Skip to main content

The First Bancshares, Inc. Reports a 93% Increase in Net Income Available to Common Shareholders; Increases Quarterly Dividend by 14%

The First Bancshares, Inc. (NASDAQ: FBMS), holding company for The First, A National Banking Association, (www.thefirstbank.com) reported today net income available to common shareholders of $7.6 million for the quarter ended March 31, 2019, an increase of $3.7 million or 92.9%, compared to $4.0 million for the quarter ended March 31, 2018, and an increase of $0.8 million, or 11.3%, compared to $6.9 million for the fourth quarter of 2018. Operating net earnings increased 85.2%, or $4.6 million, for the quarter ended March 31, 2019, totaling $9.9 million for the first quarter of 2019 as compared to $5.4 million for the first quarter of 2018, and increased $0.8 million, or 8.6%, as compared to $9.1 million for the fourth quarter of 2018. Operating net earnings for the first quarter of 2019 excludes merger-related costs of $2.5 million, net of tax and income in the form of an award from the U. S. Department of the Treasury of $0.2 million, net of tax. Operating net earnings for the first quarter of 2018 excludes merger-related costs of $1.4 million, net of tax. Operating net earnings for the fourth quarter of 2018 exclude merger-related costs of $3.2 million, net of tax as well as $0.3 million, net of tax related to the sale of investment securities and $0.7 million net of tax in awards from the U. S. Department of Treasury.

For the first quarter of 2019, fully diluted earnings per share were $0.48, compared to $0.34 for the first quarter of 2018 and $0.48 for the fourth quarter of 2018. Excluding the impact of the merger-related costs and income described above, fully diluted operating earnings per share for the first quarter of 2019 were $0.63 as compared to $0.46 for the first quarter of 2018, and $0.64 for the fourth quarter of 2018. Fully diluted earnings per share for first quarter of 2019 include the issuance of 2,377,501 shares of our common stock in connection with the acquisition of FPB Financial Corp (“FPB”). Fully diluted earnings per share for first quarter of 2018 include the issuance of 1,134,010 shares of our common stock in connection with the acquisition of Southwest Bancshares, Inc. (“Southwest”).

Highlights for the Quarter:

  • On March 2, 2019, the Company closed as planned the acquisition of FPB and its wholly-owned subsidiary, Florida Parishes Bank, which added 7 locations servicing the Hammond and New Orleans areas in Louisiana. System integration for this acquisition was completed in March as well.
  • On March 28, 2019, the Company announced that its Board of Directors authorized a share repurchase program allowing the Company to purchase up to an aggregate of $20 million in shares of the Company’s issued and outstanding common stock.
  • During the quarter, the Company received a $0.23 million Financial Assistance Award from the Community Development Financial Institutions Fund of the U. S. Department of the Treasury as a result of our designation as a Community Development Financial Institution.
  • Excluding the acquisition of FPB, loans increased $33.3 million, or 1.6% during the first quarter of 2019.
  • Excluding the acquisition of FPB, deposits increased $146.0 million, or 5.9% during the first quarter of 2019.
  • The Company’s Board of Directors increased the quarterly dividend by $0.01 to $0.08 per share, a 14% increase.

M. Ray “Hoppy” Cole, President and Chief Executive Officer, commented, “We continue to see increasing profitability and strong overall performance of our Company as a result of our regional expansion plan. In addition to a 93% increase in net income year over year, we posted solid organic growth in loans and deposits across our five-state operating area. We also closed our merger and completed the operating system integration of Florida Parishes Bank during the quarter. We are excited to have Florida Parishes’ clients and team member become part of The First. They are an experienced, well respected group of bankers that will further our growth in Louisiana.”

Balance Sheet

Consolidated assets increased $529.0 million to $3.533 billion at March 31, 2019 from $3.004 billion at December 31, 2018. The acquisition of FPB accounted for $436.1 million of the increase.

Total loans were $2.335 billion at March 31, 2019, as compared to $2.060 billion at December 31, 2018, and $1.517 billion at March 31, 2018, representing increases of $274.9 million or 13.3%, and $818.8 million or 54.0%, respectively. The acquisition of FPB accounted for $241.6 million, net of fair value marks, of the total increase in loans as compared to the fourth quarter of 2018. The acquisitions of Sunshine Financial, Inc., (“Sunshine”), FMB Banking Corporation (“FMB”) and FPB accounted for $705.1 million, net of fair value marks, of the total increase in loans as compared to the first quarter of 2018. The increase in loans, net of acquired loans, during the sequential quarter amounted to $33.3 million.

Total deposits were $2.914 billion at March 31, 2019, as compared to $2.457 billion at December 31, 2018, and $1.992 billion at March 31, 2018, representing increases of $456.9 million or 18.6%, and $922.7 million or 46.3%, respectively. The acquisition of FPB accounted for $314.4 million of the total increase in deposits as compared to December 31, 2018. The acquisitions of Southwest, Sunshine and FMB accounted for $866.0 million of the total increase in deposits as compared to March 31, 2018. The increase in deposits of $146.0 million, net of acquired, during the first quarter of 2019 was largely due to increases in NOW accounts of $131.6 million, of which $129.1 million is attributable to the seasonality of the public fund deposits.

Asset Quality

Nonperforming assets totaled $39.2 million at March 31, 2019, an increase of $4.9 million compared to $34.3 million at December 31, 2018 and an increase of $24.4 million compared to March 31, 2018. The majority of the increases in both quarterly comparisons was related to acquired loans. The ratio of the allowance for loan and leases losses (ALLL) to total loans was 0.48% at March 31, 2019, 0.49% at December 31, 2018 and 0.57% at March 31, 2018. The ratio of annualized net charge-offs (recoveries) to total loans was (0.008%) for the quarter ended March 31, 2019 compared to 0.02% for the quarter ended December 31, 2018 and (0.02%) for the quarter ended March 31, 2018.

First Quarter 2019 vs. First Quarter 2018 Earnings Comparison

Net income available to common shareholders for the first quarter of 2019 totaled $7.6 million compared to $4.0 million for the first quarter of 2018, an increase of $3.7 million or 92.9%.

Operating net earnings for the first quarter of 2019 totaled $9.9 million compared to $5.4 million for the first quarter of 2018, an increase of $4.6 million or 85.2%. The calculation of operating net earnings excludes the merger-related costs and non-recurring income for each quarter as discussed above.

Net interest income for the first quarter of 2019 was $27.1 million, an increase of $10.8 million when compared to the first quarter of 2018. The increase was due to interest income earned on a higher volume of loans as well as increased interest rates. Fully tax equivalent (“FTE”) net interest income totaled $27.4 million and $16.6 million for the first quarter of 2019 and 2018, respectively. FTE net interest income increased $10.8 million in the prior year quarterly comparison due to increased loan volume as well as increased interest rates. Purchase accounting adjustments accounted for $1.1 million of the difference in net interest income for the first quarter comparisons. First quarter 2019 FTE net interest margin of 3.89% included 18 basis points related to purchase accounting adjustments compared to 3.67% for the same quarter in 2018, which included 2 basis points related to purchase accounting adjustments.

Non-interest income increased $2.1 million for the first quarter of 2019 as compared to the first quarter of 2018 due to increased service charges and interchange fee income of $1.4 million primarily based on the increased deposit base due to the acquisitions. Non-interest income also included the Financial Assistance Award of $0.23 million from the U.S. Department of the Treasury received during the first quarter of 2019 as a result of our designation as a Community Development Financial Institution.

First quarter 2019 non-interest expense was $21.9 million, an increase of $7.3 million, or 50.0% as compared to the first quarter of 2018. Excluding the increase in acquisition charges of $1.4 million for first quarter of 2019, non-interest expense increased $5.9 million in the first quarter of 2019, of which $3.8 million was attributable to the operations of Southwest, Sunshine, FMB and FPB, as compared to first quarter of 2018.

Investment securities totaled $620.5 million, or 17.6% of total assets at March 31, 2019, versus $441.9 million, or 19.2% of total assets at March 31, 2018. The average balance of investment securities increased $172.7 million in prior year quarterly comparison, primarily as a result of the acquisitions. The average tax equivalent yield on investment securities increased 28 basis points to 3.32% from 3.04% in prior year quarterly comparison. The investment portfolio had a net unrealized gain of $5.5 million at March 31, 2019 as compared to a net unrealized loss of $5.1 million at March 31, 2018.

The FTE average yield on all earning assets increased 57 basis points in prior year quarterly comparison, from 4.19% for the first quarter of 2018 to 4.76% for the first quarter of 2019. Average interest expense increased 45 basis points from 0.67% for the first quarter of 2018 to 1.12% for the first quarter of 2019 due primarily to increased interest-bearing deposit accounts as well as the issuance of subordinated debt in the second quarter of 2018 and rising interest rates. Cost of all deposits averaged 67 basis points for the first quarter of 2019 compared to 44 basis points for the first quarter of 2018. Public funds increased $120.5 million when comparing March 31, 2019 to March 31, 2018.

First Quarter 2019 vs Fourth Quarter 2018 Earnings Comparison

Net income available to common shareholders for the first quarter of 2019 increased $0.8 million, or 11.3% to $7.6 million compared to $6.9 million for the fourth quarter of 2018. For the first quarter of 2019, fully diluted earnings per share were $0.48, compared to $0.48 for the fourth quarter of 2018.

Operating net earnings for the first quarter of 2019 compared to the fourth quarter of 2018 increased $0.8 million or 8.6% from $9.1 million to $9.9 million. Operating net earnings exclude the merger-related costs and other excluded items for the first quarter of 2019 as discussed above. Operating net earnings for the fourth quarter of 2018 exclude merger-related costs of $3.2 million, net of tax as well as $0.3 million, net of tax related to the gain on sale of investment securities and $0.7 million, net of tax in awards from the U. S. Department of Treasury. Excluding the impact of the merger-related costs and other items described above, fully diluted operating earnings per share for the first quarter of 2019 were $0.63 as compared to $0.64 for the fourth quarter of 2018.

Net interest income for the first quarter of 2019 was $27.1 million as compared to $25.3 million for the fourth quarter of 2018, an increase of $1.9 million. FTE net interest income increased $1.9 million to $27.4 million from $25.5 million in sequential-quarter comparison. The increase was due to increased loan volume as well as increased interest rates on both sides of the balance sheet. Interest income from purchase accounting adjustments decreased $0.3 million in sequential quarter comparison. First quarter 2019 FTE net interest margin of 3.89% included 18 basis points related to purchase accounting adjustments compared to 4.08% for the fourth quarter in 2018, which included 24 basis points related to purchase accounting adjustments.

Investment securities totaled $620.5 million, or 17.6% of total assets at March 31, 2019, versus $514.9 million, or 17.1% of total assets at December 31, 2018. The average balance of investment securities increased $69.5 million in sequential-quarter comparison, primarily as a result of the acquisition of FPB. The average tax equivalent yield on investment securities increased 17 basis points to 3.32% from 3.15% in sequential-quarter comparison. The investment portfolio had a net unrealized gain of $5.5 million at March 31, 2019 as compared to a net unrealized loss of $2.5 million at December 31, 2018.

The FTE average yield on all earning assets decreased in sequential-quarter comparison from 4.93% to 4.76%. Average interest expense increased 3 basis points from 1.09% for the fourth quarter of 2018 to 1.12% for the first quarter of 2019 due primarily to increased rates as well as an increase in borrowings. Cost of all deposits averaged 67 basis points for the first quarter of 2019 compared to 61 basis points for the fourth quarter of 2018. Public funds increased $129.1 million when comparing March 31, 2019 to December 31, 2018, excluding the acquisition of FPB.

Non-interest income excluding the awards from the U. S. Department of the Treasury and gain on sales of securities, increased $0.2 million in sequential-quarter comparison resulting from increased interchange fee income. Non-interest income for the first quarter of 2019 included the Bank Enterprise Award received from the U. S. Department of the Treasury for $0.23 million, and for the fourth quarter included the Financial Assistance Award received from the U. S. Department of the Treasury for $0.95 million, which resulted in a net decrease in non-interest income of $0.7 million for the quarterly comparison.

Non-interest expense for the first quarter of 2019 was $21.9 million compared to $22.2 million for the fourth quarter of 2018. Excluding acquisition charges for each quarter, non-interest expense increased $0.6 million in sequential-quarter comparison, which is largely attributable to the operations of FPB acquired in the first quarter.

Declaration of Cash Dividend

The Company announced that its Board of Directors declared a cash dividend of $0.08 per share, an increase of $0.01 per share, or 14% to be paid on its common stock on May 24, 2019 to shareholders of record as of the close of business on May 10, 2019.

About The First Bancshares, Inc.

The First Bancshares, Inc., headquartered in Hattiesburg, Mississippi, is the parent company of The First, A National Banking Association. Founded in 1996, The First has operations in Mississippi, Louisiana, Alabama, Florida and Georgia. The Company’s stock is traded on the NASDAQ Global Market under the symbol FBMS. Information is available on the Company’s website: www.thefirstbank.com.

Non-GAAP Financial Measures

Our accounting and reporting policies conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP measures are used by management to supplement the evaluation of our performance. This press release includes operating net earnings, operating earnings per share, fully tax equivalent net interest income, total tangible common equity, tangible book value per common share and certain ratios derived from these non-GAAP financial measures. The Company believes that the non-GAAP financial measures included in this press release allow management and investors to understand and compare results in a more consistent manner for the periods presented in this press release. Non-GAAP financial measures should be considered supplemental and not a substitute for the Company’s results reported in accordance with GAAP for the periods presented, and other bank holding companies may define or calculate these measures differently. These non-GAAP financial measures should not be considered in isolation and do not purport to be an alternative to net income, earnings per share, net interest income, book value or other GAAP financial measures as a measure of operating performance. A reconciliation of these non-GAAP financial measures to the most comparable GAAP measure is provided in this press release following the Condensed Consolidated Financial Information (unaudited).

Forward Looking Statements

This news release contains statements regarding the projected performance of The First Bancshares, Inc. and its subsidiary. These statements constitute forward-looking information within the meaning of the Private Securities Litigation Reform Act. Actual results may differ materially from the projections provided in this release since such projections involve significant known and unknown risks and uncertainties. Factors that might cause such differences include, but are not limited to: competitive pressures among financial institutions increasing significantly; economic conditions, either nationally or locally, in areas in which the Company conducts operations being less favorable than expected; interest rate risk; legislation or regulatory changes which adversely affect the ability of the consolidated Company to conduct business combinations or new operations; and risks related that the anticipated benefits from the transactions with Southwest, Sunshine, FMB and FPB are not realized in the time frame anticipated or at all as a result of changes in general economic and market conditions or other unexpected factors or events. These and other factors that could cause results to differ materially from those described in the forward-looking statements, as well as a discussion of the risks and uncertainties that may affect our business, can be found in our Annual Report on Form 10-K and in other filings we make with the Securities and Exchange Commission, which are available on the SEC’s website, http://www.sec.gov. The Company disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(in thousands except per share data)

EARNINGS DATA

Quarter
Ended
3/31/19

Quarter
Ended
12/31/18

Quarter
Ended
9/30/18

Quarter
Ended
6/30/18

Quarter
Ended
3/31/18

Total Interest Income $ 33,273 $ 30,555 $ 25,628 $ 25,037 $ 18,758
Total Interest Expense

6,142

5,285

3,959

3,468

2,378

Net Interest Income

27,131

25,270

21,669

21,569

16,380

FTE net interest income*

27,388

25,524

21,925

21,826

16,609

Provision for loan losses 1,123 574 412 857 277
Non-interest income 5,554 6,396 5,074 5,632 3,459
Non-interest expense

21,893

22,249

19,786

19,680

14,597

Earnings before income taxes 9,669 8,843 6,545 6,664 4,965
Income tax expense

2,034

1,982

1,383

1,419

1,008

Net income available to common shareholders

$ 7,635

$ 6,861

$ 5,162

$ 5,245

$ 3,957

PER COMMON SHARE DATA
Basic earnings per share $ 0.49 $ 0.48 $ 0.39 $ 0.40 $ 0.34
Diluted earnings per share 0.48 0.48 0.39 0.40 0.34
Diluted earnings per share, operating* 0.63 0.64 0.62 0.62 0.46
Quarterly dividends per share .07 .05 .05 .05 .05
Book value per common share at end of period 26.30 24.49 22.09 21.88 20.95
Tangible book value per common share at period end* 17.79 16.88 17.10 16.82 16.39
Market price at end of period 30.90 30.91 39.05 36.80 32.25
Shares outstanding at period end 17,272,731 14,830,598 13,074,516 13,065,953 12,339,492
Weighted average shares outstanding:
Basic 15,646,476 14,247,555 13,072,455 13,065,953 11,556,968
Diluted 15,770,622 14,371,562 13,192,207 13,167,969 11,652,959
AVERAGE BALANCE SHEET DATA
Total assets $3,181,761 $2,812,212 $2,470,607 $2,443,176 $1,986,150
Loans and leases 2,167,495 1,959,179 1,720,884 1,696,737 1,325,272
Total deposits 2,599,842 2,296,966 2,069,910 2,115,661 1,683,999
Total common equity 390,217 328,250 284,839 274,535 230,255
Total tangible common equity* 262,553 222,402 219,077 217,092 196,326
SELECTED RATIOS
Annualized return on avg assets 0.96% 0.98% 0.84% 0.86% 0.80%
Annualized return on avg assets, operating* 1.25% 1.30% 1.33% 1.33% 1.08%
Annualized return on avg common equity, operating* 10.18% 11.14% 11.51% 11.85% 9.31%
Annualized return on avg tangible common equity, oper* 15.13% 16.44% 14.96% 14.99% 10.92%
Average loans to average deposits 83.37% 85.29% 83.14% 80.20% 78.70%
FTE Net Interest Margin* 3.89% 4.08% 3.97% 3.92% 3.67%
Efficiency Ratio 66.46% 69.69% 73.28% 71.67% 72.74%
Efficiency Ratio, operating* 57.21% 59.06% 58.25% 57.70% 63.98%
CREDIT QUALITY
Allowance for loan losses (ALLL) as a % of total loans 0.48% 0.49% 0.56% 0.56% 0.57%
Nonperforming assets to tangible equity + ALLL 12.32% 13.17% 10.05% 7.88% 6.99%
Nonperforming assets to total loans + OREO 1.67% 1.66% 1.33% 1.04% 0.97%
Annualized QTD net charge-offs (recoveries) to total loans (0.008%) 0.02% 0.03% 0.003% (0.02%)

*See reconciliation of Non-GAAP financial measures

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(in thousands)

BALANCE SHEET

Mar 31,
2019

Dec 31,
2018

Sept 30,
2018

June 30,
2018

Mar 31,
2018

Assets
Cash and cash equivalents $ 248,576 $ 159,107 $ 122,371 $ 120,425 $ 162,521
Securities available-for-sale 598,796 492,701 424,940 437,011 425,529
Securities held-to-maturity 6,397 6,000 6,000 6,000 6,000
Other investments

15,298

16,227

13,104

10,320

10.399

Total investment securities 620,491 514,928 444,044 453,331 441,928
Loans held for sale 6,238 4,838 4,269 5,914 2,538
Total loans 2,335,348 2,060,422 1,748,483 1,710,271 1,516,579
Allowance for loan losses

(11,235)

(10,065)

(9,765)

(9,512)

(8,659)

Loans, net 2,324,113 2,050,357 1,738,718 1,700,759 1,507,920
Premises and equipment 94,624 74,783 62,342 62,289 57,430
Other Real Estate Owned 11,588 10,869 8,453 7,890 7,357
Goodwill and other intangibles 147,150 112,916 65,238 66,105 56,343
Other assets

80,199

76,188

66,355

64,976

63,376

Total assets

$3,532,979

$3,003,986

$2,511,790

$2,481,689

$2,299,413

Liabilities and Shareholders’ Equity
Non-interest bearing deposits $ 655,900 $ 570,148 $ 430,430 $ 459,402 $ 414,142
Interest-bearing deposits

2,258,418

1,887,311

1,616,016

1,637,833

1,577,502

Total deposits 2,914,318 2,457,459 2,046,446 2,097,235 1,991,644
Borrowings 61,750 85,500 85,508 10,516 29,034
Subordinated debentures 80,561 80,521 75,117 75,192 10,310
Other liabilities

22,003

17,252

15,921

12,920

9,886

Total liabilities 3,078,632 2,640,732 2,222,992 2,195,863 2,040,874
Total shareholders’ equity

454,347

363,254

288,798

285,826

258,539

Total liabilities and shareholders’ equity

$3,532,979

$3,003,986

$2,511,790

$2,481,689

$2,299,413

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(in thousands except per share data)

EARNINGS STATEMENTThree Months Ended
3/31/1912/31/189/30/186/30/183/31/18
Interest Income:
Loans, including fees $ 27,569 $ 25,184 $ 21,824 $ 21,155 $ 15,926
Investment securities 4,339 3,785 3,126 3,181 2,661
Accretion of purchase accounting adjustments 1,235 1,532 583 559 59
Other interest income

130

54

95

142

112

Total interest income 33,273 30,555 25,628 25,037 18,758
Interest Expense:
Deposits 4,275 3,506 2,740 2,498 1,840
Borrowings 546 482 52 147 460
Subordinated debentures 1,233 1,179 1,125 774 78
Accretion of purchase accounting adjustments

88

118

42

49

-

Total interest expense

6,142

5,285

3,959

3,468

2,378

Net interest income 27,131 25,270 21,669 21,569 16,380
Provision for loan losses

1,123

574

412

857

277

Net interest income after provision for loan losses 26,008 24,696 21,257 20,712 16,103
Non-interest Income:
Service charges on deposit accounts 1,831 1,887 1,538 1,341 1,027
Mortgage Income 909 969 1,066 1,213 800
Interchange Fee Income 1,652 1,527 1,180 1,500 1,040
Gain (loss) on securities, net 38 334 - (5) -
Financial Assistance Award/Bank Enterprise Award 233 950 233 917 -
Other charges and fees

891

729

1,057

666

592

Total non-interest income 5,554 6,396 5,074 5,632 3,459
Non-interest expense (benefit):
Salaries and employee benefits 10,697 10,336 9,266 9,502 7,789
Occupancy expense 2,442 2,281 2,163 2,034 1,647
FDIC premiums (52) 369 278 368 367
Marketing 175 173 60 70 80
Amortization of core deposit intangibles 716 750 349 356 201
Other professional services 920 452 847 438 189
Acquisition charges 3,179 4,155 4,059 3,838 1,758
Other non-interest expense

3,816

3,733

2,764

3,074

2,566

Total Non-interest expense

21,893

22,249

19,786

19,680

14,597

Earnings before income taxes 9,669 8,843 6,545 6,664 4,965
Income tax expense

2,034

1,982

1,383

1,419

1,008

Net income available to common shareholders

$ 7,635

$ 6,861

$ 5,162

$ 5,245

$ 3,957

Diluted earnings per common share

$ 0.48

$ 0.48

$ 0.39

$ 0.40

$ 0.34

Diluted earnings per common share, operating*

$ 0.63

$ 0.64

$ 0.62

$ 0.62

$ 0.46

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(in thousands except per share data)

EARNINGS STATEMENTYear to Date
20192018
Interest Income:
Loans, including fees $ 27,569 $ 15,926
Investment securities 4,339 2,661
Accretion of purchase accounting adjustments 1,235 59
Other interest income

130

112

Total interest income 33,273 18,758
Interest Expense:
Deposits 4,275 1,840
Borrowings 546 460
Subordinated debentures 1,233 78
Amortization of purchase accounting adjustments

88

-

Total interest expense

6,142

2,378

Net interest income 27,131 16,380
Provision for loan losses

1,123

277

Net interest income after provision for loan losses 26,008 16,103
Non-interest Income:
Service charges on deposit accounts 1,831 1,027
Mortgage Income 909 800
Interchange Fee Income 1,652 1,040
Gain (loss) on securities, net 38 -
Financial Assistance Award/Bank Enterprise Award 233 -
Other charges and fees

891

592

Total non-interest income 5,554 3,459
Non-interest expense:
Salaries and employee benefits 10,697 7,789
Occupancy expense 2,442 1,647
FDIC premiums (52) 367
Marketing 175 80
Amortization of core deposit intangibles 716 201
Other professional services 920 189
Acquisition charges 3,179 1,758
Other non-interest expense

3,816

2,566

Total Non-interest expense 21,893 14,597
Earnings before income taxes 9,669 4,965
Income tax expense

2,034

1,008

Net income available to common shareholders

$ 7,635

$ 3,957

Diluted earnings per common share

$ 0.48

$ 0.34

Diluted earnings per common share, operating*

$ 0.63

$ 0.46

*See reconciliation of Non-GAAP financial measures

FIRST BANCSHARES, INC and SUBSIDIARIES

Condensed Consolidated Financial Information (unaudited)

(in thousands)

COMPOSITION OF LOANS

Mar 31,
2019

Percent
of Total

Dec 31,
2018

Sept 30,
2018

June 30,
2018

Mar 31,
2018

Percent
of Total

Commercial, financial and agricultural $ 340,333 14.5% $ 301,182 $ 246,401 $ 228,643 $ 213,118 14.0%
Real estate – construction 348,788 14.9% 298,718 251,240 229,164 213,712 14.1%
Real estate – commercial 857,918 36.6% 776,880 654,040 658,096 561,153 36.9%
Real estate – residential 722,611 30.9% 617,804 529,515 546,120 475,868 31.3%
Lease Financing Receivable 3,060 0.1% 2,891 2,659 2,476 2,433 0.2%
Obligations of States & subdivisions 13,734 0.6% 16,941 16,374 10,627 15,861 1.0%
Consumer 48,904 2.1% 46,006 48,254 35,145 34,434 2.3%
Loans held for sale

6,238

0.3%

4,838

4,269

5,914

2,538

0.2%

Total loans

$2,341,586

100%

$2,065,260

$1,752,752

$1,716,185

$1,519,117

100%

COMPOSITION OF DEPOSITS

Mar 31,
2019

Percent
of Total

Dec 31,
2018

Sept 30,
2018

June 30,
2018

Mar 31,
2018

Percent
of Total

Noninterest bearing $655,900 22.5% $570,148 $430,430 $459,402 $414,142 20.8%
NOW and other 1,062,112 36.4% 835,434 705,851 731,617 761,318 38.2%
Money Market/Savings 647,783 22.2% 566,276 503,772 519,516 434,569 21.8%
Time Deposits of less than $250,000 414,281 14.2% 384,030 321,619 308,086 295,317 14.8%
Time Deposits of $250,000 or more

134,242

4.7%

101,571

84,774

78,614

86,298

4.4%

Total Deposits

$2,914,318

100%

$2,457,459

$2,046,446

$2,097,235

$1,991,644

100%

ASSET QUALITY DATA

Mar 31,
2019

Dec 31,
2018

Sept 30,
2018

June 30,
2018

Mar 31,
2018

Nonaccrual loans $ 26,502 $ 21,895 $ 13,572 $ 8,440 $ 5,746
Loans past due 90 days and over

943

1,325

805

940

1,096

Total nonperforming loans 27,445 23,220 14,377 9,380 6,842
Other real estate owned 11,588 10,869 8,453 7,890 7,357
Nonaccrual securities

208

208

616

616

616

Total nonperforming assets

$ 39,241

$34,297

$23,446

$17,886

$ 14,815

Nonperforming assets to total assets 1.11% 1.14% 0.93% 0.72% 0.64%
Nonperforming assets to total loans + OREO 1.67% 1.66% 1.33% 1.04% 0.97%
ALLL to nonperforming loans 40.94% 43.35% 67.92% 101.41% 128.13%
ALLL to total loans 0.48% 0.49% 0.56% 0.56% 0.57%
Quarter-to-date net charge-offs (recs) $ (47) $ 93 $ 151 $ 12 $ (94)
Annualized QTD net chg-offs (recs) to loans (0.008%) 0.02% 0.03% 0.003% (0.02%)

FIRST BANCSHARES, INC and SUBSIDIARIES
Condensed Consolidated Financial Information (unaudited)
(in thousands)
YieldThree Months EndedThree Months EndedThree Months EndedThree Months EndedThree Months Ended
AnalysisMarch 31, 2019December 31, 2018September 30, 2018June 30, 2018March 31, 2018
TaxTaxTaxTaxTax
AvgEquivalentYield/AvgEquivalentYield/AvgEquivalentYield/AvgEquivalentYield/AvgEquivalentYield/
BalanceinterestRateBalanceinterestRateBalanceinterestRateBalanceinterestRateBalanceinterestRate
Taxable securities $ 435,576 $ 3,581 3.29% $ 369,820 $ 2,808 3.04% $ 331,601 $ 2,369 2.86% $ 328,898 $ 2,423 2.95% $ 274,595 $ 1,986 2.89%
Tax-exempt
securities 117,831 1,015 3.45% 114,055 1,003 3.52% 116,235 1,013 3.49% 117,875 1,015 3.44% 106,161 904 3.41%
Total investment
securities 553,407 4,596 3.32% 483,875 3,811 3.15% 447,836 3,382 3.02% 446,773 3,438 3.08% 380,756 2,890 3.04%
FFS & Int bearing dep - -
in other banks 94,778 130 0.55% 57,655 282 1.96% 42,174 95 0.90% 85,321 142 0.67% 105,689 112 0.42%
Loans 2,167,495 28,804 5.32% 1,959,179 26,716 5.45% 1,720,884 22,407 5.21% 1,696,737 21,714 5.12% 1,325,272 15,985 4.82%
Total Interest
earning assets 2,815,680 33,530 4.76% 2,500,709 30,809 4.93% 2,210,894 25,884 4.68% 2,228,831 25,294 4.54% 1,811,717 18,987 4.19%
Other assets 366,081311,503259,713214,345174,433
Total assets $ 3,181,761$ 2,812,212$ 2,470,607$ 2,443,176$ 1,986,150
Interest-bearing
liabilities:
Deposits $ 2,024,718 $ 4,363 0.86% $ 1,776,780 $ 3,615 0.81% $ 1,629,195 $ 2,782 0.68% $ 1,676,110 $ 2,547 0.61% $ 1,330,925 $ 1,840 0.55%
Repo - - 0.00% - - 0.00% - - 0.00% - - 0.00% - - 0.00%
Fed funds purchased 150 5 13.33% 1,455 18 4.95% 1,893 27 5.71% 1,382 9 2.60% 202 1 1.98%
FHLB 86,119 541 2.51% 92,352 465 2.01% 22,469 25 0.45% 22,959 138 2.40% 71,944 459 2.55%
Subordinated
debentures 80,540 1,233 6.12% 75,391 1,187 6.30% 75,124 1,125 5.99% 54,036 774 5.73% 10,310 78 3.03%
Total interest
bearing liabilities 2,191,527 6,142 1.12% 1,945,978 5,285 1.09% 1,728,681 3,959 0.92% 1,754,487 3,468 0.79% 1,413,381 2,378 0.67%
Other liabilities 600,017 537,984 457,087 414,154 342,514
Shareholders' equity 390,217 328,250 284,839 274,535 230,255
Total liabilities and
shareholders'
equity $ 3,181,761$ 2,812,212$ 2,470,607$ 2,443,176$ 1,989,150
Net interest
income (FTE)* $ 27,388 3.64% $ 25,524 3.84% $ 21,925 3.77% $ 21,826 3.75% $ 16,609 3.52%
Net interest margin (FTE)* 3.89% 4.08% 3.97% 3.92% 3.67%
Core net interest
margin* 3.71% 3.84% 3.86% 3.82% 3.65%
*See reconciliation for Non-GAAP financial measures

FIRST BANCSHARES, INC and SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures (unaudited)

(in thousands except per share data)

Three Months Ended

Per Common Share Data

Mar 31,
2019

Dec 31,
2018

Sept 30,
2019

June 30,
2019

Mar 31,
2018

Book value per common share $ 26.30 $ 24.49 $ 22.09 $ 21.88 $ 20.95
Effect of intangible assets per share

8.51

7.61

4.99

5.06

4.56

Tangible book value per common share

$ 17.79

$ 16.88

$ 17.10

$ 16.82

$ 16.39

Diluted earnings per share $ 0.48 $ 0.48 $ 0.39 $ 0.40 $ 0.34
Effect of acquisition charges 0.21 0.29 0.31 0.29 0.15
Tax on acquisition charges (0.05) (0.07) (0.08) (0.07) (0.03)
Effect of gain on sale of securities - (0.02) - - -
Tax on gain on sale - .01 - - -
Effect of Treasury awards (0.01) (0.07) - - -
Tax on Treasury awards -0.02---
Diluted earnings per share, operating

$ 0.63

$ 0.64

$ 0.62

$ 0.62

$ 0.46

Year to Date

20192018
Diluted earnings per share $ 0.48 $ 0.34
Effect of acquisition charges 0.21 0.15
Tax on acquisition charges (0.05) (0.03)
Effect of gain on sale of securities - -
Tax on gain on sale - -
Effect of Treasury awards (0.01) -
Tax on Treasury awards

-

-

Diluted earnings per share, operating

$ 0.63

$ 0.46

Year to Date

20192018
Net income available to common shareholders $ 7,635 $ 3,957
Acquisition charges 3,179 1,758
Tax on acquisition charges (712) (355)
Gain on sale of securities - -
Tax on gain on sale - -
Treasury awards (233) -
Tax on Treasury awards

59

-

Net earnings available to common shareholders, operating

$ 9,928

$ 5,360

Three Months Ended
Average Balance Sheet Data

Mar 31,
2019

Dec 31,
2018

Sept 30,
2018

June 30,
2018

Mar 31,
2018

Total average assets

A

$3,181,761 $2,812,212 $2,470,607 $2,443,176 $1,986,150

Total average earning assets

B

2,815,680 $2,500,709 $2,210,894 $2,228,831 $1,811,717
`

Common Equity

C

$ 390,217 $ 328,250 $ 284,839 $ 274,535 $ 230,255
Less intangible assets

127,664

105,848

65,762

57,443

33,929

Tangible common equity

D

$ 262,553

$ 222,402

$ 219,077

$ 217,092

$ 196,326

Three Months Ended
Net Interest Income Fully Tax Equivalent

Mar 31,
2019

Dec 31,
2018

Sept 30,
2018

June 30,
2018

Mar 31,
2018

Net interest income

E

$ 27,131 $ 25,270 $ 21,669 $ 21,569 $ 16,380
Tax-exempt investment income (758) (749) (757) (758) (675)
Taxable investment income

1,015

1,003

1,013

1,015

904

Net Interest Income Fully Tax Equivalent

F

$ 27,388

$ 25,524

$ 21,925

$ 21,826

$ 16,609

Annualized Net Interest Margin

E/B

3.85% 4.04% 3.92% 3.87% 3.62%

Annualized Net Interest Margin, Fully Tax Equivalent

F/B

3.89% 4.08% 3.97% 3.92% 3.67%
Three Months Ended
Core Net Interest Margin

Mar 31,
2019

Dec 31,
2018

Sept 30,
2018

June 30,
2018

Mar 31,
2018

Net interest income (FTE) $ 27,388 $ 25,524 $ 21,925 $ 21,826 $ 16,609
Less purchase accounting adjustments

1,147

1,414

541

510

59

Net interest income, net of purchase accounting adj

G

$ 26,241

$ 24,110

$ 21,384

$ 21,316

$ 16,550

Total average earning assets $2,815,680 $2,500,709 $2,210,894 $2,228,831 $1,811,717
Add average balance of loan valuation discount

13,869

12,803

6,836

6,046

1,578

Avg earning assets, excluding loan valuation discount

H

$2,829,549

$2,513,511

$2,217,730

$2,234,877

$1,813,295

Core net interest margin

G/H

3.71%

3.84%

3.86%

3.82%

3.65%

Three Months Ended
Efficiency Ratio

Mar 31,
2019

Dec 31,
2018

Sept 30,
2018

June 30,
2018

Mar 31,
2018

Operating Expense
Total non-interest expense $ 21,893 $ 22,245 $ 19,786 $ 19,680 $ 14,598
Pre-tax non-operating expenses

(3,179)

(4,155)

(4,059)

(3,838)

(1,758)

Adjusted Operating Expense

I

$ 18,714

$ 18,090

$ 15,727

$ 15,842

$ 12,840

Operating Revenue
Net interest income, FTE $ 27,388 $ 25,524 $ 21,925 $ 21,826 $ 16,609
Total non-interest income 5,554 6,396 5,074 5,632 3,459
Pre-tax non-operating items

(233)

(1,292)

-

-

-

Adjusted Operating Revenue

J

$ 32,709

$ 30,628

$ 26,999

$ 27,458

$ 20,068

Efficiency Ratio, operating

I/J

57.21% 59.06% 58.25% 57.70% 63.98%
Three Months Ended
Return Ratios

Mar 31,
2019

Dec 31,
2018

Sept 30,
2018

June 30,
2018

Mar 31,
2018

Net income available to common shareholders

K

$ 7,635 $ 6,861 $ 5,162 $ 5,245 $ 3,957
Acquisition charges 3,179 4,155 4,059 3,838 1,758
Tax on acquisition charges (712) (910) (1,027) (948) (355)
Gain on sale - (342) - - -
Tax on gain on sale - 86 - - -
Treasury awards (233) (950) - - -
Tax on Treasury awards

59

242

---

Net earnings available to common shareholders, oper

L

$ 9,928

$ 9,142

$ 8,194

$ 8,135

$ 5,360

Annualized return on avg assets

K/A

0.96% 0.98% 0.84% 0.86% 0.80%

Annualized return on avg assets, oper

L/A

1.25% 1.30% 1.33% 1.33% 1.08%

Annualized return on avg common equity, oper

L/C

10.18% 11.14% 11.51% 11.85% 9.31%

Annualized return on avg tangible common equity, oper

L/D

15.13% 16.44% 14.96% 14.99% 10.92%
Mortgage Department
Net Interest Income after provision for loan losses $ 176 $ 267 $ 154 $ 214 $ 189
Loan fee income 909 969 1,066 1,213 800
Salaries and employee benefits 823 774 855 903 849
Other non-interest expense

154

124

136

127

97

Earnings before income taxes

$ 108

$ 338

$ 229

$ 397

$ 43

Contacts:

M. Ray “Hoppy” Cole
Chief Executive Officer
Dee Dee Lowery
Chief Financial Officer
(601) 268-8998

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.