interest bearing

      9,067,373

      8,524,010

      8,170,402

      7,907,637

      7,268,053



        Savings

      2,678,276

      2,452,059

      2,325,980

      2,234,853

      2,013,343



        Other time

      2,436,657

      2,528,915

      2,579,805

      2,651,626

      2,745,365



      Total deposits

      21,173,186

      19,846,441

      19,412,979

      19,179,486

      16,887,916



      Securities sold under agreement to repurchase

      660,485

      637,715

      611,455

      670,016

      538,962



      Federal funds purchased








         and other short-term borrowing

      -

      -

      95,217

      220

      290,224



      Accrued interest payable

      11,879

      10,885

      15,286

      13,476

      17,482



      Junior subordinated debt securities

      297,425

      297,250

      297,074

      296,898

      296,723



      Long-term debt

      4,295

      4,402

      4,508

      4,615

      4,721



      Other liabilities

      830,029

      462,024

      336,364

      338,778

      314,592



      Total Liabilities

      22,977,299

      21,258,717

      20,772,883

      20,503,489

      18,350,620



      Shareholders' Equity








      Preferred stock

      166,993

      166,993

      166,993

      166,993

      166,993



      Common stock

      256,562

      256,404

      256,396

      256,416

      256,581



      Capital surplus

      563,481

      565,187

      565,635

      561,541

      558,114



      Accumulated other comprehensive (loss) income

      (43,459)

      11,923

      18,490

      25,191

      17,849



      Retained earnings

      1,881,621

      1,821,970

      1,775,025

      1,722,546

      1,682,367



      Total Shareholders' Equity

      2,825,198

      2,822,477

      2,782,539

      2,732,687

      2,681,904



      Total Liabilities & Shareholders' Equity

      $           25,802,497

      $           24,081,194

      $           23,555,422

      $           23,236,176

      $           21,032,524



















      *Includes $1.146 billion, $975.4 million, $1.212 billion and $1.193 billion in PPP loans at March 31, 2021, December 31, 2020, September 30, 2020 and  June 30, 2020, respectively.





      BancorpSouth Bank



      Consolidated Average Balance Sheets



      (Unaudited)












      Mar-21

      Dec-20

      Sep-20

      Jun-20

      Mar-20




      (Dollars in thousands)



      Assets








      Cash and due from banks

      $                261,519

      $                247,799

      $                232,421

      $                229,334

      $                246,860



      Interest bearing deposits with other banks








      and Federal funds sold

      412,313

      171,650

      257,057

      760,789

      239,766



      Available-for-sale securities, at fair value

      6,606,027

      5,820,425

      5,309,982

      4,437,614

      4,461,298



      Loans and leases*

      15,045,837

      15,235,827

      15,386,721

      15,132,600

      14,244,649



        Less:  Unearned income

      16,761

      16,425

      17,037

      17,868

      17,861



                   Allowance for credit losses

      242,935

      247,049

      236,536

      217,508

      193,796



      Net loans and leases

      14,786,141

      14,972,353

      15,133,148

      14,897,224

      14,032,992



      Loans held for sale

      289,755

      277,600

      296,352

      261,377

      147,798



      Premises and equipment, net

      508,551

      508,053

      507,190

      499,767

      494,413



      Accrued interest receivable

      102,190

      105,513

      104,435

      137,456

      64,010



      Goodwill

      851,612

      852,472

      847,744

      848,160

      844,635



      Other identifiable intangibles

      54,876

      54,858

      56,045

      58,280

      58,805



      Bank owned life insurance

      333,837

      332,543

      330,642

      328,037

      326,808



      Other real estate owned

      11,043

      14,872

      7,754

      8,410

      8,151



      Other assets

      327,696

      302,365

      236,107

      241,238

      264,101



      Total Assets

      $           24,545,560

      $           23,660,503

      $           23,318,877

      $           22,707,686

      $           21,189,637



      Liabilities








      Deposits:








        Demand:  Noninterest bearing

      $             6,484,703

      $             6,391,006

      $             6,340,942

      $             5,942,570

      $             4,717,202



                        Interest bearing

      8,956,420

      8,268,528

      8,022,755

      7,674,479

      7,466,674



        Savings

      2,550,095

      2,386,034

      2,280,860

      2,152,092

      1,975,690



        Other time

      2,480,862

      2,555,295

      2,614,373

      2,685,331

      2,745,663



      Total deposits

      20,472,080

      19,600,863

      19,258,930

      18,454,472

      16,905,229



      Securities sold under agreement to repurchase

      651,694

      672,018

      681,400

      644,127

      541,707



      Federal funds purchased








         and other short-term borrowing

      1,500

      3,893

      36,696

      269,121

      502,257



      Accrued interest payable

      11,607

      14,175

      15,589

      16,268

      19,205



      Junior subordinated debt securities

      297,318

      297,145

      296,969

      296,793

      296,617



      Long-term debt

      4,378

      4,488

      4,592

      4,699

      4,800



      Other liabilities

      293,982

      293,332

      294,831

      283,772

      261,123



      Total Liabilities

      21,732,559

      20,885,914

      20,589,007

      19,969,252

      18,530,938



      Shareholders' Equity








      Preferred stock

      166,993

      166,993

      166,993

      166,993

      167,021



      Common stock

      256,536

      256,422

      256,412

      256,515

      261,065



      Capital surplus

      563,529

      568,343

      563,267

      559,737

      600,880



      Accumulated other comprehensive (loss) income

      (5,090)

      12,432

      24,758

      23,016

      (36,367)



      Retained earnings

      1,831,033

      1,770,399

      1,718,440

      1,732,173

      1,666,100



      Total Shareholders' Equity

      2,813,001

      2,774,589

      2,729,870

      2,738,434

      2,658,699



      Total Liabilities & Shareholders' Equity

      $           24,545,560

      $           23,660,503

      $           23,318,877

      $           22,707,686

      $           21,189,637



















      *Includes $1.062 billion, $1.140 billion, $1.207 billion and $975.0 million in PPP loans for the quarter ended March 31, 2021, December 31, 2020, September 30, 2020 and June 30, 2020, respectively.





      BancorpSouth Bank

      Consolidated Condensed Statements of Income

      (Dollars in thousands, except per share data)

      (Unaudited)












      Quarter Ended


      Mar-21


      Dec-20


      Sep-20


      Jun-20


      Mar-20

      INTEREST REVENUE:










      Loans and leases

      $      169,195


      $     174,072


      $        175,810


      $      173,164


      $     177,019

      Deposits with other banks

      108


      50


      74


      207


      739

      Federal funds sold, securities purchased










         under agreement to resell, FHLB and










            other equity investments

      6


      6


      52


      178


      315

      Available-for-sale securities:










          Taxable

      21,192


      21,895


      21,280


      20,783


      21,508

          Tax-exempt

      687


      760


      986


      1,178


      1,060

      Loans held for sale

      1,595


      2,504


      2,468


      1,962


      1,423

              Total interest revenue

      192,783


      199,287


      200,670


      197,472


      202,064











      INTEREST EXPENSE:










      Interest bearing demand

      8,796


      9,766


      10,773


      11,631


      15,522

      Savings

      700


      872


      1,012


      943


      1,290

      Other time

      6,966


      8,189


      9,287


      10,296


      11,168

      Federal funds purchased and securities sold










         under agreement to repurchase

      203


      276


      279


      291


      1,436

      Short-term and long-term debt

      45


      47


      49


      477


      1,857

      Junior subordinated debt

      3,269


      3,201


      3,338


      3,263


      3,261

      Other

      15


      -


      1


      1


      -

              Total interest expense

      19,994


      22,351


      24,739


      26,902


      34,534











              Net interest revenue

      172,789


      176,936


      175,931


      170,570


      167,530

        Provision for credit losses

      -


      5,000


      15,000


      20,000


      46,000

              Net interest revenue, after provision for










                credit losses

      172,789


      171,936


      160,931


      150,570


      121,530











      NONINTEREST REVENUE:










      Mortgage banking

      25,310


      20,129


      27,097


      29,557


      9,470

      Credit card, debit card and merchant fees

      9,659


      10,053


      9,938


      9,080


      9,176

      Deposit service charges

      8,477


      9,708


      8,892


      7,647


      11,682

      Security gains(losses), net

      82


      63


      18


      62


      (85)

      Insurance commissions

      30,667


      29,815


      32,750


      33,118


      29,603

      Wealth management

      8,465


      6,751


      6,471


      6,421


      6,570

      Other

      5,276


      2,307


      4,758


      5,373


      10,080

              Total noninterest revenue

      87,936


      78,826


      89,924


      91,258


      76,496











      NONINTEREST EXPENSE:










      Salaries and employee benefits

      101,060


      97,215


      104,219


      108,103


      108,272

      Occupancy, net of rental income

      12,814


      13,004


      13,053


      12,890


      12,708

      Equipment

      4,564


      4,756


      4,519


      4,762


      4,649

      Deposit insurance assessments

      1,455


      1,696


      1,522


      1,962


      1,546

      Pension settlement expense

      -


      5,846


      -


      -


      -

      Other

      35,930


      45,394


      32,192


      34,787


      40,831

              Total noninterest expense

      155,823


      167,911


      155,505


      162,504


      168,006

              Income before income taxes

      104,902


      82,851


      95,350


      79,324


      30,020

      Income tax expense

      23,347


      14,046


      21,525


      18,164


      5,759

              Net income

      $        81,555


      $       68,805


      $          73,825


      $        61,160


      $       24,261

      Less: Preferred dividends

      2,372


      2,372


      2,372


      2,372


      2,372

              Net income available to common shareholders

      $        79,183


      $       66,433


      $          71,453


      $        58,788


      $       21,889











      Net income per common share: Basic

      $            0.77


      $           0.65


      $              0.70


      $            0.57


      $           0.21

                                                         Diluted

      $            0.77


      $           0.65


      $              0.69


      $            0.57


      $           0.21

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Mar-21


      Dec-20


      Sep-20


      Jun-20


      Mar-20

      LOAN AND LEASE PORTFOLIO:










      Commercial and industrial










         Commercial and industrial-non real estate

      2,865,706


      2,673,429


      2,937,608


      3,038,957


      2,008,043

         Commercial and industrial-owner occupied

      2,260,456


      2,281,127


      2,297,008


      2,296,287


      2,290,585

            Total commercial and industrial

      5,126,162


      4,954,556


      5,234,616


      5,335,244


      4,298,628

      Commercial real estate










         Agricultural

      337,710


      317,994


      333,839


      333,615


      339,539

         Construction, acquisition and development

      1,707,800


      1,728,682


      1,700,030


      1,658,678


      1,582,039

         Commercial real estate

      3,127,510


      3,211,434


      3,229,959


      3,323,744


      3,303,537

            Total commercial real estate

      5,173,020


      5,258,110


      5,263,828


      5,316,037


      5,225,115

      Consumer










         Consumer mortgages

      3,700,076


      3,726,241


      3,704,490


      3,646,168


      3,572,277

         Home equity

      608,924


      630,097


      658,708


      655,543


      686,202

         Credit cards

      81,499


      89,077


      85,760


      86,592


      93,896

            Total consumer

      4,390,499


      4,445,415


      4,448,958


      4,388,303


      4,352,375

      All other

      349,127


      364,398


      380,333


      387,837


      348,527

            Total loans

      $  15,038,808


      $  15,022,479


      $  15,327,735


      $  15,427,421


      $  14,224,645











      ALLOWANCE FOR CREDIT LOSSES:










      Balance, beginning of period

      $      244,422


      $      250,624


      $      237,025


      $       218,199


      $      119,066











      Impact of adopting ASC 326 - cumulative effect adjustment

      -


      -


      -


      -


      40,000











      Impact of adopting ASC 326 - purchased loans with credt










         deterioration

      -


      -


      -


      -


      22,634











      Loans and leases charged-off:










      Commercial and industrial










         Commercial and industrial-non real estate

      (2,269)


      (4,343)


      (560)


      (1,506)


      (10,792)

         Commercial and industrial-owner occupied

      (677)


      (1,168)


      (441)


      (13)


      (184)

           Total commercial and industrial

      (2,946)


      (5,511)


      (1,001)


      (1,519)


      (10,976)

      Commercial real estate










         Agricultural

      (98)


      (155)


      -


      (21)


      (65)

         Construction, acquisition and development

      (807)


      (1,773)


      -


      (9)


      (3,173)

         Commercial real estate

      (478)


      (3,134)


      (738)


      -


      (67)

           Total commercial real estate

      (1,383)


      (5,062)


      (738)


      (30)


      (3,305)

      Consumer










         Consumer mortgages

      (293)


      (731)


      (81)


      (124)


      (524)

         Home equity

      (50)


      (395)


      (41)


      (162)


      (236)

         Credit cards

      (733)


      (458)


      (682)


      (703)


      (798)

           Total consumer

      (1,076)


      (1,584)


      (804)


      (989)


      (1,558)

      All other

      (501)


      (875)


      (599)


      (396)


      (914)

           Total loans charged-off

      (5,906)


      (13,032)


      (3,142)


      (2,934)


      (16,753)











      Recoveries:










      Commercial and industrial










         Commercial and industrial-non real estate

      1,031


      779


      294


      277


      355

         Commercial and industrial-owner occupied

      62


      37


      163


      136


      1,179

           Total commercial and industrial

      1,093


      816


      457


      413


      1,534

      Commercial real estate










         Agricultural

      86


      24


      3


      6


      6

         Construction, acquisition and development

      53


      73


      55


      172


      245

         Commercial real estate

      56


      45


      209


      50


      135

           Total commercial real estate

      195


      142


      267


      228


      386

      Consumer










         Consumer mortgages

      403


      230


      352


      345


      397

         Home equity

      220


      151


      132


      259


      80

         Credit cards

      297


      211


      270


      195


      285

           Total consumer

      920


      592


      754


      799


      762

      All other

      393


      280


      263


      320


      344

           Total recoveries

      2,601


      1,830


      1,741


      1,760


      3,026











      Net (charge-offs)recoveries

      (3,305)


      (11,202)


      (1,401)


      (1,174)


      (13,727)











      Initial allowance on loans purchased with credit deterioration

      -


      -


      -


      -


      4,226











      Provision:










         Initial provision for loans acquired during the quarter

      -


      -


      -


      -


      1,000

         Provision for credit losses related to loans and leases

      -


      5,000


      15,000


      20,000


      45,000

           Total provision

      -


      5,000


      15,000


      20,000


      46,000











      Balance, end of period

      $      241,117


      $      244,422


      $      250,624


      $       237,025


      $      218,199











      Average loans for period

      $ 15,029,076


      $ 15,219,402


      $ 15,369,684


      $ 15,114,732


      $ 14,226,788











      Ratio:










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

      0.09%


      0.29%


      0.04%


      0.03%


      0.39%











      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)














      Quarter Ended



      Mar-21


      Dec-20


      Sep-20


      Jun-20


      Mar-20

      BXS ORIGINATED LOANS AND LEASES:






















      Loans and leases charged off:











      Commercial and industrial











         Commercial and industrial-non real estate


      $        (1,971)


      $       (1,991)


      $          (490)


      $           (420)


      $          (230)

         Commercial and industrial-owner occupied


      (187)


      (303)


      (434)


      (13)


      (19)

           Total commercial and industrial


      (2,158)


      (2,294)


      (924)


      (433)


      (249)

      Commercial real estate











         Agricultural


      (94)


      (124)


      -


      -


      (65)

         Construction, acquisition and development


      (344)


      (1,709)


      -


      -


      (121)

         Commercial real estate


      (27)


      (1,704)


      (155)


      -


      (67)

           Total real estate


      (465)


      (3,537)


      (155)


      -


      (253)

      Consumer











         Consumer mortgages


      (181)


      (537)


      (70)


      (113)


      (357)

         Home equity


      (50)


      (395)


      (41)


      (162)


      (236)

         Credit cards


      (733)


      (458)


      (682)


      (703)


      (798)

           Total consumer


      (964)


      (1,390)


      (793)


      (978)


      (1,391)

      All other


      (399)


      (698)


      (459)


      (288)


      (704)

           Total loans charged off


      (3,986)


      (7,919)


      (2,331)


      (1,699)


      (2,597)












      Recoveries:











      Commercial and industrial











         Commercial and industrial-non real estate


      387


      645


      231


      210


      325

         Commercial and industrial-owner occupied


      61


      27


      163


      136


      1,177

           Total commercial and industrial


      448


      672


      394


      346


      1,502

      Commercial real estate











         Agricultural


      5


      23


      3


      5


      4

         Construction, acquisition and development


      51


      73


      55


      170


      244

         Commercial real estate


      36


      45


      208


      50


      135

           Total real estate


      92


      141


      266


      225


      383

      Consumer











         Consumer mortgages


      392


      221


      350


      343


      395

         Home equity


      219


      149


      130


      258


      79

         Credit cards


      297


      211


      270


      195


      285

           Total consumer


      908


      581


      750


      796


      759

      All other


      325


      249


      235


      275


      316

           Total recoveries


      1,773


      1,643


      1,645


      1,642


      2,960












      Net (charge-offs)/recoveries


      $        (2,213)


      $       (6,276)


      $          (686)


      $            (57)


      $            363

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Mar-21


      Dec-20


      Sep-20


      Jun-20


      Mar-20

      ACQUIRED LOANS AND LEASES:




















      Loans and leases charged off:










      Commercial and industrial










         Commercial and industrial-non real estate

      $           (298)


      $       (2,352)


      $            (70)


      $        (1,086)


      $      (10,562)

         Commercial and industrial-owner occupied

      (490)


      (865)


      (7)


      -


      (165)

           Total commercial and industrial

      (788)


      (3,217)


      (77)


      (1,086)


      (10,727)

      Commercial real estate










         Agricultural

      (4)


      (31)


      -


      (21)


      -

         Construction, acquisition and development

      (463)


      (64)


      -


      (9)


      (3,052)

         Commercial real estate

      (451)


      (1,430)


      (583)


      -


      -

           Total real estate

      (918)


      (1,525)


      (583)


      (30)


      (3,052)

      Consumer










         Consumer mortgages

      (112)


      (194)


      (11)


      (11)


      (167)

         Home equity

      -


      -


      -


      -


      -

         Credit cards

      -


      -


      -


      -


      -

           Total consumer

      (112)


      (194)


      (11)


      (11)


      (167)

      All other

      (102)


      (177)


      (140)


      (108)


      (210)

           Total loans charged off

      (1,920)


      (5,113)


      (811)


      (1,235)


      (14,156)











      Recoveries:










      Commercial and industrial










         Commercial and industrial-non real estate

      644


      134


      63


      67


      30

         Commercial and industrial-owner occupied

      1


      10


      -


      -


      2

           Total commercial and industrial

      645


      144


      63


      67


      32

      Commercial real estate










         Agricultural

      81


      1


      -


      1


      2

         Construction, acquisition and development

      2


      -


      -


      2


      1

         Commercial real estate

      20


      -


      1


      -


      -

           Total real estate

      103


      1


      1


      3


      3

      Consumer










         Consumer mortgages

      11


      9


      2


      2


      2

         Home equity

      1


      2


      2


      1


      1

         Credit cards

      -


      -


      -


      -


      -

           Total consumer

      12


      11


      4


      3


      3

      All other

      68


      31


      28


      45


      28

           Total recoveries

      828


      187


      96


      118


      66











      Net (charge-offs)/recoveries

      $        (1,092)


      $       (4,926)


      $          (715)


      $        (1,117)


      $      (14,090)

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Mar-21


      Dec-20


      Sep-20


      Jun-20


      Mar-20

      NON-PERFORMING ASSETS










      NON-PERFORMING LOANS AND LEASES:










        Nonaccrual Loans and Leases










          Commercial and industrial










             Commercial and industrial-non real estate

      $      9,703


      $       12,768


      $       17,936


      $    16,124


      $       16,589

             Commercial and industrial-owner occupied

      15,019


      15,783


      18,343


      16,745


      11,212

               Total commercial and industrial

      24,722


      28,551


      36,279


      32,869


      27,801

          Commercial real estate










             Agricultural

      2,293


      5,013


      5,907


      5,244


      5,454

             Construction, acquisition and development

      8,494


      9,738


      10,434


      9,715


      13,899

             Commercial real estate

      12,838


      16,249


      32,554


      45,047


      29,697

               Total commercial real estate

      23,625


      31,000


      48,895


      60,006


      49,050

          Consumer










             Consumer mortgages

      23,535


      32,951


      32,872


      30,672


      29,834

             Home equity

      847


      2,657


      3,325


      2,584


      2,597

             Credit cards

      131


      173


      144


      90


      122

               Total consumer

      24,513


      35,781


      36,341


      33,346


      32,553

          All other

      282


      1,046


      593


      532


      670

               Total nonaccrual loans and leases

      $    73,142


      $       96,378


      $      122,108


      $  126,753


      $      110,074











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

      21,208


      14,320


      17,641


      9,877


      7,272

        Restructured Loans and Leases, Still Accruing

      6,971


      10,475


      11,154


      11,575


      11,284

           Total non-performing loans and leases

      $  101,321


      $      121,173


      $      150,903


      $  148,205


      $      128,630











      OTHER REAL ESTATE OWNED:

      9,351


      11,395


      6,397


      7,164


      9,200











      Total Non-performing Assets

      $  110,672


      $      132,568


      $      157,300


      $  155,369


      $      137,830











        BXS originated assets

      $    85,266


      $       97,025


      $      109,418


      $    94,155


      $       85,908

        Acquired assets

      25,406


      35,543


      47,882


      61,214


      51,922

      Total Non-performing Assets

      $  110,672


      $      132,568


      $      157,300


      $  155,369


      $      137,830











      Additions to Nonaccrual Loans and Leases During the Quarter

      $    10,029


      $       11,087


      $       19,973


      $    36,619


      $       47,523











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










          BXS originated loans

      $    34,929


      $       40,424


      $       42,978


      $    35,002


      $       54,315

          Acquired loans

      2,798


      6,048


      5,694


      10,450


      14,405

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

      $    37,727


      $       46,472


      $       48,672


      $    45,452


      $       68,720











      BancorpSouth Bank


      Selected Loan Data


      (Dollars in thousands)


      (Unaudited)














      March 31, 2021









      Purchased






      Special





      Credit





      Pass

      Mention

      Substandard

      Doubtful

      Loss

      Impaired

      Deteriorated (Loss)


      Total


      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:











      Commercial and industrial











         Commercial and industrial-non real estate

      $   2,825,297

      $                -

      $       30,526

      $        171

      $                -

      $    1,909

      $                7,803


      $          2,865,706


         Commercial and industrial-owner occupied

      2,184,516

      3,471

      58,754

      -

      -

      11,086

      2,629


      2,260,456


           Total commercial and industrial

      5,009,813

      3,471

      89,280

      171

      -

      12,995

      10,432


      5,126,162


      Commercial real estate











         Agricultural

      331,802

      -

      2,877

      -

      -

      705

      2,326


      337,710


         Construction, acquisition and development

      1,659,787

      1,534

      38,665

      -

      -

      2,448

      5,366


      1,707,800


         Commercial real estate

      2,987,075

      -

      127,147

      -

      -

      9,642

      3,646


      3,127,510


           Total commercial real estate

      4,978,664

      1,534

      168,689

      -

      -

      12,795

      11,338


      5,173,020


      Consumer











         Consumer mortgages

      3,629,182

      -

      67,881

      -

      -

      2,825

      188


      3,700,076


         Home equity

      603,768

      -

      5,156

      -

      -

      -

      -


      608,924


         Credit cards

      81,499

      -

      -

      -

      -

      -

      -


      81,499


           Total consumer

      4,314,449

      -

      73,037

      -

      -

      2,825

      188


      4,390,499


      All other

      343,656

      -

      5,404

      -

      -

      -

      67


      349,127


           Total loans

      $ 14,646,582

      $         5,005

      $      336,410

      $        171

      $                -

      $  28,615

      $              22,025


      $         15,038,808













        BXS originated loans

      $ 13,635,053

      $         5,005

      $      252,140

      $        171

      $                -

      $  18,188

      $                    -


      $         13,910,557


        Acquired loans*

      1,011,529

      -

      84,270

      -

      -

      10,427

      22,025


      1,128,251


           Total Loans

      $ 14,646,582

      $         5,005

      $      336,410

      $        171

      $                -

      $  28,615

      $              22,025


      $         15,038,808














      December 31, 2020









      Purchased






      Special





      Credit





      Pass

      Mention

      Substandard

      Doubtful

      Loss

      Impaired

      Deteriorated (Loss)


      Total


      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:











      Commercial and industrial











         Commercial and industrial-non real estate

      $   2,616,471

      $         7,202

      $       39,040

      $        172

      $                -

      $    1,949

      $                8,595


      $          2,673,429


         Commercial and industrial-owner occupied

      2,208,214

      -

      58,683

      -

      -

      11,579

      2,651


      2,281,127


           Total commercial and industrial

      4,824,685

      7,202

      97,723

      172

      -

      13,528

      11,246


      4,954,556


      Commercial real estate











         Agricultural

      310,766

      -

      4,526

      -

      -

      777

      1,925


      317,994


         Construction, acquisition and development

      1,686,907

      1,534

      32,363

      -

      -

      2,054

      5,824


      1,728,682


         Commercial real estate

      3,062,894

      -

      134,054

      -

      -

      10,780

      3,706


      3,211,434


           Total commercial real estate

      5,060,567

      1,534

      170,943

      -

      -

      13,611

      11,455


      5,258,110


      Consumer











         Consumer mortgages

      3,645,357

      -

      78,287

      -

      -

      2,406

      191


      3,726,241


         Home equity

      624,581

      -

      5,516

      -

      -

      -

      -


      630,097


         Credit cards

      89,077

      -

      -

      -

      -

      -

      -


      89,077


           Total consumer

      4,359,015

      -

      83,803

      -

      -

      2,406

      191


      4,445,415


      All other

      357,812

      -

      6,519

      -

      -

      -

      67


      364,398


           Total loans

      $ 14,602,079

      $         8,736

      $      358,988

      $        172

      $                -

      $  29,545

      $              22,959


      $         15,022,479













        BXS originated loans

      $ 13,459,529

      $         8,736

      $      259,682

      $        172

      $                -

      $  17,520

      $                    -


      $         13,745,639


        Acquired loans*

      1,142,550

      -

      99,306

      -

      -

      12,025

      22,959


      1,276,840


           Total Loans

      $ 14,602,079

      $         8,736

      $      358,988

      $        172

      $                -

      $  29,545

      $              22,959


      $         15,022,479
























      *Includes certain loans that are no longer included in the "Net book value of acquired loans" on page 10 as a result of maturity, refinance, or other triggering event.




      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)
































      Quarter Ended


      Mar-21


      Dec-20


      Sep-20


      Jun-20


      Mar-20

      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:










      Pass

      $ 14,646,582


      $ 14,602,079


      $ 14,877,943


      $ 14,985,673


      $  13,821,602

      Special Mention

      5,005


      8,736


      -


      4,264


      7,129

      Substandard

      336,410


      358,988


      372,483


      350,264


      323,697

      Doubtful

      171


      172


      178


      179


      191

      Loss

      -


      -


      -


      -


      667

      Impaired

      28,615


      29,545


      49,818


      57,406


      40,627

      Purchased Credit Deteriorated (Loss)

      22,025


      22,959


      27,313


      29,635


      30,732

         Total

      $ 15,038,808


      $ 15,022,479


      $ 15,327,735


      $ 15,427,421


      $  14,224,645











      BXS ORIGINATED LOAN PORTFOLIO BY INTERNALLY










         ASSIGNED GRADE:










      Pass

      $ 13,635,053


      $ 13,459,529


      $ 13,592,460


      $ 13,516,292


      $  12,150,616

      Special Mention

      5,005


      8,736


      -


      2,741


      2,045

      Substandard

      252,140


      259,682


      252,875


      231,687


      225,506

      Doubtful

      171


      172


      178


      179


      191

      Loss

      -


      -


      -


      -


      -

      Impaired

      18,188


      17,520


      30,909


      28,288


      22,356

      Purchased Credit Deteriorated (Loss)

      -


      -


      -


      -


      -

         Total

      $ 13,910,557


      $ 13,745,639


      $ 13,876,422


      $ 13,779,187


      $  12,400,714











      ACQUIRED LOAN PORTFOLIO BY INTERNALLY










         ASSIGNED GRADE:










      Pass

      $  1,011,529


      $   1,142,550


      $  1,285,483


      $   1,469,381


      $    1,670,986

      Special Mention

      -


      -


      -


      1,523


      5,084

      Substandard

      84,270


      99,306


      119,608


      118,577


      98,191

      Doubtful

      -


      -


      -


      -


      -

      Loss

      -


      -


      -


      -


      667

      Impaired

      10,427


      12,025


      18,909


      29,118


      18,271

      Purchased Credit Deteriorated (Loss)

      22,025


      22,959


      27,313


      29,635


      30,732

         Total

      $  1,128,251


      $   1,276,840


      $  1,451,313


      $   1,648,234


      $    1,823,931











      BancorpSouth Bank

      Geographical Information

      (Dollars in thousands)

      (Unaudited)












      March 31, 2021


      Alabama










      and Florida










      Panhandle

      Arkansas

      Louisiana

      Mississippi

      Missouri

      Tennessee

      Texas

      Other

      Total

      LOAN AND LEASE PORTFOLIO:










      Commercial and industrial










         Commercial and industrial-non real estate

      $    254,421

      $    205,840

      $    331,255

      $    674,111

      $      87,701

      $    175,804

      $ 1,132,825

      $       3,749

      $   2,865,706

         Commercial and industrial-owner occupied

      265,198

      180,900

      229,123

      592,555

      64,563

      123,882

      787,661

      16,574

      2,260,456

           Total commercial and industrial

      519,619

      386,740

      560,378

      1,266,666

      152,264

      299,686

      1,920,486

      20,323

      5,126,162

      Commercial real estate










         Agricultural

      26,692

      69,704

      22,287

      69,210

      7,834

      11,234

      130,343

      406

      337,710

         Construction, acquisition and development

      202,159

      52,596

      74,407

      346,196

      12,741

      83,245

      936,258

      198

      1,707,800

         Commercial real estate

      316,143

      320,806

      243,605

      645,649

      204,343

      218,316

      1,177,921

      727

      3,127,510

           Total commercial real estate

      544,994

      443,106

      340,299

      1,061,055

      224,918

      312,795

      2,244,522

      1,331

      5,173,020

      Consumer










         Consumer mortgages

      594,984

      319,060

      326,864

      811,487

      110,284

      327,596

      1,157,824

      51,977

      3,700,076

         Home equity

      92,721

      44,282

      73,245

      209,906

      16,218

      130,875

      41,573

      104

      608,924

         Credit cards

      -

      -

      -

      -

      -

      -

      -

      81,499

      81,499

           Total consumer

      687,705

      363,342

      400,109

      1,021,393

      126,502

      458,471

      1,199,397

      133,580

      4,390,499

      All other

      48,036

      36,285

      46,268

      117,094

      2,030

      22,245

      73,793

      3,376

      349,127

           Total loans

      $ 1,800,354

      $ 1,229,473

      $ 1,347,054

      $ 3,466,208

      $    505,714

      $ 1,093,197

      $ 5,438,198

      $    158,610

      $ 15,038,808











      Loan growth, excluding loans acquired during










          the quarter (annualized)

      3.07%

      (10.00%)

      (4.59%)

      (6.36%)

      (13.63%)

      3.29%

      9.32%

      (21.40%)

      0.44%

      Loan growth, excluding PPP loans (annualized)

      (0.62%)

      (13.30%)

      (13.71%)

      (9.37%)

      (16.50%)

      (1.02%)

      4.46%

      (41.87%)

      (4.16%)











      NON-PERFORMING LOANS AND LEASES:










      Commercial and industrial










         Commercial and industrial-non real estate

      $          188

      $          776

      $       1,176

      $          841

      $       1,162

      $          422

      $       5,546

      $          156

      $       10,267

         Commercial and industrial-owner occupied

      607

      1,225

      373

      1,512

      166

      -

      13,351

      -

      17,234

           Total commercial and industrial

      795

      2,001

      1,549

      2,353

      1,328

      422

      18,897

      156

      27,501

      Commercial real estate










         Agricultural

      63

      337

      -

      965

      -

      -

      1,522

      -

      2,887

         Construction, acquisition and development

      -

      131

      1,149

      83

      -

      189

      10,838

      -

      12,390

         Commercial real estate

      2,027

      243

      1,766

      896

      -

      -

      8,584

      -

      13,516

           Total commercial real estate

      2,090

      711

      2,915

      1,944

      -

      189

      20,944

      -

      28,793

      Consumer










         Consumer mortgages

      11,093

      2,942

      2,975

      11,157

      1,120

      2,597

      8,481

      2,027

      42,392

         Home equity

      163

      52

      298

      388

      87

      131

      294

      -

      1,413

         Credit cards

      -

      -

      -

      -

      -

      -

      -

      832

      832

           Total consumer

      11,256

      2,994

      3,273

      11,545

      1,207

      2,728

      8,775

      2,859

      44,637

      All other

      43

      1

      45

      42

      -

      3

      234

      22

      390

           Total loans

      $      14,184

      $       5,707

      $       7,782

      $      15,884

      $       2,535

      $       3,342

      $      48,850

      $       3,037

      $      101,321











      NON-PERFORMING LOANS AND LEASES










         AS A PERCENTAGE OF OUTSTANDING:










      Commercial and industrial










         Commercial and industrial-non real estate

      0.07%

      0.38%

      0.36%

      0.12%

      1.32%

      0.24%

      0.49%

      4.16%

      0.36%

         Commercial and industrial-owner occupied

      0.23%

      0.68%

      0.16%

      0.26%

      0.26%

      0.00%

      1.70%

      0.00%

      0.76%

           Total commercial and industrial

      0.15%

      0.52%

      0.28%

      0.19%

      0.87%

      0.14%

      0.98%

      0.77%

      0.54%

      Commercial real estate










         Agricultural

      0.24%

      0.48%

      0.00%

      1.39%

      0.00%

      0.00%

      1.17%

      0.00%

      0.85%

         Construction, acquisition and development

      0.00%

      0.25%

      1.54%

      0.02%

      0.00%

      0.23%

      1.16%

      0.00%

      0.73%

         Commercial real estate

      0.64%

      0.08%

      0.72%

      0.14%

      0.00%

      0.00%

      0.73%

      0.00%

      0.43%

           Total commercial real estate

      0.38%

      0.16%

      0.86%

      0.18%

      0.00%

      0.06%

      0.93%

      0.00%

      0.56%

      Consumer










         Consumer mortgages

      1.86%

      0.92%

      0.91%

      1.37%

      1.02%

      0.79%

      0.73%

      3.90%

      1.15%

         Home equity

      0.18%

      0.12%

      0.41%

      0.18%

      0.54%

      0.10%

      0.71%

      0.00%

      0.23%

         Credit cards

      N/A

      N/A

      N/A

      N/A

      N/A

      N/A

      N/A

      1.02%

      1.02%

           Total consumer

      1.64%

      0.82%

      0.82%

      1.13%

      0.95%

      0.60%

      0.73%

      2.14%

      1.02%

      All other

      0.09%

      0.00%

      0.10%

      0.04%

      0.00%

      0.01%

      0.32%

      0.65%

      0.11%

           Total loans

      0.79%

      0.46%

      0.58%

      0.46%

      0.50%

      0.31%

      0.90%

      1.91%

      0.67%











      BancorpSouth Bank

      Noninterest Revenue and Expense

      (Dollars in thousands)

      (Unaudited)













      Quarter Ended



      Mar-21


      Dec-20


      Sep-20


      Jun-20


      Mar-20


      NONINTEREST REVENUE:











      Mortgage banking excl. MSR and MSR Hedge market value adj

      $    17,929


      $       19,917


      $       26,667


      $    31,930


      $       20,553


      MSR and MSR Hedge market value adjustment

      7,381


      212


      430


      (2,373)


      (11,083)


      Credit card, debit card and merchant fees

      9,659


      10,053


      9,938


      9,080


      9,176


      Deposit service charges

      8,477


      9,708


      8,892


      7,647


      11,682


      Securities gains (losses), net

      82


      63


      18


      62


      (85)


      Insurance commissions

      30,667


      29,815


      32,750


      33,118


      29,603


      Trust income

      5,129


      4,046


      3,902


      4,064


      4,013


      Annuity fees

      51


      53


      53


      54


      55


      Brokerage commissions and fees

      3,285


      2,652


      2,516


      2,303


      2,502


      Bank-owned life insurance

      2,020


      2,425


      1,902


      1,855


      1,999


      Other miscellaneous income

      3,256


      (118)


      2,856


      3,518


      8,081


           Total noninterest revenue

      $    87,936


      $       78,826


      $       89,924


      $    91,258


      $       76,496













      NONINTEREST EXPENSE:











      Salaries and employee benefits

      $  101,060


      $       97,215


      $      104,219


      $  108,103


      $      108,272


      Occupancy, net of rental income

      12,814


      13,004


      13,053


      12,890


      12,708


      Equipment

      4,564


      4,756


      4,519


      4,762


      4,649


      Deposit insurance assessments

      1,455


      1,696


      1,522


      1,962


      1,546


      Pension settlement expense

      -


      5,846


      -


      -


      -


      Advertising

      1,004


      899


      826


      918


      1,099


      Foreclosed property expense

      1,021


      2,122


      (278)


      1,306


      924


      Telecommunications

      1,398


      1,448


      1,462


      1,512


      1,461


      Public relations

      741


      897


      1,130


      459


      680


      Data processing

      10,424


      9,980


      9,477


      9,693


      9,646


      Computer software

      5,113


      5,301


      4,779


      4,979


      4,315


      Amortization of intangibles

      2,318


      2,499


      2,357


      2,355


      2,394


      Legal

      1,166


      1,474


      (316)


      1,375


      898


      Merger expense

      1,649


      212


      129


      510


      4,494


      Postage and shipping

      1,547


      1,418


      1,199


      1,198


      1,441


      Other miscellaneous expense

      9,549


      19,144


      11,427


      10,482


      13,479


           Total noninterest expense

      $  155,823


      $      167,911


      $      155,505


      $  162,504


      $      168,006













      INSURANCE COMMISSIONS:











      Property and casualty commissions

      $    21,949


      $       21,304


      $       24,060


      $    23,644


      $       21,246


      Life and health commissions

      6,494


      5,915


      6,072


      6,771


      6,175


      Risk management income

      613


      829


      609


      540


      532


      Other

      1,611


      1,767


      2,009


      2,163


      1,650


           Total insurance commissions

      $    30,667


      $       29,815


      $       32,750


      $    33,118


      $       29,603













      BancorpSouth Bank

      Selected Additional Information

      (Dollars in thousands)

      (Unaudited)








      Quarter Ended


      Mar-21

      Dec-20

      Sep-20

      Jun-20

      Mar-20

      MORTGAGE SERVICING RIGHTS:






      Fair value, beginning of period

      $      47,571

      $       44,944

      $       40,821

      $      42,243

      $       57,109

      Additions to mortgage servicing rights:






         Originations of servicing assets

      5,588

      6,608

      7,041

      4,297

      3,079

      Changes in fair value:






         Due to payoffs/paydowns

      (3,273)

      (3,898)

      (3,198)

      (3,144)

      (2,506)

         Due to change in valuation inputs or






           assumptions used in the valuation model

      10,446

      (83)

      280

      (2,575)

      (15,438)

         Other changes in fair value

      -

      -

      -

      -

      (1)

      Fair value, end of period

      $      60,332

      $       47,571

      $       44,944

      $      40,821

      $       42,243







      MORTGAGE BANKING REVENUE:






      Production revenue:






         Origination

      $      15,955

      $       18,561

      $       23,632

      $      30,194

      $       17,906

         Servicing

      5,247

      5,254

      6,233

      4,880

      5,153

         Payoffs/Paydowns

      (3,273)

      (3,898)

      (3,198)

      (3,144)

      (2,506)

           Total production revenue

      17,929

      19,917

      26,667

      31,930

      20,553

      Market value adjustment on MSR

      10,446

      (83)

      280

      (2,575)

      (15,438)

      Market value adjustment on MSR Hedge

      (3,065)

      295

      150

      202

      4,355

      Total mortgage banking revenue

      $      25,310

      $       20,129

      $       27,097

      $      29,557

      $         9,470



















      Mortgage loans serviced

      $ 7,259,808

      $   7,330,293

      $   7,218,090

      $ 7,000,425

      $   6,999,383

      MSR/mtg loans serviced

      0.83%

      0.65%

      0.62%

      0.58%

      0.60%







      AVAILABLE-FOR-SALE SECURITIES, at fair value






      U.S. Government agencies

      2,642,646

      2,871,408

      $   3,116,458

      $ 3,348,206

      $   3,532,905

      U.S. Government agency issued residential






         mortgage-back securities

      3,438,246

      2,421,409

      1,625,325

      699,864

      132,902

      U.S. Government agency issued commercial






         mortgage-back securities

      1,414,345

      806,206

      758,116

      759,980

      595,885

      Obligations of states and political subdivisions

      126,589

      113,953

      141,896

      163,121

      206,648

      Corporate bonds

      18,442

      18,030

      17,990

      2,000

      -

      Total available-for-sale securities

      $ 7,640,268

      $   6,231,006

      $   5,659,785

      $ 4,973,171

      $   4,468,340







      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 available to common shareholders, net operating income-excluding MSR, net operating income available to common shareholders-excluding MSR, pre-tax pre-provision net revenue, total operating expense, tangible shareholders' equity to tangible assets, tangible shareholders' equity to tangible assets-excluding PPP loans, tangible common shareholders' equity to tangible assets, tangible common shareholders' equity to tangible assets-excluding PPP loans, return on average tangible equity, return on average tangible common equity, operating return on average tangible equity-excluding MSR, operating return on average tangible common equity-excluding MSR,  operating return on average assets-excluding MSR, operating return on average shareholders' equity-excluding MSR, operating return on average common shareholders' equity-excluding MSR, pre-tax pre-provision net revenue to total average assets, average tangible book value per common share, operating earnings per common share, operating earnings per common 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, Net Operating Income Available to Common Shareholders, Net Operating Income-Excluding MSR, and Net Operating Income Available to Common Shareholders-excluding MSR to Net Income:




      Quarter ended




      3/31/2021


      12/31/2020


      9/30/2020


      6/30/2020


      3/31/2020













      Net income


      $      81,555


      $      68,805


      $       73,825


      $          61,160


      $          24,261

      Plus:

      Merger expense, net of tax


      1,238


      159


      97


      383


      3,372


      Initial provision for acquired loans,












        net of tax


      -


      -


      -


      -


      751


      Pension settlement expense, net of tax


      -


      4,388


      -


      -


      -

      Less:

      Security gains(losses), net of tax


      62


      48


      13


      47


      (64)

      Net operating income


      $      82,731


      $      73,304


      $       73,909


      $          61,496


      $          28,448

      Less:

      Preferred dividends


      2,372


      2,372


      2,372


      2,372


      2,372

      Net operating income available to











      common shareholders


      $      80,359


      $      70,932


      $       71,537


      $          59,124


      $          26,076

























      Net operating income


      $      82,731


      $      73,304


      $       73,909


      $          61,496


      $          28,448

      Less:

      MSR market value adjustment, net of tax


      5,539


      159


      323


      (1,781)


      (8,318)

      Net operating income-excluding MSR


      $      77,192


      $      73,145


      $       73,586


      $          63,277


      $          36,766

      Less:

      Preferred dividends


      2,372


      2,372


      2,372


      2,372


      2,372

      Net operating income available to common











      shareholders-excluding MSR


      $      74,820


      $      70,773


      $       71,214


      $          60,905


      $          34,394

























      Reconciliation of Net Income to Pre-Tax Pre-Provision Net Revenue




















      Net income


      $      81,555


      $      68,805


      $       73,825


      $          61,160


      $          24,261

      Plus:

      Provision for credit losses


      -


      5,000


      15,000


      20,000


      46,000


      Merger expense


      1,649


      212


      129


      510


      4,494


      Pension settlement expense


      -


      5,846


      -


      -


      -


      Income tax expense


      23,347


      14,046


      21,525


      18,164


      5,759

      Less:

      Security gains(losses)


      82


      63


      18


      62


      (85)


      MSR market value adjustment


      7,381


      212


      430


      (2,373)


      (11,083)

      Pre-tax pre-provision net revenue


      $      99,088


      $      93,634


      $     110,031


      $         102,145


      $          91,682

























      Reconciliation of Total Operating Expense to Total Noninterest Expense:



















      Total noninterest expense


      $    155,823


      $    167,911


      $     155,505


      $         162,504


      $         168,006

      Less:

      Merger expense


      1,649


      212


      129


      510


      4,494


      Pension settlement expense


      -


      5,846


      -


      -


      -

      Total operating expense


      $    154,174


      $    161,853


      $     155,376


      $         161,994


      $         163,512













      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




      3/31/2021


      12/31/2020


      9/30/2020


      6/30/2020


      3/31/2020

      Tangible assets











      Total assets


      $ 25,802,497


      $  24,081,194


      $  23,555,422


      $ 23,236,176


      $  21,032,524

      Less: 

      Goodwill


      851,612


      851,612


      847,531


      847,984


      848,242


      Other identifiable intangible assets


      53,581


      55,899


      54,757


      56,989


      59,345

      Total tangible assets


      $ 24,897,304


      $  23,173,683


      $  22,653,134


      $ 22,331,203


      $  20,124,937

      Less: 

      PPP loans


      1,146,000


      975,421


      1,212,246


      1,192,715


      -

      Total tangible assets-excluding PPP loans


      $ 23,751,304


      $  22,198,262


      $  21,440,888


      $ 21,138,488


      $  20,124,937













      PERIOD END BALANCES:











      Tangible shareholders' equity











      Total shareholders' equity


      $   2,825,198


      $    2,822,477


      $    2,782,539


      $   2,732,687


      $    2,681,904

      Less:

      Goodwill


      851,612


      851,612


      847,531


      847,984


      848,242


      Other identifiable intangible assets


      53,581


      55,899


      54,757


      56,989


      59,345

      Total tangible shareholders' equity


      $   1,920,005


      $    1,914,966


      $    1,880,251


      $   1,827,714


      $    1,774,317

      Less:

      Preferred stock


      166,993


      166,993


      166,993


      166,993


      166,993

      Total tangible common shareholders' equity


      $   1,753,012


      $    1,747,973


      $    1,713,258


      $   1,660,721


      $    1,607,324













      AVERAGE BALANCES:











      Tangible shareholders' equity











      Total shareholders' equity


      $   2,813,001


      $    2,774,589


      $    2,729,870


      $   2,738,434


      $    2,658,699

      Less:

      Goodwill


      851,612


      852,472


      847,744


      848,160


      844,635


      Other identifiable intangible assets


      54,876


      54,858


      56,045


      58,280


      58,805

      Total tangible shareholders' equity


      $   1,906,513


      $    1,867,259


      $    1,826,081


      $   1,831,994


      $    1,755,259

      Less:

      Preferred stock


      166,993


      166,993


      166,993


      166,993


      167,021

      Total tangible common shareholders' equity


      $   1,739,520


      $    1,700,266


      $    1,659,088


      $   1,665,001


      $    1,588,238













      Total average assets


      $ 24,545,560


      $  23,660,503


      $  23,318,877


      $ 22,707,686


      $  21,189,637

      Total shares of common stock outstanding


      102,624,818


      102,561,480


      102,558,459


      102,566,301


      102,632,484

      Average shares outstanding-diluted


      102,711,584


      102,817,409


      102,839,749


      102,827,225


      104,733,897













      Tangible shareholders' equity to tangible assets (1)


      7.71%


      8.26%


      8.30%


      8.18%


      8.82%

      Tangible shareholders' equity to tangible assets-excluding PPP loans (2)


      8.08%


      8.63%


      8.77%


      8.65%


      8.82%

      Tangible common shareholders' equity to tangible assets (3)


      7.04%


      7.54%


      7.56%


      7.44%


      7.99%

      Tangible common shareholders' equity to tangible assets-excluding PPP loans (4)


      7.38%


      7.87%


      7.99%


      7.86%


      7.99%

      Return on average tangible equity (5)


      17.35%


      14.66%


      16.08%


      13.43%


      5.56%

      Return on average tangible common equity (6)


      18.46%


      15.54%


      17.13%


      14.20%


      5.54%

      Operating return on average tangible equity-excluding MSR (7)


      16.42%


      15.58%


      16.03%


      13.89%


      8.42%

      Operating return on average tangible common equity-excluding MSR (8)


      17.44%


      16.56%


      17.08%


      14.71%


      8.71%

      Operating return on average assets-excluding MSR (9)


      1.28%


      1.23%


      1.26%


      1.12%


      0.70%

      Operating return on average shareholders' equity-excluding MSR (10)


      11.13%


      10.49%


      10.72%


      9.29%


      5.56%

      Operating return on average common shareholders' equity-excluding MSR (11)


      11.47%


      10.80%


      11.05%


      9.53%


      5.55%

      Pre-tax pre-provision net revenue to total average assets (12)


      1.64%


      1.57%


      1.88%


      1.81%


      1.74%

      Tangible book value per common share (13)


      $         17.08


      $          17.04


      $          16.71


      $         16.19


      $         15.66

      Operating earnings per common share (14)


      $           0.78


      $            0.69


      $            0.70


      $           0.57


      $           0.25

      Operating earnings per common share-excluding MSR (15)


      $           0.73


      $            0.69


      $            0.69


      $           0.59


      $           0.33













      (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)

      Tangible shareholders' equity to tangible assets-excluding PPP loans 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, other identifiable intangible assets, and PPP loans.

      (3)

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

      (4)

      Tangible common shareholders' equity to tangible assets-excluding PPP loans is defined by the Company as total shareholders' equity less preferred stock, goodwill and other identifiable intangible assets, divided by the difference of total assets less goodwill, other identifiable intangible assets, and PPP loans.

      (5)

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

      (6)

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

      (7)

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

      (8)

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

      (9)

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

      (10)

      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.

      (11)

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

      (12)

      Pre-tax pre-provision net revenue to total average assets is defined by the Company as annualized pre-tax pre-provision net revenue divided by total average assets adjusted for other non-operating items included in the definition and calculation of net operating income-excluding MSR.

      (13)

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













      (14)

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













      (15)

      Operating earnings per common share-excluding MSR is defined by the Company as net operating income available to common shareholders-excluding MSR divided by average common 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 privacy@cision.com 
      • 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.