EXHIBIT 99.1

 

PRESS RELEASE	FOR IMMEDIATE RELEASE
January 26, 2015	For more information contact:
First South Bancorp, Inc.	Bruce Elder (CEO)	(252) 940-4936
	Scott McLean (CFO)	(252) 940-5016
	Website: www.firstsouthnc.com

 

First South Bancorp, Inc. Reports December 31, 2014 Quarterly and Year End Operating Results

 

Washington, North Carolina - First South Bancorp, Inc. (NASDAQ: FSBK) (the “Company”), the parent holding company of First South Bank (the “Bank”), reports its unaudited financial results for the quarter and year ended December 31, 2014.

 

The Company has previously reported that on December 12, 2014, the Bank completed the acquisition of nine branch banking offices in eastern North Carolina from Bank of America, N.A. (“BOA”). In connection with this transaction the Bank incurred a number of one-time expenses that impacted our results of operations for the quarter and year ended December 31, 2014. Our results of operations were also impacted by a penalty associated with the prepayment of $20.0 million of Federal Home Loan Bank (“FHLB”) advances and several other non-recurring expenses during the quarter.

 

For the 2014 fourth quarter, net income was $142,000 or $0.02 per diluted common share, compared to net income of $1.3 million, or $0.14 per diluted common share for the linked 2014 third quarter and $1.1 million or $0.12 per diluted common share for the comparative 2013 fourth quarter. Net income for the year ended December 31, 2014 was $3.9 million, or $0.40 per diluted common share, compared to $6.0 million, or $0.62 per diluted common share for the year ended December 31, 2013.

 

Pre-tax net income for the current quarter reflects the impact of $1.7 million of one-time acquisition transaction expenses and the prepayment penalty on FHLB advances. Excluding the net effects of these one-time expenses, net income for the quarter ended December 31, 2014, would have totaled $1.3 million, or $0.14 per diluted common share. Net income for the year ended December 31, 2014, would have been $5.0 million, or $0.52 per diluted common share. The following table presents net income for the respective December 31, 2014 quarter and year end periods adjusted for the impact of the one-time BOA acquisition transaction expenses and the FHLB prepayment penalty:

 

		Quarter Ended 12/31/14				Year Ended 12/31/14
		(In thousands)
Reported Net Income		$	142			$	3,873
Adjustments for One-Time Expenses:
BOA Branch Acquisition Transaction
Professional fees and services			647				647
Compensation and fringe benefits			241				241
Advertising			205				205
Other miscellaneous expenses			133				133
Premises and equipment			94				94
Total BOA Branch Acquisition Expenses			1,320				1,320
FHLB Advance Prepayment Fee			345				345
Total One-Time Adjustments			1,665				1,665
Income Tax Benefit (29.85%)			(497	)			(497	)
Net Income Adjusted for One-Time Expenses		$	1,310			$	5,041
Reported Diluted EPS		$	0.02			$	0.40
Impact of One-Time Expenses on EPS		$	0.12			$	0.12
Diluted EPS Adjusted for One-Time Expenses		$	0.14			$	0.52

 

 

Bruce Elder, President and CEO, commented, “On December 12, 2014, we completed our transaction with Bank of America and acquired nine banking centers, expanding our presence into seven new eastern North Carolina markets. In addition to expanding our branch and ATM network, we also acquired a strong core customer base. Our challenge looking ahead to 2015 will be to capitalize on lending opportunities and broaden our market share in both new and existing markets.

 

We continue to remain focused on our core earnings and asset quality. While our financial results were impacted by a number of one-time expenses in the 2014 fourth quarter, we have made progress in the areas of net interest income, core non-interest income and containing recurring non-interest expenses”.

 

Net Interest Income

 

Net interest income for the 2014 fourth quarter increased to $6.8 million from $6.6 million for the linked 2014 third quarter and $6.5 million earned for the comparative 2013 fourth quarter. Net interest income for the year ended 2014 declined marginally to $26.4 million, from $26.8 million for the comparative year ended 2013. The tax equivalent net interest margin declined 31 basis points to 3.78% for the 2014 fourth quarter, from 4.09% for the linked 2014 third quarter, and fell 42 basis points when compared to 4.20% for the 2013 fourth quarter. The tax equivalent net interest margin for the year ended 2014 declined by 28 basis points to 4.06%, from 4.34% for the comparative year ended 2013.

 

The increase in net interest income from the linked 2014 third quarter is due primarily to the implementation of a strategy to pre-invest a large portion of the deposits to be received from the BOA transaction into investment securities until the funds can be re-deployed to higher yielding assets. The sharp decline in net interest margin was due to the increased volume of lower yielding investment securities as a percentage of earning assets when compared to prior periods.

 

The increase in net interest income from the comparative prior year quarterly period is due primarily to higher volumes of earning assets offset by lower yields on those assets. While the Company experienced growth in loans and investment securities during 2014, given the current low rate environment, yields on new loan production and investment security purchases are below that of prior historical levels. Similarly, the marginal decline in net interest income from the comparative annual period is due primarily to a reduction in the yields and a change in the composition of our earning asset base.

 

Asset Quality and Provisions for Loan Losses

 

Total nonperforming assets were $13.2 million, or 1.5% of total assets at December 31, 2014, compared to $15.3 million or 2.3% of total assets at December 31, 2013. Total loans in non-accrual status were $5.0 million at December 31, 2014, compared to $5.6 million at December 31, 2013. Our level of OREO declined to $7.8 million at December 31, 2014, from $9.4 million at December 31, 2013. The Bank continues to place improving asset quality metrics as a key component of its short-term and long-term performance objectives.

 

The allowance for loan and lease losses (ALLL) was $7.5 million at December 31, 2014, representing 1.57% of loans and leases held for investment, compared to $7.6 million at December 31, 2013, or 1.69% of loans and leases held for investment. The Bank recorded no provision for credit losses in the 2014 fourth quarter, $400,000 in the linked 2014 third quarter, and $685,000 in the comparative 2013 fourth quarter. During the years ended 2014 and 2013, the Bank recorded $1.1 million of provision for credit losses for each of the respective years. Management believes the ALLL remains adequate.

 

Non-Interest Income

 

On a comparative quarterly basis, total non-interest income was relatively consistent at $2.3 million for the 2014 fourth quarter, $2.2 million for the linked 2014 third quarter, and $2.3 million for the 2013 fourth quarter.

 

Deposit fees and service charges were $1.2 million for the 2014 fourth quarter representing 53.4% of total non-interest income, compared to $1.1 million earned in the linked 2014 third quarter and $1.0 million in the 2013 fourth quarter, representing 49.8% and 45.4% of total non-interest income, respectively. We anticipate additional service charge revenue from deposits going forward, as we focus on growing our core deposit base through new customer acquisition, cross-selling to existing customers and the deposit accounts acquired from the branch purchase transaction.

 

 

Total non-interest income generated from the sale and servicing of mortgage loans and loan fees were $603,000 for the 2014 fourth quarter, compared with $677,000 in the linked 2014 third quarter and $623,000 for the 2013 fourth quarter. Revenue from mortgage banking activities declined with home purchases in the first half of the current quarter, but rebounded in December as low mortgage rates sparked additional refinance activity. As we sell the majority of our originated mortgage loans and retain the servicing rights, the decline in volume has also impacted recurring revenue from servicing. We continue to explore various strategies to enhance our non-interest income, including the purchasing of servicing rights.

 

Net gains recognized from the sale of OREO were $33,000 for the 2014 fourth quarter, compared to $9,000 for the linked 2014 third quarter and $206,000 for the comparative 2013 fourth quarter.

 

There were no gains on investment security sales during the 2014 fourth quarter, the linked second quarter or the 2013 fourth quarter.

 

Included in other non-interest income is revenue from investments in Bank-owned life insurance (BOLI) of $134,000 for the 2014 fourth quarter, $133,000 for the linked 2014 third quarter and $105,000 for the 2013 fourth quarter.

 

Total core non-interest income, excluding net gains from the sale of OREO and investment securities, continued to remain constant at $2.2 million for the 2014 fourth quarter, $2.2 million for the linked 2014 third quarter, and $2.1 million for the 2013 fourth quarter, due primarily to consistent collection of services charges and fees on deposit accounts.

 

For the year ended 2014, total non-interest income was $8.6 million, compared to $10.4 million for the year ended 2013. Fees and service charges on deposits were $4.4 million for the current period compared to $4.2 million for the prior year period. The Bank and the mortgage industry overall, has experienced a slowdown in mortgage activity due to the current economic conditions and increases in mortgage rates from their recent historic low levels. As a result, revenue generated from the sale and servicing of mortgage loans and loan fees declined by $1.4 million to $2.4 million for 2014, from $3.8 million for 2013. Net gains recognized from the sale of OREO and investment securities declined to $115,000 and $14,000, respectively, for 2014, from $609,000 and $548,000, respectively, for 2013, reflecting a reduced volume of sales activity in the respective periods. BOLI earnings increased to $531,000 for 2014, compared to $293,000 for 2013.

 

Total adjusted core non-interest income for the year ended 2014 was down by $794,000 to $8.5 million, from $9.3 million from the prior year. Considering that mortgage revenue was down by $1.4 million for 2014, there was positive growth in the other categories of non-interest income for the current year.

 

Non-Interest Expense

 

Total non-interest expenses were $8.9 million for the 2014 fourth quarter, compared to $6.5 million for the linked 2014 third quarter and $6.4 million for the 2013 fourth quarter. For the year ended 2014, total non-interest expenses were $28.5 million, compared to $27.0 million reported for the year ended 2013. The increase in total non-interest expenses for the 2014 fourth quarter and the year ended 2014, relate primarily to the $1.7 million of one-time expenses noted above.

 

Compensation and benefits expenses, the largest component of non-interest expenses, were $4.4 million for the 2014 fourth quarter, compared to $3.8 million for the linked 2014 third quarter and $3.6 million for the 2013 fourth quarter. For the year ended 2014, compensation and benefits expense was $15.8 million, compared to $15.1 million reported in 2013. The increase in compensation and benefits expenses for the 2014 fourth quarter and the year ended 2014 includes $241,000 of acquisition expenses. Additionally, there were approximately $120,000 of non-recurring compensation and benefits expenses related to additional FUTA taxes billed and severance pay. The Bank will continue to manage staffing levels to ensure we meet the ongoing needs of our customers and to support our future growth.

 

 

Premises and equipment expense was $1.1 million for the 2014 fourth quarter, compared to $877,000 for the linked 2014 third quarter and $746,000 for the 2013 fourth quarter. For the year ended 2014, premises and equipment expense was $3.6 million, compared to $3.0 million reported in 2013. The increase in premises and premises expense for the 2014 fourth quarter and the year ended 2014 includes $94,000 of acquisition expenses. With the recent addition of nine new branch locations, we anticipate our level of expenses for premises and equipment going forward to be above that of prior periods.

 

FDIC insurance was $145,000 for the 2014 fourth quarter, compared to $137,000 for the linked 2014 third quarter and $150,000 for the 2013 fourth quarter. For the year ended 2014, FDIC insurance declined to $566,000, from $850,000 reported in 2013. The change in volume of FDIC insurance is attributable to changes in the volume of the deposit insurance assessment calculation base.

 

Advertising expense was $371,000 for the 2014 fourth quarter, compared to $127,000 for the linked 2014 third quarter and $123,000 for the 2013 fourth quarter. For the year ended 2014, advertising expense was $667,000, compared to $289,000 reported in 2013. The increase in advertising expense for the 2014 fourth quarter and the year ended 2014 includes $205,000 of acquisition expenses.

 

Data processing costs were $604,000 for the 2014 fourth quarter, compared to $567,000 for the linked 2014 third quarter and $563,000 for the 2013 fourth quarter. For the years ended 2014 and 2013, data processing costs were $2.3 million for each respective year. Data processing costs fluctuate in conjunction with changes in the number of customer accounts and transaction activity volumes and therefore, with the addition of accounts and customers from the acquisition, we would expect these costs to increase going forward.

 

Expenses attributable to ongoing maintenance, property taxes and insurance for OREO properties were $123,000 for the 2014 fourth quarter, compared $105,000 for the linked 2014 third quarter and $100,000 for the comparative 2013 fourth quarter. Quarterly valuation adjustments were $131,000 for the 2014 fourth quarter, and $62,000, respectively, for the linked 2014 third quarter and the comparative 2013 fourth quarter. For the year ended 2014, total ongoing OREO expenses declined to $454,000 from $621,000 for the prior year. Total OREO valuation adjustments declined to $204,000 for 2014, from $546,000 for the prior year.

 

Other general and administrative expense was $2.0 million for the 2014 fourth quarter, compared to $779,000 for the linked 2014 third quarter and $993,000 for the 2013 fourth quarter. For the year ended 2014, other expenses were $4.6 million, compared to $3.8 million reported in 2013. The increase in other expenses for the 2014 fourth quarter and the year ended 2014 includes acquisition related professional fees and other miscellaneous expenses of $647,000 and $133,000, respectively, and $345,000 of penalties related to prepaying $20.0 million of FHLB advances.

 

During 2014, the strategy for obtaining $20.0 million long-term fixed-rate FHLB advances was to hedge the impact of potential rising interest rates on future earnings, to minimize future interest rate risk and to provide liquidity during a period of extremely high CD maturity volume. When these advances were taken, we did not foresee the branch purchase transaction and related increased liquidity. Additionally, we did not project the recent decline in interest rates. With the volume of excess liquidity acquired in the branch purchase transaction, repaying the advances resulted in a one-time pretax charge of $345,000; however, during 2015 alone the interest expense savings on these advances of $438,000 well exceeds the cost of unwinding these positions.

 

Income tax expense was $40,000 for the 2014 fourth quarter, compared to $565,000 for the linked 2014 third quarter and $486,000 for the 2013 fourth quarter. For the year ended 2014, income tax expense declined to $1.6 million, from $3.1 million for the 2013. The effective income tax rates were 22.10% for the 2014 fourth quarter, 29.63% for the linked 2014 third quarter and 29.82% for the 2013 fourth quarter. The effective income tax rates were 28.79% and 34.02% for the years ended 2014 and 2013, respectively. The increased investment in BOLI and tax-exempt municipal bonds, combined with the income tax benefit related to the one-time expenses contributed to the decline in income tax expense and the effective income tax rates for the 2014 fourth quarter and year ended.

 

 

Balance Sheet

 

Total assets increased to $885.9 million at December 31, 2014, from $674.7 million at December 31, 2013. The $211.2 million increase is the result of growth in earning assets, primarily in the loans and leases held for investment and securities available for sale categories.

 

Loans and leases held for investment grew by $29.4 million during the year ended 2014, including $1.3 million of loans acquired from the BOA transaction. As a result of this net growth, total loans and leases held for investment increased to $480.4 million at December 31, 2014, from $451.0 million at December 31, 2013.

 

The investment securities portfolio increased to $292.8 million at December 31, 2014, from $150.8 million at December 31, 2013. During the current year, the Bank implemented a strategy that adds bonds of similar quality, structure and duration to our portfolio that will enhance income generation. As noted above, we also implemented a strategy to pre-invest a large portion of the anticipated BOA transaction proceeds using a mix of cash, short-term and intermediate term investment securities until the funds can be converted to higher yielding assets.

 

Interest-bearing deposits with banks increased by $20.4 million during 2014, including $12.7 million of bank insured certificates of deposit. As a result of this net growth, interest-bearing deposits with banks increased to $32.8 million at December 31, 2014, from $12.4 million at December 31, 2013.

 

During the year ended 2014, the Bank had a $4.0 million net increase in its investment in BOLI, to $15.1 million at December 31, 2014, from $11.1 million at December 31, 2013. The investment returns from the BOLI will offset a portion of the cost of providing benefit plans to our employees.

 

Intangible assets increased to $6.4 million at December 31, 2014, from $4.2 million at December 31, 2013, reflecting the core deposit intangible associated with the BOA transaction, which will be amortized over a ten year period.

 

Total deposits as of December 31, 2014 were $788.3 million, an increase of $186.2 million and $202.2 million from the third quarter of 2014 and the prior year end, respectively. This increase included $172.7 million of deposits initially acquired in the BOA transaction coupled with organic growth from our legacy branch network. Organic growth in our legacy branch network totaled $16.8 million during the fourth quarter of 2014 and $33.1 million for the year. Customers continued to migrate away from certificates of deposit (CD’s) to savings and other non-maturity accounts during the fourth quarter. Through our legacy branch network CD balances were reduced by $4.6 million while lower cost non-maturity deposits grew by $21.4 million during the current quarter.

 

There were no FHLB advances outstanding at December 31, 2014 or December 31, 2013. The Bank uses FHLB borrowings as a supplemental funding source for earning asset growth, providing an effective means of managing its overall cost of funds, and managing exposure to interest rate risk. In anticipation of the December BOA transaction closing, as noted above we implemented a pre-investment strategy of purchasing investment securities funded with short-term FHLB advances. Once the BOA transaction was finalized and the deposit funds are received, all outstanding FHLB advances were repaid.

 

Stockholders' equity increased to $80.4 million at December 31, 2014, from $74.9 million at December 31, 2013. This increase reflects the $3.9 million of net income earned for the year ended December 31, 2014 and a $3.1 million increase in accumulated other comprehensive income resulting from the mark-to-market adjustment of the available-for-sale securities portfolio, net of $963,000 dividend payments, and $457,000 used to acquire 55,876 shares of the Company’s common stock pursuant to a previously announced repurchase plan.

 

The tangible equity to assets ratio was 8.36% at December 31, 2014, compared to 10.47% at December 31, 2013. There were 9,598,007 common shares outstanding at December 31, 2014, compared to 9,653,883 shares outstanding at December 31, 2013, reflecting the net effect of shares purchased through the stock repurchase program. The tangible book value per common share increased to $7.71 at December 31, 2014, from $7.32 at December 31, 2013.

 

 

Key Performance Ratios

 

Some of our key performance ratios are the return on average assets (ROA), the return on average equity (ROE) and the efficiency ratio. ROA is 0.07% for the 2014 fourth quarter, compared with 0.74% for the linked 2014 third quarter and 0.67% for the 2013 fourth quarter. ROE is .70% for the 2014 fourth quarter compared with 6.70% for the linked 2014 third quarter and 5.96% for the 2013 fourth quarter. The efficiency ratio (noninterest expenses as a percentage of net interest income plus noninterest income) is 96.31% for the 2014 fourth quarter, compared to 72.52% for the linked 2014 third quarter and 73.56% for the 2013 fourth quarter. The efficiency ratio measures the proportion of net operating revenues that are absorbed by overhead expenses.

 

The ROA, ROE and efficiency ratios for the 2014 year were .53%, 4.93% and 79.98%, respectively, compared to .87%, 7.84% and 72.61%, respectively, for the 2013 year. The performance ratios for the 2014 fourth quarter and year end were adversely impacted by the one-time expenses noted above.

 

Corporate and Investor Information

 

First South Bank has been serving the citizens of eastern and central North Carolina since 1902 and offers a variety of financial products and services to business and individual customers. The Bank operates through its main office headquartered in Washington, North Carolina, and has 35 full service branch offices located throughout eastern and central North Carolina.

 

The Bank also provides a full menu of leasing services through its wholly-owned subsidiary, First South Leasing, LLC. In addition, under its First South Wealth Management division, the Bank makes securities brokerage services available through an affiliation with an independent broker/dealer.

 

Additional investor information for the Company and the Bank may be accessed on our website at www.firstsouthnc.com.

 

The Company’s common stock symbol as traded on the NASDAQ Global Select Market is “FSBK”.

 

Forward-Looking Statements

 

Statements contained in this release, which are not historical facts, are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those currently anticipated due to a number of factors which include the effects of future economic conditions, governmental fiscal and monetary policies, legislative and regulatory changes, the risks of changes in interest rates, the effects of competition, and including without limitation to other factors that could cause actual results to differ materially as discussed in documents filed by the Company with the Securities and Exchange Commission from time to time.

 

Certain amounts in the unaudited Consolidated Statements of Operations for the Three Months and Year Ended December 31, 2013 have been reclassified to conform with the presentation as of and for the Three Months and Year Ended December 31, 2014. The reclassifications had no effect on previously reported net income.

 

Non-GAAP Financial Measures

 

This press release and the Supplemental Financial Data contain financial information determined by methods other than in accordance with accounting principles generally accepted in the United States. Management uses these "non-GAAP" measures in their analysis of the Company's performance. Management believes that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods as well as demonstrating the effects of significant gains and charges in the current period. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. See the disclosures above and in the Supplemental Financial Data for reconciliations of any non-GAAP measures to the most directly comparable GAAP measure.

 

(More)

(NASDAQ: FSBK)

 

 

First South Bancorp, Inc. and Subsidiary

Consolidated Statements of Financial Condition

 

		December 31,				December 31,
		2014				2013
		(unaudited)				(*)
Assets
Cash and due from banks		$	23,281,016			$	11,816,071
Interest-bearing deposits with banks			32,835,661				12,419,244
Investment securities available for sale, at fair value			292,298,910				150,300,079
Investment securities held to maturity			507,309				506,176
Loans held for sale:
Mortgage loans			4,792,943				2,992,017
Total loans held for sale			4,792,943				2,992,017
Loans and leases held for investment			480,436,270				450,960,277
Allowance for loan and lease losses			(7,519,970	)			(7,609,467	)
Net loans and leases held for investment			472,916,300				443,350,810
Premises and equipment, net			15,821,436				11,759,521
Other real estate owned			7,755,541				9,353,835
Federal Home Loan Bank stock, at cost			606,500				848,800
Accrued interest receivable			2,851,650				2,334,944
Goodwill			4,218,576				4,218,576
Mortgage servicing rights			1,178,115				1,219,623
Identifiable intangible assets			2,182,909				7,860
Income tax receivable			2,594,376				2,901,062
Bank-owned life insurance			15,125,498				11,094,182
Prepaid expenses and other assets			6,898,192				9,599,143
Total assets		$	885,864,932			$	674,721,943
Liabilities and Stockholders' Equity
Deposits:
Non-interest bearing demand		$	147,543,594			$	96,445,049
Interest bearing demand			268,472,945				171,548,658
Savings			117,932,606				69,542,654
Large denomination certificates of deposit			111,523,043				123,492,907
Other time			142,808,182				124,674,588
Total deposits			788,280,370				585,703,856
Borrowed money			-				-
Junior subordinated debentures			10,310,000				10,310,000
Other liabilities			6,837,701				3,849,944
Total liabilities			805,428,071				599,863,800
Common stock, $.01 par value, 25,000,000 shares authorized; 9,598,007 and 9,653,883 shares outstanding, respectively			95,980				96,539
Additional paid-in capital			35,869,195				35,809,397
Retained earnings			41,303,204				38,849,326
Accumulated other comprehensive income			3,168,482				102,881
Total stockholders' equity			80,436,861				74,858,143
Total liabilities and stockholders' equity		$	885,864,932			$	674,721,943

 

(*) Derived from audited consolidated financial statements

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

First South Bancorp, Inc. and Subsidiary

Consolidated Statements of Operations

(unaudited)

 

		Three Months Ended								Year Ended
		December 31,								December 31,
		2014				2013				2014				2013
Interest income:
Interest and fees on loans		$	5,980,692			$	5,991,109			$	23,947,521			$	24,706,151
Interest on investments and deposits			1,587,879				1,131,670				5,230,342				4,965,975
Total interest income			7,568,571				7,122,779				29,177,863				29,672,126
Interest expense:
Interest on deposits			532,986				591,220				2,141,899				2,499,693
Interest on borrowings			128,545				-				285,831				7,058
Interest on junior subordinated notes			80,462				80,841				323,113				339,572
Total interest expense			741,993				672,061				2,750,843				2,846,323
Net interest income			6,826,578				6,450,718				26,427,020				26,825,803
Provision for credit losses			-				685,000				1,100,000				1,085,000
Net interest income after provision for credit losses			6,826,578				5,765,718				25,327,020				25,740,803
Non-interest income:
Deposit fees and service charges			1,202,427				1,046,132				4,387,235				4,204,821
Loan fees and charges			63,284				49,379				180,899				175,073
Mortgage loan servicing fees			259,796				270,294				984,623				1,238,414
Gain on sale and other fees on mortgage loans			343,138				352,378				1,419,721				2,516,268
Gain on sale of other real estate, net			32,768				206,107				115,137				609,173
Gain on sale of investment securities			-				-				13,509				548,074
Other income			350,152				382,216				1,484,062				1,115,971
Total non-interest income			2,251,565				2,306,506				8,585,186				10,407,794
Non-interest expense:
Compensation and fringe benefits			4,379,984				3,584,537				15,834,616				15,114,629
Federal deposit insurance premiums			145,106				149,854				565,980				849,974
Premises and equipment			1,056,641				745,844				3,591,249				2,990,333
Advertising			371,432				123,129				667,337				289,419
Data processing			604,175				562,830				2,324,496				2,317,765
Amortization of intangible assets			57,062				120,831				221,070				478,404
Other real estate owned expense			254,197				161,746				649,848				1,166,457
Other			2,026,803				992,981				4,618,979				3,829,546
Total non-interest expense			8,895,400				6,441,752				28,473,575				27,036,527
Income before income tax expense			182,743				1,630,472				5,438,631				9,112,070
Income tax expense			40,394				486,273				1,565,687				3,099,975
NET INCOME		$	142,349			$	1,144,199			$	3,872,944			$	6,012,095
Per share data:
Basic earnings per share		$	0.02			$	0.12			$	0.40			$	0.62
Diluted earnings per share		$	0.02			$	0.12			$	0.40			$	0.62
Dividends per share		$	0.025			$	0.00			$	0.100			$	0.00
Average basic shares outstanding			9,598,007				9,727,175				9,619,124				9,745,154
Average diluted shares outstanding			9,618,820				9,737,495				9,638,158				9,751,737

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

First South Bancorp, Inc.

Supplemental Financial Data (Unaudited)

 

		Quarter to Date																				Year to Date
		12/31/2014				9/30/2014				6/30/2014				3/31/2014				12/31/2013				12/31/2014				12/31/2013
	(dollars in thousands except per share data)
Consolidated balance sheet data:
Total assets		$	885,865			$	734,666			$	711,547			$	700,764			$	674,722			$	885,865			$	674,722
Loans held for sale:		$	4,793			$	5,540			$	4,715			$	5,649			$	2,992			$	4,793			$	2,992
Loans held for investment:
Mortgage		$	66,391			$	67,791			$	69,454			$	66,630			$	69,006			$	66,391			$	69,006
Commercial			338,861				331,209				322,775				317,711				305,160				338,861				305,160
Consumer			62,792				61,959				66,122				67,621				68,615				62,792				68,615
Leases			12,392				12,054				11,650				10,123				8,179				12,392				8,179
Total loans held for investment			480,436				473,013				470,001				462,085				450,960				480,436				450,960
Allowance for loan and lease losses			(7,520	)			(7,504	)			(7,926	)			(7,804	)			(7,609	)			(7,520	)			(7,609	)
Net loans held for investment		$	472,916			$	465,509			$	462,075			$	454,281			$	443,351			$	472,916			$	443,351
Cash & interest bearing deposits		$	56,117			$	20,106			$	17,658			$	22,703			$	24,235			$	56,117			$	24,235
Investment securities			292,806				188,472				172,468				166,072				150,806				292,806				150,806
Premises and equipment			15,821				12,494				11,671				11,561				11,760				15,821				11,760
Goodwill			4,219				4,219				4,219				4,219				4,219				4,219				4,219
Identifiable intangible asset			2,183				0				0				0				8				2,183				8
Mortgage servicing rights			1,178				1,171				1,180				1,119				1,220				1,178				1,220
Deposits:
Non-interest checking		$	147,544			$	99,219			$	97,734			$	98,419			$	96,445			$	147,544			$	96,445
Interest checking			180,558				130,421				133,512				129,798				128,161				180,558				128,161
Money market			87,915				52,052				45,941				45,771				43,388				87,915				43,388
Savings			117,932				90,190				85,703				79,018				69,543				117,932				69,543
Certificates			254,331				230,166				229,571				239,394				248,167				254,331				248,167
Total deposits		$	788,280			$	602,048			$	592,461			$	592,400			$	585,704			$	788,280			$	585,704
Borrowings		$	0			$	37,500			$	25,500			$	17,000			$	0			$	0			$	0
Junior subordinated debentures			10,310				10,310				10,310				10,310				10,310				10,310				10,310
Stockholders' equity			80,437				80,363				79,150				77,166				74,858				80,437				74,858
Consolidated earnings summary:
Interest income		$	7,569			$	7,316			$	7,218			$	7,075			$	7,123			$	29,178			$	29,672
Interest expense			742				716				652				640				672				2,751				2,846
Net interest income			6,827				6,600				6,566				6,435				6,451				26,427				26,826
Provision for credit losses			0				400				450				250				685				1,100				1,085
Noninterest income			2,251				2,245				2,170				1,918				2,306				8,585				10,408
Noninterest expense			8,896				6,537				6,458				6,583				6,442				28,473				27,037
Income before taxes			182				1,908				1,828				1,520				1,630				5,439				9,112
Income tax expense			40				565				542				418				486				1,566				3,100
Net income		$	142			$	1,343			$	1,286			$	1,102			$	1,144			$	3,873			$	6,012
Adjusted pre-tax pre-provision operating earnings (non-GAAP):
Income before taxes		$	182			$	1,908			$	1,828			$	1,520			$	1,630			$	5,439			$	9,112
Provision for credit losses			0				400				450				250				685				1,100				1,085
Pre-tax pre-provision net income			182				2,308				2,278				1,770				2,315				6,539				10,197
Securities gains			0				0				0				(14	)			0				(14	)			(548	)
OREO valuations			131				62				0				11				62				204				546
OREO gains (net)			(33	)			(9	)			(34	)			(39	)			(206	)			(115	)			(609	)
Adjusted pre-tax pre-provision operating earnings (non-GAAP)		$	280			$	2,361			$	2,244			$	1,728			$	2,171			$	6,614			$	9,586
Per Share Data:
Basic earnings per share		$	0.02			$	0.14			$	0.13			$	0.11			$	0.12			$	0.40			$	0.62
Diluted earnings per share		$	0.02			$	0.14			$	0.13			$	0.11			$	0.12			$	0.40			$	0.62
Dividends per share		$	0.025			$	0.025			$	0.025			$	0.025			$	0.000			$	0.10			$	0.00
Book value per share		$	8.38			$	8.37			$	8.25			$	7.99			$	7.75			$	8.38			$	7.75
Tangible book value per share		$	7.71			$	7.93			$	7.81			$	7.56			$	7.32			$	7.71			$	7.32
Average basic shares			9,598,007				9,598,007				9,629,040				9,652,804				9,727,175				9,619,124				9,745,154
Average diluted shares			9,618,820				9,616,004				9,648,158				9,671,557				9,737,495				9,638,158				9,751,737

 

 

First South Bancorp, Inc.

Supplemental Financial Data (Unaudited)

 

		Quarter to Date																				Year to Date
		12/31/2014				9/30/2014				6/30/2014				3/31/2014				12/31/2013				12/31/2014				12/31/2013
	(dollars in thousands except per share data)
Performance ratios (tax equivalent):
Yield on average earning assets			4.18	%			4.52	%			4.56	%			4.66	%			4.63	%			4.47	%			4.79	%
Cost of interest bearing liabilities			0.48	%			0.53	%			0.49	%			0.52	%			0.53	%			0.51	%			0.56	%
Net interest spread			3.70	%			3.99	%			4.07	%			4.14	%			4.10	%			3.96	%			4.23	%
Net interest margin			3.78	%			4.09	%			4.16	%			4.24	%			4.20	%			4.06	%			4.34	%
Avg earning assets to total avg assets			92.18	%			91.30	%			91.31	%			91.76	%			91.84	%			91.65	%			91.48	%
Return on average assets (annualized)			0.07	%			0.74	%			0.73	%			0.66	%			0.67	%			0.53	%			0.87	%
Return on average equity (annualized)			0.70	%			6.70	%			6.61	%			5.89	%			5.96	%			4.93	%			7.84	%
Efficiency ratio			96.31	%			72.52	%			72.77	%			77.68	%			73.56	%			79.98	%			72.61	%
Average assets		$	794,286			$	717,091			$	705,393			$	679,608			$	681,690			$	724,094			$	688,226
Average earning assets		$	732,153			$	654,700			$	644,074			$	623,617			$	626,050			$	663,636			$	629,560
Average equity		$	81,739			$	80,243			$	78,724			$	76,682			$	76,231			$	79,347			$	76,669
Equity/Assets			9.08	%			10.94	%			11.12	%			11.01	%			11.09	%			9.08	%			11.09	%
Tangible Equity/Assets			8.36	%			10.36	%			10.53	%			10.41	%			10.47	%			8.36	%			10.47	%
Asset quality data and ratios:
Nonaccrual loans:
Non-TDR nonaccrual loans
Earning		$	723			$	317			$	312			$	463			$	683			$	723			$	683
Non-Earning			1,075				940				2,853				1,248				1,331				1,075				1,331
Total Non-TDR nonaccrual loans		$	1,798			$	1,257			$	3,165			$	1,711			$	2,014			$	1,798			$	2,014
TDR nonaccrual loans
Past Due TDRs		$	1,233			$	1,260			$	3,303			$	2,188			$	1,821			$	1,233			$	1,821
Current TDRs			2,007				2,027				1,326				1,583				1,739				2,007				1,739
Total TDR nonaccrual loans		$	3,240			$	3,287			$	4,629			$	3,771			$	3,560			$	3,240			$	3,560
Total nonaccrual loans		$	5,038			$	4,544			$	7,794			$	5,482			$	5,574			$	5,038			$	5,574
Loans >90 days past due, still accruing			389				476				896				61				420				389				420
Other real estate owned			7,756				8,103				8,729				9,013				9,354				7,756				9,354
Total nonperforming assets		$	13,183			$	13,123			$	17,419			$	14,556			$	15,348			$	13,183			$	15,348
Allowance for loan and lease losses to loans held for investment			1.57	%			1.59	%			1.69	%			1.69	%			1.69	%			1.57	%			1.69	%
Net charge-offs (recoveries)		$	(17	)		$	822			$	328			$	56			$	782			$	1,189			$	1,336
Net charge-offs (recoveries) to total loans			0.00	%			0.17	%			0.07	%			0.01	%			0.17	%			0.25	%			0.29	%
Total nonaccrual loans to total loans			1.04	%			0.95	%			1.64	%			1.17	%			1.23	%			1.04	%			1.23	%
Total nonperforming assets to total assets			1.49	%			1.79	%			2.45	%			2.08	%			2.27	%			1.49	%			2.27	%
Total loans to total deposits			61.56	%			79.49	%			80.13	%			78.96	%			77.51	%			61.56	%			77.51	%
Total loans to total assets			54.77	%			65.14	%			66.72	%			66.75	%			67.28	%			54.77	%			67.28	%
Loans serviced for others		$	306,822			$	310,341			$	315,732			$	318,670			$	325,441			$	306,822			$	325,441