First Bancshares, Inc. Reports Results for Fourth Quarter ended December 31, 2021; Increases Quarterly Dividend 6%
The First Bancshares, Inc. (FBMS) reported a net income of $15.8 million for Q4 2021, down 2.1% from Q3. The decrease was influenced by one-time charges and lower PPP fee income. Year-over-year, net income rose 22.2% from $52.5 million in 2020 to $64.2 million in 2021. Notably, FBMS completed the acquisition of seven branches from Cadence Bank, adding $410.2 million in deposits. The Board declared a cash dividend of $0.17 per share, reflecting a 6% increase. Total assets surpassed $6 billion, making FBMS the 5th largest bank in Mississippi.
- Net income increased 22.2% year-over-year to $64.2 million.
- Acquisition of seven branches contributing $410.2 million in deposits.
- Dividend of $0.17 per share represents a 6% increase.
- Net income decreased by $0.3 million, or 2.1%, from Q3 2021.
- Pre-tax, pre-provision operating earnings decreased by $1.7 million.
- Non-interest income fell by $1.3 million due to decreased mortgage income.
Highlights:
-
On
December 3, 2021 , the Company closed its acquisition of seven branches from Cadence Bank (“Cadence”) which included in loans and$40.5 million in deposits. The Company recorded a bargain purchase gain of$410.2 million related to this acquisition.$1.3 million -
Average loans, excluding Paycheck Protection Program (”PPP”) loans and acquired Cadence loans, increased
, or$17.9 million 0.63% , as compared to the quarter endedSeptember 30, 2021 , or2.5% on an annualized basis. -
Net income available to common shareholders totaled
for the quarter ended$15.8 million December 31, 2021 , representing a decrease of , or$0.3 million 2.1% , compared to for the quarter ended$16.1 million September 30, 2021 . During the quarter, various one-time items contributed to the decrease. -
Net interest income, excluding accretion income and PPP fee income increased
, or$0.2 million 0.45% , when comparing quarter endDecember 31, 2021 to quarter endSeptember 30, 2021 . -
In year-over-year comparison, net income available to common shareholders increased
, or$11.7 million 22.2% , from for the year ended$52.5 million December 31, 2020 to for the year ended$64.2 million December 31, 2021 . -
In year-over-year comparison, net interest income, excluding accretion income and PPP fee income increased
, or$2.7 million 1.8% . -
Provision for credit losses totaled a negative
for the quarter as compared to$1.1 million for the sequential quarter comparison and$0 for the fourth quarter of 2020.$3.5 million -
On
December 14, 2021 theU.S. Department of Treasury informed the Company of their eligibility to receive of non-dilutive Tier 1 perpetual preferred capital under the Emergency Capital Investment Program.$175 million -
Subsequent to quarter end, the Company converted from a national banking association to a
Mississippi state-charted bank and a member bank of theFederal Reserve System . - For information related to the effects of COVID-19, see the investor presentation filed and available under presentations and press releases included in the investor relations section of the Company’s website: www.thefirstbank.com.
-
During the first quarter of 2021, the Company adopted the Current Expected Credit Losses (“CECL”) methodology for estimating credit losses, effective
January 1, 2021 .
In December, we closed on our branch acquisition from Cadence which provided approximately
In addition to record financial performance, we also completed several strategic initiatives to help support continued growth of our franchise in terms of software platforms, processes and procedures and converting our charter from a national bank to a State Chartered,
2021 was a great year for our Company and we feel well positioned to continue our strategic plan of building a high performing community bank across the South.”
Quarterly Earnings
Net income available to common shareholders totaled
Pre-tax, Pre-provision Operating Earnings
Pre-tax, pre-provision Operating earnings decreased
Net income available to common shareholders totaled
The Company recorded a negative provision for credit losses of
Earnings Per Share
For the fourth quarter of 2021, fully diluted earnings per share were
Diluted earnings per share operating (non-GAAP) increased
Fully diluted earnings per share include the purchase by the Company of 165,623 shares during the first quarter of 2021 and 289,302 shares during the fourth quarter of 2020.
Balance Sheet
Consolidated assets increased
PPP loans at
Total average loans were
Excluding the PPP and acquired Cadence loans, average loans increased
Total average deposits were
Average deposits increased
The Company implemented Deposit Reclassification at the beginning of 2020. This program reclassifies noninterest bearing deposits and NOW deposit balances to money market accounts. This program reduces our reserve balance required at the
Asset Quality
Nonperforming assets totaled
The ratio of the allowance for credit losses (ACL) to total loans was
Effective
Fourth Quarter 2021 vs. Fourth Quarter 2020 Earnings Comparison
Net income available to common shareholders for the fourth quarter of 2021 totaled
Net interest income for the fourth quarter of 2021 was
Non-interest income decreased
Fourth quarter 2021 non-interest expense was
Investment securities totaled
The FTE average yield on all earning assets (non-GAAP) decreased 58 basis points in prior year quarterly comparison, from
Fourth Quarter 2021 vs Third Quarter 2021 Earnings Comparison
Net income available to common shareholders for the fourth quarter of 2021 decreased
Net interest income for the fourth quarter of 2021 was
Investment securities totaled
The FTE average yield on all earning assets (non-GAAP) decreased in sequential-quarter comparison from
Non-interest income remained flat in sequential-quarter comparison.
Non-interest expense for the fourth quarter of 2021 was
Year-to-Date Earnings Comparison
In the year-over-year comparison, net income available to common shareholders increased
The Company recorded bargain purchase and sale of land gains of
The Company recorded bargain purchase gain and loss on sale of land of
Net interest income increased
Non-interest income increased
Non-interest expense was
Declaration of Cash Dividend
The Company announced that its Board of Directors declared a cash dividend of
About
Non-GAAP Financial Measures
Our accounting and reporting policies conform to generally accepted accounting principles (“GAAP”) in
Forward Looking Statements
This news release and certain of our other filings with the
Statements about the potential effects of the COVID-19 pandemic and related variants on the Company’s assets, business, liquidity, financial condition, prospects, and results of operations may constitute forward-looking statements and are subject to the risks that the actual effects may differ, possibly materially, from what is reflected in these forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the depth, dispersion and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on customers, employees, third parties and the Company.
FIRST BANCSHARES, INC and SUBSIDIARIES Condensed Consolidated Financial Information (unaudited) (Dollars in thousands except per share data) |
|||||
EARNINGS DATA |
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Total Interest Income |
|
|
|
|
|
Total Interest Expense |
4,128 |
4,407 |
5,188 |
5,958 |
6,147 |
Net Interest Income |
39,757 |
40,028 |
38,050 |
39,229 |
39,466 |
FTE net interest income* |
40,425 |
40,673 |
38,696 |
39,884 |
40,119 |
Provision for credit losses** |
(1,104) |
- |
- |
- |
3,523 |
Non-interest income |
9,593 |
9,586 |
8,822 |
9,472 |
10,928 |
Non-interest expense |
30,789 |
29,053 |
27,452 |
27,264 |
27,897 |
Earnings before income taxes |
19,665 |
20,561 |
19,420 |
21,437 |
18,974 |
Income tax expense |
3,874 |
4,429 |
3,820 |
4,793 |
3,639 |
Net income available to common shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE DATA |
|
|
|
|
|
Basic earnings per share |
|
|
|
|
|
Diluted earnings per share |
0.75 |
0.76 |
0.74 |
0.79 |
0.72 |
Diluted earnings per share, operating* |
0.76 |
0.76 |
0.74 |
0.79 |
0.65 |
Quarterly dividends per share |
.16 |
.15 |
.14 |
.13 |
.12 |
Book value per common share at end of period |
32.17 |
31.81 |
31.40 |
30.64 |
30.54 |
Tangible book value per common share at period end* |
23.31 |
23.03 |
22.57 |
21.76 |
21.65 |
Market price at end of period |
38.62 |
38.78 |
37.43 |
36.61 |
30.88 |
Shares outstanding at period end |
21,019,037 |
21,019,897 |
21,020,723 |
21,018,744 |
21,115,009 |
Weighted average shares outstanding: |
|
|
|
|
|
Basic |
21,020,768 |
21,020,128 |
21,018,772 |
21,009,088 |
21,308,838 |
Diluted |
21,175,323 |
21,211,716 |
21,207,660 |
21,200,558 |
21,421,367 |
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCE SHEET DATA |
|
|
|
|
|
Total assets |
|
|
|
|
|
Loans and leases |
2,956,657 |
2,983,771 |
3,042,785 |
3,097,145 |
3,153,543 |
Total deposits |
4,814,945 |
4,665,914 |
4,629,176 |
4,410,288 |
4,195,492 |
Total common equity |
672,121 |
664,594 |
647,850 |
644,923 |
640,828 |
Total tangible common equity* |
500,639 |
479,540 |
461,743 |
457,775 |
451,011 |
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED RATIOS |
|
|
|
|
|
Annualized return on avg assets (ROA) |
|
|
|
|
|
Annualized return on avg assets, operating* |
|
|
|
|
|
Annualized pre-tax, pre-provision, operating* |
|
|
|
|
|
Annualized return on avg common equity, operating* |
|
|
|
|
|
Annualized return on avg tangible common equity, oper* |
|
|
|
|
|
Average loans to average deposits |
|
|
|
|
|
FTE Net Interest Margin* |
|
|
|
|
|
Efficiency Ratio |
|
|
|
|
|
Efficiency Ratio, operating* |
|
|
|
|
|
*See reconciliation of Non-GAAP financial measures |
|
|
|
|
|
CREDIT QUALITY |
|
|
|
|
|
Allowance for credit losses (ACL) as a % of total loans** |
|
|
|
|
|
Nonperforming assets to tangible equity + ACL |
|
|
|
|
|
Nonperforming assets to total loans + OREO |
|
|
|
|
|
Annualized QTD net charge-offs (recoveries) to total loans |
|
|
|
|
|
**Beginning |
|
|
|
|
|
FIRST BANCSHARES, INC and SUBSIDIARIES Condensed Consolidated Financial Information (unaudited) (in thousands) |
|||||
BALANCE SHEET |
|
|
|
|
|
Assets |
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
Securities available-for-sale |
1,751,832 |
1,463,255 |
1,280,761 |
1,135,189 |
1,022,182 |
Other investments |
22,226 |
22,225 |
22,225 |
22,137 |
27,475 |
Total investment securities |
1,774,058 |
1,485,480 |
1,302,986 |
1,157,326 |
1,049,657 |
Loans held for sale |
7,678 |
8,540 |
6,000 |
15,119 |
21,432 |
Total loans |
2,959,553 |
2,960,919 |
3,036,732 |
3,055,093 |
3,123,678 |
Allowance for credit losses |
(30,742) |
(32,418) |
(32,457) |
(32,663) |
(35,820) |
Loans, net |
2,928,811 |
2,928,501 |
3,004,275 |
3,022,430 |
3,087,858 |
Premises and equipment |
132,448 |
123,594 |
120,667 |
121,934 |
123,450 |
Other Real Estate Owned |
2,565 |
2,580 |
3,529 |
5,769 |
5,802 |
|
186,171 |
184,545 |
185,597 |
186,648 |
187,700 |
Other assets |
125,970 |
121,348 |
124,193 |
120,315 |
114,307 |
Total assets |
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders’ Equity |
|
|
|
|
|
Non-interest bearing deposits^ |
|
|
|
|
|
Interest-bearing deposits |
4,470,666 |
4,076,415 |
3,991,898 |
3,987,812 |
3,644,201 |
Total deposits |
5,226,784 |
4,672,541 |
4,673,912 |
4,620,297 |
4,215,280 |
Borrowings |
- |
- |
- |
4,466 |
114,647 |
Subordinated debentures |
144,726 |
144,650 |
144,611 |
144,572 |
144,592 |
Other liabilities |
29,732 |
26,010 |
31,158 |
29,514 |
33,426 |
Total liabilities |
5,401,242 |
4,843,201 |
4,849,681 |
4,798,849 |
4,507,945 |
Total shareholders’ equity |
676,172 |
668,683 |
660,052 |
643,949 |
644,815 |
Total liabilities and shareholders’ equity |
|
|
|
|
|
^Reclassified
|
FIRST BANCSHARES, INC and SUBSIDIARIES
Condensed Consolidated Financial Information (unaudited) (in thousands except per share data) |
|||||
EARNINGS STATEMENT |
Three Months Ended |
||||
|
|
|
|
|
|
Interest Income: |
|
|
|
|
|
Loans, including fees |
|
|
|
|
|
Investment securities |
7,032 |
6,938 |
5,925 |
5,526 |
5,606 |
Accretion of purchase accounting adjustments |
800 |
1,106 |
992 |
1,026 |
1,494 |
Other interest income |
18 |
17 |
38 |
48 |
41 |
Total interest income |
43,885 |
44,435 |
43,238 |
45,187 |
45,613 |
Interest Expense: |
|
|
|
|
|
Deposits |
2,371 |
2,649 |
3,375 |
3,910 |
4,262 |
Borrowings |
- |
- |
52 |
288 |
260 |
Subordinated debentures |
1,818 |
1,819 |
1,821 |
1,821 |
1,823 |
Accretion of purchase accounting adjustments |
(61) |
(61) |
(60) |
(61) |
(198) |
Total interest expense |
4,128 |
4,407 |
5,188 |
5,958 |
6,147 |
Net interest income |
39,757 |
40,028 |
38,050 |
39,229 |
39,466 |
Provision for credit losses |
(1,104) |
- |
- |
- |
3,523 |
Net interest income after provision for credit losses |
40,861 |
40,028 |
38,050 |
39,229 |
35,943 |
|
|
|
|
|
|
Non-interest Income: |
|
|
|
|
|
Service charges on deposit accounts |
1,901 |
1,846 |
1,756 |
1,761 |
1,925 |
Mortgage Income |
1,556 |
1,732 |
2,372 |
3,162 |
3,270 |
Interchange Fee Income |
3,029 |
2,744 |
3,145 |
2,644 |
2,562 |
Gain on securities, net |
36 |
11 |
77 |
20 |
3 |
Financial Assistance Award/Bank Enterprise Award/RRP Grant |
- |
1,826 |
- |
- |
968 |
Bargain Purchase Gain and (Loss) on Sale of Land |
1,300 |
(397) |
- |
- |
812 |
Other charges and fees |
1,771 |
1,824 |
1,472 |
1,885 |
1,388 |
Total non-interest income |
9,593 |
9,586 |
8,822 |
9,472 |
10,928 |
|
|
|
|
|
|
Non-interest expense: |
|
|
|
|
|
Salaries and employee benefits |
17,519 |
16,246 |
16,036 |
16,054 |
16,642 |
Occupancy expense |
3,948 |
3,922 |
3,813 |
3,879 |
3,890 |
|
550 |
532 |
499 |
494 |
520 |
Marketing |
113 |
78 |
39 |
160 |
71 |
Amortization of core deposit intangibles |
982 |
1,052 |
1,052 |
1,052 |
1,052 |
Other professional services |
1,282 |
934 |
1,049 |
934 |
764 |
Acquisition and charter conversion charges |
1,602 |
5 |
- |
- |
41 |
Other non-interest expense |
4,793 |
6,284 |
4,964 |
4,691 |
4,917 |
Total Non-interest expense |
30,789 |
29,053 |
27,452 |
27,264 |
27,897 |
Earnings before income taxes |
19,665 |
20,561 |
19,420 |
21,437 |
18,974 |
Income tax expense |
3,874 |
4,429 |
3,820 |
4,793 |
3,639 |
Net income available to common shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share |
|
|
|
|
|
Diluted earnings per common share, operating* |
|
|
|
|
|
*See reconciliation of Non-GAAP financial measures |
FIRST BANCSHARES, INC and SUBSIDIARIES Condensed Consolidated Financial Information (unaudited) (in thousands except per share data) |
|||||
EARNINGS STATEMENT |
Year to Date |
||||
|
2021 |
|
2020 |
|
|
Interest Income: |
|
|
|
|
|
Loans, including fees |
|
|
|
|
|
Investment securities |
|
25,420 |
|
21,406 |
|
Accretion of purchase accounting adjustments |
|
3,924 |
|
6,273 |
|
Other interest income |
122 |
379 |
|||
Total interest income |
|
176,745 |
|
179,348 |
|
Interest Expense: |
|
|
|
|
|
Deposits |
|
12,304 |
|
21,373 |
|
Borrowings |
|
340 |
|
1,666 |
|
Subordinated debentures |
|
7,279 |
|
5,390 |
|
Amortization of purchase accounting adjustments |
(242) |
(1,765) |
|||
Total interest expense |
19,681 |
26,664 |
|||
Net interest income |
|
157,064 |
|
152,684 |
|
Provision for credit losses |
(1,104) |
25,151 |
|||
Net interest income after provision for credit losses |
|
158,168 |
|
127,533 |
|
|
|
|
|
|
|
Non-interest Income: |
|
|
|
|
|
Service charges on deposit accounts |
|
7,264 |
|
7,216 |
|
Mortgage Income |
|
8,823 |
|
10,446 |
|
Interchange Fee Income |
|
11,562 |
|
9,433 |
|
Gain (loss) on securities, net |
|
143 |
|
281 |
|
Financial Assistance Award/Bank Enterprise Award/RRP Grant |
|
1,826 |
|
968 |
|
Bargain Purchase Gain and Gain/(loss) on Sale of Land |
903 |
|
8,455 |
||
Other charges and fees |
6,952 |
5,077 |
|||
Total non-interest income |
|
37,473 |
|
41,876 |
|
|
|
|
|
|
|
Non-interest expense: |
|
|
|
|
|
Salaries and employee benefits |
|
65,856 |
|
61,230 |
|
Occupancy expense |
|
15,562 |
|
13,833 |
|
|
|
2,074 |
|
1,351 |
|
Marketing |
|
391 |
|
333 |
|
Amortization of core deposit intangibles |
|
4,137 |
|
4,093 |
|
Other professional services |
|
4,198 |
|
3,613 |
|
Acquisition & charter conversion charges |
|
1,607 |
|
3,315 |
|
Other non-interest expense |
20,734 |
18,573 |
|||
Total Non-interest expense |
114,559 |
106,341 |
|||
Earnings before income taxes |
|
81,082 |
|
63,068 |
|
Income tax expense |
16,915 |
10,563 |
|||
Net income available to common shareholders |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share |
|
|
|||
Diluted earnings per common share, operating* |
|
|
|||
*See reconciliation of Non-GAAP financial measures |
|||||
|
FIRST BANCSHARES, INC and SUBSIDIARIES Condensed Consolidated Financial Information (unaudited) (Dollars in thousands) |
|||||||
COMPOSITION OF LOANS |
|
Percent
|
|
|
|
|
Percent
|
Commercial, financial and agricultural |
|
|
|
|
|
|
|
Real estate – construction |
364,075 |
|
361,732 |
341,864 |
304,457 |
301,283 |
|
Real estate – commercial |
1,242,529 |
|
1,206,267 |
1,215,103 |
1,217,505 |
1,214,602 |
|
Real estate – residential |
916,179 |
|
910,618 |
935,827 |
944,032 |
987,313 |
|
Lease Financing Receivable |
2,556 |
|
2,889 |
3,291 |
3,382 |
2,733 |
|
Obligations of States & subdivisions |
16,765 |
|
15,790 |
16,489 |
14,996 |
15,369 |
|
Consumer |
42,070 |
|
37,281 |
39,024 |
38,599 |
41,036 |
|
Loans held for sale |
7,678 |
|
8,540 |
6,000 |
15,119 |
21,432 |
|
Total loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPOSITION OF DEPOSITS |
|
Percent
|
|
|
|
|
Percent
|
Non-interest bearing^ |
|
|
|
|
|
|
|
NOW and other^ |
739,153 |
|
670,888 |
704,034 |
702,766 |
664,626 |
|
Money Market/Savings^ |
3,146,904 |
|
2,896,140 |
2,758,957 |
2,734,873 |
2,398,525 |
|
Time Deposits of less than |
445,879 |
|
390,289 |
404,437 |
419,556 |
439,101 |
|
Time Deposits of |
138,730 |
|
119,098 |
124,470 |
130,617 |
141,948 |
|
Total Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits Without Reclassification^ |
|
Percent
|
|
|
|
|
Percent
|
Non-interest bearing |
|
|
|
|
|
|
|
NOW and other |
1,771,510 |
|
1,524,935 |
1,541,915 |
1,562,119 |
1,347,778 |
|
Money Market/Savings |
1,320,284 |
|
1,214,011 |
1,209,366 |
1,179,749 |
1,100,473 |
|
Time Deposits of less than |
445,879 |
|
390,289 |
404,437 |
419,556 |
439,101 |
|
Time Deposits of |
138,730 |
|
119,098 |
124,470 |
130,617 |
141,948 |
|
Total Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSET QUALITY DATA |
|
|
|
|
|
|
|
Nonaccrual loans |
|
|
|
|
|
|
|
Loans past due 90 days and over |
45 |
|
456 |
5,834 |
1,079 |
2,692 |
|
Total nonperforming loans |
28,058 |
|
25,468 |
33,459 |
31,060 |
36,466 |
|
Other real estate owned |
2,565 |
|
2,580 |
3,529 |
5,769 |
5,802 |
|
Total nonperforming assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming assets to total assets |
|
|
|
|
|
|
|
Nonperforming assets to total loans + OREO |
|
|
|
|
|
|
|
ACL to nonperforming loans |
|
|
|
|
|
|
|
ACL to total loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qtr-to-date net charge-offs (recoveries) |
|
|
|
|
|
|
|
Annualized QTD net chg-offs (recs) to loans |
|
|
|
|
|
|
|
^Reclassified |
FIRST BANCSHARES, INC and SUBSIDIARIES | ||||||||||||||||||||
Condensed Consolidated Financial Information (unaudited) | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Yield |
Three Months Ended |
Three Months Ended |
Three Months Ended |
Three Months Ended |
Three Months Ended |
|||||||||||||||
Analysis |
|
|
|
|
|
|||||||||||||||
|
Tax |
Tax |
Tax |
Tax |
Tax |
|||||||||||||||
Avg |
Equivalent |
Yield/ |
Avg |
Equivalent |
Yield/ |
Avg |
Equivalent |
Yield/ |
Avg |
Equivalent |
Yield/ |
Avg |
Equivalent |
Yield/ |
||||||
Balance |
interest |
Rate |
Balance |
interest |
Rate |
Balance |
interest |
Rate |
Balance |
interest |
Rate |
Balance |
interest |
Rate |
||||||
Taxable securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tax-exempt securities | 397,906 |
2,641 |
|
377,610 |
2,550 |
|
367,074 |
2,554 |
|
367,322 |
2,590 |
|
361,529 |
2,581 |
|
|||||
Total investment | ||||||||||||||||||||
securities | 1,564,338 |
7,700 |
|
1,363,935 |
7,583 |
|
1,220,254 |
6,571 |
|
1,066,907 |
6,181 |
|
1,020,772 |
6,259 |
|
|||||
in other banks | 634,541 |
18 |
|
657,387 |
17 |
|
661,069 |
38 |
|
614,283 |
48 |
|
404,069 |
41 |
|
|||||
Loans | 2,956,657 |
36,835 |
|
2,983,771 |
37,480 |
|
3,042,785 |
37,275 |
|
3,097,145 |
39,613 |
|
3,153,543 |
39,966 |
|
|||||
Total Interest earning assets | 5,155,536 |
44,553 |
|
5,005,093 |
45,080 |
|
4,924,108 |
43,884 |
|
4,778,335 |
45,842 |
|
4,578,384 |
46,266 |
|
|||||
Other assets | 508,800 |
506,134 |
534,423 |
558,929 |
557,752 |
|||||||||||||||
Total assets |
|
|
|
|
|
|||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Borrowed Funds | - |
- |
|
206 |
- |
|
3,355 |
52 |
|
100,143 |
288 |
|
115,430 |
260 |
|
|||||
Subordinated debentures | 144,684 |
1,818 |
|
144,630 |
1,819 |
|
144,591 |
1,821 |
|
144,590 |
1,821 |
|
144,676 |
1,823 |
|
|||||
Total interest bearing liabilities | 4,682,642 |
4,128 |
|
4,567,526 |
4,407 |
|
4,522,318 |
5,188 |
|
4,417,059 |
5,958 |
|
4,213,485 |
6,147 |
|
|||||
Other liabilities | 309,573 |
279,107 |
288,363 |
275,282 |
263,823 |
|||||||||||||||
Shareholders' equity | 672,121 |
664,594 |
647,850 |
644,923 |
640,828 |
|||||||||||||||
Total liabilities and shareholders' equity |
|
|
|
|
|
|||||||||||||||
Net interest income (FTE)* |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest margin (FTE)* |
|
|
|
|
|
|||||||||||||||
Core net interest margin* |
|
|
|
|
|
|||||||||||||||
*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 |
|
|
|
|
|
|
Book value per common share |
|
|
|
|
|
|
Effect of intangible assets per share |
8.86 |
8.78 |
8.83 |
8.88 |
8.89 |
|
Tangible book value per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
|
|
|
|
|
Effect of acquisition and charter conversion charges |
0.07 |
- |
- |
- |
0.01 |
|
Tax on acquisition and charter conversion charges |
(0.02) |
- |
- |
- |
- |
|
Effect of bargain purchase gain and loss on sale of fixed assets |
(0.06) |
0.02 |
- |
- |
(0.04) |
|
Tax on loss on sale of fixed assets |
0.02 |
- |
- |
- |
- |
|
Effect of |
- |
(0.09) |
- |
- |
(0.05) |
|
Tax on |
- |
.02 |
- |
- |
0.01 |
|
Effect on Contributions related to |
- |
.07 |
- |
- |
- |
|
Tax on Contributions related to |
- |
(0.02) |
- |
- |
- |
|
Diluted earnings per share, operating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Year to Date |
|
||||
2021 |
2020 |
|||||
Diluted earnings per share |
|
|
|
|
|
|
Effect of acquisition and charter conversion charges |
|
0.08 |
|
0.16 |
|
|
Tax on acquisition and charter conversion charges |
|
(0.02) |
|
(0.03) |
|
|
Effect of bargain purchase gain and loss on sale of fixed assets |
|
(0.04) |
|
(0.42) |
|
|
Tax on loss on sale of fixed assets |
|
0.01 |
|
0.01 |
|
|
Effect of |
|
(0.09) |
|
(0.04) |
|
|
Tax on |
|
0.02 |
|
0.01 |
|
|
Effect on Contributions related to |
|
0.07 |
|
- |
|
|
Tax on Contributions related to |
|
(0.02) |
|
- |
|
|
Diluted earnings per share, operating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Year to Date |
|
||||
2021 |
2020 |
|||||
Net income available to common shareholders |
|
|
|
|
|
|
Acquisition and charter conversion charges |
|
1,607 |
|
3,314 |
|
|
Tax on acquisition and charter conversion charges |
|
(406) |
|
(753) |
|
|
Bargain purchase gain and loss on sale of fixed assets |
|
(903) |
|
(8,455) |
|
|
Tax on loss on sale of fixed assets |
|
229 |
|
157 |
|
|
|
|
(1,826) |
|
(968) |
|
|
Tax on |
|
462 |
|
245 |
|
|
Contributions related to |
|
1,400 |
|
- |
|
|
Tax on Contributions related to |
|
(354) |
- |
|
||
Net earnings available to common shareholders, operating |
|
|
|
|
||
|
|
|
|
|
|
|
|
Three Months Ended |
||||
Average Balance Sheet Data |
|
|
|
|
|
|
Total average assets |
A |
|
|
|
|
|
Total average earning assets |
B |
5,155,536 |
|
|
|
|
|
|
|
|
|
|
|
Common Equity |
C |
|
|
|
|
|
Less intangible assets |
|
171,482 |
185,054 |
186,107 |
187,148 |
189,817 |
Total Tangible common equity |
D |
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
||||
Net Interest Income Fully Tax Equivalent |
|
|
|
|
|
|
Net interest income |
E |
|
|
|
|
|
Tax-exempt investment income |
|
(1,973) |
(1,905) |
(1,908) |
(1,935) |
(1,928) |
Taxable investment income |
|
2,641 |
2,550 |
2,554 |
2,590 |
2,581 |
Net Interest Income Fully Tax Equivalent |
F |
|
|
|
|
|
|
|
|
|
|
|
|
Annualized Net Interest Margin |
E/B |
|
|
|
|
|
Annualized Net Interest Margin, Fully Tax Equivalent |
F/B |
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Income, Fully Tax Equivalent |
|
|
|
|
|
|
Total Interest Income |
|
|
|
|
|
|
Tax-exempt investment income |
|
(1,973) |
(1,905) |
(1,908) |
(1,935) |
(1,928) |
Taxable investment income |
|
2,641 |
2,550 |
2,554 |
2,590 |
2,581 |
Total Interest Income, Fully Tax Equivalent |
G |
|
|
|
|
|
|
|
|
|
|
|
|
Yield on Average Earning Assets, Fully Tax Equivalent |
G/B |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt investment income |
|
(1,973) |
(1,905) |
(1,908) |
(1,935) |
(1,928) |
Taxable investment Income |
|
2,641 |
2,550 |
2,554 |
2,590 |
2,581 |
|
H |
|
|
|
|
|
|
|
|
|
|
|
|
|
I |
|
|
|
|
|
|
|
|
|
|
|
|
Yield on |
H/I |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||
Core Net Interest Margin |
|
|
|
|
|
|
Net interest income (FTE) |
|
|
|
|
|
|
Less purchase accounting adjustments |
|
861 |
1,167 |
1,052 |
1,026 |
1,692 |
Net interest income, net of purchase accounting adj |
J |
|
|
|
|
|
|
|
|
|
|
|
|
Total average earning assets |
|
|
|
|
|
|
Add average balance of loan valuation discount |
|
4,353 |
5,252 |
6,373 |
8,480 |
9,808 |
Avg earning assets, excluding loan valuation discount |
K |
|
|
|
|
|
|
|
|
|
|
|
|
Core net interest margin |
J/K |
|
|
|
|
|
|
|
Three Months Ended |
||||
Efficiency Ratio |
|
|
|
|
|
|
Operating Expense |
|
|
|
|
|
|
Total non-interest expense |
|
|
|
|
|
|
Pre-tax non-operating expenses |
|
(1,602) |
(1,405) |
- |
- |
(41) |
Adjusted Operating Expense |
L |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue |
|
|
|
|
|
|
Net interest income, FTE |
|
|
|
|
|
|
Total non-interest income |
|
9,593 |
9,586 |
8,822 |
9,472 |
10,928 |
Pre-tax non-operating items |
|
(1,300) |
(1,429) |
- |
- |
(1,780 |
Adjusted Operating Revenue |
M |
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency Ratio, operating |
L/M |
|
|
57. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||
Return Ratios |
|
|
|
|
|
|
Net income available to common shareholders |
N |
|
|
|
|
|
Acquisition and charter conversion charges |
|
1,602 |
5 |
- |
- |
41 |
Tax on acquisition and charter conversion charges |
|
(405) |
(1) |
- |
- |
(10) |
Bargain purchase gain and loss on sale of fixed assets |
|
(1,300) |
397 |
- |
- |
(812) |
Tax on loss on sale of fixed assets |
|
329 |
(100) |
- |
- |
- |
|
|
- |
(1,826) |
- |
- |
(968) |
Tax on |
|
- |
462 |
- |
- |
245 |
Charitable contributions related to |
|
- |
1,400 |
- |
- |
- |
Tax on charitable contributions related to |
|
- |
(354) |
- |
- |
- |
Net earnings available to common shareholders, operating |
O |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-Tax Pre-Provision Operating Earnings |
|
|
|
|
|
|
Earnings before income taxes |
P |
|
|
|
|
|
Acquisition and charter conversion charges |
|
1,602 |
5 |
- |
- |
41 |
Provision for loan losses |
|
(1,104) |
- |
- |
- |
3,523 |
Bargain purchase gain and loss on sale of fixed assets |
|
(1,300) |
397 |
- |
- |
- |
Treasury Awards and Gains |
|
- |
(1,826) |
- |
- |
(1,780) |
Charitable contributions related to |
|
- |
1,400 |
- |
- |
- |
Pre-Tax, Pre-Provision Operating Earnings |
Q |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized return on avg assets |
N/A |
|
|
|
|
|
Annualized return on avg assets, oper |
O/A |
|
|
|
|
|
Annualized pre-tax, pre-provision, oper |
Q/A |
|
|
|
|
|
Annualized return on avg common equity, oper |
O/C |
|
|
|
|
|
Annualized return on avg tangible common equity, operating |
O/D |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income after provision for credit losses |
|
|
|
|
|
|
Loan fee income |
|
1,556 |
1,732 |
2,372 |
3,162 |
3,270 |
Salaries and employee benefits |
|
(1,171) |
(995) |
(1,165) |
(1,512) |
(1,329) |
Other non-interest expense |
|
(125) |
(131) |
(131) |
(126) |
(105) |
Earnings before income taxes |
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220125006214/en/
Chief Executive Officer
Chief Financial Officer
(601) 268-8998
Source:
FAQ
What was FBMS's net income for the fourth quarter of 2021?
What is the dividend amount announced by FBMS?
When will the dividend be paid to shareholders?
How did FBMS's net income compare year-over-year?