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 Second Quarter 2021 Results


      News provided by

      BancorpSouth Bank

      Jul 21, 2021, 16:30 ET

      Share this article

      Share this article


      TUPELO, Miss., July 21, 2021 /PRNewswire/ -- BancorpSouth Bank (NYSE: BXS) (the "Company") today announced financial results for the quarter ended June 30, 2021.

      Highlights for the second quarter of 2021 included:

      • Achieved quarterly net income available to common shareholders of $73.2 million, or $0.69 per diluted common share, and record net operating income available to common shareholders – excluding MSR – of $90.6 million, or $0.86 per diluted common share.
      • Generated $119.9 million in pre-tax pre-provision net revenue (PPNR), or 1.80 percent of average assets on an annualized basis.
      • Credit quality indicators continued to improve as evidenced by a decline of $8.9 million, or 8.1 percent, in total non-performing assets; provision for credit losses of $11.5 million driven primarily by day one accounting provision requirements associated with loans acquired during the quarter.
      • Generated organic total deposit and customer repo growth of $224.4 million for the quarter, or 4.1 percent on an annualized basis, and total organic net loan growth of approximately $65.0 million.
      • Sold 12,289 Paycheck Protection Program (PPP) loans totaling $725.4 million, which generated a gain on sale of $21.6 million; received PPP forgiveness payments totaling $347.1 million during the quarter.
      • Maintained strong regulatory capital metrics; estimated total risk-based capital of 14.57 percent at June 30, 2021 compared to 14.65 percent at March 31, 2021.
      • Completed transactions with National United Bancshares, Inc., the parent company of National United, and FNS Bancshares, Inc., the parent company of FNB Bank, effective May 1, 2021, which add approximately $1.6 billion in total assets to the Company.
      • Announced the signing of a merger agreement with Cadence Bancorporation, the parent company of Cadence Bank N.A., which creates a $46 billion institution on a pro forma basis that will be the 5th largest bank headquartered in the Company's nine-state footprint.

      "While we aren't immune to the balance sheet and margin dynamics impacting the industry, we continue to report strong financial results," remarked Dan Rollins, Chairman and Chief Executive Officer.  "Second quarter was another record quarter from an operating earnings standpoint.    Consistent with the last several quarters, we reported meaningful organic deposit growth, improvement in our credit quality indicators, and a stable core expense base.  We generated net organic loan growth for the first time since the second quarter of 2019.  In addition, our insurance brokerage team had a great quarter from a revenue growth perspective."

      "As we look at other highlights for the quarter, we sold $725.4 million in PPP loans, which resulted in a gain on sale of $21.6 million.  In addition we received forgiveness payments totaling $347.1 million which, combined with the loan sale, resulted in less than $170 million in PPP loans remaining on the balance sheet at quarter end.  This will allow our frontline team to return to critical sales and customer service activities including prospecting and building customer relationships.  We are also pleased to have completed both the closing and operational integration of our transactions with National United Bancshares, Inc. and FNS Bancshares, Inc.  These teams have made a seamless transition to our Company and will be an integral part of our growth efforts going forward."

      Earnings Summary

      The Company reported net income available to common shareholders of $73.2 million, or $0.69 per diluted common share, for the second quarter of 2021, compared with net income available to common shareholders of $58.8 million, or $0.57 per diluted common share, for the second quarter of 2020 and net income available to common shareholders of $79.2 million, or $0.77 per diluted common share, for the first quarter of 2021.  The Company reported net operating income available to common shareholders – excluding MSR – of $90.6 million, or $0.86 per diluted common share, for the second quarter of 2021, compared with $60.9 million, or $0.59 per diluted common share, for the second quarter of 2020 and $74.8 million, or $0.73 per diluted common share, for the first quarter of 2021.

      The Company reported PPNR of $119.9 million, or 1.80 percent of average assets on an annualized basis, for the second quarter of 2021 compared to $102.1 million, or 1.81 percent of average assets on an annualized basis, for the second quarter of 2020 and $99.1 million, or 1.64 percent of average assets on an annualized basis, for the first quarter of 2021.

      Net Interest Revenue

      Net interest revenue was $180.2 million for the second quarter of 2021, an increase of 5.6 percent from $170.6 million for the second quarter of 2020 and an increase of 4.3 percent from $172.8 million for the first quarter of 2021.  The fully taxable equivalent net interest margin was 2.99 percent for the second quarter of 2021, compared with 3.35 percent for the second quarter of 2020 and 3.15 percent for the first quarter of 2021.  Yields on net loans and leases were 4.43 percent for the second quarter of 2021, compared with 4.59 percent for the second quarter of 2020 and 4.53 percent for the first quarter of 2021, while yields on total interest earning assets were 3.31 percent for the second quarter of 2021, compared with 3.87 percent for the second quarter of 2020 and 3.51 percent for the first quarter of 2021.  The net interest margin, excluding accretable yield, was 2.94 percent for the second quarter of 2021, compared with 3.30 percent for the second quarter of 2020 and 3.08 percent for the first quarter of 2021, while yields on net loans and leases, excluding accretable yield, were 4.35 percent for the second quarter of 2021, compared with 4.53 percent for the second quarter of 2020 and 4.43 percent for the first quarter of 2021. 

      PPP loans had an adverse impact of approximately four basis points on the yield on net loans and leases, excluding accretable yield, for the second quarter of 2021.  Net interest income for the second quarter of 2021 included approximately $3.7 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 0.27 percent for the second quarter of 2021, compared with 0.50 percent for the second quarter of 2020 and 0.33 percent for the first quarter of 2021.

      Balance Sheet Activity

      Loans and leases, net of unearned income, decreased $34.8 million during the second quarter of 2021 while deposits and customer repos increased $1.7 billion.  The Company completed a sale of $725.4 million in PPP loans during the second quarter, which resulted in a gain on sale of $21.6 million.  In addition, forgiveness payments were received during the quarter totaling $347.1 million.  The Company also completed acquisitions with National United Bancshares, Inc., the parent company of National United, and FNS Bancshares, Inc., the parent company of FNB Bank, during the second quarter which collectively added $877.9 million in loans, net of day one accounting adjustments, and $1.5 billion in deposits and customer repos. Excluding the impact of acquisitions and PPP activity, total loans increased approximately $65.0 million compared to March 31, 2021, while deposits and customer repos increased approximately $225.0 million, or 4.1 percent on an annualized basis.

      Provision for Credit Losses and Allowance for Credit Losses

      Earnings for the second quarter of 2021 reflect a provision for credit losses of $11.5 million, compared with a provision of $20.0 million for the second quarter of 2020 and no provision for credit losses for the first quarter of 2021.  The $11.5 million provision for the second quarter was primarily associated with the day one accounting provision requirements for loans acquired during the quarter.  Net recoveries for the second quarter of 2021 were $1.8 million, or 0.05 percent of net loans and leases on an annualized basis, compared with net charge-offs of $1.2 million for the second quarter of 2020 and net charge-offs of $3.3 million for the first quarter of 2021.  The allowance for credit losses was $265.7 million, or 1.77 percent of net loans and leases, at June 30, 2021, compared with $237.0 million, or 1.54 percent of net loans and leases, at June 30, 2020, and $241.1 million, or 1.60 percent of net loans and leases, at March 31, 2021.   The allowance for credit losses coverage, excluding the impact of PPP loans, was 1.79 percent of net loans and leases at June 30, 2021, compared with 1.67 percent at June 30, 2020 and 1.74 percent at March 31, 2021.  

      Total non-performing assets were $101.8 million, or 0.37 percent of total assets, at June 30, 2021, compared with $155.4 million, or 0.67 percent of total assets, at June 30, 2020, and $110.7 million, or 0.43 percent of total assets, at March 31, 2021.  Other real estate owned was $17.3 million at June 30, 2021, compared with $7.2 million at June 30, 2020 and $9.4 million at March 31, 2021.

      Noninterest Revenue

      Noninterest revenue was $101.9 million for the second quarter of 2021, compared with $91.3 million for the second quarter of 2020 and $87.9 million for the first quarter of 2021.  These results include a negative mortgage servicing rights (MSR) valuation adjustment of $1.9 million for the second quarter of 2021, compared with a negative MSR valuation adjustment of $2.4 million for the second quarter of 2020 and a positive MSR valuation adjustment of $7.4 million for the first quarter of 2021.  Valuation adjustments in the MSR asset are driven primarily by fluctuations in interest rates period over period.  

      Mortgage production and servicing revenue was $11.0 million for the second quarter of 2021, compared with $31.9 million for the second quarter of 2020 and $17.9 million for the first quarter of 2021.  Mortgage origination volume for the second quarter of 2021 was $906.4 million, compared with $989.0 million for the second quarter of 2020 and $789.8 million for the first quarter of 2021.  Home purchase money volume was $615.2 million for the second quarter of 2021, compared with $522.6 million for the second quarter of 2020 and $379.4 million for the first quarter of 2021.  Of the total mortgage origination volume for the second quarter of 2021, $344.1 million was portfolio loans, compared with $251.7 million for the second quarter of 2020 and $149.0 million for the first quarter of 2021.

      Credit card, debit card, and merchant fee revenue was $11.6 million for the second quarter of 2021, compared with $9.1 million for the second quarter of 2020 and $9.7 million for the first quarter of 2021.  Deposit service charge revenue was $8.8 million for the second quarter of 2021, compared with $7.6 million for the second quarter of 2020 and $8.5 million for the first quarter of 2021.  Wealth management revenue was $7.5 million for the second quarter of 2021, compared with $6.4 million for the second quarter of 2020 and $8.5 million for the first quarter of 2021.  Insurance commission revenue was $36.1 million for the second quarter of 2021, compared with $33.1 million for the second quarter of 2020 and $30.7 million for the first quarter of 2021.  Other noninterest revenue was $7.1 million for the second quarter of 2021, compared with $5.4 million for the second quarter of 2020 and $5.3 million for the first quarter of 2021.  Additionally, second quarter 2021 results included a $21.6 million gain on the sale of PPP loans. 

      Noninterest Expense

      Noninterest expense for the second quarter of 2021 was $174.0 million, compared with $162.5 million for the second quarter of 2020 and $155.8 million for the first quarter of 2021.  Salaries and employee benefits expense was $108.2 million for the second quarter of 2021, compared with $108.1 million for the second quarter of 2020 and $101.1 million for the first quarter of 2021.  Occupancy expense was $13.2 million for the second quarter of 2021, compared with $12.9 million for the second quarter of 2020 and $12.8 million for the first quarter of 2021.  Other noninterest expense was $46.0 million for the second quarter of 2021, compared with $34.8 million for the second quarter of 2020 and $35.9 million for the first quarter of 2021.  Additionally, merger-related expense for the second quarter of 2021 was $10.0 million, compared with merger-related expense of $0.5 million for the second quarter of 2020 and $1.6 million for the first quarter of 2021.  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. 

      Capital Management

      The Company's ratio of shareholders' equity to assets was 11.12 percent at June 30, 2021, compared with 11.76 percent at June 30, 2020 and 10.95 percent at March 31, 2021.  The ratio of tangible common shareholders' equity to tangible assets was 7.11 percent at June 30, 2021, compared with 7.44 percent at June 30, 2020 and 7.04 percent at March 31, 2021. 

      During the second 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 June 30, 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 June 30, 2021, with Tier 1 risk-based capital of 11.85 percent and total risk-based capital of 14.57 percent, compared with required minimum levels of 8 percent and 10 percent, respectively, in order to qualify for "well capitalized" classification. 

      Summary

      Rollins concluded, "Despite the current industry headwinds, our board and management team are excited about the pathway ahead for our Company.  We are in a strong position from a credit quality and capital perspective.  Our noninterest product lines, including mortgage and insurance, are performing quite well in this environment.  While we continue to exercise caution, our relationship managers are pleased to be back out in person calling on customers and prospects.    Finally, we continue to work diligently toward the completion of our merger with Cadence.  Our operational and back office teams are making progress daily on our conversion and integration planning and we remain optimistic that we are on track for a fourth quarter 2021 transaction closing."

      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 March 31, 2021, Cadence collectively reported total assets of $18.8 billion, total loans of $12.4 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 May 1, 2021, the Company completed the merger with FNS Bancshares, Inc., the parent company of FNB Bank, (collectively referred to as FNS), pursuant to which FNS was merged with and into the Company.  FNS operated 17 full-service banking offices in Alabama, Georgia and Tennessee.  The merger expanded 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 May 1, 2021, FNS collectively reported total assets of $826.6 million, total loans of $464.7 million and total deposits of $720.7 million.  Under the terms of the definitive merger agreement, the Company issued 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 this transaction, see our Current Report on Form 8-K that was filed with the FDIC on May 3, 2021.  The purchase accounting for this transaction is considered provisional as management continues to identify and assess information regarding the nature of the acquired assets and liabilities and reviews the associated valuation assumptions and methodologies.

      National United Bancshares, Inc.

      On May 1, 2021, the Company completed the merger with National United Bancshares, Inc., the parent company of National United, (collectively referred to as National United), pursuant to which National United was merged with and into the Company.  National United operated 6 full-service banking offices in the Killeen-Temple, Texas; Waco, Texas; and Austin-Round Rock-Georgetown, Texas metropolitan statistical areas.  As of May 1, 2021, National United collectively reported total assets of $817.3 million, total loans of $434.6 million and total deposits of $742.9 million.  Under the terms of the definitive merger agreement, the Company issued 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 this transaction, see our Current Report on Form 8-K that was filed with the FDIC on May 3, 2021.  The purchase accounting for this transaction is considered provisional as management continues to identify and assess information regarding the nature of the acquired assets and liabilities and reviews the associated valuation assumptions and methodologies.

      Non-GAAP Measures and Ratios

      This news release presents certain financial measures and ratios that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP).  A discussion regarding these non-GAAP measures and ratios, including reconciliations of non-GAAP measures to the most directly comparable GAAP measures and definitions for non-GAAP ratios, appears under the caption "Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions"  beginning on page 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 participated 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 second quarter 2021 financial results on July 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 $28 billion in assets.  BancorpSouth operates approximately 315 full service branch locations as well as additional mortgage, insurance, and loan production offices in Alabama, Arkansas, Florida, Georgia, 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 Cadence Merger Agreement; the outcome of any legal proceedings that have been or may be instituted against the Company or Cadence in respect of the Cadence Merger; the possibility that the Cadence Merger 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 Cadence Merger; the risk that any announcements relating to the Cadence Merger could have adverse effects on the market price of the common stock of either or both parties to the Cadence Merger; the possibility that the anticipated benefits of the Cadence Merger 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 Cadence Merger that may impact the parties' ability to pursue certain business opportunities or strategic transactions; the possibility that the Cadence Merger 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 Cadence 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 Cadence Merger 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 Cadence Merger; 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 Cadence Merger 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 under the heading "Part II-Item 1A. Risk Factors" 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

      Year to Date

      Year to Date


      6/30/2021

      3/31/2021

      12/31/2020

      9/30/2020

      6/30/2020

      6/30/2021

      6/30/2020

      Earnings Summary:








      Interest revenue

      $                    199,129

      $                    192,783

      $                    199,287

      $                    200,670

      $                    197,472

      $            391,912

      $            399,536

      Interest expense

      18,947

      19,994

      22,351

      24,739

      26,902

      38,941

      61,436

      Net interest revenue

      180,182

      172,789

      176,936

      175,931

      170,570

      352,971

      338,100

      Provision for credit losses

      11,500

      -

      5,794

      16,000

      20,000

      11,500

      67,250

      Net interest revenue, after provision








         for credit losses

      168,682

      172,789

      171,142

      159,931

      150,570

      341,471

      270,850

      Noninterest revenue

      101,943

      87,936

      78,826

      89,924

      91,258

      189,879

      167,754

      Noninterest expense

      173,984

      155,823

      167,117

      154,505

      162,504

      329,807

      329,260

      Income before income taxes

      96,641

      104,902

      82,851

      95,350

      79,324

      201,543

      109,344

      Income tax expense

      21,102

      23,347

      14,046

      21,525

      18,164

      44,449

      23,923

      Net income

      $                      75,539

      $                      81,555

      $                      68,805

      $                      73,825

      $                      61,160

      $            157,094

      $              85,421

      Less: Preferred dividends

      2,372

      2,372

      2,372

      2,372

      2,372

      4,744

      4,744

      Net income available to common shareholders

      $                      73,167

      $                      79,183

      $                      66,433

      $                      71,453

      $                      58,788

      $            152,350

      $              80,677









      Balance Sheet - Period End Balances








      Total assets

      $               27,612,365

      $               25,802,497

      $               24,081,194

      $               23,555,422

      $               23,236,176

      $       27,612,365

      $       23,236,176

      Total earning assets

      25,129,873

      23,542,657

      21,792,725

      21,340,371

      21,119,073

      25,129,873

      21,119,073

      Total securities

      9,084,111

      7,640,268

      6,231,006

      5,659,785

      4,973,171

      9,084,111

      4,973,171

      Loans and leases, net of unearned income

      15,004,039

      15,038,808

      15,022,479

      15,327,735

      15,427,421

      15,004,039

      15,427,421

      Allowance for credit losses

      265,720

      241,117

      244,422

      250,624

      237,025

      265,720

      237,025

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

      1,646,031

      1,023,252

      1,160,267

      1,320,671

      1,510,008

      1,646,031

      1,510,008

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

      167,144

      1,146,000

      975,421

      1,212,246

      1,192,715

      167,144

      1,192,715

      Remaining loan mark on acquired loans

      13,037

      10,069

      13,886

      16,198

      19,977

      13,037

      19,977

      Total deposits

      22,838,486

      21,173,186

      19,846,441

      19,412,979

      19,179,486

      22,838,486

      19,179,486

      Total deposits and securities sold under agreement to repurchase

      23,521,621

      21,833,671

      20,484,156

      20,024,434

      19,849,502

      23,521,621

      19,849,502

      Long-term debt

      4,189

      4,295

      4,402

      4,508

      4,615

      4,189

      4,615

      Junior subordinated debt securities

      307,601

      297,425

      297,250

      297,074

      296,898

      307,601

      296,898

      Total shareholders' equity

      3,069,574

      2,825,198

      2,822,477

      2,782,539

      2,732,687

      3,069,574

      2,732,687

      Common shareholders' equity

      2,902,581

      2,658,205

      2,655,484

      2,615,546

      2,565,694

      2,902,581

      2,565,694









      Balance Sheet - Average Balances








      Total assets

      $               26,666,296

      $               24,545,560

      $               23,660,503

      $               23,318,877

      $               22,707,686

      $       25,611,786

      $       21,948,661

      Total earning assets

      24,211,759

      22,346,075

      21,497,938

      21,241,896

      20,594,889

      23,284,071

      19,854,169

      Total securities

      8,067,109

      6,606,027

      5,820,425

      5,309,982

      4,437,614

      7,340,604

      4,449,456

      Loans and leases, net of unearned income

      15,470,539

      15,029,076

      15,219,402

      15,369,684

      15,114,732

      15,251,027

      14,670,759

      PPP loans (included in loans and leases above)

      973,036

      1,062,423

      1,139,959

      1,207,097

      975,029

      1,017,483

      487,515

      Total deposits

      22,385,883

      20,472,080

      19,600,863

      19,258,930

      18,454,472

      21,434,268

      17,679,851

      Total deposits and securities sold under agreement to repurchase

      23,092,969

      21,123,774

      20,272,881

      19,940,330

      19,098,599

      22,113,811

      18,272,768

      Long-term debt

      4,714

      4,378

      4,488

      4,592

      4,699

      4,547

      4,750

      Junior subordinated debt securities

      304,056

      297,318

      297,145

      296,969

      296,793

      300,706

      296,705

      Total shareholders' equity

      2,954,834

      2,813,001

      2,774,589

      2,729,870

      2,738,434

      2,884,309

      2,698,567

      Common shareholders' equity

      2,787,841

      2,646,008

      2,607,596

      2,562,877

      2,571,441

      2,717,316

      2,531,560









      Nonperforming Assets:








      Non-accrual loans and leases

      $                      61,664

      $                      73,142

      $                      96,378

      $                    122,108

      $                    126,753

      $              61,664

      $            126,753

      Loans and leases 90+ days past due, still accruing

      15,386

      21,208

      14,320

      17,641

      9,877

      15,386

      9,877

      Restructured loans and leases, still accruing

      7,368

      6,971

      10,475

      11,154

      11,575

      7,368

      11,575

      Non-performing loans (NPLs)

      84,418

      101,321

      121,173

      150,903

      148,205

      84,418

      148,205

      Other real estate owned

      17,333

      9,351

      11,395

      6,397

      7,164

      17,333

      7,164

      Non-performing assets (NPAs)

      $                    101,751

      $                    110,672

      $                    132,568

      $                    157,300

      $                    155,369

      $            101,751

      $            155,369









      Financial Ratios and Other Data:








      Return on average assets

      1.14%

      1.35%

      1.16%

      1.26%

      1.08%

      1.24%

      0.78%

      Operating return on average assets-excluding MSR*

      1.40%

      1.28%

      1.23%

      1.26%

      1.12%

      1.34%

      0.92%

      Return on average shareholders' equity

      10.25%

      11.76%

      9.87%

      10.76%

      8.98%

      10.98%

      6.37%

      Operating return on average shareholders' equity-excluding MSR*

      12.62%

      11.13%

      10.49%

      10.72%

      9.29%

      11.90%

      7.46%

      Return on average common shareholders' equity

      10.53%

      12.14%

      10.14%

      11.09%

      9.19%

      11.31%

      6.41%

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

      13.04%

      11.47%

      10.80%

      11.05%

      9.53%

      12.28%

      7.57%

      Return on average tangible equity*

      15.21%

      17.35%

      14.66%

      16.08%

      13.43%

      16.25%

      9.58%

      Operating return on average tangible equity-excluding MSR*

      18.73%

      16.42%

      15.58%

      16.03%

      13.89%

      17.61%

      11.22%

      Return on average tangible common equity*

      16.08%

      18.46%

      15.54%

      17.13%

      14.20%

      17.24%

      9.97%

      Operating return on average tangible common equity-excluding MSR*

      19.92%

      17.44%

      16.56%

      17.08%

      14.71%

      18.72%

      11.78%

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

      1.80%

      1.64%

      1.59%

      1.89%

      1.81%

      1.72%

      1.79%

      Noninterest income to average assets

      1.53%

      1.45%

      1.33%

      1.53%

      1.62%

      1.50%

      1.54%

      Noninterest expense to average assets

      2.62%

      2.57%

      2.81%

      2.64%

      2.88%

      2.60%

      3.02%

      Net interest margin-fully taxable equivalent

      2.99%

      3.15%

      3.29%

      3.31%

      3.35%

      3.07%

      3.44%

      Net interest margin-fully taxable equivalent, excluding net accretion








        on acquired loans and leases

      2.94%

      3.08%

      3.24%

      3.23%

      3.30%

      3.01%

      3.38%

      Net interest rate spread

      2.83%

      2.97%

      3.07%

      3.06%

      3.08%

      2.90%

      3.15%

      Efficiency ratio (tax equivalent)*

      61.55%

      59.64%

      65.16%

      57.98%

      61.89%

      60.63%

      64.91%

      Operating efficiency ratio-excluding MSR (tax equivalent)*

      57.66%

      60.74%

      62.87%

      58.03%

      61.16%

      59.11%

      62.26%

      Loan/deposit ratio

      65.70%

      71.03%

      75.69%

      78.96%

      80.44%

      65.70%

      80.44%

      Price to earnings multiple (close)

      10.08

      12.07

      12.88

      9.18

      11.15

      10.08

      11.15

      Market value to common book value

      106.01%

      125.39%

      105.98%

      75.99%

      90.91%

      106.01%

      90.91%

      Market value to common book value (avg)

      113.49%

      119.10%

      97.56%

      83.75%

      84.79%

      114.43%

      95.14%

      Market value to common tangible book value

      162.77%

      190.14%

      161.00%

      116.01%

      140.44%

      162.77%

      140.44%

      Market value to common tangible book value (avg)

      174.26%

      180.60%

      148.21%

      127.86%

      130.99%

      175.70%

      146.99%

      Employee FTE

      4,835

      4,546

      4,596

      4,691

      4,742

      4,835

      4,742









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












      BancorpSouth Bank

      Consolidated Balance Sheets

      (Unaudited)








      Jun-21

      Mar-21

      Dec-20

      Sep-20

      Jun-20


      (Dollars in thousands)

      Assets






      Cash and due from banks

      $                331,873

      $                263,289

      $                284,095

      $                306,164

      $                240,354

      Interest bearing deposits with other banks






      and Federal funds sold

      629,390

      336,253

      133,273

      39,782

      318,615

      Available-for-sale securities, at fair value

      9,084,111

      7,640,268

      6,231,006

      5,659,785

      4,973,171

      Loans and leases*

      15,023,228

      15,056,559

      15,039,239

      15,344,006

      15,444,794

        Less:  Unearned income

      19,189

      17,751

      16,760

      16,271

      17,373

                   Allowance for credit losses

      265,720

      241,117

      244,422

      250,624

      237,025

      Net loans and leases

      14,738,319

      14,797,691

      14,778,057

      15,077,111

      15,190,396

      Loans held for sale

      403,046

      518,352

      397,076

      304,215

      391,051

      Premises and equipment, net

      533,276

      508,508

      508,147

      508,149

      504,748

      Accrued interest receivable

      98,575

      106,355

      106,318

      110,185

      101,321

      Goodwill

      957,474

      851,612

      851,612

      847,531

      847,984

      Other identifiable intangibles

      54,659

      53,581

      55,899

      54,757

      56,989

      Bank owned life insurance

      355,660

      335,707

      333,264

      331,799

      329,167

      Other real estate owned

      17,333

      9,351

      11,395

      6,397

      7,164

      Other assets

      408,649

      381,530

      391,052

      309,547

      275,216

      Total Assets

      $           27,612,365

      $           25,802,497

      $           24,081,194

      $           23,555,422

      $           23,236,176

      Liabilities






      Deposits:






        Demand:  Noninterest bearing

      $             7,619,308

      $             6,990,880

      $             6,341,457

      $             6,336,792

      $             6,385,370

                        Interest bearing

      9,671,662

      9,067,373

      8,524,010

      8,170,402

      7,907,637

        Savings

      2,939,958

      2,678,276

      2,452,059

      2,325,980

      2,234,853

        Other time

      2,607,558

      2,436,657

      2,528,915

      2,579,805

      2,651,626

      Total deposits

      22,838,486

      21,173,186

      19,846,441

      19,412,979

      19,179,486

      Securities sold under agreement to repurchase

      683,135

      660,485

      637,715

      611,455

      670,016

      Federal funds purchased






         and other short-term borrowing

      -

      -

      -

      95,217

      220

      Accrued interest payable

      8,718

      11,879

      10,885

      15,286

      13,476

      Junior subordinated debt securities

      307,601

      297,425

      297,250

      297,074

      296,898

      Long-term debt

      4,189

      4,295

      4,402

      4,508

      4,615

      Other liabilities

      700,662

      830,029

      462,024

      336,364

      338,778

      Total Liabilities

      24,542,791

      22,977,299

      21,258,717

      20,772,883

      20,503,489

      Shareholders' Equity






      Preferred stock

      166,993

      166,993

      166,993

      166,993

      166,993

      Common stock

      271,536

      256,562

      256,404

      256,396

      256,416

      Capital surplus

      730,294

      563,481

      565,187

      565,635

      561,541

      Accumulated other comprehensive (loss) income

      (34,575)

      (43,459)

      11,923

      18,490

      25,191

      Retained earnings

      1,935,326

      1,881,621

      1,821,970

      1,775,025

      1,722,546

      Total Shareholders' Equity

      3,069,574

      2,825,198

      2,822,477

      2,782,539

      2,732,687

      Total Liabilities & Shareholders' Equity

      $           27,612,365

      $           25,802,497

      $           24,081,194

      $           23,555,422

      $           23,236,176













      *Includes $167.1 million, $1.146 billion, $975.4 million, $1.212 billion and $1.193 billion in PPP loans at June 30, 2021, March 31, 2021, December 31, 2020, September 30, 2020 and  June 30, 2020, respectively.







      BancorpSouth Bank

      Consolidated Average Balance Sheets

      (Unaudited)








      Jun-21

      Mar-21

      Dec-20

      Sep-20

      Jun-20


      (Dollars in thousands)

      Assets






      Cash and due from banks

      $                365,647

      $                261,519

      $                247,799

      $                232,421

      $                229,334

      Interest bearing deposits with other banks






      and Federal funds sold

      302,845

      412,313

      171,650

      257,057

      760,789

      Available-for-sale securities, at fair value

      8,067,109

      6,606,027

      5,820,425

      5,309,982

      4,437,614

      Loans and leases*

      15,488,980

      15,045,837

      15,235,827

      15,386,721

      15,132,600

        Less:  Unearned income

      18,441

      16,761

      16,425

      17,037

      17,868

                   Allowance for credit losses

      245,095

      242,935

      247,049

      236,536

      217,508

      Net loans and leases

      15,225,444

      14,786,141

      14,972,353

      15,133,148

      14,897,224

      Loans held for sale

      361,999

      289,755

      277,600

      296,352

      261,377

      Premises and equipment, net

      526,960

      508,551

      508,053

      507,190

      499,767

      Accrued interest receivable

      100,357

      102,190

      105,513

      104,435

      137,456

      Goodwill

      910,448

      851,612

      852,472

      847,744

      848,160

      Other identifiable intangibles

      52,564

      54,876

      54,858

      56,045

      58,280

      Bank owned life insurance

      348,378

      333,837

      332,543

      330,642

      328,037

      Other real estate owned

      12,293

      11,043

      14,872

      7,754

      8,410

      Other assets

      392,252

      327,696

      302,365

      236,107

      241,238

      Total Assets

      $           26,666,296

      $           24,545,560

      $           23,660,503

      $           23,318,877

      $           22,707,686

      Liabilities






      Deposits:






        Demand:  Noninterest bearing

      $             7,367,832

      $             6,484,703

      $             6,391,006

      $             6,340,942

      $             5,942,570

                        Interest bearing

      9,598,550

      8,956,420

      8,268,528

      8,022,755

      7,674,479

        Savings

      2,851,113

      2,550,095

      2,386,034

      2,280,860

      2,152,092

        Other time

      2,568,388

      2,480,862

      2,555,295

      2,614,373

      2,685,331

      Total deposits

      22,385,883

      20,472,080

      19,600,863

      19,258,930

      18,454,472

      Securities sold under agreement to repurchase

      707,086

      651,694

      672,018

      681,400

      644,127

      Federal funds purchased






         and other short-term borrowing

      3,901

      1,500

      3,893

      36,696

      269,121

      Accrued interest payable

      11,169

      11,607

      14,175

      15,589

      16,268

      Junior subordinated debt securities

      304,056

      297,318

      297,145

      296,969

      296,793

      Long-term debt

      4,714

      4,378

      4,488

      4,592

      4,699

      Other liabilities

      294,653

      293,982

      293,332

      294,831

      283,772

      Total Liabilities

      23,711,462

      21,732,559

      20,885,914

      20,589,007

      19,969,252

      Shareholders' Equity






      Preferred stock

      166,993

      166,993

      166,993

      166,993

      166,993

      Common stock

      266,676

      256,536

      256,422

      256,412

      256,515

      Capital surplus

      674,949

      563,529

      568,343

      563,267

      559,737

      Accumulated other comprehensive (loss) income

      (30,614)

      (5,090)

      12,432

      24,758

      23,016

      Retained earnings

      1,876,830

      1,831,033

      1,770,399

      1,718,440

      1,732,173

      Total Shareholders' Equity

      2,954,834

      2,813,001

      2,774,589

      2,729,870

      2,738,434

      Total Liabilities & Shareholders' Equity

      $           26,666,296

      $           24,545,560

      $           23,660,503

      $           23,318,877

      $           22,707,686













      *Includes $973.0 million, $1.062 billion, $1.140 billion, $1.207 billion and $975.0 million in PPP loans for the quarter ended June 30, 2021, 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


      Year to Date


      Jun-21


      Mar-21


      Dec-20


      Sep-20


      Jun-20


      Jun-21


      Jun-20

      INTEREST REVENUE:














      Loans and leases

      $      171,305


      $     169,195


      $        174,072


      $      175,810


      $     173,164


      $    340,500


      $    350,183

      Deposits with other banks

      97


      108


      50


      74


      207


      205


      946

      Federal funds sold, securities purchased














         under agreement to resell, FHLB and 














            other equity investments

      28


      6


      6


      52


      178


      34


      493

      Available-for-sale securities:














          Taxable

      23,983


      21,192


      21,895


      21,280


      20,783


      45,175


      42,291

          Tax-exempt

      676


      687


      760


      986


      1,178


      1,363


      2,238

      Loans held for sale

      3,040


      1,595


      2,504


      2,468


      1,962


      4,635


      3,385

              Total interest revenue

      199,129


      192,783


      199,287


      200,670


      197,472


      391,912


      399,536















      INTEREST EXPENSE:














      Interest bearing demand

      8,247


      8,796


      9,766


      10,773


      11,631


      17,043


      27,153

      Savings

      626


      700


      872


      1,012


      943


      1,326


      2,233

      Other time

      6,428


      6,966


      8,189


      9,287


      10,296


      13,394


      21,464

      Federal funds purchased and securities sold














         under agreement to repurchase

      206


      203


      276


      279


      291


      409


      1,727

      Short-term and long-term debt

      44


      45


      47


      49


      477


      89


      2,334

      Junior subordinated debt

      3,387


      3,269


      3,201


      3,338


      3,263


      6,656


      6,524

      Other

      9


      15


      -


      1


      1


      24


      1

              Total interest expense

      18,947


      19,994


      22,351


      24,739


      26,902


      38,941


      61,436















              Net interest revenue

      180,182


      172,789


      176,936


      175,931


      170,570


      352,971


      338,100

        Provision for credit losses

      11,500


      -


      5,794


      16,000


      20,000


      11,500


      67,250

              Net interest revenue, after provision for














                credit losses

      168,682


      172,789


      171,142


      159,931


      150,570


      341,471


      270,850















      NONINTEREST REVENUE:














      Mortgage banking

      9,105


      25,310


      20,129


      27,097


      29,557


      34,415


      39,027

      Credit card, debit card and merchant fees

      11,589


      9,659


      10,053


      9,938


      9,080


      21,248


      18,256

      Deposit service charges

      8,849


      8,477


      9,708


      8,892


      7,647


      17,326


      19,329

      Security gains(losses), net

      96


      82


      63


      18


      62


      178


      (23)

      Insurance commissions

      36,106


      30,667


      29,815


      32,750


      33,118


      66,773


      62,721

      Wealth management

      7,543


      8,465


      6,751


      6,471


      6,421


      16,008


      12,991

      Gain on sale of PPP loans

      21,572


      -


      -


      -


      -


      21,572


      -

      Other

      7,083


      5,276


      2,307


      4,758


      5,373


      12,359


      15,453

              Total noninterest revenue

      101,943


      87,936


      78,826


      89,924


      91,258


      189,879


      167,754















      NONINTEREST EXPENSE:














      Salaries and employee benefits

      108,188


      101,060


      97,215


      104,219


      108,103


      209,248


      216,375

      Occupancy, net of rental income

      13,187


      12,814


      13,004


      13,053


      12,890


      26,001


      25,598

      Equipment

      4,967


      4,564


      4,756


      4,519


      4,762


      9,531


      9,411

      Deposit insurance assessments

      1,638


      1,455


      1,696


      1,522


      1,962


      3,093


      3,508

      Pension settlement expense

      -


      -


      5,846


      -


      -


      -


      -

      Other

      46,004


      35,930


      44,600


      31,192


      34,787


      81,934


      74,368

              Total noninterest expense

      173,984


      155,823


      167,117


      154,505


      162,504


      329,807


      329,260

              Income before income taxes

      96,641


      104,902


      82,851


      95,350


      79,324


      201,543


      109,344

      Income tax expense

      21,102


      23,347


      14,046


      21,525


      18,164


      44,449


      23,923

              Net income

      $        75,539


      $       81,555


      $          68,805


      $        73,825


      $       61,160


      $    157,094


      $      85,421

      Less: Preferred dividends

      2,372


      2,372


      2,372


      2,372


      2,372


      4,744


      4,744

              Net income available to common shareholders

      $        73,167


      $       79,183


      $          66,433


      $        71,453


      $       58,788


      $    152,350


      $      80,677















      Net income per common share: Basic

      $            0.69


      $           0.77


      $              0.65


      $            0.70


      $           0.57


      $          1.46


      $          0.78

                                                         Diluted

      $            0.69


      $           0.77


      $              0.65


      $            0.69


      $           0.57


      $          1.46


      $          0.78

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Jun-21


      Mar-21


      Dec-20


      Sep-20


      Jun-20

      LOAN AND LEASE PORTFOLIO:










      Commercial and industrial










         Commercial and industrial-non real estate

      2,056,034


      2,865,706


      2,673,429


      2,937,608


      3,038,957

         Commercial and industrial-owner occupied

      2,273,433


      2,260,456


      2,281,127


      2,297,008


      2,296,287

            Total commercial and industrial

      4,329,467


      5,126,162


      4,954,556


      5,234,616


      5,335,244

      Commercial real estate










         Agricultural

      350,067


      337,710


      317,994


      333,839


      333,615

         Construction, acquisition and development

      1,926,421


      1,707,800


      1,728,682


      1,700,030


      1,658,678

         Commercial real estate

      3,323,883


      3,127,510


      3,211,434


      3,229,959


      3,323,744

            Total commercial real estate

      5,600,371


      5,173,020


      5,258,110


      5,263,828


      5,316,037

      Consumer










         Consumer mortgages

      3,991,790


      3,700,076


      3,726,241


      3,704,490


      3,646,168

         Home equity

      625,365


      608,924


      630,097


      658,708


      655,543

         Credit cards

      84,699


      81,499


      89,077


      85,760


      86,592

            Total consumer

      4,701,854


      4,390,499


      4,445,415


      4,448,958


      4,388,303

      All other

      372,347


      349,127


      364,398


      380,333


      387,837

            Total loans

      $  15,004,039


      $  15,038,808


      $  15,022,479


      $  15,327,735


      $  15,427,421











      ALLOWANCE FOR CREDIT LOSSES:










      Balance, beginning of period

      $      241,117


      $      244,422


      $      250,624


      $       237,025


      $      218,199











      Loans and leases charged-off:










      Commercial and industrial










         Commercial and industrial-non real estate

      (1,411)


      (2,269)


      (4,343)


      (560)


      (1,506)

         Commercial and industrial-owner occupied

      (471)


      (677)


      (1,168)


      (441)


      (13)

           Total commercial and industrial

      (1,882)


      (2,946)


      (5,511)


      (1,001)


      (1,519)

      Commercial real estate










         Agricultural

      -


      (98)


      (155)


      -


      (21)

         Construction, acquisition and development

      (125)


      (807)


      (1,773)


      -


      (9)

         Commercial real estate

      (498)


      (478)


      (3,134)


      (738)


      -

           Total commercial real estate

      (623)


      (1,383)


      (5,062)


      (738)


      (30)

      Consumer










         Consumer mortgages

      (421)


      (293)


      (731)


      (81)


      (124)

         Home equity

      (64)


      (50)


      (395)


      (41)


      (162)

         Credit cards

      (476)


      (733)


      (458)


      (682)


      (703)

           Total consumer

      (961)


      (1,076)


      (1,584)


      (804)


      (989)

      All other

      (396)


      (501)


      (875)


      (599)


      (396)

           Total loans charged-off

      (3,862)


      (5,906)


      (13,032)


      (3,142)


      (2,934)











      Recoveries:










      Commercial and industrial










         Commercial and industrial-non real estate

      2,318


      1,031


      779


      294


      277

         Commercial and industrial-owner occupied

      735


      62


      37


      163


      136

           Total commercial and industrial

      3,053


      1,093


      816


      457


      413

      Commercial real estate










         Agricultural

      8


      86


      24


      3


      6

         Construction, acquisition and development

      1,265


      53


      73


      55


      172

         Commercial real estate

      26


      56


      45


      209


      50

           Total commercial real estate

      1,299


      195


      142


      267


      228

      Consumer










         Consumer mortgages

      510


      403


      230


      352


      345

         Home equity

      201


      220


      151


      132


      259

         Credit cards

      254


      297


      211


      270


      195

           Total consumer

      965


      920


      592


      754


      799

      All other

      345


      393


      280


      263


      320

           Total recoveries

      5,662


      2,601


      1,830


      1,741


      1,760











      Net recoveries(charge-offs)

      1,800


      (3,305)


      (11,202)


      (1,401)


      (1,174)











      Initial allowance on loans purchased with credit deterioration

      12,803


      -


      -


      -


      -











      Provision:










         Initial provision for loans acquired during the quarter

      11,500


      -


      -


      -


      -

         Provision for credit losses related to loans and leases

      (1,500)


      -


      5,000


      15,000


      20,000

           Total provision for loans and leases

      10,000


      -


      5,000


      15,000


      20,000











      Balance, end of period

      $      265,720


      $      241,117


      $      244,422


      $       250,624


      $      237,025











      Average loans for period

      $ 15,470,539


      $ 15,029,076


      $ 15,219,402


      $ 15,369,684


      $ 15,114,732











      Ratio:










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

      (0.05%)


      0.09%


      0.29%


      0.04%


      0.03%











      RESERVE FOR UNFUNDED COMMITMENTS*










      Balance, beginning of period

      $          7,044


      $          7,044


      $          6,250


      $          5,250


      $          5,250

      Provision for credit losses for unfunded commitments

      1,500


      -


      794


      1,000


      -

      Balance, end of period

      $          8,544


      $          7,044


      $          7,044


      $          6,250


      $          5,250











      *The Reserve for Unfunded Commitments is classified in other liabilities on the balance sheet.





      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)














      Quarter Ended



      Jun-21


      Mar-21


      Dec-20


      Sep-20


      Jun-20

      BXS ORIGINATED LOANS AND LEASES:






















      Loans and leases charged off:











      Commercial and industrial











         Commercial and industrial-non real estate


      $        (1,108)


      $       (1,971)


      $       (1,991)


      $           (490)


      $          (420)

         Commercial and industrial-owner occupied


      (471)


      (187)


      (303)


      (434)


      (13)

           Total commercial and industrial


      (1,579)


      (2,158)


      (2,294)


      (924)


      (433)

      Commercial real estate











         Agricultural


      -


      (94)


      (124)


      -


      -

         Construction, acquisition and development


      (113)


      (344)


      (1,709)


      -


      -

         Commercial real estate


      (110)


      (27)


      (1,704)


      (155)


      -

           Total real estate


      (223)


      (465)


      (3,537)


      (155)


      -

      Consumer











         Consumer mortgages


      (398)


      (181)


      (537)


      (70)


      (113)

         Home equity


      (64)


      (50)


      (395)


      (41)


      (162)

         Credit cards


      (476)


      (733)


      (458)


      (682)


      (703)

           Total consumer


      (938)


      (964)


      (1,390)


      (793)


      (978)

      All other


      (315)


      (399)


      (698)


      (459)


      (288)

           Total loans charged off


      (3,055)


      (3,986)


      (7,919)


      (2,331)


      (1,699)












      Recoveries:











      Commercial and industrial











         Commercial and industrial-non real estate


      1,014


      387


      645


      231


      210

         Commercial and industrial-owner occupied


      325


      61


      27


      163


      136

           Total commercial and industrial


      1,339


      448


      672


      394


      346

      Commercial real estate











         Agricultural


      (65)


      5


      23


      3


      5

         Construction, acquisition and development


      1,184


      51


      73


      55


      170

         Commercial real estate


      (403)


      36


      45


      208


      50

           Total real estate


      716


      92


      141


      266


      225

      Consumer











         Consumer mortgages


      359


      392


      221


      350


      343

         Home equity


      199


      219


      149


      130


      258

         Credit cards


      254


      297


      211


      270


      195

           Total consumer


      812


      908


      581


      750


      796

      All other


      287


      325


      249


      235


      275

           Total recoveries


      3,154


      1,773


      1,643


      1,645


      1,642












      Net recoveries/(charge-offs)


      $              99


      $       (2,213)


      $       (6,276)


      $           (686)


      $            (57)

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Jun-21


      Mar-21


      Dec-20


      Sep-20


      Jun-20

      ACQUIRED LOANS AND LEASES:




















      Loans and leases charged off:










      Commercial and industrial










         Commercial and industrial-non real estate

      $           (303)


      $          (298)


      $       (2,352)


      $            (70)


      $        (1,086)

         Commercial and industrial-owner occupied

      -


      (490)


      (865)


      (7)


      -

           Total commercial and industrial

      (303)


      (788)


      (3,217)


      (77)


      (1,086)

      Commercial real estate










         Agricultural

      -


      (4)


      (31)


      -


      (21)

         Construction, acquisition and development

      (12)


      (463)


      (64)


      -


      (9)

         Commercial real estate

      (388)


      (451)


      (1,430)


      (583)


      -

           Total real estate

      (400)


      (918)


      (1,525)


      (583)


      (30)

      Consumer










         Consumer mortgages

      (23)


      (112)


      (194)


      (11)


      (11)

         Home equity

      -


      -


      -


      -


      -

         Credit cards

      -


      -


      -


      -


      -

           Total consumer

      (23)


      (112)


      (194)


      (11)


      (11)

      All other

      (81)


      (102)


      (177)


      (140)


      (108)

           Total loans charged off

      (807)


      (1,920)


      (5,113)


      (811)


      (1,235)











      Recoveries:










      Commercial and industrial










         Commercial and industrial-non real estate

      1,304


      644


      134


      63


      67

         Commercial and industrial-owner occupied

      410


      1


      10


      -


      -

           Total commercial and industrial

      1,714


      645


      144


      63


      67

      Commercial real estate










         Agricultural

      73


      81


      1


      -


      1

         Construction, acquisition and development

      81


      2


      -


      -


      2

         Commercial real estate

      429


      20


      -


      1


      -

           Total real estate

      583


      103


      1


      1


      3

      Consumer










         Consumer mortgages

      151


      11


      9


      2


      2

         Home equity

      2


      1


      2


      2


      1

         Credit cards

      -


      -


      -


      -


      -

           Total consumer

      153


      12


      11


      4


      3

      All other

      58


      68


      31


      28


      45

           Total recoveries

      2,508


      828


      187


      96


      118











      Net recoveries/(charge-offs)

      $          1,701


      $       (1,092)


      $       (4,926)


      $           (715)


      $        (1,117)

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Jun-21


      Mar-21


      Dec-20


      Sep-20


      Jun-20

      NON-PERFORMING ASSETS










      NON-PERFORMING LOANS AND LEASES:










        Nonaccrual Loans and Leases










          Commercial and industrial










             Commercial and industrial-non real estate

      $    10,485


      $         9,703


      $       12,768


      $    17,936


      $       16,124

             Commercial and industrial-owner occupied

      11,872


      15,019


      15,783


      18,343


      16,745

               Total commercial and industrial

      22,357


      24,722


      28,551


      36,279


      32,869

          Commercial real estate










             Agricultural

      1,284


      2,293


      5,013


      5,907


      5,244

             Construction, acquisition and development

      2,582


      8,494


      9,738


      10,434


      9,715

             Commercial real estate

      13,483


      12,838


      16,249


      32,554


      45,047

               Total commercial real estate

      17,349


      23,625


      31,000


      48,895


      60,006

          Consumer










             Consumer mortgages

      20,532


      23,535


      32,951


      32,872


      30,672

             Home equity

      686


      847


      2,657


      3,325


      2,584

             Credit cards

      122


      131


      173


      144


      90

               Total consumer

      21,340


      24,513


      35,781


      36,341


      33,346

          All other

      618


      282


      1,046


      593


      532

               Total nonaccrual loans and leases

      $    61,664


      $       73,142


      $       96,378


      $  122,108


      $      126,753











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

      15,386


      21,208


      14,320


      17,641


      9,877

        Restructured Loans and Leases, Still Accruing

      7,368


      6,971


      10,475


      11,154


      11,575

           Total non-performing loans and leases

      $    84,418


      $      101,321


      $      121,173


      $  150,903


      $      148,205











      OTHER REAL ESTATE OWNED:

      17,333


      9,351


      11,395


      6,397


      7,164











      Total Non-performing Assets

      $  101,751


      $      110,672


      $      132,568


      $  157,300


      $      155,369











        BXS originated assets

      $    81,039


      $       85,266


      $       97,025


      $  109,418


      $       94,155

        Acquired assets

      20,712


      25,406


      35,543


      47,882


      61,214

      Total Non-performing Assets

      $  101,751


      $      110,672


      $      132,568


      $  157,300


      $      155,369











      Additions to Nonaccrual Loans and Leases During the Quarter

      $    16,005


      $       10,029


      $       11,087


      $    19,973


      $       36,619











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










          BXS originated loans

      $    36,748


      $       34,929


      $       40,424


      $    42,978


      $       35,002

          Acquired loans

      10,701


      2,798


      6,048


      5,694


      10,450

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

      $    47,449


      $       37,727


      $       46,472


      $    48,672


      $       45,452

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      June 30, 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

      $   2,005,765

      $                -

      $       40,286

      $        171

      $                -

      $    1,885

      $                7,927


      $          2,056,034

         Commercial and industrial-owner occupied

      2,193,141

      4,000

      63,638

      -

      -

      7,452

      5,202


      2,273,433

           Total commercial and industrial

      4,198,906

      4,000

      103,924

      171

      -

      9,337

      13,129


      4,329,467

      Commercial real estate










         Agricultural

      341,430

      -

      6,326

      -

      -

      -

      2,311


      350,067

         Construction, acquisition and development

      1,879,040

      -

      40,498

      -

      -

      714

      6,169


      1,926,421

         Commercial real estate

      3,150,789

      -

      159,066

      -

      -

      9,316

      4,712


      3,323,883

           Total commercial real estate

      5,371,259

      -

      205,890

      -

      -

      10,030

      13,192


      5,600,371

      Consumer










         Consumer mortgages

      3,926,705

      -

      63,645

      -

      -

      1,256

      184


      3,991,790

         Home equity

      619,269

      -

      6,096

      -

      -

      -

      -


      625,365

         Credit cards

      84,699

      -

      -

      -

      -

      -

      -


      84,699

           Total consumer

      4,630,673

      -

      69,741

      -

      -

      1,256

      184


      4,701,854

      All other

      362,556

      -

      9,726

      -

      -

      -

      65


      372,347

           Total loans

      $ 14,563,394

      $         4,000

      $      389,281

      $        171

      $                -

      $  20,623

      $              26,570


      $         15,004,039











        BXS originated loans

      $ 13,007,886

      $         4,000

      $      219,242

      $        171

      $                -

      $  13,989

      $                    -


      $         13,245,288

        Acquired loans*

      1,555,508

      -

      170,039

      -

      -

      6,634

      26,570


      1,758,751

           Total Loans

      $ 14,563,394

      $         4,000

      $      389,281

      $        171

      $                -

      $  20,623

      $              26,570


      $         15,004,039












      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





















      *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


      Jun-21


      Mar-21


      Dec-20


      Sep-20


      Jun-20

      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:










      Pass

      $ 14,563,394


      $ 14,646,582


      $ 14,602,079


      $ 14,877,943


      $  14,985,673

      Special Mention

      4,000


      5,005


      8,736


      -


      4,264

      Substandard

      389,281


      336,410


      358,988


      372,483


      350,264

      Doubtful

      171


      171


      172


      178


      179

      Loss

      -


      -


      -


      -


      -

      Impaired

      20,623


      28,615


      29,545


      49,818


      57,406

      Purchased Credit Deteriorated (Loss)

      26,570


      22,025


      22,959


      27,313


      29,635

         Total

      $ 15,004,039


      $ 15,038,808


      $ 15,022,479


      $ 15,327,735


      $  15,427,421











      BXS ORIGINATED LOAN PORTFOLIO BY INTERNALLY










         ASSIGNED GRADE:










      Pass

      $ 13,007,886


      $ 13,635,053


      $ 13,459,529


      $ 13,592,460


      $  13,516,292

      Special Mention

      4,000


      5,005


      8,736


      -


      2,741

      Substandard

      219,242


      252,140


      259,682


      252,875


      231,687

      Doubtful

      171


      171


      172


      178


      179

      Loss

      -


      -


      -


      -


      -

      Impaired

      13,989


      18,188


      17,520


      30,909


      28,288

      Purchased Credit Deteriorated (Loss)

      -


      -


      -


      -


      -

         Total

      $ 13,245,288


      $ 13,910,557


      $ 13,745,639


      $ 13,876,422


      $  13,779,187











      ACQUIRED LOAN PORTFOLIO BY INTERNALLY










         ASSIGNED GRADE:










      Pass

      $  1,555,508


      $   1,011,529


      $  1,142,550


      $   1,285,483


      $    1,469,381

      Special Mention

      -


      -


      -


      -


      1,523

      Substandard

      170,039


      84,270


      99,306


      119,608


      118,577

      Doubtful

      -


      -


      -


      -


      -

      Loss

      -


      -


      -


      -


      -

      Impaired

      6,634


      10,427


      12,025


      18,909


      29,118

      Purchased Credit Deteriorated (Loss)

      26,570


      22,025


      22,959


      27,313


      29,635

         Total

      $  1,758,751


      $   1,128,251


      $  1,276,840


      $   1,451,313


      $    1,648,234

      BancorpSouth Bank

      Geographical Information

      (Dollars in thousands)

      (Unaudited)












      June 30, 2021


      Alabama





      Tennessee





      and Florida





      and





      Panhandle

      Arkansas

      Louisiana

      Mississippi

      Missouri

      Georgia

      Texas

      Other

      Total

      LOAN AND LEASE PORTFOLIO:










      Commercial and industrial










         Commercial and industrial-non real estate

      $    200,136

      $    140,703

      $    189,328

      $    438,063

      $      70,107

      $    124,418

      $    886,927

      $       6,352

      $   2,056,034

         Commercial and industrial-owner occupied

      304,416

      160,747

      217,698

      579,772

      63,502

      119,129

      827,525

      644

      2,273,433

           Total commercial and industrial

      504,552

      301,450

      407,026

      1,017,835

      133,609

      243,547

      1,714,452

      6,996

      4,329,467

      Commercial real estate










         Agricultural

      32,020

      68,507

      22,108

      66,530

      6,920

      12,187

      140,762

      1,033

      350,067

         Construction, acquisition and development

      241,404

      56,528

      70,949

      359,989

      20,030

      92,610

      1,084,692

      219

      1,926,421

         Commercial real estate

      476,140

      313,530

      236,752

      632,114

      202,824

      230,910

      1,229,165

      2,448

      3,323,883

           Total commercial real estate

      749,564

      438,565

      329,809

      1,058,633

      229,774

      335,707

      2,454,619

      3,700

      5,600,371

      Consumer










         Consumer mortgages

      703,186

      322,580

      343,656

      815,369

      109,712

      356,234

      1,305,445

      35,608

      3,991,790

         Home equity

      128,529

      43,435

      70,696

      201,327

      16,118

      126,052

      39,208

      -

      625,365

         Credit cards

      -

      -

      -

      -

      -

      -

      -

      84,699

      84,699

           Total consumer

      831,715

      366,015

      414,352

      1,016,696

      125,830

      482,286

      1,344,653

      120,307

      4,701,854

      All other

      64,976

      31,056

      32,756

      122,687

      1,750

      20,578

      98,232

      312

      372,347

           Total loans

      $ 2,150,807

      $ 1,137,086

      $ 1,183,943

      $ 3,215,851

      $    490,963

      $ 1,082,118

      $ 5,611,956

      $    131,315

      $ 15,004,039











      Loan growth, excluding loans acquired during










          the quarter (annualized)

      5.29%

      (30.14%)

      (48.57%)

      (28.97%)

      (11.70%)

      (39.49%)

      (16.63%)

      (69.02%)

      (22.86%)

      Loan growth, excluding PPP loans (annualized)

      101.71%

      (6.60%)

      (5.03%)

      (5.16%)

      5.60%

      25.94%

      36.65%

      (13.45%)

      25.18%











      NON-PERFORMING LOANS AND LEASES:










      Commercial and industrial










         Commercial and industrial-non real estate

      $          525

      $          689

      $       1,369

      $          973

      $          936

      $          314

      $       6,178

      $              -

      $       10,984

         Commercial and industrial-owner occupied

      571

      827

      1,067

      1,076

      163

      -

      10,758

      -

      14,462

           Total commercial and industrial

      1,096

      1,516

      2,436

      2,049

      1,099

      314

      16,936

      -

      25,446

      Commercial real estate










         Agricultural

      63

      219

      -

      964

      -

      -

      98

      -

      1,344

         Construction, acquisition and development

      119

      630

      72

      25

      -

      191

      1,676

      -

      2,713

         Commercial real estate

      2,756

      171

      1,741

      872

      -

      -

      8,762

      -

      14,302

           Total commercial real estate

      2,938

      1,020

      1,813

      1,861

      -

      191

      10,536

      -

      18,359

      Consumer










         Consumer mortgages

      9,012

      3,438

      3,764

      9,050

      1,454

      3,167

      6,649

      1,184

      37,718

         Home equity

      244

      50

      298

      270

      87

      233

      132

      -

      1,314

         Credit cards

      -

      -

      -

      -

      -

      -

      -

      771

      771

           Total consumer

      9,256

      3,488

      4,062

      9,320

      1,541

      3,400

      6,781

      1,955

      39,803

      All other

      121

      2

      45

      190

      -

      48

      404

      -

      810

           Total loans

      $      13,411

      $       6,026

      $       8,356

      $      13,420

      $       2,640

      $       3,953

      $      34,657

      $       1,955

      $       84,418











      NON-PERFORMING LOANS AND LEASES










         AS A PERCENTAGE OF OUTSTANDING:










      Commercial and industrial










         Commercial and industrial-non real estate

      0.26%

      0.49%

      0.72%

      0.22%

      1.34%

      0.25%

      0.70%

      0.00%

      0.53%

         Commercial and industrial-owner occupied

      0.19%

      0.51%

      0.49%

      0.19%

      0.26%

      0.00%

      1.30%

      0.00%

      0.64%

           Total commercial and industrial

      0.22%

      0.50%

      0.60%

      0.20%

      0.82%

      0.13%

      0.99%

      0.00%

      0.59%

      Commercial real estate










         Agricultural

      0.20%

      0.32%

      0.00%

      1.45%

      0.00%

      0.00%

      0.07%

      0.00%

      0.38%

         Construction, acquisition and development

      0.05%

      1.11%

      0.10%

      0.01%

      0.00%

      0.21%

      0.15%

      0.00%

      0.14%

         Commercial real estate

      0.58%

      0.05%

      0.74%

      0.14%

      0.00%

      0.00%

      0.71%

      0.00%

      0.43%

           Total commercial real estate

      0.39%

      0.23%

      0.55%

      0.18%

      0.00%

      0.06%

      0.43%

      0.00%

      0.33%

      Consumer










         Consumer mortgages

      1.28%

      1.07%

      1.10%

      1.11%

      1.33%

      0.89%

      0.51%

      3.33%

      0.94%

         Home equity

      0.19%

      0.12%

      0.42%

      0.13%

      0.54%

      0.18%

      0.34%

      N/A

      0.21%

         Credit cards

      N/A

      N/A

      N/A

      N/A

      N/A

      N/A

      N/A

      0.91%

      0.91%

           Total consumer

      1.11%

      0.95%

      0.98%

      0.92%

      1.22%

      0.70%

      0.50%

      1.63%

      0.85%

      All other

      0.19%

      0.01%

      0.14%

      0.15%

      0.00%

      0.23%

      0.41%

      0.00%

      0.22%

           Total loans

      0.62%

      0.53%

      0.71%

      0.42%

      0.54%

      0.37%

      0.62%

      1.49%

      0.56%

      BancorpSouth Bank

      Noninterest Revenue and Expense

      (Dollars in thousands)

      (Unaudited)
















      Quarter Ended


      Year to Date


      Jun-21


      Mar-21


      Dec-20


      Sep-20


      Jun-20


      Jun-21


      Jun-20

      NONINTEREST REVENUE:














      Mortgage banking excl. MSR and MSR Hedge market value adj

      $    11,013


      $       17,929


      $       19,917


      $    26,667


      $       31,930


      $  28,942


      $  52,483

      MSR and MSR Hedge market value adjustment

      (1,908)


      7,381


      212


      430


      (2,373)


      5,473


      (13,456)

      Credit card, debit card and merchant fees

      11,589


      9,659


      10,053


      9,938


      9,080


      21,248


      18,256

      Deposit service charges

      8,849


      8,477


      9,708


      8,892


      7,647


      17,326


      19,329

      Securities gains (losses), net

      96


      82


      63


      18


      62


      178


      (23)

      Insurance commissions

      36,106


      30,667


      29,815


      32,750


      33,118


      66,773


      62,721

      Trust income

      4,434


      5,129


      4,046


      3,902


      4,064


      9,563


      8,077

      Annuity fees

      50


      51


      53


      53


      54


      101


      109

      Brokerage commissions and fees

      3,059


      3,285


      2,652


      2,516


      2,303


      6,344


      4,805

      Gain on sale of PPP loans

      21,572


      -


      -


      -


      -


      21,572


      -

      Bank-owned life insurance

      1,845


      2,020


      2,425


      1,902


      1,855


      3,865


      3,854

      Other miscellaneous income

      5,238


      3,256


      (118)


      2,856


      3,518


      8,494


      11,599

           Total noninterest revenue

      $  101,943


      $       87,936


      $       78,826


      $    89,924


      $       91,258


      $ 189,879


      $ 167,754















      NONINTEREST EXPENSE:














      Salaries and employee benefits

      $  108,188


      $      101,060


      $       97,215


      $  104,219


      $      108,103


      $ 209,248


      $ 216,375

      Occupancy, net of rental income

      13,187


      12,814


      13,004


      13,053


      12,890


      26,001


      25,598

      Equipment

      4,967


      4,564


      4,756


      4,519


      4,762


      9,531


      9,411

      Deposit insurance assessments

      1,638


      1,455


      1,696


      1,522


      1,962


      3,093


      3,508

      Pension settlement expense

      -


      -


      5,846


      -


      -


      -


      -

      Advertising

      783


      1,004


      899


      826


      918


      1,787


      2,017

      Foreclosed property expense

      649


      1,021


      2,122


      (278)


      1,306


      1,670


      2,230

      Telecommunications

      1,517


      1,398


      1,448


      1,462


      1,512


      2,915


      2,973

      Public relations

      1,012


      741


      897


      1,130


      459


      1,753


      1,139

      Data processing

      11,024


      10,424


      9,980


      9,477


      9,693


      21,448


      19,339

      Computer software

      4,887


      5,113


      5,301


      4,779


      4,979


      10,000


      9,294

      Amortization of intangibles

      2,401


      2,318


      2,499


      2,357


      2,355


      4,719


      4,749

      Legal

      774


      1,166


      1,474


      (316)


      1,375


      1,940


      2,273

      Merger expense

      9,962


      1,649


      212


      129


      510


      11,611


      5,004

      Postage and shipping

      1,317


      1,547


      1,418


      1,199


      1,198


      2,864


      2,639

      Other miscellaneous expense

      11,678


      9,549


      18,350


      10,427


      10,482


      21,227


      22,711

           Total noninterest expense

      $  173,984


      $      155,823


      $      167,117


      $  154,505


      $      162,504


      $ 329,807


      $ 329,260















      INSURANCE COMMISSIONS:














      Property and casualty commissions

      $    26,040


      $       21,949


      $       21,304


      $    24,060


      $       23,644


      $  47,989


      $  44,890

      Life and health commissions

      7,130


      6,494


      5,915


      6,072


      6,771


      13,624


      12,946

      Risk management income

      611


      613


      829


      609


      540


      1,224


      1,072

      Other

      2,325


      1,611


      1,767


      2,009


      2,163


      3,936


      3,813

           Total insurance commissions

      $    36,106


      $       30,667


      $       29,815


      $    32,750


      $       33,118


      $  66,773


      $  62,721

      BancorpSouth Bank

      Selected Additional Information

      (Dollars in thousands)

      (Unaudited)








      Quarter Ended


      Jun-21

      Mar-21

      Dec-20

      Sep-20

      Jun-20

      MORTGAGE SERVICING RIGHTS:






      Fair value, beginning of period

      $      60,332

      $       47,571

      $       44,944

      $      40,821

      $       42,243

      Additions to mortgage servicing rights:






         Originations of servicing assets

      6,833

      5,588

      6,608

      7,041

      4,297

      Changes in fair value:






         Due to payoffs/paydowns

      (2,946)

      (3,273)

      (3,898)

      (3,198)

      (3,144)

         Due to change in valuation inputs or






           assumptions used in the valuation model

      (3,604)

      10,446

      (83)

      280

      (2,575)

         Other changes in fair value

      -

      -

      -

      -

      -

      Fair value, end of period

      $      60,615

      $       60,332

      $       47,571

      $      44,944

      $       40,821







      MORTGAGE BANKING REVENUE:






      Production revenue:






         Origination

      $       8,646

      $       15,955

      $       18,561

      $      23,632

      $       30,194

         Servicing

      5,313

      5,247

      5,254

      6,233

      4,880

         Payoffs/Paydowns

      (2,946)

      (3,273)

      (3,898)

      (3,198)

      (3,144)

           Total production revenue

      11,013

      17,929

      19,917

      26,667

      31,930

      Market value adjustment on MSR

      (3,604)

      10,446

      (83)

      280

      (2,575)

      Market value adjustment on MSR Hedge

      1,696

      (3,065)

      295

      150

      202

      Total mortgage banking revenue

      $       9,105

      $       25,310

      $       20,129

      $      27,097

      $       29,557



















      Mortgage loans serviced

      $ 7,407,690

      $   7,259,808

      $   7,330,293

      $ 7,218,090

      $   7,000,425

      MSR/mtg loans serviced

      0.82%

      0.83%

      0.65%

      0.62%

      0.58%







      AVAILABLE-FOR-SALE SECURITIES, at fair value






      U.S. Government agencies

      2,758,412

      2,642,646

      2,871,408

      $ 3,116,458

      $   3,348,206

      U.S. Government agency issued residential






         mortgage-back securities

      4,709,540

      3,438,246

      2,421,409

      1,625,325

      699,864

      U.S. Government agency issued commercial






         mortgage-back securities

      1,478,058

      1,414,345

      806,206

      758,116

      759,980

      Obligations of states and political subdivisions

      117,248

      126,589

      113,953

      141,896

      163,121

      Corporate bonds

      20,853

      18,442

      18,030

      17,990

      2,000

      Total available-for-sale securities

      $ 9,084,111

      $   7,640,268

      $   6,231,006

      $ 5,659,785

      $   4,973,171

      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


      Year to Date




      6/30/2021


      3/31/2021


      12/31/2020


      9/30/2020


      6/30/2020


      6/30/2021


      6/30/2020

















      Net income


      $      75,539


      $      81,555


      $       68,805


      $          73,825


      $          61,160


      $         157,094


      $         85,421

      Plus:

      Merger expense, net of tax


      7,476


      1,238


      159


      97


      383


      8,714


      3,755


      Initial provision for acquired loans,
















        net of tax


      8,631


      -


      -


      -


      -


      8,631


      751


      Pension settlement expense, net of tax


      -


      -


      4,388


      -


      -


      -


      -

      Less:

      Security gains(losses), net of tax


      72


      62


      48


      13


      47


      134


      (17)

      Net operating income


      $      91,574


      $      82,731


      $       73,304


      $          73,909


      $          61,496


      $         174,305


      $         89,944

      Less:

      Preferred dividends


      2,372


      2,372


      2,372


      2,372


      2,372


      4,744


      4,744

      Net operating income available to















      common shareholders


      $      89,202


      $      80,359


      $       70,932


      $          71,537


      $          59,124


      $         169,561


      $         85,200

































      Net operating income


      $      91,574


      $      82,731


      $       73,304


      $          73,909


      $          61,496


      $         174,305


      $         89,944

      Less:

      MSR market value adjustment, net of tax


      (1,432)


      5,539


      159


      323


      (1,781)


      4,107


      (10,099)

      Net operating income-excluding MSR


      $      93,006


      $      77,192


      $       73,145


      $          73,586


      $          63,277


      $         170,198


      $       100,043

      Less:

      Preferred dividends


      2,372


      2,372


      2,372


      2,372


      2,372


      4,744


      4,744

      Net operating income available to common















      shareholders-excluding MSR


      $      90,634


      $      74,820


      $       70,773


      $          71,214


      $          60,905


      $         165,454


      $         95,299

































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




























      Net income


      $      75,539


      $      81,555


      $       68,805


      $          73,825


      $          61,160


      $         157,094


      $         85,421

      Plus:

      Provision for credit losses


      11,500


      -


      5,794


      16,000


      20,000


      11,500


      67,250


      Merger expense


      9,962


      1,649


      212


      129


      510


      11,611


      5,004


      Pension settlement expense


      -


      -


      5,846


      -


      -


      -


      -


      Income tax expense


      21,102


      23,347


      14,046


      21,525


      18,164


      44,449


      23,923

      Less:

      Security gains(losses)


      96


      82


      63


      18


      62


      178


      (23)


      MSR market value adjustment


      (1,908)


      7,381


      212


      430


      (2,373)


      5,473


      (13,456)

      Pre-tax pre-provision net revenue


      $    119,915


      $      99,088


      $       94,428


      $         111,031


      $         102,145


      $         219,003


      $       195,077

































      Reconciliation of Total Operating Expense to Total Noninterest Expense:



























      Total noninterest expense


      $    173,984


      $    155,823


      $     167,911


      $         155,505


      $         162,504


      $         329,807


      $       329,260

      Less:

      Merger expense


      9,962


      1,649


      212


      129


      510


      11,611


      5,004


      Pension settlement expense


      -


      -


      5,846


      -


      -


      -


      -

      Total operating expense


      $    164,022


      $    154,174


      $     161,853


      $         155,376


      $         161,994


      $         318,196


      $       324,256

      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


      Year to Date



      6/30/2021


      3/31/2021


      12/31/2020


      9/30/2020


      6/30/2020


      6/30/2021


      6/30/2020

      Tangible assets















      Total assets


      $ 27,612,365


      $  25,802,497


      $  24,081,194


      $ 23,555,422


      $  23,236,176


      $ 27,612,365


      $ 23,236,176

      Less:  

      Goodwill


      957,474


      851,612


      851,612


      847,531


      847,984


      957,474


      847,984


      Other identifiable intangible assets


      54,659


      53,581


      55,899


      54,757


      56,989


      54,659


      56,989

      Total tangible assets


      $ 26,600,232


      $  24,897,304


      $  23,173,683


      $ 22,653,134


      $  22,331,203


      $ 26,600,232


      $ 22,331,203

      Less:  

      PPP loans


      167,144


      1,146,000


      975,421


      1,212,246


      1,192,715


      167,144


      1,192,715

      Total tangible assets-excluding PPP loans


      $ 26,433,088


      $  23,751,304


      $  22,198,262


      $ 21,440,888


      $  21,138,488


      $ 26,433,088


      $ 21,138,488

















      PERIOD END BALANCES:















      Tangible shareholders' equity















      Total shareholders' equity


      $   3,069,574


      $    2,825,198


      $    2,822,477


      $   2,782,539


      $    2,732,687


      $   3,069,574


      $   2,732,687

      Less:

      Goodwill


      957,474


      851,612


      851,612


      847,531


      847,984


      957,474


      847,984


      Other identifiable intangible assets


      54,659


      53,581


      55,899


      54,757


      56,989


      54,659


      56,989

      Total tangible shareholders' equity


      $   2,057,441


      $    1,920,005


      $    1,914,966


      $   1,880,251


      $    1,827,714


      $   2,057,441


      $   1,827,714

      Less:

      Preferred stock


      166,993


      166,993


      166,993


      166,993


      166,993


      166,993


      166,993

      Total tangible common shareholders' equity


      $   1,890,448


      $    1,753,012


      $    1,747,973


      $   1,713,258


      $    1,660,721


      $   1,890,448


      $   1,660,721

















      AVERAGE BALANCES:















      Tangible shareholders' equity















      Total shareholders' equity


      $   2,954,834


      $    2,813,001


      $    2,774,589


      $   2,729,870


      $    2,738,434


      $   2,884,309


      $   2,698,567

      Less:

      Goodwill


      910,448


      851,612


      852,472


      847,744


      848,160


      881,192


      846,398


      Other identifiable intangible assets


      52,564


      54,876


      54,858


      56,045


      58,280


      53,714


      58,542

      Total tangible shareholders' equity


      $   1,991,822


      $    1,906,513


      $    1,867,259


      $   1,826,081


      $    1,831,994


      $   1,949,403


      $   1,793,627

      Less:

      Preferred stock


      166,993


      166,993


      166,993


      166,993


      166,993


      166,993


      167,007

      Total tangible common shareholders' equity


      $   1,824,829


      $    1,739,520


      $    1,700,266


      $   1,659,088


      $    1,665,001


      $   1,782,410


      $   1,626,620

















      Total average assets


      $ 26,666,296


      $  24,545,560


      $  23,660,503


      $ 23,318,877


      $  22,707,686


      $ 25,611,786


      $ 21,948,661

      Total shares of common stock outstanding


      108,614,595


      102,624,818


      102,561,480


      102,558,459


      102,566,301


      108,614,595


      102,566,301

      Average shares outstanding-diluted


      105,838,056


      102,711,584


      102,817,409


      102,839,749


      102,827,225


      104,274,819


      103,780,561

















      Tangible shareholders' equity to tangible assets (1)


      7.73%


      7.71%


      8.26%


      8.30%


      8.18%


      7.73%


      8.18%

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


      7.78%


      8.08%


      8.63%


      8.77%


      8.65%


      7.78%


      8.65%

      Tangible common shareholders' equity to tangible assets (3)


      7.11%


      7.04%


      7.54%


      7.56%


      7.44%


      7.11%


      7.44%

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


      7.15%


      7.38%


      7.87%


      7.99%


      7.86%


      7.15%


      7.86%

      Return on average tangible equity (5)


      15.21%


      17.35%


      14.66%


      16.08%


      13.43%


      16.25%


      9.58%

      Return on average tangible common equity (6)


      16.08%


      18.46%


      15.54%


      17.13%


      14.20%


      17.24%


      9.97%

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


      18.73%


      16.42%


      15.58%


      16.03%


      13.89%


      17.61%


      11.22%

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


      19.92%


      17.44%


      16.56%


      17.08%


      14.71%


      18.72%


      11.78%

      Operating return on average assets-excluding MSR (9)


      1.40%


      1.28%


      1.23%


      1.26%


      1.12%


      1.34%


      0.92%

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


      12.62%


      11.13%


      10.49%


      10.72%


      9.29%


      11.90%


      7.46%

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


      13.04%


      11.47%


      10.80%


      11.05%


      9.53%


      12.28%


      7.57%

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


      1.80%


      1.64%


      1.59%


      1.89%


      1.81%


      1.72%


      1.79%

      Tangible book value per common share (13)


      $         17.41


      $          17.08


      $          17.04


      $         16.71


      $         16.19


      $         17.41


      $         16.19

      Operating earnings per common share (14)


      $           0.84


      $            0.78


      $            0.69


      $           0.70


      $           0.57


      $           1.63


      $           0.82

      Operating earnings per common share-excluding MSR (15)


      $           0.86


      $            0.73


      $            0.69


      $           0.69


      $           0.59


      $           1.59


      $           0.92

































      (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 hareholders' 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 [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

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