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

Searching for your content...

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

    • News in Focus
        • Browse News Releases

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

        • Multimedia Gallery

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

        • Trending Topics

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

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

        • View All Auto & Transportation

        • Business Technology

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

        • View All Business Technology

        • Entertain­ment & Media

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

        • View All Entertain­ment & Media

        • Financial Services & Investing

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

        • View All Financial Services & Investing

        • General Business

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

        • View All General Business

    • Science & Tech
        • Consumer Technology

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

        • View All Consumer Technology

        • Energy & Natural Resources

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

        • View All Energy & Natural Resources

        • Environ­ment

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

        • View All Environ­ment

        • Heavy Industry & Manufacturing

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

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

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

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

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

        • View All Consumer Products & Retail

        • Entertain­ment & Media

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

        • View All Entertain­ment & Media

        • Health

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

        • View All Health

        • Sports

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

        • View All Sports

        • Travel

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

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

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

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

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

        • View All People & Culture

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

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

    • Searching for your content...

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

      News Releases

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

      BancorpSouth Reports Record Quarterly Earnings


      News provided by

      BancorpSouth Bank

      Oct 17, 2018, 16:30 ET

      Share this article

      Share this article


      TUPELO, Miss., Oct. 17, 2018 /PRNewswire/ -- BancorpSouth Bank (NYSE: BXS) (the "Company") today announced financial results for the quarter ended September 30, 2018.

      Highlights for the third quarter of 2018 included:

      • Record quarterly net income of $66.7 million, or $0.67 per diluted share, which represents an increase of 56 percent on a per share basis compared with the third quarter of 2017.
      • Recognized a one-time tax benefit of $11.3 million, or $0.11 per diluted share, as a result of a voluntary contribution to the Company's pension plan as well as a tax accounting method change related to the recognition of certain software development costs.
      • Earnings benefited from a positive pre-tax mortgage servicing rights ("MSR") valuation adjustment of $1.5 million.
      • Net operating income – excluding MSR – of $55.0 million, or $0.56 per diluted share.
      • Net interest margin – excluding accretable yield – of 3.62 percent remained stable compared with the second quarter of 2018.
      • Continued focus on expense control reflected by a $1.8 million decline in total operating expense compared with the second quarter of 2018.
      • Repurchased 166,721 shares of outstanding common stock at a weighted average price of $33.38 per share.
      • Completed the acquisition of Icon Capital Corporation effective October 1, 2018, which will add over $600 million in both loans and deposits to the Company's presence in Houston, Texas in the fourth quarter.

      The Company reported net income of $66.7 million, or $0.67 per diluted share, for the third quarter of 2018 compared with net income of $39.5 million, or $0.43 per diluted share, for the third quarter of 2017 and net income of $54.0 million, or $0.55 per diluted share, for the second quarter of 2018.  The Company reported net operating income – excluding MSR – of $55.0 million, or $0.56 per diluted share, for the third quarter of 2018 compared with $39.6 million, or $0.43 per diluted share, for the third quarter of 2017 and $55.6 million, or $0.56 per diluted share, for the second quarter of 2018. 

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

      "Our results for the quarter are highlighted by continued strong credit quality, a decline in total operating expense, and a stable core net interest margin," remarked Dan Rollins, Chairman and Chief Executive Officer.  "We continue to experience a very competitive lending environment as well as upward pressure on deposit costs.  We are pleased to have maintained a stable net interest margin – excluding accretable yield – at 3.62 percent despite these rising deposit costs and slower than anticipated balance sheet growth.  We are also proud of our ability to continue to challenge expenses and realize cost savings from our previous mergers, which is evidenced by the $1.8 million decline in total operating expense."

      "Additionally, our third quarter income tax expense includes a one-time income tax benefit totaling $11.3 million, or $0.11 per diluted share, as a result of a voluntary pension contribution as well as a tax method change related to the recognition of software development costs.  This benefit is the result of our ability to deduct these items on the Company's 2017 federal income tax return at the prior statutory rate of 35 percent."

      "Finally, we are pleased to have recently completed our merger with Icon Bank of Texas and its parent company in Houston, Texas.  We are excited about the experience and leadership Mark Reiley and John Green and their team can provide in our efforts to grow in the Houston market.  We anticipate completing the operational integration of Icon during the fourth quarter of this year."

      Net Interest Revenue

      Net interest revenue was $142.1 million for the third quarter of 2018, an increase of 17.9 percent from $120.6 million for the third quarter of 2017 and flat compared with the second quarter of 2018.  The fully taxable equivalent net interest margin was 3.67 percent for the third quarter of 2018 compared with 3.58 percent for the third quarter of 2017 and 3.71 percent for the second quarter of 2018.  Yields on net loans and leases were 4.72 percent for the third quarter of 2018 compared with 4.33 percent for the third quarter of 2017 and 4.67 percent for the second quarter of 2018, while yields on total interest earning assets were 4.21 percent for the third quarter of 2018 compared with 3.89 percent for the third quarter of 2017 and 4.15 percent for the second quarter of 2018.  The net interest margin, excluding accretable yield, was 3.62 percent for the third quarter of 2018 compared with 3.63 percent for the second quarter of 2018 while yields on net loans and leases, excluding accretable yield, were 4.64 percent for the third quarter of 2018 compared with 4.57 percent for the second quarter of 2018.  Purchase accounting accretion did not impact the net interest margin or net loan and lease yields for the third quarter of 2017.  The average cost of deposits was 0.43 percent for the third quarter of 2018 compared with 0.26 percent for the third quarter of 2017 and 0.34 percent for the second quarter of 2018.

      Asset, Deposit and Loan Activity

      Total assets were $17.2 billion at September 30, 2018 compared with $14.8 billion at September 30, 2017.  Loans and leases, net of unearned income, were $12.4 billion at September 30, 2018 compared with $11.1 billion at September 30, 2017.  Total deposits were $13.3 billion at September 30, 2018 compared with $11.8 billion at September 30, 2017.  These balance sheet comparisons include the impact of the acquisitions of Central Community Corporation and Ouachita Bancshares Corp., each of which closed effective January 15, 2018, but do not include the impact of the acquisition of Icon, which closed effective October 1, 2018.  Balance sheet totals for these two banks at the time of closing are disclosed in the "Transactions" section of this news release.

      Provision for Credit Losses and Allowance for Credit Losses

      Earnings for the third quarter of 2018 reflect no provision for credit losses, compared with a provision of $0.5 million for the third quarter of 2017 and a provision of $2.5 million for the second quarter of 2018.  Net recoveries for the third quarter of 2018 were $1.1 million, compared with net charge-offs of $2.6 million for the third quarter of 2017 and net charge-offs of $2.0 million for the second quarter of 2018.  The allowance for credit losses was $121.0 million, or 0.97 percent of net loans and leases, at September 30, 2018, compared with $119.5 million, or 1.08 percent of net loans and leases, at September 30, 2017 and $119.9 million, or 0.97 percent of net loans and leases, at June 30, 2018.  The allowance for credit losses coverage metrics were impacted by loans acquired in the acquisitions that closed during the first quarter of 2018.

      Total non-performing assets were $70.3 million, or 0.56 percent of net loans and leases, at September 30, 2018 compared with $71.0 million, or 0.64 percent of net loans and leases, at September 30, 2017, and $81.2 million, or 0.65 percent of net loans and leases, at June 30, 2018.  Other real estate owned was $4.3 million at September 30, 2018 compared with $6.0 million at September 30, 2017 and $7.8 million at June 30, 2018.

      Noninterest Revenue

      Noninterest revenue was $71.6 million for the third quarter of 2018, compared with $66.0 million for the third quarter of 2017 and $72.5 million for the second quarter of 2018.  These results include a positive MSR valuation adjustment of $1.5 million for the third quarter of 2018, compared with an immaterial MSR valuation adjustment for the third quarter of 2017 and a negative MSR valuation adjustment of $0.2 million for the second quarter of 2018.  Valuation adjustments in the MSR asset are driven primarily by fluctuations in interest rates period over period.   

      Excluding the MSR valuation adjustment, mortgage banking revenue was $5.0 million for the third quarter of 2018, compared with $7.0 million for the third quarter of 2017 and $7.1 million for the second quarter of 2018.  Mortgage origination volume for the third quarter of 2018 was $384.8 million, compared with $342.4 million for the third quarter of 2017 and $523.7 million for the second quarter of 2018.  Of the total mortgage origination volume for the third quarter of 2018, $95.4 million was portfolio loans, compared with $61.4 million for the third quarter of 2017 and $209.3 million for the second quarter of 2018.

      Credit and debit card fee revenue was $9.9 million for the third quarter of 2018, compared with $9.3 million for the third quarter of 2017 and $10.5 million for the second quarter of 2018.  Deposit service charge revenue was $11.3 million for the third quarter of 2018, compared with $10.4 million for the third quarter of 2017 and $10.8 million for the second quarter of 2018.  Wealth management revenue was $6.0 million for the third quarter of 2018, compared with $5.4 million for the third quarter of 2017 and $5.7 million for the second quarter of 2018.  Other noninterest revenue was $6.3 million for the third quarter of 2018, compared with $5.3 million for the third quarter of 2017 and $5.5 million for the second quarter of 2018.

      Insurance commission revenue was $31.7 million for the third quarter of 2018, compared with $28.6 million for the third quarter of 2017 and $33.0 million for the second quarter of 2018.  New accounting guidance, which became effective January 1, 2018, impacted the Company's accounting for insurance commission revenue.  Previously, contingent commissions were recognized as revenue in the period of receipt; however, under the new guidance, the Company is required to estimate and accrue for contingent commissions throughout the year.

      Noninterest Expense

      Noninterest expense for the third quarter of 2018 was $142.4 million, compared with $126.9 million for the third quarter of 2017 and $145.2 million for the second quarter of 2018.  Salaries and employee benefits expense was $89.6 million for the third quarter of 2018 compared with $80.5 million for the third quarter of 2017 and $91.5 million for the second quarter of 2018.  Occupancy expense was $11.7 million for the third quarter of 2018, compared with $10.3 million for the third quarter of 2017 and $11.1 million for the second quarter of 2018.  Other noninterest expense was $34.1 million for the third quarter of 2018, compared with $30.2 million for the third quarter of 2017 and $35.7 million for the second quarter of 2018.  Additionally, merger-related expense for the third quarter of 2018 was $0.9 million, compared with no merger-related expense for the third quarter of 2017 and $1.9 million for the second quarter of 2018.  Income tax expense for the third quarter of 2018 included a one-time tax benefit of $11.3 million as a result of a voluntary contribution to the Company's pension plan as well as a tax accounting method change related to the recognition of certain software development costs.  Income tax expense for the second quarter of 2018 was reduced by the tax benefit of the vesting of restricted stock during the quarter.

      Capital Management

      The Company's equity capitalization is comprised entirely of common stock.  The Company's ratio of shareholders' equity to assets was 12.27 percent at September 30, 2018, compared with 11.52 percent at September 30, 2017 and 12.03 percent at June 30, 2018.  The ratio of tangible shareholders' equity to tangible assets was 8.96 percent at September 30, 2018, compared with 9.56 percent at September 30, 2017 and 8.71 percent at June 30, 2018.

      During the third quarter of 2018, the Company repurchased 166,721 shares of its outstanding common stock at a weighted average price of $33.38 per share pursuant to its share repurchase program which is intended to comply with Rules 10b-18 and 10b5-1 promulgated under the Securities and Exchange Act of 1934, as amended.  During the second quarter of 2018, the Company repurchased 785,877 shares of its outstanding common stock at a weighted average price of $31.39 per share.  As of September 30, 2018, the Company had 2,973,416 remaining shares available for repurchase under its current share repurchase authorization, which expires on December 31, 2019.  

      Estimated regulatory capital ratios at September 30, 2018 were calculated in accordance with the Basel III capital framework.  The Company is a "well capitalized" bank, as defined by federal regulations, at September 30, 2018, with Tier 1 risk-based capital of 11.72 percent and total risk-based capital of 12.61 percent, compared with required minimum levels of 8 percent and 10 percent, respectively, in order to qualify for "well capitalized" classification. 

      Summary

      Rollins concluded, "As we look toward the remainder of the year and beyond, we will continue to focus on our initiatives of balance sheet growth, both organically and through strategic opportunities, strong credit quality, and diligent expense management.  We continue to emphasize to our bankers the importance of developing and mining customer relationships that can contribute growth to both sides of the balance sheet.  In addition to our growth efforts, we have also steadily increased our dividend and utilized our share repurchase program in an effort to maximize returns for our shareholders."

      TRANSACTIONS

      Icon Capital Corporation

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

      Central Community Corporation

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

      Ouachita Bancshares Corp.

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

      The Reorganization

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

      Non-GAAP Measures and Ratios

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

      Conference Call and Webcast

      The Company will conduct a conference call to discuss its third quarter 2018 financial results on October 18, 2018, at 10:00 a.m. (Central Time).  This conference call will be an interactive session between management and analysts. Shareholders and other interested parties may listen to this live conference call via Internet webcast by accessing www.BancorpSouth.investorroom.com/Webcasts. The webcast will also be available in archived format at the same address.

      About BancorpSouth Bank

      BancorpSouth Bank (NYSE: BXS) is headquartered in Tupelo, Mississippi, with approximately $18 billion in assets.  BancorpSouth operates approximately 285 full service branch locations as well as additional mortgage, insurance, and loan production offices in Alabama, Arkansas, Florida, Louisiana, Mississippi, Missouri, Tennessee and Texas, including an insurance location in Illinois.  BancorpSouth is committed to a culture of respect, diversity, and inclusion in both its workplace and communities. To learn more, visit our Community Commitment page at www.bancorpsouth.com.  Like us on Facebook; follow us on Twitter: @MyBXS; or connect with us through LinkedIn.

      Forward-Looking Statements

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

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

      BancorpSouth Bank

      Selected Financial Information

      (Dollars in thousands, except per share data)

      (Unaudited)


















      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended

      Year to Date

      Year to Date


      9/30/2018

      6/30/2018

      3/31/2018

      12/31/2017

      9/30/2017

      9/30/2018

      9/30/2017

      Earnings Summary:








      Interest revenue

      $                    163,158

      $                    159,290

      $                    152,195

      $                    132,276

      $                    130,934

      $            474,643

      $            380,715

      Interest expense

      21,023

      17,162

      14,117

      10,890

      10,373

      52,302

      28,065

      Net interest revenue

      142,135

      142,128

      138,078

      121,386

      120,561

      422,341

      352,650

      Provision for credit losses

      -

      2,500

      1,000

      500

      500

      3,500

      2,500

      Net interest revenue, after provision








         for credit losses

      142,135

      139,628

      137,078

      120,886

      120,061

      418,841

      350,150

      Noninterest revenue

      71,616

      72,456

      78,934

      63,074

      65,960

      223,006

      204,959

      Noninterest expense

      142,409

      145,182

      147,701

      125,881

      126,903

      435,292

      381,565

      Income before income taxes

      71,342

      66,902

      68,311

      58,079

      59,118

      206,555

      173,544

      Income tax expense

      4,659

      12,856

      14,820

      20,556

      19,590

      32,335

      58,034

      Net income

      $                      66,683

      $                      54,046

      $                      53,491

      $                      37,523

      $                      39,528

      $            174,220

      $            115,510









      Balance Sheet - Period End Balances








      Total assets

      $               17,249,175

      $               17,222,491

      $               17,185,772

      $               15,298,518

      $               14,760,394

      $       17,249,175

      $       14,760,394

      Total earning assets

      15,594,549

      15,600,037

      15,593,366

      14,081,818

      13,606,145

      15,594,549

      13,606,145

      Total securities

      2,826,359

      2,828,754

      2,989,767

      2,798,542

      2,326,900

      2,826,359

      2,326,900

      Loans and leases, net of unearned income

      12,449,995

      12,418,114

      12,296,849

      11,056,434

      11,055,509

      12,449,995

      11,055,509

      Allowance for credit losses

      121,019

      119,920

      119,434

      118,200

      119,496

      121,019

      119,496

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

      835,939

      926,996

      1,076,208

      -

      -

      835,939

      -

      Remaining loan mark on acquired loans

      13,368

      14,485

      19,330

      -

      -

      13,368

      -

      Total deposits

      13,347,193

      13,476,558

      13,894,301

      11,915,596

      11,775,988

      13,347,193

      11,775,988

      Long-term debt

      33,182

      33,214

      32,963

      30,000

      30,000

      33,182

      30,000

      Total shareholders' equity

      2,116,375

      2,072,083

      2,060,487

      1,713,485

      1,700,502

      2,116,375

      1,700,502









      Balance Sheet - Average Balances








      Total assets

      $               17,059,865

      $               17,094,283

      $               16,918,568

      $               14,809,497

      $               14,710,245

      $       17,024,756

      $       14,760,991

      Total earning assets

      15,465,260

      15,496,007

      15,374,336

      13,678,542

      13,591,124

      15,445,534

      13,647,261

      Total securities

      2,814,751

      2,906,235

      2,966,917

      2,414,140

      2,334,717

      2,895,410

      2,424,067

      Loans and leases, net of unearned income

      12,433,701

      12,334,756

      12,084,020

      11,010,187

      11,013,270

      12,285,440

      10,906,326

      Total deposits

      13,387,849

      13,539,324

      13,563,510

      11,840,049

      11,802,682

      13,496,251

      11,881,806

      Long-term debt

      33,196

      33,147

      34,433

      30,000

      162,609

      33,588

      362,234

      Total shareholders' equity

      2,089,746

      2,051,452

      2,012,639

      1,701,228

      1,695,899

      2,051,561

      1,702,496









      Nonperforming Assets:








      Non-accrual loans and leases

      $                      55,532

      $                      60,045

      $                      65,303

      $                      61,891

      $                      55,796

      $              55,532

      $              55,796

      Loans and leases 90+ days past due, still accruing

      2,934

      6,335

      6,519

      8,503

      1,855

      2,934

      1,855

      Restructured loans and leases, still accruing

      7,564

      6,982

      9,681

      8,060

      7,366

      7,564

      7,366

      Non-performing loans (NPLs)

      66,030

      73,362

      81,503

      78,454

      65,017

      66,030

      65,017

      Other real estate owned

      4,301

      7,828

      9,362

      6,038

      5,956

      4,301

      5,956

      Non-performing assets (NPAs)

      $                      70,331

      $                      81,190

      $                      90,865

      $                      84,492

      $                      70,973

      $              70,331

      $              70,973









      Financial Ratios and Other Data:








      Return on average assets

      1.55%

      1.27%

      1.28%

      1.01%

      1.07%

      1.37%

      1.05%

      Operating return on average assets-excluding MSR*

      1.28%

      1.31%

      1.29%

      0.99%

      1.07%

      1.29%

      1.04%

      Return on average shareholders' equity

      12.66%

      10.57%

      10.78%

      8.75%

      9.25%

      11.35%

      9.07%

      Operating return on average shareholders' equity-excluding MSR*

      10.45%

      10.88%

      10.80%

      8.58%

      9.25%

      10.71%

      9.05%

      Return on tangible equity*

      17.76%

      15.00%

      15.08%

      10.67%

      11.36%

      15.64%

      11.18%

      Operating return on tangible equity-excluding MSR*

      14.66%

      15.44%

      15.11%

      10.46%

      11.36%

      14.75%

      11.16%

      Noninterest income to average assets

      1.67%

      1.70%

      1.89%

      1.69%

      1.78%

      1.75%

      1.86%

      Noninterest expense to average assets

      3.31%

      3.41%

      3.54%

      3.37%

      3.42%

      3.42%

      3.46%

      Net interest margin-fully taxable equivalent

      3.67%

      3.71%

      3.67%

      3.58%

      3.58%

      3.68%

      3.52%

      Net interest margin-fully taxable equivalent, excluding net accretion








        on acquired loans and leases

      3.62%

      3.63%

      3.60%

      N/A

      N/A

      3.62%

      N/A

      Net interest rate spread

      3.43%

      3.52%

      3.52%

      3.44%

      3.45%

      3.49%

      3.40%

      Efficiency ratio (tax equivalent)*

      66.29%

      67.31%

      67.66%

      67.45%

      67.23%

      67.11%

      67.61%

      Operating efficiency ratio-excluding MSR (tax equivalent)*

      66.34%

      66.36%

      66.79%

      68.16%

      67.24%

      66.52%

      67.66%

      Loan/deposit ratio

      93.28%

      92.15%

      88.50%

      92.79%

      93.88%

      93.28%

      93.88%

      Price to earnings multiple (avg)

      15.07

      17.07

      17.77

      18.95

      19.42

      15.07

      19.42

      Market value to book value

      152.23%

      156.95%

      153.77%

      165.76%

      170.25%

      152.23%

      170.25%

      Market value to book value (avg)

      158.19%

      159.33%

      159.14%

      169.35%

      158.92%

      155.72%

      160.35%

      Market value to tangible book value

      216.28%

      225.06%

      220.18%

      203.64%

      209.66%

      216.28%

      209.66%

      Market value to tangible book value (avg)

      224.75%

      228.47%

      227.87%

      208.04%

      195.70%

      221.24%

      197.47%

      Employee FTE

      4,270

      4,366

      4,305

      3,947

      3,950

      4,270

      3,950









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

      BancorpSouth Bank

      Selected Financial Information

      (Dollars in thousands, except per share data)

      (Unaudited)



      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended

      Quarter Ended

      Year to Date

      Year to Date


      9/30/2018

      6/30/2018

      3/31/2018

      12/31/2017

      9/30/2017

      9/30/2018

      9/30/2017

      Credit Quality Ratios:








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

      (0.04%)

      0.07%

      (0.01%)

      0.06%

      0.09%

      0.01%

      0.08%

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

      0.00%

      0.08%

      0.03%

      0.02%

      0.02%

      0.04%

      0.03%

      Allowance for credit losses to net loans and leases

      0.97%

      0.97%

      0.97%

      1.07%

      1.08%

      0.97%

      1.08%

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

      1.04%

      1.05%

      1.07%

      N/A

      N/A

      1.04%

      N/A

      Allowance for credit losses to non-performing loans and leases

      183.28%

      163.46%

      146.54%

      150.66%

      183.79%

      183.28%

      183.79%

      Allowance for credit losses to non-performing assets

      172.07%

      147.70%

      131.44%

      139.89%

      168.37%

      172.07%

      168.37%

      Non-performing loans and leases to net loans and leases

      0.53%

      0.59%

      0.66%

      0.71%

      0.59%

      0.53%

      0.59%

      Non-performing assets to net loans and leases

      0.56%

      0.65%

      0.74%

      0.76%

      0.64%

      0.56%

      0.64%









      Equity Ratios:








      Total shareholders' equity to total assets

      12.27%

      12.03%

      11.99%

      11.20%

      11.52%

      12.27%

      11.52%

      Tangible shareholders' equity to tangible assets*

      8.96%

      8.71%

      8.69%

      9.31%

      9.56%

      8.96%

      9.56%

















      Capital Adequacy:








      Common  Equity Tier 1 capital

      11.72%

      11.42%

      11.30%

      12.15%

      12.04%

      11.72%

      12.04%

      Tier 1 capital

      11.72%

      11.42%

      11.30%

      12.15%

      12.04%

      11.72%

      12.04%

      Total capital

      12.61%

      12.30%

      12.18%

      13.13%

      13.03%

      12.61%

      13.03%

      Tier 1 leverage capital

      9.69%

      9.38%

      9.39%

      10.12%

      10.02%

      9.69%

      10.02%

         Estimated for current quarter
















      Common Share Data:








      Basic earnings per share

      $                          0.68

      $                          0.55

      $                          0.54

      $                          0.42

      $                          0.43

      $                  1.76

      $                  1.26

      Diluted earnings per share

      0.67

      0.55

      0.54

      0.41

      0.43

      1.76

      1.25

      Operating earnings per share*

      0.57

      0.56

      0.58

      0.42

      0.43

      1.72

      1.25

      Operating earnings per share- excluding MSR*

      0.56

      0.56

      0.54

      0.41

      0.43

      1.67

      1.25

      Cash dividends per share

      0.17

      0.14

      0.14

      0.14

      0.14

      0.45

      0.39

      Book value per share

      21.48

      20.99

      20.68

      18.97

      18.83

      21.48

      18.83

      Tangible book value per share*

      15.12

      14.64

      14.44

      15.44

      15.29

      15.12

      15.29

      Market value per share (last)

      32.70

      32.95

      31.80

      31.45

      32.05

      32.70

      32.05

      Market value per share (high)

      35.40

      35.45

      35.55

      34.45

      32.70

      35.55

      32.70

      Market value per share (low)

      32.45

      30.60

      30.90

      30.25

      27.20

      30.60

      27.20

      Market value per share (avg)

      33.98

      33.45

      32.91

      32.13

      29.92

      33.45

      30.19

      Dividend payout ratio

      25.15%

      25.62%

      25.85%

      33.70%

      32.20%

      25.51%

      31.05%

      Total shares outstanding

      98,525,516

      98,700,509

      99,636,779

      90,312,378

      90,329,896

      98,525,516

      90,329,896

      Average shares outstanding - basic

      98,646,087

      98,906,619

      98,765,789

      90,321,137

      90,911,702

      98,772,832

      91,973,620

      Average shares outstanding - diluted

      98,819,905

      99,057,054

      98,942,268

      90,546,824

      91,099,770

      98,939,743

      92,157,392

















      Yield/Rate:








      (Taxable equivalent basis)








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

      4.72%

      4.67%

      4.60%

      4.36%

      4.33%

      4.66%

      4.27%

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








        net accretion on acquired loans and leases

      4.64%

      4.57%

      4.51%

      N/A

      N/A

      4.58%

      N/A

      Available-for-sale securities:








        Taxable

      1.80%

      1.77%

      1.72%

      1.48%

      1.41%

      1.76%

      1.38%

        Tax-exempt

      4.40%

      4.39%

      4.30%

      5.29%

      5.25%

      4.36%

      5.26%

      Short-term, FHLB and other equity investments

      2.04%

      2.02%

      1.54%

      1.27%

      1.22%

      1.78%

      0.84%

        Total interest earning assets and revenue

      4.21%

      4.15%

      4.05%

      3.90%

      3.89%

      4.14%

      3.80%

      Deposits

      0.43%

      0.34%

      0.31%

      0.27%

      0.26%

      0.36%

      0.25%

        Demand - interest bearing

      0.59%

      0.43%

      0.36%

      0.29%

      0.28%

      0.46%

      0.25%

        Savings

      0.24%

      0.15%

      0.13%

      0.13%

      0.12%

      0.17%

      0.12%

        Other time

      1.06%

      0.95%

      0.89%

      0.86%

      0.84%

      0.97%

      0.81%

      Short-term borrowings

      1.79%

      1.62%

      1.25%

      0.96%

      0.85%

      1.58%

      0.68%

      Total interest bearing deposits and short-term borrowings

      0.77%

      0.62%

      0.51%

      0.45%

      0.41%

      0.64%

      0.37%

      Junior subordinated debt

      N/A

      N/A

      0.00%

      N/A

      N/A

      N/A

      3.29%

      Long-term debt

      4.06%

      4.11%

      4.17%

      4.05%

      1.79%

      4.11%

      1.06%

        Total interest bearing liabilities and expense

      0.78%

      0.63%

      0.53%

      0.46%

      0.44%

      0.65%

      0.39%

      Interest bearing liabilities to interest earning assets

      69.12%

      70.27%

      70.91%

      69.09%

      69.55%

      70.09%

      69.82%

      Net interest tax equivalent adjustment

      $                        1,088

      $                        1,119

      $                        1,205

      $                        2,155

      $                        2,237

      $                3,302

      $                6,742









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







      BancorpSouth Bank

      Consolidated Balance Sheets

      (Unaudited)








      Sep-18

      Jun-18

      Mar-18

      Dec-17

      Sep-17


      (Dollars in thousands)

      Assets






      Cash and due from banks

      $                169,493

      $                198,374

      $                180,104

      $                167,283

      $                167,871

      Interest bearing deposits with other banks






      and Federal funds sold

      138,677

      152,566

      127,345

      53,440

      52,316

      Available-for-sale securities, at fair value

      2,826,359

      2,828,754

      2,989,767

      2,798,542

      2,326,900

      Loans and leases

      12,464,877

      12,433,152

      12,312,346

      11,072,062

      11,073,306

        Less:  Unearned income

      14,882

      15,038

      15,497

      15,628

      17,797

                   Allowance for credit losses

      121,019

      119,920

      119,434

      118,200

      119,496

      Net loans and leases

      12,328,976

      12,298,194

      12,177,415

      10,938,234

      10,936,013

      Loans held for sale

      132,080

      153,396

      141,979

      136,577

      138,353

      Premises and equipment, net

      342,947

      339,372

      342,353

      314,362

      311,530

      Accrued interest receivable

      56,369

      51,921

      52,856

      45,671

      44,454

      Goodwill

      590,292

      588,004

      580,900

      300,798

      300,798

      Other identifiable intangibles

      36,475

      39,031

      40,590

      17,882

      18,860

      Bank owned life insurance

      304,687

      306,116

      304,850

      292,069

      259,361

      Other real estate owned

      4,301

      7,828

      9,362

      6,038

      5,956

      Other assets

      318,519

      258,935

      238,251

      227,622

      197,982

      Total Assets

      $           17,249,175

      $           17,222,491

      $           17,185,772

      $           15,298,518

      $           14,760,394

      Liabilities






      Deposits:






        Demand:  Noninterest bearing

      $             4,007,158

      $             4,135,322

      $             4,035,830

      $             3,453,000

      $             3,414,397

                        Interest bearing

      5,535,689

      5,509,901

      5,945,359

      5,066,614

      4,925,127

        Savings

      1,783,602

      1,810,149

      1,843,264

      1,638,799

      1,638,033

        Other time

      2,020,744

      2,021,186

      2,069,848

      1,757,183

      1,798,431

      Total deposits

      13,347,193

      13,476,558

      13,894,301

      11,915,596

      11,775,988

      Securities sold under agreement to repurchase

      403,724

      407,704

      469,114

      417,867

      421,044

      Federal funds purchased






         and other short-term borrowing

      1,095,000

      1,025,022

      500,000

      1,025,000

      625,000

      Accrued interest payable

      7,330

      5,961

      5,525

      4,882

      4,826

      Long-term debt

      33,182

      33,214

      32,963

      30,000

      30,000

      Other liabilities

      246,371

      201,949

      223,382

      191,688

      203,034

      Total Liabilities

      15,132,800

      15,150,408

      15,125,285

      13,585,033

      13,059,892

      Shareholders' Equity






      Common stock

      246,314

      246,751

      249,092

      225,781

      225,825

      Capital surplus

      439,590

      441,950

      465,699

      177,624

      175,837

      Accumulated other comprehensive loss

      (91,650)

      (88,751)

      (85,994)

      (63,843)

      (50,203)

      Retained earnings

      1,522,121

      1,472,133

      1,431,690

      1,373,923

      1,349,043

      Total Shareholders' Equity

      2,116,375

      2,072,083

      2,060,487

      1,713,485

      1,700,502

      Total Liabilities & Shareholders' Equity

      $           17,249,175

      $           17,222,491

      $           17,185,772

      $           15,298,518

      $           14,760,394

























      BancorpSouth Bank

      Consolidated Average Balance Sheets

      (Unaudited)








      Sep-18

      Jun-18

      Mar-18

      Dec-17

      Sep-17


      (Dollars in thousands)

      Assets






      Cash and due from banks

      $                179,098

      $                203,220

      $                202,141

      $                154,843

      $                153,797

      Interest bearing deposits with other banks






      and Federal funds sold

      57,204

      66,035

      182,488

      108,880

      83,109

      Available-for-sale securities, at fair value

      2,814,751

      2,906,235

      2,966,917

      2,414,140

      2,334,717

      Loans and leases

      12,448,814

      12,350,226

      12,099,694

      11,026,437

      11,032,159

        Less:  Unearned income

      15,113

      15,470

      15,674

      16,250

      18,889

                   Allowance for credit losses

      120,678

      119,622

      118,840

      119,124

      121,501

      Net loans and leases

      12,313,023

      12,215,134

      11,965,180

      10,891,063

      10,891,769

      Loans held for sale

      112,387

      144,400

      98,662

      112,118

      127,112

      Premises and equipment, net

      340,456

      342,395

      343,098

      313,874

      309,592

      Accrued interest receivable

      50,437

      48,767

      47,770

      40,228

      40,100

      Goodwill

      588,777

      583,188

      544,840

      300,798

      300,798

      Other identifiable intangibles

      37,529

      39,752

      17,811

      18,231

      19,222

      Bank owned life insurance

      305,476

      305,016

      301,982

      265,761

      261,100

      Other real estate owned

      6,245

      8,997

      9,300

      5,777

      6,985

      Other assets

      254,482

      231,144

      238,379

      183,784

      181,944

      Total Assets

      $           17,059,865

      $           17,094,283

      $           16,918,568

      $           14,809,497

      $           14,710,245

      Liabilities






      Deposits:






        Demand:  Noninterest bearing

      $             4,076,890

      $             3,976,039

      $             3,822,216

      $             3,479,771

      $             3,369,468

                        Interest bearing

      5,495,517

      5,697,444

      5,898,269

      4,949,183

      4,985,113

        Savings

      1,794,229

      1,820,013

      1,801,128

      1,631,617

      1,634,577

        Other time

      2,021,213

      2,045,828

      2,041,897

      1,779,478

      1,813,524

      Total deposits

      13,387,849

      13,539,324

      13,563,510

      11,840,049

      11,802,682

      Securities sold under agreement to repurchase

      427,583

      416,839

      445,840

      471,581

      444,999

      Federal funds purchased






         and other short-term borrowing

      918,153

      875,641

      667,546

      589,261

      411,815

      Accrued interest payable

      6,617

      5,600

      5,177

      4,718

      4,507

      Long-term debt

      33,196

      33,147

      34,433

      30,000

      162,609

      Other liabilities

      196,721

      172,280

      189,423

      172,660

      187,734

      Total Liabilities

      14,970,119

      15,042,831

      14,905,929

      13,108,269

      13,014,346

      Shareholders' Equity






      Common stock

      246,635

      247,120

      247,189

      225,808

      227,247

      Capital surplus

      441,779

      444,379

      447,576

      176,613

      189,545

      Accumulated other comprehensive loss

      (89,244)

      (88,962)

      (71,205)

      (55,181)

      (48,591)

      Retained earnings

      1,490,576

      1,448,915

      1,389,079

      1,353,988

      1,327,698

      Total Shareholders' Equity

      2,089,746

      2,051,452

      2,012,639

      1,701,228

      1,695,899

      Total Liabilities & Shareholders' Equity

      $           17,059,865

      $           17,094,283

      $           16,918,568

      $           14,809,497

      $           14,710,245



















      BancorpSouth Bank

      Consolidated Condensed Statements of Income

      (Dollars in thousands, except per share data)

      (Unaudited)
















      Quarter Ended


      Year to Date


      Sep-18


      Jun-18


      Mar-18


      Dec-17


      Sep-17


      Sep-18


      Sep-17

      INTEREST REVENUE:














      Loans and leases

      $  147,404


      $  143,029


      $   136,568


      $  120,381


      $  119,599


      $ 427,001


      $ 346,383

      Deposits with other banks

      243


      331


      664


      300


      214


      1,238


      955

      Federal funds sold, securities purchased














         under agreement to resell, FHLB and 














            other equity investments

      295


      226


      191


      157


      143


      712


      361

      Available-for-sale securities:














          Taxable

      11,529


      11,554


      11,313


      7,957


      7,235


      34,396


      21,876

          Tax-exempt

      2,394


      2,435


      2,504


      2,417


      2,514


      7,333


      7,657

      Loans held for sale

      1,293


      1,715


      955


      1,064


      1,229


      3,963


      3,483

              Total interest revenue

      163,158


      159,290


      152,195


      132,276


      130,934


      474,643


      380,715















      INTEREST EXPENSE:














      Interest bearing demand

      8,113


      6,075


      5,278


      3,645


      3,482


      19,466


      9,472

      Savings

      1,087


      667


      584


      517


      494


      2,338


      1,449

      Other time

      5,399


      4,862


      4,457


      3,853


      3,819


      14,718


      11,126

      Federal funds purchased and securities sold














         under agreement to repurchase

      2,071


      1,898


      1,341


      930


      754


      5,310


      1,585

      Short-term and long-term debt

      4,353


      3,660


      2,455


      1,943


      1,824


      10,468


      4,422

      Junior subordinated debt

      -


      -


      -


      -


      -


      -


      9

      Other

      -


      -


      2


      2


      -


      2


      2

              Total interest expense

      21,023


      17,162


      14,117


      10,890


      10,373


      52,302


      28,065















              Net interest revenue

      142,135


      142,128


      138,078


      121,386


      120,561


      422,341


      352,650

        Provision for credit losses

      -


      2,500


      1,000


      500


      500


      3,500


      2,500

              Net interest revenue, after provision for














                credit losses

      142,135


      139,628


      137,078


      120,886


      120,061


      418,841


      350,150















      NONINTEREST REVENUE:














      Mortgage banking

      6,517


      6,904


      13,265


      7,246


      6,909


      26,686


      22,033

      Credit card, debit card and merchant fees

      9,857


      10,530


      9,564


      9,530


      9,346


      29,951


      27,814

      Deposit service charges

      11,278


      10,767


      10,901


      10,257


      10,388


      32,946


      29,783

      Security gains, net

      (54)


      (2)


      27


      523


      5


      (29)


      1,099

      Insurance commissions

      31,705


      32,965


      29,130


      25,758


      28,616


      93,800


      92,682

      Wealth management

      6,016


      5,745


      5,697


      5,619


      5,386


      17,458


      15,835

      Other

      6,297


      5,547


      10,350


      4,141


      5,310


      22,194


      15,713

              Total noninterest revenue

      71,616


      72,456


      78,934


      63,074


      65,960


      223,006


      204,959















      NONINTEREST EXPENSE:














      Salaries and employee benefits

      89,646


      91,451


      91,197


      77,268


      80,541


      272,294


      241,776

      Occupancy, net of rental income

      11,690


      11,103


      10,804


      10,064


      10,343


      33,597


      31,100

      Equipment

      3,994


      3,804


      3,754


      3,710


      3,352


      11,552


      10,358

      Deposit insurance assessments

      2,954


      3,129


      2,360


      2,659


      2,499


      8,443


      7,244

      Other

      34,125


      35,695


      39,586


      32,180


      30,168


      109,406


      91,087

              Total noninterest expense

      142,409


      145,182


      147,701


      125,881


      126,903


      435,292


      381,565

              Income before income taxes

      71,342


      66,902


      68,311


      58,079


      59,118


      206,555


      173,544

      Income tax expense

      4,659


      12,856


      14,820


      20,556


      19,590


      32,335


      58,034

              Net income

      $    66,683


      $   54,046


      $     53,491


      $    37,523


      $   39,528


      $ 174,220


      $ 115,510















      Net income per share: Basic

      $       0.68


      $       0.55


      $        0.54


      $       0.42


      $       0.43


      $      1.76


      $      1.26

                                        Diluted

      $       0.67


      $       0.55


      $        0.54


      $       0.41


      $       0.43


      $      1.76


      $      1.25

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Sep-18


      Jun-18


      Mar-18


      Dec-17


      Sep-17

      LOAN AND LEASE PORTFOLIO:










      Commercial and industrial

      $  1,617,293


      $   1,668,174


      $   1,695,718


      $    1,480,279


      $  1,506,352

      Real estate










         Consumer mortgages

      3,184,674


      3,143,215


      3,000,479


      2,864,623


      2,826,333

         Home equity

      655,213


      653,450


      655,634


      638,394


      626,961

         Agricultural

      315,842


      315,828


      313,470


      243,449


      247,211

         Commercial and industrial-owner occupied

      2,157,177


      2,147,176


      2,102,493


      1,846,085


      1,835,430

         Construction, acquisition and development

      1,103,532


      1,346,370


      1,377,153


      1,153,187


      1,175,979

         Commercial real estate

      2,923,791


      2,636,533


      2,640,503


      2,345,231


      2,336,219

      Credit cards

      102,353


      102,790


      102,114


      107,848


      104,613

      All other

      390,120


      404,578


      409,285


      377,338


      396,411

           Total loans

      $ 12,449,995


      $ 12,418,114


      $ 12,296,849


      $  11,056,434


      $ 11,055,509











      ALLOWANCE FOR CREDIT LOSSES:










      Balance, beginning of period

      $     119,920


      $      119,434


      $     118,200


      $       119,496


      $     121,561











      Loans and leases charged-off:










      Commercial and industrial

      (322)


      (1,057)


      (484)


      (1,234)


      (1,963)

      Real estate










         Consumer mortgages

      (210)


      (366)


      (134)


      (773)


      (1,193)

         Home equity

      (227)


      (107)


      (143)


      (95)


      (439)

         Agricultural

      (6)


      (6)


      (12)


      (5)


      (54)

         Commercial and industrial-owner occupied

      (315)


      (279)


      (41)


      (720)


      (20)

         Construction, acquisition and development

      (41)


      (66)


      (163)


      (206)


      (29)

         Commercial real estate

      0


      (946)


      (35)


      (159)


      (49)

      Credit cards

      (596)


      (830)


      (794)


      (849)


      (745)

      All other

      (941)


      (551)


      (725)


      (627)


      (711)

           Total loans charged-off

      (2,658)


      (4,208)


      (2,531)


      (4,668)


      (5,203)











      Recoveries:










      Commercial and industrial

      1,558


      684


      372


      599


      481

      Real estate










         Consumer mortgages

      522


      361


      95


      755


      642

         Home equity

      58


      72


      333


      69


      378

         Agricultural

      20


      10


      79


      7


      77

         Commercial and industrial-owner occupied

      413


      46


      80


      391


      285

         Construction, acquisition and development

      564


      308


      1,262


      483


      260

         Commercial real estate

      200


      149


      53


      98


      151

      Credit cards

      198


      367


      220


      218


      177

      All other

      224


      197


      271


      252


      187

           Total recoveries

      3,757


      2,194


      2,765


      2,872


      2,638











      Net recoveries (charge-offs)

      1,099


      (2,014)


      234


      (1,796)


      (2,565)











      Provision charged to operating expense

      -


      2,500


      1,000


      500


      500

      Balance, end of period

      $     121,019


      $      119,920


      $     119,434


      $       118,200


      $     119,496











      Average loans for period

      $ 12,433,701


      $ 12,334,756


      $ 12,084,020


      $ 11,010,187


      $ 11,013,270











      Ratio:










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

      (0.04%)


      0.07%


      (0.01%)


      0.06%


      0.09%

      BancorpSouth Bank

      Selected Loan Data

      (Dollars in thousands)

      (Unaudited)












      Quarter Ended


      Sep-18


      Jun-18


      Mar-18


      Dec-17


      Sep-17

      NON-PERFORMING ASSETS










      NON-PERFORMING LOANS AND LEASES:










        Nonaccrual Loans and Leases










          Commercial and industrial

      $    11,158


      $       11,090


      $       11,122


      $    10,178


      $         8,776

          Real estate










             Consumer mortgages

      23,015


      22,588


      26,832


      22,988


      23,635

             Home equity

      2,349


      2,446


      2,587


      2,956


      2,555

             Agricultural

      1,603


      1,536


      6,225


      6,160


      5,919

             Commercial and industrial-owner occupied

      7,927


      12,275


      12,210


      12,585


      7,558

             Construction, acquisition and development

      1,410


      1,563


      2,223


      2,197


      1,771

             Commercial real estate

      7,787


      8,265


      3,597


      4,318


      4,645

          Credit cards

      120


      104


      136


      74


      126

          All other

      163


      178


      371


      435


      811

               Total nonaccrual loans and leases

      $    55,532


      $       60,045


      $       65,303


      $    61,891


      $       55,796











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

      2,934


      6,335


      6,519


      8,503


      1,855

        Restructured Loans and Leases, Still Accruing

      7,564


      6,982


      9,681


      8,060


      7,366

           Total non-performing loans and leases

      $    66,030


      $       73,362


      $       81,503


      $    78,454


      $       65,017











      OTHER REAL ESTATE OWNED:

      4,301


      7,828


      9,362


      6,038


      5,956











      Total Non-performing Assets

      $    70,331


      $       81,190


      $       90,865


      $    84,492


      $       70,973











      Additions to Nonaccrual Loans and Leases During the Quarter

      $    12,217


      $       16,902


      $       16,641


      $    20,799


      $       16,975











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










          Commercial and industrial

      $      5,843


      $         7,540


      $         5,020


      $      1,990


      $         3,791

          Real estate










             Consumer mortgages

      17,858


      16,242


      17,076


      15,080


      18,603

             Home equity

      2,533


      2,231


      1,768


      1,858


      2,042

             Agricultural

      719


      6,415


      295


      191


      476

             Commercial and industrial-owner occupied

      5,805


      2,338


      4,356


      1,655


      4,453

             Construction, acquisition and development

      4,043


      1,240


      2,215


      1,386


      4,464

             Commercial real estate

      5,732


      816


      679


      1,200


      1,206

          Credit cards

      700


      778


      705


      851


      720

          All other

      1,154


      1,435


      733


      951


      699

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

      $    44,387


      $       39,035


      $       32,847


      $    25,162


      $       36,454











      Credit Quality Ratios:










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

      0.00%


      0.08%


      0.03%


      0.02%


      0.02%

      Allowance for credit losses to net loans and leases

      0.97%


      0.97%


      0.97%


      1.07%


      1.08%

      Allowance for credit losses to non-performing loans and leases

      183.28%


      163.46%


      146.54%


      150.66%


      183.79%

      Allowance for credit losses to non-performing assets

      172.07%


      147.70%


      131.44%


      139.89%


      168.37%

      Non-performing loans and leases to net loans and leases

      0.53%


      0.59%


      0.66%


      0.71%


      0.59%

      Non-performing assets to net loans and leases

      0.56%


      0.65%


      0.74%


      0.76%


      0.64%

      BancorpSouth Bank





      Selected Loan Data





      (Dollars in thousands)





      (Unaudited)
















      September 30, 2018



      Special





      Purchased




      Pass

      Mention

      Substandard

      Doubtful

      Loss

      Impaired

      Credit Impaired


      Total

      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:










      Commercial and industrial

      $   1,559,723

      $                -

      $       52,855

      $        802

      $                -

      $    3,912

      $                1


      $   1,617,293

      Real estate










         Consumer mortgages

      3,127,420

      -

      53,310

      384

      -

      3,560

      -


      3,184,674

         Home equity

      648,216

      -

      6,767

      -

      -

      230

      -


      655,213

         Agricultural

      302,645

      -

      9,775

      -

      -

      228

      3,194


      315,842

         Commercial and industrial-owner occupied

      2,094,604

      -

      56,949

      -

      -

      3,715

      1,909


      2,157,177

         Construction, acquisition and development

      1,083,200

      1,000

      19,328

      -

      -

      -

      4


      1,103,532

         Commercial real estate

      2,864,040

      -

      53,870

      -

      -

      5,881

      -


      2,923,791

      Credit cards

      102,353

      -

      -

      -

      -

      -

      -


      102,353

      All other

      379,358

      -

      10,762

      -

      -

      -

      -


      390,120

           Total loans

      $ 12,161,559

      $         1,000

      $      263,616

      $      1,186

      $                -

      $  17,526

      $          5,108


      $ 12,449,995






















      June 30, 2018



      Special





      Purchased




      Pass

      Mention

      Substandard

      Doubtful

      Loss

      Impaired

      Credit Impaired


      Total

      LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:










      Commercial and industrial

      $   1,609,943

      $                -

      $       51,862

      $        858

      $                -

      $    5,347

      $            164


      $   1,668,174

      Real estate










         Consumer mortgages

      3,084,706

      -

      54,775

      180

      -

      3,554

      -


      3,143,215

         Home equity

      644,893

      -

      8,281

      -

      -

      276

      -


      653,450

         Agricultural

      297,506

      -

      15,080

      -

      -

      228

      3,014


      315,828

         Commercial and industrial-owner occupied

      2,079,866

      -

      57,429

      -

      -

      7,964

      1,917


      2,147,176

         Construction, acquisition and development

      1,329,372

      -

      16,569

      -

      -

      424

      5


      1,346,370

         Commercial real estate

      2,594,808

      -

      35,424

      -

      -

      6,301

      -


      2,636,533

      Credit cards

      102,790

      -

      -

      -

      -

      -

      -


      102,790

      All other

      393,765

      -

      10,813

      -

      -

      -

      -


      404,578

           Total loans

      $ 12,137,649

      $                -

      $      250,233

      $      1,038

      $                -

      $  24,094

      $          5,100


      $ 12,418,114

      BancorpSouth Bank

      Geographical Information

      (Dollars in thousands)

      (Unaudited)












      September 30, 2018


      Alabama










      and Florida










      Panhandle

      Arkansas

      Louisiana

      Mississippi

      Missouri

      Tennessee

      Texas

      Other

      Total

      LOAN AND LEASE PORTFOLIO:










      Commercial and industrial

      107,865

      155,714

      278,962

      550,050

      65,369

      100,378

      290,400

      68,555

      $   1,617,293

      Real estate










         Consumer mortgages

      453,241

      343,766

      331,192

      889,660

      100,079

      334,383

      667,888

      64,465

      3,184,674

         Home equity

      97,712

      48,273

      89,971

      233,768

      19,865

      143,152

      20,883

      1,589

      655,213

         Agricultural

      9,109

      84,786

      38,609

      72,579

      5,960

      11,987

      92,812

      -

      315,842

         Commercial and industrial-owner occupied

      205,956

      212,397

      339,004

      754,134

      48,079

      148,540

      449,067

      -

      2,157,177

         Construction, acquisition and development

      107,368

      58,244

      87,277

      288,088

      14,107

      177,855

      370,593

      -

      1,103,532

         Commercial real estate

      312,472

      362,311

      375,990

      598,430

      212,742

      213,428

      848,418

      -

      2,923,791

      Credit cards

      -

      -

      -

      -

      -

      -

      -

      102,353

      102,353

      All other

      44,148

      40,173

      27,232

      181,216

      2,671

      19,974

      68,742

      5,964

      390,120

           Total loans

      $ 1,337,871

      $ 1,305,664

      $ 1,568,237

      $ 3,567,925

      $    468,872

      $ 1,149,697

      $ 2,808,803

      $    242,926

      $ 12,449,995











      NON-PERFORMING LOANS AND LEASES:










      Commercial and industrial

      160

      390

      1,316

      3,266

      2,617

      978

      3,281

      112

      $       12,120

      Real estate










         Consumer mortgages

      1,084

      3,166

      5,152

      11,392

      352

      2,574

      3,173

      249

      27,142

         Home equity

      382

      184

      790

      691

      30

      307

      49

      -

      2,433

         Agricultural

      50

      640

      5

      398

      -

      -

      525

      -

      1,618

         Commercial and industrial-owner occupied

      39

      1,141

      1,589

      3,823

      143

      972

      2,789

      -

      10,496

         Construction, acquisition and development

      37

      641

      87

      789

      -

      -

      17

      -

      1,571

         Commercial real estate

      153

      462

      6,719

      1,634

      -

      100

      -

      -

      9,068

      Credit cards

      -

      -

      -

      -

      -

      -

      -

      1,257

      1,257

      All other

      -

      18

      1

      149

      -

      142

      15

      -

      325

           Total loans

      $       1,905

      $       6,642

      $      15,659

      $     22,142

      $       3,142

      $       5,073

      $       9,849

      $       1,618

      $       66,030











      NON-PERFORMING LOANS AND LEASES










         AS A PERCENTAGE OF OUTSTANDING:










      Commercial and industrial

      0.15%

      0.25%

      0.47%

      0.59%

      4.00%

      0.97%

      1.13%

      0.16%

      0.75%

      Real estate










         Consumer mortgages

      0.24%

      0.92%

      1.56%

      1.28%

      0.35%

      0.77%

      0.48%

      0.39%

      0.85%

         Home equity

      0.39%

      0.38%

      0.88%

      0.30%

      0.15%

      0.21%

      0.23%

      0.00%

      0.37%

         Agricultural

      0.55%

      0.75%

      0.01%

      0.55%

      0.00%

      0.00%

      0.57%

      N/A

      0.51%

         Commercial and industrial-owner occupied

      0.02%

      0.54%

      0.47%

      0.51%

      0.30%

      0.65%

      0.62%

      N/A

      0.49%

         Construction, acquisition and development

      0.03%

      1.10%

      0.10%

      0.27%

      0.00%

      0.00%

      0.00%

      N/A

      0.14%

         Commercial real estate

      0.05%

      0.13%

      1.79%

      0.27%

      0.00%

      0.05%

      0.00%

      N/A

      0.31%

      Credit cards

      N/A

      N/A

      N/A

      N/A

      N/A

      N/A

      N/A

      1.23%

      1.23%

      All other

      0.00%

      0.04%

      0.00%

      0.08%

      0.00%

      0.71%

      0.02%

      0.00%

      0.08%

           Total loans

      0.14%

      0.51%

      1.00%

      0.62%

      0.67%

      0.44%

      0.35%

      0.67%

      0.53%

      BancorpSouth Bank


      Acquired Loan Information


      (Dollars in thousands)


      (Unaudited)













      Quarter Ended September 30, 2018








      Acquired Loans
      Accounted for
      Under ASC 310-20

      Acquired Loans
      Accounted for
      Under ASC 310-30

      Total Acquired
      Loans







      Net book value of acquired loans at beginning of period

      $              919,712

      $                 6,220

      $       925,932


      Fair value of loans acquired during the period

      -

      -

      -


      Changes in acquired loans

      (88,881)

      (1,112)

      (89,993)


      Net book value of acquired loans at end of period

      $              830,831

      $                 5,108

      $       835,939












      Loan mark on acquired loans at beginning of period

      $               (10,824)

      $                (4,725)

      $        (15,549)


      Loan mark recorded on loans acquired during the period

      -

      -

      -


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

      -

      482

      482


      Adjustment to accretable yield from excess recovery (for ASC 310-30 loans only)

      -

      (482)

      (482)


      Net accretion recognized on acquired loans

      1,410

      771

      2,181


      Remaining loan mark on acquired loans*

      $                (9,414)

      $                (3,954)

      $        (13,368)








      Quarter Ended June 30, 2018








      Acquired Loans
      Accounted for
      Under ASC 310-20

      Acquired Loans
      Accounted for
      Under ASC 310-30

      Total Acquired
      Loans







      Net book value of acquired loans at beginning of period

      $            1,070,417

      $                 5,865

      $     1,076,282


      Fair value of loans acquired during the period

      -

      -

      -


      Changes in acquired loans

      (150,705)

      355

      (150,350)


      Net book value of acquired loans at end of period

      $              919,712

      $                 6,220

      $       925,932












      Loan mark on acquired loans at beginning of period

      $               (13,507)

      $                (5,458)

      $        (18,965)


      Loan mark recorded on loans acquired during the period

      -

      -

      -


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

       N/A 

      408

      408


      Net accretion recognized on acquired loans

      2,683

      325

      3,008


      Remaining loan mark on acquired loans

      $               (10,824)

      $                (4,725)

      $        (15,549)













      Quarter Ended

      Quarter Ended

      Quarter Ended



      9/30/2018

      6/30/2018

      3/31/2018


      Loan yield, as reported

      4.72%

      4.67%

      4.60%







      Loan yield, excluding net accretion on acquired loans

      4.64%

      4.57%

      4.51%







      Net interest margin, as reported

      3.67%

      3.71%

      3.67%







      Net interest margin, excluding net accretion on acquired loans 

      3.62%

      3.63%

      3.60%












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











      * The remaining loan mark shown above for loans accounted for under ASC 310-30 includes $357 thousand in accretable yield as of September 30, 2018 compared to $424 thousand in accretable yield as of June 30, 2018. In addition, the same loans include $3.6 million in nonaccretable difference as of September 30, 2018 compared to $3.2 million as of June 30, 2018.

      BancorpSouth Bank





      Noninterest Revenue and Expense





      (Dollars in thousands)





      (Unaudited)




















      Quarter Ended


      Year to Date


      Sep-18


      Jun-18


      Mar-18


      Dec-17


      Sep-17


      Sep-18


      Sep-17

      NONINTEREST REVENUE:














      Mortgage banking excl. MSR and MSR Hedge market value adj

      $      5,045


      $         7,105


      $         7,732


      $      4,868


      $         6,955


      $  19,882


      $  22,654

      MSR and MSR Hedge market value adjustment

      1,472


      (201)


      5,533


      2,378


      (46)


      6,804


      (621)

      Credit card, debit card and merchant fees

      9,857


      10,530


      9,564


      9,530


      9,346


      29,951


      27,814

      Deposit service charges

      11,278


      10,767


      10,901


      10,257


      10,388


      32,946


      29,783

      Securities gains, net

      (54)


      (2)


      27


      523


      5


      (29)


      1,099

      Insurance commissions

      31,705


      32,965


      29,130


      25,758


      28,616


      93,800


      92,682

      Trust income

      3,742


      3,850


      3,848


      3,985


      3,803


      11,440


      11,043

      Annuity fees

      276


      357


      297


      216


      246


      930


      859

      Brokerage commissions and fees

      1,998


      1,538


      1,552


      1,418


      1,337


      5,088


      3,933

      Bank-owned life insurance

      2,842


      3,259


      1,947


      1,732


      2,700


      8,048


      6,079

      Other miscellaneous income

      3,455


      2,288


      8,403


      2,409


      2,610


      14,146


      9,634

           Total noninterest revenue

      $    71,616


      $       72,456


      $       78,934


      $    63,074


      $       65,960


      $ 223,006


      $ 204,959















      NONINTEREST EXPENSE:














      Salaries and employee benefits

      $    89,646


      $       91,451


      $       91,197


      $    77,268


      $       80,541


      $ 272,294


      $ 241,776

      Occupancy, net of rental income

      11,690


      11,103


      10,804


      10,064


      10,343


      33,597


      31,100

      Equipment

      3,994


      3,804


      3,754


      3,710


      3,352


      11,552


      10,358

      Deposit insurance assessments

      2,954


      3,129


      2,360


      2,659


      2,499


      8,443


      7,244

      Advertising

      1,522


      1,226


      855


      1,671


      1,185


      3,603


      2,885

      Foreclosed property expense

      920


      997


      366


      1,035


      447


      2,283


      2,457

      Telecommunications

      1,318


      1,327


      1,217


      1,219


      1,192


      3,862


      3,572

      Public relations

      795


      829


      794


      705


      675


      2,418


      2,049

      Data processing

      8,113


      7,970


      7,360


      6,855


      6,942


      23,443


      20,795

      Computer software

      3,652


      3,624


      3,336


      3,172


      3,074


      10,612


      8,968

      Amortization of intangibles

      1,438


      1,559


      1,602


      979


      994


      4,599


      3,034

      Legal

      657


      1,568


      691


      1,326


      1,016


      2,916


      3,575

      Merger expense

      942


      1,911


      5,727


      688


      -


      8,580


      -

      Postage and shipping

      1,238


      1,151


      1,237


      1,092


      1,050


      3,626


      3,305

      Other miscellaneous expense

      13,530


      13,533


      16,401


      13,438


      13,593


      43,464


      40,447

           Total noninterest expense

      $  142,409


      $      145,182


      $      147,701


      $  125,881


      $      126,903


      $ 435,292


      $ 381,565















      INSURANCE COMMISSIONS:














      Property and casualty commissions

      $    21,907


      $       23,041


      $       20,100


      $    18,667


      $       21,086


      $  65,048


      $  63,204

      Life and health commissions

      6,162


      6,753


      5,943


      5,900


      6,134


      18,858


      19,222

      Risk management income

      635


      605


      750


      608


      703


      1,990


      1,951

      Other

      3,001


      2,566


      2,337


      583


      693


      7,904


      8,305

           Total insurance commissions

      $    31,705


      $       32,965


      $       29,130


      $    25,758


      $       28,616


      $  93,800


      $  92,682

      BancorpSouth Bank

      Selected Additional Information

      (Dollars in thousands)

      (Unaudited)








      Quarter Ended


      Sep-18

      Jun-18

      Mar-18

      Dec-17

      Sep-17

      MORTGAGE SERVICING RIGHTS:






      Fair value, beginning of period

      $      75,614

      $       75,206

      $       69,190

      $      66,417

      $       65,491

      Additions to mortgage servicing rights:






         Originations of servicing assets

      3,520

      3,516

      2,683

      3,011

      3,393

      Changes in fair value:






         Due to payoffs/paydowns

      (2,984)

      (2,916)

      (2,382)

      (2,659)

      (2,502)

         Due to change in valuation inputs or






           assumptions used in the valuation model

      1,646

      (191)

      5,716

      2,422

      36

         Other changes in fair value

      -

      (1)

      (1)

      (1)

      (1)

      Fair value, end of period

      $      77,796

      $       75,614

      $       75,206

      $      69,190

      $       66,417







      MORTGAGE BANKING REVENUE:






      Production revenue:






         Origination

      $       3,161

      $         5,295

      $         5,239

      $       2,824

      $         4,809

         Servicing

      4,868

      4,726

      4,875

      4,703

      4,648

         Payoffs/Paydowns

      (2,984)

      (2,916)

      (2,382)

      (2,659)

      (2,502)

           Total production revenue

      5,045

      7,105

      7,732

      4,868

      6,955

      Market value adjustment on MSR

      1,646

      (191)

      5,716

      2,422

      36

      Market value adjustment on MSR Hedge

      (174)

      (10)

      (183)

      (44)

      (82)

      Total mortgage banking revenue

      $       6,517

      $         6,904

      $       13,265

      $       7,246

      $         6,909



















      Mortgage loans serviced

      $ 6,628,445

      $   6,579,444

      $   6,532,950

      $ 6,533,642

      $   6,506,550

      MSR/mtg loans serviced

      1.17%

      1.15%

      1.15%

      1.06%

      1.02%







      AVAILABLE-FOR-SALE SECURITIES, at fair value






      U.S. Government agencies

      $ 2,260,949

      $   2,235,238

      $   2,385,962

      $ 2,214,995

      $   1,687,186

      U.S. Government agency issued residential






         mortgage-back securities

      138,624

      141,443

      139,148

      148,548

      157,891

      U.S. Government agency issued commercial






         mortgage-back securities

      107,506

      122,974

      124,041

      122,068

      153,509

      Obligations of states and political subdivisions

      319,280

      329,099

      340,616

      312,931

      328,314

      Total available-for-sale securities

      $ 2,826,359

      $   2,828,754

      $   2,989,767

      $ 2,798,542

      $   2,326,900

      BancorpSouth Bank

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

      (Dollars in thousands, except per share amounts)

      (Unaudited)

































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

















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




























      Quarter ended


      Year to Date




      9/30/2018


      6/30/2018


      3/31/2018


      12/31/2017


      9/30/2017


      9/30/2018


      9/30/2017

















      Net income


      $      66,683


      $   54,046


      $          53,491


      $          37,523


      $          39,528


      $         174,220


      $       115,510

      Plus:

      Merger expense, net of tax


      707


      1,434


      4,298


      427


      -


      6,439


      -


      Tax-related matters


      -


      -


      -


      623


      -


      -


      -

      Less:

      Security (losses)/gains, net of tax


      (40)


      (2)


      20


      325


      3


      (22)


      681


      Tax-related matters


      11,288


      -


      -


      -


      -


      11,288


      -

      Net operating income


      $      56,142


      $   55,482


      $          57,769


      $          38,248


      $          39,525


      $         169,393


      $       114,829

















      Less:

      MSR market value adjustment, net of tax


      1,103


      (151)


      4,153


      1,476


      (28)


      5,106


      (385)

      Net operating income-excluding MSR


      $      55,039


      $   55,633


      $          53,616


      $          36,772


      $          39,553


      $         164,287


      $       115,214

































      Reconciliation of Total Operating Expense to Total Noninterest Expense:



























      Total noninterest expense


      $    142,409


      $ 145,182


      $        147,701


      $         125,881


      $         126,903


      $         435,292


      $       381,565

      Less:

      Merger expense


      942


      1,911


      5,727


      688


      -


      8,580


      -

      Total operating expense


      $    141,467


      $ 143,271


      $        141,974


      $         125,193


      $         126,903


      $         426,712


      $       381,565

      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




      9/30/2018


      6/30/2018


      3/31/2018


      12/31/2017


      9/30/2017


      9/30/2018


      9/30/2017

      Tangible assets















      Total assets


      $ 17,249,175


      $  17,222,491


      $  17,185,772


      $ 15,298,518


      $  14,760,394


      $ 17,249,175


      $ 14,760,394

      Less:  

      Goodwill


      590,292


      588,004


      580,900


      300,798


      300,798


      590,292


      300,798


      Other identifiable intangible assets


      36,475


      39,031


      40,590


      17,882


      18,860


      36,475


      18,860

      Total tangible assets


      $ 16,622,408


      $  16,595,456


      $  16,564,282


      $ 14,979,838


      $  14,440,736


      $ 16,622,408


      $ 14,440,736

















      Tangible shareholders' equity















      Total shareholders' equity


      $   2,116,375


      $    2,072,083


      $    2,060,487


      $   1,713,485


      $    1,700,502


      $   2,116,375


      $   1,700,502

      Less:

      Goodwill


      590,292


      588,004


      580,900


      300,798


      300,798


      590,292


      300,798


      Other identifiable intangible assets


      36,475


      39,031


      40,590


      17,882


      18,860


      36,475


      18,860

      Total tangible shareholders' equity


      $   1,489,608


      $    1,445,048


      $    1,438,997


      $   1,394,805


      $    1,380,844


      $   1,489,608


      $   1,380,844

















      Total average assets


      $ 17,059,865


      $  17,094,283


      $  16,918,568


      $ 14,809,497


      $  14,710,245


      $ 17,024,756


      $ 14,760,991

      Total shares of common stock outstanding


      98,525,516


      98,700,509


      99,636,779


      90,312,378


      90,329,896


      98,525,516


      90,329,896

      Average shares outstanding-diluted


      98,819,905


      99,057,054


      98,942,268


      90,546,824


      91,099,770


      98,939,743


      92,157,392

















      Tangible shareholders' equity to tangible assets (1)


      8.96%


      8.71%


      8.69%


      9.31%


      9.56%


      8.96%


      9.56%

      Return on tangible equity (2)


      17.76%


      15.00%


      15.08%


      10.67%


      11.36%


      15.64%


      11.18%

      Operating return on tangible equity-excluding MSR (3)


      14.66%


      15.44%


      15.11%


      10.46%


      11.36%


      14.75%


      11.16%

      Operating return on average assets-excluding MSR (4)


      1.28%


      1.31%


      1.29%


      0.99%


      1.07%


      1.29%


      1.04%

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


      10.45%


      10.88%


      10.80%


      8.58%


      9.25%


      10.71%


      9.05%

      Tangible book value per share (6)


      $         15.12


      $          14.64


      $          14.44


      $         15.44


      $         15.29


      $         15.12


      $         15.29

      Operating earnings per share (7)


      $           0.57


      $            0.56


      $            0.58


      $           0.42


      $           0.43


      $           1.72


      $           1.25

      Operating earnings per share-excluding MSR (8)


      $           0.56


      $            0.56


      $            0.54


      $           0.41


      $           0.43


      $           1.67


      $           1.25

































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
















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
















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

















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

















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

















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

















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

















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

















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









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

      SOURCE BancorpSouth Bank

      Modal title

      Contact PR Newswire

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

      Products

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

      About

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

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

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

      Contact PR Newswire

      Products

      About

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