Attached files

file filename
8-K - FORM 8-K - BANCORPSOUTH INCg22503e8vk.htm
EX-99.2 - EX-99.2 - BANCORPSOUTH INCg22503exv99w2.htm
Exhibit 99.1
News Release
(BANCORPSOUTH LOGO)
     
Contact:
   
William L. Prater
  Gary C. Bonds
Treasurer and Chief Financial Officer
  Senior Vice President and Principal Accounting Officer
662/680-2000
  662/680-2332
BancorpSouth Files Annual Report on Form 10-K for 2009
Revises Previously Reported Financial Condition and Results of Operation
TUPELO, Miss., March 15, 2010/PRNewswire-FirstCall via COMTEX/ — BancorpSouth, Inc. (NYSE: BXS) today announced the filing of its Annual Report on Form 10-K for the year ended December 31, 2009 with the Securities and Exchange Commission. As previously announced, the delay in filing the annual report resulted from management’s determination, in consultation with BancorpSouth’s independent registered public accounting firm and with the concurrence of the Audit Committee of the Board of Directors, that certain asset quality indicators, including the allowance for credit losses, and their impact on BancorpSouth’s financial statements for the fourth quarter and year ended December 31, 2009, should be further reviewed. As a result of this review, the Company’s previously announced results for the fourth quarter and year ended December 31, 2009 have been revised to reflect, among other things:
    A $27.6 million increase in the provision for credit losses; a $4.5 million increase in foreclosed property expense, which included $3.8 million for a valuation allowance; a $2.3 million expense related to a specific litigation matter; and a reversal of interest income totaling $606,000 related to loans placed on non-accrual.
 
    A $21.6 million, or $0.26 per diluted share, reduction in net income, producing a net loss of $2.1 million, or $0.03 per diluted share, for the fourth quarter of 2009 and net income of $82.7 million, or $0.99 per diluted share, for the full-year 2009.
 
    Nonperforming loans and leases of $186.5 million, or 1.91 percent of net loans and leases at year end.
 
    Annualized net charge-offs of 1.27 percent of average loans and leases for the fourth quarter of 2009 and 0.76 percent for full-year 2009.
 
    An allowance for credit losses at year-end that was equal to 2.4 times net charge-offs for 2009 and 94 percent of non-performing loans and leases. The allowance for credit losses at year end was 1.80 percent of net loans and leases.
 
    A ratio of shareholders’ equity to assets of 9.69 percent at the end of 2009 and tangible equity to assets of 7.63 percent. Year-end Tier 1 risk-based capital of 11.17 percent and total risk-based capital of 12.42 percent compared favorably with required minimum levels of 6 percent and 10 percent, respectively, to meet the definition of “well capitalized” under federal regulations.

 


 

BXS Announces Filing of Annual Report on Form 10-K for 2009
Page 2
March 15, 2010
Aubrey Patterson, Chairman and Chief Executive Officer of BancorpSouth, commented, “BancorpSouth has completed an in-depth review of asset quality and adequacy of its allowance for credit losses. In February, it became necessary to determine whether certain additional provisions should be made in the fourth quarter of 2009. Working in conjunction with our independent auditors, we concluded that these matters should be included in the results of operations for the fourth quarter of 2009.
“The Company undertook a very thorough review of credit quality and adequacy of the allowance for credit losses, focusing especially on the real estate acquisition and development portfolio. As a result of this review, we determined that $27.6 million should be added to the provision as a result of rating downgrades and impairments.
“Given the deterioration in real estate values generally, we also determined that the Company should write down the net carrying value of other real estate owned by $4.5 million. This write-down included the establishment of a valuation reserve of $3.8 million for losses in other real estate owned. Another factor was the conclusion of a pending litigation matter in March 2010, which resulted in an additional litigation reserve of $2.3 million. The net effect of these and less significant individual adjustments resulted in essentially a break-even fourth quarter and annual earnings for 2009 of $82.7 million.
“To ensure an even stronger focus on credit quality in this difficult economic environment, the Company is currently taking steps to establish a centralized real estate risk management group which will add strength and direction to improved procedures for real estate appraisal processes, early identification and impairment of troubled credits, and generally tightened controls on all aspects of administration of this portfolio.
“As a result of our review, the allowance for credit losses was a 2.4 multiple of 2009 net charge-offs and 94 percent of non-performing loans at year end. I am confident that these enhanced reserves place the Company’s balance sheet in an extremely strong position.”
Conference Call
BancorpSouth will conduct a conference call to discuss the Company’s filing of its Annual Report on Form 10-K for 2009 tomorrow, March 16, 2010, at 8:00 a.m. (Central Time). Investors may listen via the Internet by accessing BancorpSouth’s website at http://www.bancorpsouth.com. Related presentation materials will be posted to the Company’s website prior to the call. A replay of the conference call will be available at BancorpSouth’s website for at least two weeks following the call.
Forward-Looking Statements
Certain statements contained in this news release may not be based on 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,” “estimate,” “expect,” “may,” “might,” “will,” “would,” “could” or “intend.” These forward-looking statements

 


 

BXS Announces Filing of Annual Report on Form 10-K for 2009
Page 3
March 15, 2010
include, without limitation, statements relating to asset quality, allowance and provision for credit losses, reserves, the establishment of a commercial real estate risk management group and the continuation of the economic downturn.
We caution you 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 because of a variety of factors. These factors may include, but are not limited to, changes in general business or economic conditions or government fiscal and monetary policies, volatility and disruption in national and international financial markets, fluctuations in prevailing interest rates and the ability of BancorpSouth to manage its assets and liabilities to limit exposure to changing interest rates, the ability of BancorpSouth to increase noninterest revenue and expand noninterest revenue business, the ability of BancorpSouth to maintain credit quality, changes in laws and regulations affecting financial service companies in general, the ability of BancorpSouth to compete with other financial services companies, the ability of BancorpSouth to provide and market competitive services and products, changes in BancorpSouth’s operating or expansion strategy, BancorpSouth’s business model, geographic concentration of BancorpSouth’s assets, the ability of BancorpSouth to manage its growth and effectively serve an expanding customer and market base, the ability of BancorpSouth to achieve profitable growth and increase shareholder value, the ability of BancorpSouth to attract, train and retain qualified personnel, the ability of BancorpSouth to identify, close and effectively integrate potential acquisitions, the ability of BancorpSouth to expand geographically and enter growing markets, changes in consumer preferences, other factors generally understood to affect the financial results of financial services companies, and other factors described from time to time in BancorpSouth’s filings with the Securities and Exchange Commission. We undertake no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date on which such statements were made.
BancorpSouth, Inc. is a financial holding company headquartered in Tupelo, Mississippi, with $13.2 billion in assets. BancorpSouth Bank, a wholly-owned subsidiary of BancorpSouth, Inc., operates approximately 314 commercial banking, mortgage, insurance, trust and broker/dealer locations in Alabama, Arkansas, Florida, Louisiana, Mississippi, Missouri, Tennessee and Texas. BancorpSouth Bank also operates an insurance location in Illinois.

 


 

BancorpSouth, Inc.
Selected Financial Data
                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2009     2008     2009     2008  
    (Dollars in thousands, except per share amounts)  
Earnings Summary:
                               
Net interest revenue
  $ 112,347     $ 111,321     $ 444,899     $ 440,836  
Provision for credit losses
    62,271       17,822       117,324       56,176  
Noninterest revenue
    64,505       40,085       275,276       245,607  
Noninterest expense
    123,361       111,728       490,017       455,913  
 
                       
Income (loss) before income taxes
    (8,780 )     21,856       112,834       174,354  
Income tax provision
    (6,634 )     5,060       30,105       53,943  
 
                       
Net income (loss)
    ($2,146 )   $ 16,796     $ 82,729     $ 120,411  
 
                       
Earning (loss) per share: Basic
    ($0.03 )   $ 0.20     $ 0.99     $ 1.46  
 
                       
Diluted
    ($0.03 )   $ 0.20     $ 0.99     $ 1.45  
 
                       
 
                               
Balance sheet data at December 31:
                               
Total assets
                  $ 13,167,867     $ 13,480,218  
Total earning assets
                    11,939,776       12,210,439  
Loans and leases, net of unearned income
                    9,775,136       9,691,277  
Allowance for credit losses
                    176,043       132,793  
Total deposits
                    10,677,702       9,711,872  
Common shareholders’ equity
                    1,276,296       1,240,260  
Book value per share
                    15.29       14.92  
 
                               
Average balance sheet data:
                               
Total assets
  $ 13,065,172     $ 13,279,593     $ 13,203,659     $ 13,200,801  
Total earning assets
    11,966,504       12,109,660       12,078,437       12,037,141  
Loans and leases, net of unearned interest
    9,750,989       9,604,142       9,734,580       9,429,963  
Total deposits
    10,448,617       9,598,321       10,155,730       9,803,999  
Common shareholders’ equity
    1,266,989       1,239,498       1,255,605       1,224,280  
 
                               
Non-performing assets at December 31:
                               
Non-accrual loans and leases
                  $ 144,013     $ 28,168  
Loans and leases 90+ days past due, still accruing
                    36,301       33,373  
Restructured loans and leases, still accruing
                    6,161       2,472  
Other real estate owned
                    59,265       46,317  
 
                           
Total non-performing assets
                    245,740       110,330  
 
                               
Net charge-offs as a percentage of average loans (annualized)
    1.27 %     0.57 %     0.76 %     0.40 %
 
                               
Performance ratios (annualized):
                               
Return on average assets
    (0.07 %)     0.50 %     0.63 %     0.91 %
Return on common equity
    (0.67 %)     5.39 %     6.59 %     9.84 %
Total shareholders’ equity to total assets
    9.69 %     9.20 %     9.69 %     9.20 %
Tangible shareholders’ equity to tangible assets
    7.63 %     7.15 %     7.63 %     7.15 %
Net interest margin
    3.81 %     3.74 %     3.77 %     3.75 %
 
Average shares outstanding — basic
    83,399,113       83,096,799       83,295,461       82,589,400  
Average shares outstanding — diluted
    83,527,596       83,239,216       83,430,505       82,793,663  
Cash dividends per share
  $ 0.22     $ 0.22     $ 0.88     $ 0.87  
 
Tier I capital
    11.17 %     10.79 %     11.17 %     10.79 %
Total Capital
    12.42 %     12.04 %     12.42 %     12.04 %
Tier I leverage capital
    8.95 %     8.65 %     8.95 %     8.65 %

 


 

BancorpSouth, Inc.
Consolidated Balance Sheets
(Unaudited)
                                         
    Dec-09     Sep-09     Jun-09     Mar-09     Dec-08  
      (Dollars in thousands)  
Assets
                                       
Cash and due from banks
  $ 222,741     $ 189,103     $ 236,327     $ 242,180     $ 291,055  
Interest bearing deposits with other banks
    15,704       43,067       28,836       34,230       13,542  
Held-to-maturity securities, at amortized cost
    1,032,822       1,180,716       1,204,618       1,330,810       1,333,521  
Available-for-sale securities, at fair value
    960,772       958,158       969,207       993,529       982,859  
Federal funds sold and securities purchased under agreement to resell
    75,000       75,000                    
Loans and leases
    9,822,986       9,803,235       9,806,735       9,759,787       9,740,867  
Less: Unearned income
    47,850       45,291       45,335       46,964       49,590  
Allowance for credit losses
    176,043       144,791       138,747       134,632       132,793  
     
Net loans and leases
    9,599,093       9,613,153       9,622,653       9,578,191       9,558,484  
Loans held for sale
    80,343       80,053       94,736       168,769       189,242  
Premises and equipment, net
    343,877       346,931       348,661       348,734       351,204  
Accrued interest receivable
    68,651       74,589       71,349       77,503       79,183  
Goodwill
    270,097       270,097       270,097       269,062       268,966  
Bank owned life insurance
    187,770       189,043       185,822       184,026       182,272  
Other assets
    310,997       251,963       265,513       231,330       229,890  
     
Total Assets
  $ 13,167,867       13,271,873       13,297,819       13,458,364       13,480,218  
     
Liabilities
                                       
Deposits:
                                       
Demand: Noninterest bearing
  $ 1,901,663       1,769,432       1,773,418       1,820,807       1,735,130  
Interest bearing
    4,323,646       4,055,395       3,960,008       4,005,620       3,904,307  
Savings
    725,192       712,446       718,302       719,676       678,326  
Other time
    3,727,201       3,759,761       3,705,819       3,545,871       3,394,109  
     
Total deposits
    10,677,702       10,297,034       10,157,547       10,091,974       9,711,872  
Federal funds purchased and securities sold under agreement to repurchase
    539,870       816,374       755,609       1,256,649       1,205,366  
Short-term Federal Home Loan Bank borrowings and other short-term borrowing
    203,500       200,000       475,000       210,000       691,510  
Accrued interest payable
    19,588       24,243       24,084       22,841       20,755  
Junior subordinated debt securities
    160,312       160,312       160,312       160,312       160,312  
Long-term Federal Home Loan Bank borrowings
    112,771       286,281       286,292       286,302       286,312  
Other liabilities
    177,828       201,411       164,028       174,627       163,831  
     
Total Liabilities
    11,891,571       11,985,655       12,022,872       12,202,705       12,239,958  
Shareholders’ Equity
                                       
Common stock
    208,626       208,615       208,391       207,811       207,763  
Capital surplus
    222,547       222,135       220,859       216,138       215,255  
Accumulated other comprehensive income (loss)
    (8,409 )     (18,568 )     (25,162 )     (23,620 )     (26,896 )
Retained earnings
    853,532       874,036       870,859       855,330       844,138  
     
Total Shareholders’ Equity
    1,276,296       1,286,218       1,274,947       1,255,659       1,240,260  
     
Total Liabilities & Shareholders’ Equity
  $ 13,167,867     $ 13,271,873     $ 13,297,819     $ 13,458,364     $ 13,480,218  
     

 


 

BancorpSouth, Inc.
Consolidated Condensed Statements of Income
(Dollars in thousands, except per share data)
(Unaudited)
                                                         
    Quarter Ended   Year To Date  
    Dec-09     Sep-09     Jun-09     Mar-09     Dec-08     Dec-09     Dec-08  
INTEREST REVENUE:
                                                       
Loans and leases
  $ 129,086     $ 129,455     $ 129,263     $ 129,209     $ 139,099     $ 517,013     $ 589,965  
Deposits with other banks
    19       20       22       70       111       131       684  
Federal funds sold and securities purchased under agreement to resell
    43       27       3       1       3       74       288  
Held-to-maturity securities:
                                                       
Taxable
    10,128       11,690       12,108       13,031       13,625       46,957       58,679  
Tax-exempt
    2,393       2,193       2,155       2,111       2,053       8,852       8,112  
Available-for-sale securities:
                                                       
Taxable
    8,675       8,592       8,721       9,038       8,693       35,026       35,813  
Tax-exempt
    875       812       826       883       867       3,396       4,205  
Loans held for sale
    777       698       1,215       1,275       2,117       3,965       7,667  
 
                                         
Total interest revenue
    151,996       153,487       154,313       155,618       166,568       615,414       705,413  
 
                                         
 
INTEREST EXPENSE:
                                                       
Interest bearing demand
    9,023       9,038       9,738       12,248       15,924       40,047       60,333  
Savings
    900       937       927       936       1,080       3,700       5,280  
Other time
    23,445       25,534       26,496       25,833       28,293       101,308       148,591  
Federal funds purchased and securities sold under agreement to repurchase
    305       331       421       572       2,175       1,629       14,999  
FHLB borrowings
    3,012       2,877       2,885       2,823       4,537       11,597       22,458  
Junior subordinated debt
    2,863       2,884       2,928       2,955       3,162       11,630       12,469  
Other
    101       150       (22 )     375       76       604       447  
 
                                         
Total interest expense
    39,649       41,751       43,373       45,742       55,247       170,515       264,577  
 
                                         
 
Net interest revenue
    112,347       111,736       110,940       109,876       111,321       444,899       440,836  
Provision for credit losses
    62,271       22,514       17,594       14,945       17,822       117,324       56,176  
 
                                         
Net interest revenue, after provision for credit losses
    50,076       89,222       93,346       94,931       93,499       327,575       384,660  
 
                                         
 
NONINTEREST REVENUE:
                                                       
Mortgage lending
    8,602       2,012       13,959       7,652       (12,174 )     32,225       2,146  
Credit card, debit card and merchant fees
    7,883       8,902       9,111       8,348       8,409       34,244       33,743  
Service charges
    18,689       19,049       18,371       16,755       19,295       72,864       77,091  
Trust income
    3,014       2,435       2,040       2,209       2,328       9,698       9,330  
Security gains (losses), net
    (102 )           42       5       (6,226 )     (55 )     (5,849 )
Insurance commissions
    17,583       20,134       20,575       22,645       18,752       80,937       86,661  
Other
    8,836       9,943       16,380       10,204       9,701       45,363       42,485  
 
                                         
Total noninterest revenue
    64,505       62,475       80,478       67,818       40,085       275,276       245,607  
 
                                         
 
NONINTEREST EXPENSES:
                                                       
Salaries and employee benefits
    66,926       70,353       70,092       71,363       64,395       278,734       271,556  
Occupancy, net of rental income
    10,897       10,720       10,492       9,999       10,307       42,108       39,846  
Equipment
    5,578       5,853       5,855       6,222       6,319       23,508       25,211  
Deposit insurance assessments
    3,786       3,402       9,358       3,126       1,444       19,672       2,852  
Other
    36,174       32,344       28,209       29,268       29,263       125,995       116,448  
 
                                         
Total noninterest expenses
    123,361       122,672       124,006       119,978       111,728       490,017       455,913  
 
                                         
Income (loss) before income taxes
    (8,780 )     29,025       49,818       42,771       21,856       112,834       174,354  
Income tax expense (credit)
    (6,634 )     7,494       15,951       13,294       5,060       30,105       53,943  
 
                                         
Net income (loss)
  (2,146 )   $ 21,531     $ 33,867     $ 29,477     $ 16,796     $ 82,729     $ 120,411  
 
                                         
 
                                                       
Net income (loss) per share: Basic
  (0.03 )   $ 0.26     $ 0.41     $ 0.35     $ 0.20     $ 0.99     $ 1.46  
 
                                         
Diluted
  (0.03 )   $ 0.26     $ 0.41     $ 0.35     $ 0.20     $ 0.99     $ 1.45  
 
                                         

 


 

BancorpSouth, Inc.
Selected Loan Data
(Dollars in thousands)
(Unaudited)
                                         
    Quarter Ended  
    Dec-09     Sep-09     Jun-09     Mar-09     Dec-08  
LOAN AND LEASE PORTFOLIO:
                                       
Commercial and industrial
  $ 1,466,569     $ 1,442,344     $ 1,441,718     $ 1,390,042     $ 1,417,499  
Real estate
                                       
Consumer mortgages
    2,017,067       2,046,433       2,054,666       2,037,439       2,096,568  
Home equity
    550,085       540,875       532,337       519,528       511,480  
Agricultural
    262,069       254,647       242,034       238,466       234,024  
Commercial and industrial-owner occupied
    1,449,554       1,432,859       1,394,852       1,455,422       1,465,027  
Construction, acquisition and development
    1,459,503       1,533,622       1,652,052       1,692,526       1,689,719  
Commercial
    1,806,766       1,770,066       1,719,044       1,660,211       1,568,956  
Credit cards
    108,086       103,208       101,844       98,450       93,650  
All other
    655,437       633,890       622,853       620,739       614,354  
 
                             
Total loans
  $ 9,775,136     $ 9,757,944     $ 9,761,400     $ 9,712,823     $ 9,691,277  
 
                             
 
                                       
ALLOWANCE FOR CREDIT LOSSES:
                                       
Balance, beginning of period
  $ 144,791     $ 138,746     $ 134,632     $ 132,793     $ 129,147  
 
                                       
Loans and leases charged off:
                                       
Commercial and industrial
    (3,404 )     (3,913 )     (1,070 )     (1,147 )     (1,003 )
Real estate
                                       
Consumer mortgages
    (2,298 )     (2,669 )     (4,877 )     (4,073 )     (3,582 )
Home equity
    (1,835 )     (1,278 )     (1,106 )     (1,153 )     (596 )
Agricultural
    (401 )     (407 )     (3 )     (37 )     (350 )
Commercial and industrial-owner occupied
    (753 )     (1,795 )     (649 )     (836 )     (511 )
Construction, acquisition and development
    (20,766 )     (3,160 )     (4,335 )     (4,377 )     (6,208 )
Commercial
    (568 )     (2,135 )     (321 )     (560 )     (611 )
Credit cards
    (1,118 )     (1,204 )     (1,290 )     (1,158 )     (953 )
All other
    (954 )     (938 )     (815 )     (810 )     (953 )
 
                             
Total loans charged off
    (32,097 )     (17,499 )     (14,466 )     (14,151 )     (14,767 )
 
                             
 
                                       
Recoveries:
                                       
Commercial and industrial
    194       320       68       179       279  
Real estate
                                       
Consumer mortgages
    209       132       263       220       174  
Home equity
    76       28       2       3       1  
Agricultural
                      2        
Commercial and industrial-owner occupied
    10       31       248       8       54  
Construction, acquisition and development
    7       31       4       86       97  
Commercial
    25       108             56       23  
Credit cards
    216       123       140       138       99  
All other
    341       257       261       353       290  
 
                             
Total recoveries
    1,078       1,030       986       1,045       1,017  
 
                             
 
                                       
Net charge-offs
    (31,019 )     (16,469 )     (13,480 )     (13,106 )     (13,750 )
 
                                       
Provision charged to operating expense
    62,271       22,514       17,594       14,945       17,822  
Other, net
                            (426 )
 
                             
Balance, end of period
  $ 176,043     $ 144,791     $ 138,746     $ 134,632     $ 132,793  
 
                             
 
                                       
Average loans for period
  $ 9,750,989     $ 9,750,159     $ 9,740,916     $ 9,695,475     $ 9,604,142  
 
                             
 
                                       
Ratios:
                                       
Net charge-offs to average loans (annualized)
    1.27 %     0.68 %     0.55 %     0.54 %     0.57 %
 
                             

 


 

BancorpSouth, Inc.
Selected Loan Data
(Dollars in thousands)
(Unaudited)
                                         
    Quarter Ended  
    Dec-09     Sep-09     Jun-09     Mar-09     Dec-08  
NON-PERFORMING ASSETS
                                       
NON-PERFORMING LOANS AND LEASES:
                                       
Nonaccrual Loans and Leases Commercial and industrial
  $ 4,852     $ 7,048     $ 7,364     $ 5,523     $ 7,378  
Real estate
                                       
Consumer mortgages
    20,731       12,433       9,946       8,398       4,599  
Home equity
    1,642       1,879       596       100       143  
Agricultural
    1,136       2,647       970       673       440  
Commercial and industrial-owner occupied
    7,039       5,044       2,631       4,153       1,768  
Construction, acquisition and development
    82,170       39,989       21,742       17,984       12,393  
Commercial
    23,209       12,228       1,023       925       432  
Credit cards
    1,044       850       816       939       952  
All other
    2,190       614       454       241       63  
 
                             
Total nonaccrual loans and leases
    144,013       82,732       45,542       38,936       28,168  
 
                             
 
                                       
Loans and Leases 90+ Days Past Due, Still Accruing:
                                       
Commercial and industrial
    1,797       1,062       1,919       1,489       715  
Real estate
                                       
Consumer mortgages
    9,905       14,189       9,961       7,110       13,371  
Home equity
    810       707       1,651       1,375       796  
Agricultural
    1,015       289       3,292       421       409  
Commercial and industrial-owner occupied
    4,511       1,342       4,253       2,982       2,761  
Construction, acquisition and development
    13,482       1,477       18,648       11,372       12,481  
Commercial
    2,558       305       2,351       1,021       1,013  
Credit cards
    355       373       476       391       463  
All other
    1,868       955       1,315       1,138       1,364  
 
                             
Total loans and leases 90+ past due, still accruing
    36,301       20,699       43,866       27,299       33,373  
 
                             
 
                                       
Restructured Loans and Leases, Still Accruing
    6,161       8,205       8,264       7,581       2,472  
 
                             
Total non-performing loans and leases
    186,475       111,636       97,672       73,816       64,013  
 
                             
 
                                       
OTHER REAL ESTATE OWNED:
    59,265       62,072       51,477       47,450       46,317  
 
                             
 
                                       
Total Non-performing Assets
  $ 245,740     $ 173,708     $ 149,149     $ 121,266     $ 110,330  
 
                             
 
                                       
Credit Quality Ratios:
                                       
Provision for credit losses to average loans and leases (annualized)
    2.55 %     0.92 %     0.72 %     0.62 %     0.74 %
Allowance for credit losses to net loans and leases
    1.80 %     1.48 %     1.42 %     1.39 %     1.37 %
Allowance for credit losses to non-performing assets
    71.64 %     83.35 %     93.03 %     111.02 %     120.36 %
Allowance for credit losses to non-performing loans and leases
    94.41 %     129.70 %     142.05 %     182.39 %     207.45 %
Non-performing loans and leases to net loans and leases
    1.91 %     1.14 %     1.00 %     0.76 %     0.66 %
Non-performing assets to net loans and leases
    2.51 %     1.77 %     1.53 %     1.25 %     1.14 %

 


 

BancorpSouth, Inc.
Average Balances, Interest Income and Expense,
and Average Yields and Rates
(Dollars in thousands)
(Unaudited)
                         
    Quarter Ended  
    December 31, 2009  
    Average             Yield/  
(Taxable equivalent basis)   Balance     Interest     Rate  
ASSETS
                       
Loans, loans held for sale, and leases net of unearned income
  $ 9,821,066     $ 130,671       5.28 %
Held-to-maturity securities:
                       
Taxable
    878,452       10,239       4.62 %
Tax-exempt
    209,242       3,682       6.98 %
Available-for-sale securities:
                       
Taxable
    892,191       8,676       3.86 %
Tax-exempt
    72,902       1,344       7.31 %
Short-term investments
    92,651       61       0.26 %
 
                   
Total interest earning assets and revenue
    11,966,504       154,673       5.13 %
Other assets
    1,267,510                  
Less: allowance for credit losses
    (168,842 )                
 
                     
Total
  $ 13,065,172                  
 
                     
 
                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
Deposits:
                       
Demand — interest bearing
  $ 4,155,330     $ 9,023       0.86 %
Savings
    717,630       900       0.50 %
Other time
    3,748,894       23,445       2.48 %
Short-term borrowings
    713,972       405       0.23 %
Junior subordinated debt
    160,312       2,865       7.09 %
Long-term debt
    303,301       3,011       3.94 %
 
                   
Total interest bearing liabilities and expense
    9,799,439       39,649       1.61 %
Demand deposits - noninterest bearing
    1,826,763                  
Other liabilities
    171,981                  
 
                     
Total liabilities
    11,798,183                  
Shareholders’ equity
    1,266,989                  
 
                     
Total
  $ 13,065,172                  
 
                     
 
                     
Net interest revenue
          $ 115,024          
 
                     
Net interest margin
                    3.81 %
Net interest rate spread
                    3.52 %
Interest bearing liabilities to interest earning assets
                    81.89 %
 
                       
Net interest tax equivalent adjustment
          $ 2,677          

 


 

BancorpSouth, Inc.
Average Balances, Interest Income and Expense,
and Average Yields and Rates
(Dollars in thousands)
(Unaudited)
                         
    Quarter Ended  
    September 30, 2009  
    Average             Yield/  
(Taxable equivalent basis)   Balance     Interest     Rate  
ASSETS
                       
Loans, loans held for sale, and leases net of unearned income
  $ 9,808,427     $ 130,957       5.30 %
Held-to-maturity securities:
                       
Taxable
    998,773       11,799       4.69 %
Tax-exempt
    199,360       3,373       6.71 %
Available-for-sale securities:
                       
Taxable
    889,278       8,591       3.83 %
Tax-exempt
    69,737       1,251       7.12 %
Short-term investments
    62,334       47       0.30 %
 
                   
Total interest earning assets and revenue
    12,027,909       156,020       5.15 %
Other assets
    1,285,360                  
Less: allowance for credit losses
    (146,212 )                
 
                     
Total
  $ 13,167,057                  
 
                     
 
                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
Deposits:
                       
Demand — interest bearing
  $ 4,010,281     $ 9,038       0.89 %
Savings
    716,155       936       0.52 %
Other time
    3,726,754       25,535       2.72 %
Short-term borrowings
    1,071,144       544       0.20 %
Junior subordinated debt
    160,312       2,884       7.14 %
Long-term debt
    286,285       2,814       3.90 %
 
                   
Total interest bearing liabilities and expense
    9,970,931       41,751       1.66 %
Demand deposits - noninterest bearing
    1,747,021                  
Other liabilities
    184,006                  
 
                     
Total liabilities
    11,901,958                  
Shareholders’ equity
    1,265,099                  
 
                     
Total
  $ 13,167,057                  
 
                     
 
                     
Net interest revenue
          $ 114,269          
 
                     
Net interest margin
                    3.77 %
Net interest rate spread
                    3.49 %
Interest bearing liabilities to interest earning assets
                    82.90 %
 
                       
Net interest tax equivalent adjustment
          $ 2,533          

 


 

BancorpSouth, Inc.
Average Balances, Interest Income and Expense,
and Average Yields and Rates
(Dollars in thousands)
(Unaudited)
                         
            Quarter Ended          
    June 30, 2009  
    Average             Yield/  
(Taxable equivalent basis)   Balance     Interest     Rate  
ASSETS
                       
Loans, loans held for sale, and leases net of unearned income
  $ 9,896,890     $ 131,313       5.32 %
Held-to-maturity securities:
                       
Taxable
    1,040,896       12,218       4.71 %
Tax-exempt
    186,473       3,316       7.13 %
Available-for-sale securities:
                       
Taxable
    919,217       8,721       3.81 %
Tax-exempt
    69,960       1,270       7.28 %
Short-term investments
    21,727       25       0.47 %
 
                   
Total interest earning assets and revenue
    12,135,163       156,863       5.18 %
Other assets
    1,270,193                  
Less: allowance for credit losses
    (144,570 )                
 
                     
Total
  $ 13,260,786                  
 
                     
 
                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
Deposits:
                       
Demand — interest bearing
  $ 3,948,759     $ 9,738       0.99 %
Savings
    719,281       928       0.52 %
Other time
    3,634,336       26,496       2.92 %
Short-term borrowings
    1,340,244       470       0.14 %
Junior subordinated debt
    160,312       2,928       7.33 %
Long-term debt
    286,294       2,813       3.94 %
 
                   
Total interest bearing liabilities and expense
    10,089,226       43,373       1.72 %
Demand deposits — noninterest bearing
    1,756,861                  
Other liabilities
    163,749                  
 
                     
Total liabilities
    12,009,836                  
Shareholders’ equity
    1,250,950                  
 
                     
Total
  $ 13,260,786                  
 
                   
Net interest revenue
          $ 113,490          
 
                     
Net interest margin
                    3.75 %
Net interest rate spread
                    3.46 %
Interest bearing liabilities to interest earning assets
                    83.14 %
 
                       
Net interest tax equivalent adjustment
          $ 2,550          

 


 

BancorpSouth, Inc.
Average Balances, Interest Income and Expense,
and Average Yields and Rates
(Dollars in thousands)
(Unaudited)
                         
            Quarter Ended          
    March 31, 2009  
    Average             Yield/  
(Taxable equivalent basis)   Balance     Interest     Rate  
ASSETS
                       
Loans, loans held for sale, and leases net of unearned income
  $ 9,873,692     $ 131,339       5.39 %
Held-to-maturity securities:
                       
Taxable
    1,146,772       13,141       4.65 %
Tax-exempt
    182,051       3,247       7.23 %
Available-for-sale securities:
                       
Taxable
    891,699       9,038       4.11 %
Tax-exempt
    73,814       1,358       7.46 %
Short-term investments
    19,123       71       1.51 %
 
                   
Total interest earning assets and revenue
    12,187,151       158,194       5.26 %
Other assets
    1,277,538                  
Less: allowance for credit losses
    (139,811 )                
 
                     
Total
  $ 13,324,878                  
 
                     
 
                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
Deposits:
                       
Demand — interest bearing
  $ 4,090,821     $ 12,248       1.21 %
Savings
    697,639       936       0.54 %
Other time
    3,419,180       25,833       3.06 %
Short-term borrowings
    1,588,229       959       0.24 %
Junior subordinated debt
    160,312       2,955       7.48 %
Long-term debt
    286,306       2,811       3.98 %
 
                   
Total interest bearing liabilities and expense
    10,242,487       45,742       1.81 %
Demand deposits - noninterest bearing
    1,700,792                  
Other liabilities
    142,628                  
 
                     
Total liabilities
    12,085,907                  
Shareholders’ equity
    1,238,971                  
 
                     
Total
  $ 13,324,878                  
 
                   
Net interest revenue
          $ 112,452          
 
                     
Net interest margin
                    3.74 %
Net interest rate spread
                    3.45 %
Interest bearing liabilities to interest earning assets
                    84.04 %
 
                       
Net interest tax equivalent adjustment
          $ 2,576          

 


 

BancorpSouth, Inc.
Average Balances, Interest Income and Expense,
and Average Yields and Rates
(Dollars in thousands)
(Unaudited)
                         
            Quarter Ended          
    December 31, 2008  
    Average             Yield/  
(Taxable equivalent basis)   Balance     Interest     Rate  
ASSETS
                       
Loans, loans held for sale, and leases net of unearned income
  $ 9,773,683     $ 142,039       5.78 %
Held-to-maturity securities:
                       
Taxable
    1,193,555       13,734       4.58 %
Tax-exempt
    180,695       3,159       6.96 %
Available-for-sale securities:
                       
Taxable
    868,913       8,693       3.98 %
Tax-exempt
    73,476       1,335       7.23 %
Short-term investments
    19,338       114       2.34 %
 
                   
Total interest earning assets and revenue
    12,109,660       169,074       5.55 %
Other assets
    1,304,386                  
Less: allowance for credit losses
    (134,453 )                
 
                     
Total
  $ 13,279,593                  
 
                     
 
                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
Deposits:
                       
Demand — interest bearing
  $ 3,811,782     $ 15,924       1.66 %
Savings
    684,068       1,080       0.63 %
Other time
    3,400,071       28,293       3.31 %
Short-term borrowings
    1,828,010       3,951       0.86 %
Junior subordinated debt
    160,312       3,161       7.84 %
Long-term debt
    287,990       2,838       3.92 %
 
                   
Total interest bearing liabilities and expense
    10,172,233       55,247       2.16 %
Demand deposits — noninterest bearing
    1,702,400                  
Other liabilities
    165,462                  
 
                     
Total liabilities
    12,040,095                  
Shareholders’ equity
    1,239,498                  
 
                     
Total
  $ 13,279,593                  
 
                   
Net interest revenue
          $ 113,827          
 
                     
Net interest margin
                    3.74 %
Net interest rate spread
                    3.39 %
Interest bearing liabilities to interest earning assets
                    84.00 %
 
                       
Net interest tax equivalent adjustment
          $ 2,506          

 


 

BancorpSouth, Inc.
Reconciliation of Tangible assets and Tangible Shareholders’ Equity to
Total Assets and Total Shareholders’ Equity
(Dollars in thousands)
(Unaudited)
                 
    December 31,  
    2009     2008  
Tangible Assets (a):
               
Total assets
  $ 13,167,867     $ 13,480,218  
Less: Goodwill
    270,097       268,966  
Identifiable intangible assets
    23,533       28,165  
 
           
Total tangible assets
  $ 12,874,237     $ 13,183,087  
Tangible Shareholders’ Equity(a):
               
Total shareholders’ equity
  $ 1,276,296     $ 1,240,260  
Less: Goodwill
    270,097       268,966  
Identifiable intangible assets
    23,533       28,165  
 
           
Total tangible shareholders’ equity
  $ 982,666     $ 943,129  
Tangible shareholders’ equity to tangible assets
    7.63 %     7.15 %
 
(a)   BancorpSouth, Inc. utilizes tangible assets and tangible shareholders’ equity measures when evaluating the performance of the Company. Tangible shareholders’ equity is defined by the Company as total shareholders’ equity less goodwill and identifiable assets. Tangible assets are defined by the Company as total assets less goodwill and identifiable assets. The Company believes the ratio of tangible equity to tangible assets to be an important measure of financial strength of the Company.