HATTIESBURG, Miss.--(BUSINESS WIRE)-- The First Bancshares, Inc. (“FBMS” or “the Company”) (NASDAQ: FBMS), holding company for The First Bank, (www.thefirstbank.com) reported today financial results for the quarter ended March 31, 2023.
Highlights:
M. Ray “Hoppy” Cole, President and Chief Executive Officer, commented, “Our company produced another strong quarter as we enjoy significantly increased operating earnings associated with our two recent acquisitions and the remix of our earning assets away from the bond portfolio into new loans.
“An 18 basis point improvement in our core net interest margin, the realization of additional cost saves associated with the Beach transaction and the closing of the Heritage transaction combined to produce an annualized ROAA of 1.36%, an annualized ROTCE of 20.13% on an efficiency ratio of 53% during the first quarter, giving us an outstanding start for the year.
“Our company continues to operate with a relatively low loan to deposit ratio of 73%, ample liquidity, a well-diversified granular deposit base and a strong capital position. Even with the volatility within the industry and the uncertainty of the economic cycle, we remain optimistic about the tailwinds we enjoy from our recent expansion in terms of operating returns and the new markets we added for additional growth.”
Quarterly Earnings
Net income available to common shareholders totaled $16.3 million for the quarter ended March 31, 2023, representing no change when compared to $16.3 million for the quarter ended December 31, 2022.
Excluding one-time items detailed in the tables included with this press release, net earnings available to common shareholders, operating (non-GAAP) increased $9.9 million, or 57.8%, to $27.1 million for quarter ended March 31, 2023 as compared to $17.2 million for the quarter ended December 31, 2022. The increase in net earnings available to common shareholders resulted in part from the acquisitions of Beach Bank and Heritage Bank.
The Company recorded a provision for credit losses of $11.0 million for the quarter ended March 31, 2023 and $0.7 million for the quarter ended December 31, 2022. The $11.0 million provision in respect of the quarter ended March 31, 2023 included $10.7 million for the CECL day 1 provision for credit losses and unfunded commitments attributable to the acquired Heritage Bank loans.
Earnings Per Share
For the first quarter of 2023, fully diluted earnings per share were $0.52, compared to $0.67 for the fourth quarter of 2022 and $0.81 for the first quarter of 2022. The decrease in fully-diluted earnings per share when compared to the previous quarter was primarily attributable to expenses associated with the acquisitions as well as the additional shares issued for the acquisition of Heritage Bank.
Fully diluted earnings per share, operating (non-GAAP) were $0.86 for the first quarter of 2023 compared to $0.71 for the fourth quarter of 2022 and $0.72 for the first quarter of 2022.
Effective January 1, 2023, the Company issued 6,920,422 shares of its common stock in conjunction with the closing of the acquisition of Heritage Bank. Effective August 1, 2022, the Company issued 3,498,936 shares of its common stock in conjunction with the closing of the acquisition of Beach Bancorp, Inc. (“Beach Bank”).
Balance Sheet
Consolidated assets increased $1.556 billion to $8.017 billion at March 31, 2023 from $6.462 billion at December 31, 2022. The acquired Heritage Bank assets totaled $1.657 billion.
Total loans were $4.970 billion for the quarter ended March 31, 2023, as compared to $3.774 billion for the quarter ended December 31, 2022, and $2.970 billion for the quarter ended March 31, 2022, representing an increase of $1.196 billion, or 31.7%, for the sequential quarter comparison, and an increase of $2.000 billion, or 67.3%, for the prior year quarterly comparison. During January 2023, loans totaling $1.159 billion, net of purchase accounting adjustments, were recorded from the Heritage Bank acquisition. During August 2022, loans totaling $486.5 million, net of purchase accounting adjustments were recorded from the Beach Bank acquisition.
Excluding the acquired Heritage Bank loans, total loans increased $36.7 million, or 1.0% as compared to the quarter ended December 31, 2022, or 4.0% on an annualized basis.
Excluding the acquired Heritage Bank loans and Beach Bank loans, total loans increased $354.2 million, or 11.9% compared to the quarter ended March 31, 2022.
Total deposits were $6.668 billion for the quarter ended March 31, 2023, as compared to $5.494 billion for the quarter ended December 31, 2022, and $5.438 billion for the quarter ended March 31, 2022, representing an increase of $1.174 billion, or 21.4%, for the sequential quarter comparison, and an increase of $1.230 million, or 22.6%, for the prior year quarterly comparison. During January 2023, deposits totaling $1.392 billion, net of purchase accounting adjustments, were acquired in the Heritage Bank acquisition. During August 2022, deposits totaling $490.6 million, net of purchase accounting adjustments, were acquired in the Beach Bank acquisition.
Excluding the deposits acquired of Heritage Bank, deposits decreased $218.8 million, or 3.2% for the prior quarter comparison. Brokered certificate of deposits in the amount of $77.4 million matured during the quarter. Additionally public fund deposits increased $121.9 million during the quarter resulting in approximately $260 million in total deposit runoff during the quarter.
Book value per share increased to $28.58 at March 31, 2023 from $26.92 at December 31, 2022.
Tangible book value per share (non-GAAP) decreased to $17.49 at March 31, 2023 from $17.97 at December 31, 2022. This decrease was the result of increased common shares outstanding, increased goodwill and other intangibles which was partially offset by the change in accumulated other comprehensive income (loss) as well as earnings net of dividends for the quarter. The balance in accumulated other comprehensive income (loss) improved $18.2 million to $130.8 million at March 31, 2023 from $149.0 million at December 31, 2022.
Asset Quality
Nonperforming assets totaled $22.5 million at March 31, 2023, an increase of $4.7 million compared to $17.7 million at December 31, 2022 and a decrease of $5.1 million compared to $27.6 million at March 31, 2022. Nonperforming assets related to the acquisition of Heritage Bank totaled $3.8 million.
Nonaccrual loans totaled $17.3 million, an increase of $4.7 million as compared to December 31, 2022 and a decrease of $7.4 million as compared to March 31, 2022. During the quarter ended September 30, 2022, one large relationship with a balance of $10.2 million was upgraded to accrual status.
The ratio of the allowance for credit losses (ACL) to total loans was 1.06% at March 31, 2023, 1.03% at December 31, 2022 and 1.06% at March 31, 2022. The ratio of annualized net charge-offs (recoveries) to total loans was 0.01% for the quarter ended March 31, 2023 compared to 0.004% for the quarter ended December 31, 2022 and (0.12%) for the quarter ended March 31, 2022.
First Quarter 2023 vs Fourth Quarter 2022 Earnings Comparison
Net income available to common shareholders for the first quarter of 2023 remained flat when compared to $16.3 million for the fourth quarter of 2022.
Net interest income for the first quarter of 2023 was $64.9 million as compared to $47.9 million for the fourth quarter of 2022, an increase of $17.0 million. The increase was largely due to the acquisition of Heritage Bank.
First quarter 2023 net interest margin of 3.63% included 21 basis points related to purchase accounting adjustments compared to 3.31% for the fourth quarter in 2022, which included 9 basis points related to purchase accounting adjustments.
Investment securities totaled $1.962 billion, or 24.5% of total assets at March 31, 2023, compared to $1.983 billion, or 30.7% of total assets at December 31, 2022. The average balance of investment securities decreased $51.7 million in sequential-quarter comparison. The average yield on investment securities increased 3 basis points to 2.31% from 2.28% in sequential-quarter comparison. The investment portfolio had a net unrealized loss of $137.6 million at March 31, 2023 as compared to a net unrealized loss of $161.2 million at December 31, 2022.
The average yield on all earning assets increased in sequential-quarter comparison from 4.00% to 4.49%. Interest expense on average interest bearing liabilities increased 25 basis points from 0.99% for the fourth quarter of 2022 to 1.24% for the first quarter of 2023.
Cost of all deposits averaged 72 basis points for the first quarter of 2023 compared to 57 basis points for the fourth quarter of 2022. This increase was a result of rising interest rates and increased competition for deposits.
Non-interest income increased $4.5 million from $8.1 million to $12.6 million in the sequential-quarter comparison, attributable to increases in service charges on deposit accounts of $1.4 million and interchange fee income of $1.4 million.
Non-interest expense for the first quarter of 2023 was $45.7 million compared to $35.0 million for the fourth quarter of 2022, an increase of $10.6 million, largely attributed to the increase in acquisition charges of $2.6 million as well as expenses related to the operations of Beach Bank and Heritage Bank of $7.9 million.
First Quarter 2023 vs. First Quarter 2022 Earnings Comparison
Net income available to common shareholders for the first quarter of 2023 totaled $16.3 million compared to $16.8 million for the first quarter of 2022, a decrease of $0.6 million or 3.3%.
Excluding one-time items detailed in the tables included with this press release, net earnings available to common shareholders, operating (non-GAAP) increased $12.1 million, or 81.0%, to $27.1 million for quarter ended March 31, 2023 as compared to $15.0 million for the quarter ended March 31, 2022.
Net interest income for the first quarter of 2023 was $64.9 million, an increase of $26.3 million or 68.0% when compared to the first quarter of 2022. FTE net interest income (non-GAAP) totaled $65.9 million and $39.5 million for the first quarter of 2023 and 2022, respectively. Purchase accounting adjustments increased $2.7 million for the first quarter comparisons. The increase was largely due to increased interest rates as well as the acquisitions of Beach Bank and Heritage Bank.
First quarter of 2023 net interest margin was 3.63% which included 21 basis points related to purchase accounting adjustments compared to 2.67% for the same quarter in 2022, which included 6 basis points related to purchase accounting adjustments. Excluding the purchase accounting adjustments, the core net interest margin (non-GAAP) increased 74 basis point in prior year quarterly comparison primarily due to an increase in average loans as well as interest rate increases.
Non-interest income increased $1.5 million for the first quarter of 2023 as compared to the first quarter of 2022. This increase was attributable to increases in service charges on deposit accounts and interchange fee income of $2.9 million and partially offset by a decrease of $0.6 million in mortgage income.
First quarter 2023 non-interest expense was $45.7 million, an increase of $17.1 million, or 59.7% as compared to the first quarter of 2022. For the first quarter of 2023, charges related to the ongoing operations of Beach Bank and Heritage Bank totaled $12.7 million.
Investment securities totaled $1.962 billion, or 24.5% of total assets at March 31, 2023, compared to $1.986 billion, or 32.1% of total assets at March 31, 2022. For the first quarter of 2023 compared to the first quarter of 2022, the average balance of investment securities increased $131.0 million. The average yield on investment securities increased 50 basis points to 2.31% from 1.81% in the prior year quarterly comparison. The investment portfolio had a net unrealized loss of $137.6 million at March 31, 2023 as compared to a net unrealized loss of $92.2 million at March 31, 2022.
The average yield on all earnings assets increased 147 basis points in prior year quarter comparison, from 3.02% for the first quarter of 2022 to 4.49% for the first quarter of 2023. Interest expense on average interest bearing liabilities increased 82 basis points from 0.42% for the first quarter of 2022 to 1.24% for the first quarter of 2023.
Cost of all deposits averaged 72 basis points for the first quarter of 2023 compared to 17 basis points for the first quarter of 2022. This increase was a result of rising interest rates and increased competition for deposits.
Declaration of Cash Dividend
The Company announced that its Board of Directors declared a cash dividend of $0.22 per share, a 5% increase over previous quarter, to be paid on its common stock on May 24, 2023 to shareholders of record as of the close of business on May 8, 2023.
Conference Call
The Company will host a conference call for analysts and investors to discuss the Company’s financial results at 10:00 a.m. Central Time on Thursday, April 27, 2023. Investors and analysts may participate by clicking on the Participant Conference Link: https://register.vevent.com/register/BI24f86c11813b4dd9a868c4c810de94bc. An audio archive of the conference call along with the transcript will be available within 24-48 hours after the call and placed in the Investor Relations section of our website.
About The First Bancshares, Inc.
The First Bancshares, Inc., headquartered in Hattiesburg, Mississippi, is the parent company of The First Bank (“The First”). Founded in 1996, The First has operations in Mississippi, Louisiana, Alabama, Florida and Georgia. The Company’s stock is traded on the NASDAQ Global Market under the symbol FBMS. Information is available on the Company’s website: www.thefirstbank.com.
Non-GAAP Financial Measures
Our accounting and reporting policies conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP measures are used by management to supplement the evaluation of our performance. This press release includes pre-tax, pre-provision operating earnings, FTE net interest income, FTE net interest margin, core net interest margin, average tax equivalent yield on investment securities, FTE average yield on all earning assets, total tangible common equity, tangible book value per common share, net earnings available to common shareholders, operating, diluted earnings per share, operating efficiency ratio, operating and certain ratios derived from these non-GAAP financial measures. The Company believes that the non-GAAP financial measures included in this press release allow management and investors to understand and compare results in a more consistent manner for the periods presented in this press release. Non-GAAP financial measures should be considered supplemental and not a substitute for the Company’s results reported in accordance with GAAP for the periods presented, and other bank holding companies may define or calculate these measures differently. These non-GAAP financial measures should not be considered in isolation and do not purport to be an alternative to net income, earnings per share, net interest income, book value, net interest margin, common equity, net earnings available to common shareholders, diluted earnings per share, efficiency ratio, average yield on investment securities, average yield on all earning assets, or other GAAP financial measures as a measure of operating performance. A reconciliation of these non-GAAP financial measures to the most comparable GAAP measure is provided in this press release following the Condensed Consolidated Financial Information (unaudited).
Forward Looking Statements
This news release and certain of our other filings with the Securities and Exchange Commission contain statements that constitute “forward looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.
All statements other than statements of historical fact are forward-looking statements. Such statements can generally be identified by such words as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “should,” “predicts,” “could,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential,” “positioned” and other similar words and expressions of the future or otherwise regarding the outlook for the Company’s future business and financial performance and/or the performance of the banking industry and economy in general. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve known and unknown risk and uncertainties which may cause the actual results, performance or achievements of the Company to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are based on the information known to, and current beliefs and expectations of, the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. Factors that might cause such differences include, but are not limited to: (1) competitive pressures among financial institutions increasing significantly; (2) prevailing, or changes in, economic or political conditions, either nationally or locally, particularly in areas in which the Company conducts operations, including the effects of declines in the real estate market, high unemployment rates, inflationary pressure, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing; (3) interest rate risk, including the effects of rising interest rates; (4) developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; (5) changes in applicable laws, rules, or regulations; (6) risks related to the Company’s recently completed and pending acquisitions, including that the anticipated benefits from the recently completed acquisitions are not realized in the time frame anticipated or at all as a result of changes in general economic and market conditions or other unexpected factors or events; (7) changes in management’s plans for the future; (8) credit risk associated with our lending activities; (9) changes in loan demand, real estate values, or competition; (10) changes in accounting principles, policies, or guidelines; (11) adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs related to the COVID-19 pandemic and related variants; (12) higher inflation and its impacts; (13) significant turbulence or disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities; (14) potential impacts of the recent adverse developments in the banking industry highlighted by high-profile bank failures, including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; (15) the effects of war or other conflicts including the impacts relating to or resulting from Russia’s military action in Ukraine; and (16) other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services.
These and other factors that could cause results to differ materially from those described in the forward-looking statements, as well as a discussion of the risks and uncertainties that may affect our business, can be found in our Annual Report on Form 10-K and in other filings we make with the SEC, which are available on the SEC’s website, http://www.sec.gov. Undue reliance should not be placed on forward-looking statements. The Company disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments.
FIRST BANCSHARES, INC and SUBSIDIARIES
Condensed Consolidated Financial Information (unaudited)
(Dollars in thousands except per share data)
EARNINGS DATA
Quarter Ended 3/31/23
Quarter Ended 12/31/22
Quarter Ended 9/30/22
Quarter Ended 6/30/22
Quarter Ended 3/31/22
Total Interest Income
$
80,338
57,923
53,874
45,847
42,741
Total Interest Expense
15,412
10,002
4,726
3,746
4,102
Net Interest Income
64,926
47,921
49,148
42,101
38,639
Net Interest Income excluding PPP Fee Income
64,718
47,899
48,986
41,563
37,643
FTE net interest income*
65,924
48,916
50,122
43,042
39,459
Provision for credit losses
11,000
705
4,300
600
-
Non-interest income
12,612
8,131
9,022
8,664
11,157
Non-interest expense
45,670
35,040
35,903
30,955
28,590
Earnings before income taxes
20,868
20,307
17,967
19,210
21,206
Income tax expense
4,597
4,012
3,924
3,457
4,377
Net income available to common shareholders
16,271
16,295
14,043
15,753
16,829
PER COMMON SHARE DATA
Basic earnings per share
0.52
0.68
0.61
0.77
0.81
Diluted earnings per share
0.67
0.76
Diluted earnings per share, operating*
0.86
0.71
0.85
0.80
0.72
Quarterly dividends per share
.21
.20
.19
.18
.17
Book value per common share at end of period
28.58
26.92
25.86
27.30
28.82
Tangible book value per common share at period end*
17.49
17.97
16.93
18.32
19.79
Market price at end of period
25.83
32.01
29.87
28.60
33.66
Shares outstanding at period end
31,364,973
24,025,762
24,028,120
20,529,124
20,484,830
Weighted average shares outstanding:
Basic
31,309,458
24,027,189
22,861,795
20,507,451
20,697,946
Diluted
31,541,213
24,168,544
22,979,529
20,615,928
20,846,997
AVERAGE BALANCE SHEET DATA
Total assets
8,003,254
6,446,521
6,372,872
6,112,241
6,202,669
Loans and leases
4,975,663
3,749,561
3,492,110
3,013,228
2,945,877
Total deposits
6,816,473
5,515,713
5,503,040
5,347,415
5,361,480
Total common equity
868,995
617,049
630,744
593,410
666,561
Total tangible common equity*
538,903
408,365
424,873
408,855
480,922
SELECTED RATIOS
Annualized return on avg assets (ROA)
%
1.01
0.88
1.03
1.09
Annualized return on avg assets, operating*
1.36
1.07
1.23
1.08
0.97
Annualized pre-tax, pre-provision, operating*
1.78
1.38
1.63
1.24
Annualized return on avg common equity, operating*
12.48
11.14
12.46
11.12
8.99
Annualized return on avg tangible common equity, oper*
20.13
16.83
18.49
16.14
Average loans to average deposits
72.99
67.98
63.46
56.35
54.95
FTE Net Interest Margin*
3.69
3.37
3.50
3.09
2.78
Efficiency Ratio
58.15
61.42
60.70
59.87
56.48
Efficiency Ratio, operating*
53.32
59.34
54.55
57.66
58.37
*See reconciliation of Non-GAAP financial measures
CREDIT QUALITY
Allowance for credit losses (ACL) as a % of total loans
1.06
1.04
Nonperforming assets to tangible equity + ACL
3.73
3.76
6.01
6.41
6.31
Nonperforming assets to total loans + OREO
0.45
0.47
0.84
0.93
Annualized QTD net charge-offs (recoveries) to total loans
0.01
0.004
(0.04
%)
(0.12
(in thousands)
BALANCE SHEET
Mar 31, 2023
Dec 31, 2022
Sept 30, 2022
June 30, 2022
Mar 31, 2022
Assets
Cash and cash equivalents
333,491
145,315
163,841
356,771
802,613
Securities available for sale
1,249,791
1,257,101
1,379,410
1,489,247
1,591,677
Securities held to maturity
678,161
691,484
593,553
593,154
372,062
Other investments
34,423
33,944
31,060
22,588
22,226
Total investment securities
1,962,375
1,982,529
2,004,023
2,104,989
1,985,965
Loans held for sale
4,073
4,443
2,225
6,703
8,213
Total loans
4,969,776
3,774,157
3,719,388
3,124,924
2,970,246
Allowance for credit losses
(52,450
)
(38,917
(38,356
(32,400
(31,620
Loans, net
4,917,326
3,735,240
3,681,032
3,092,524
2,938,626
Premises and equipment
186,688
153,068
150,480
132,724
131,813
Other Real Estate Owned
5,066
4,832
10,328
1,985
2,835
Goodwill and other intangibles
347,777
214,890
214,708
184,323
185,104
Other assets
260,520
221,400
228,211
157,406
140,926
8,017,316
6,461,717
6,454,848
6,037,425
6,196,095
Liabilities and Shareholders’ Equity
Non-interest bearing deposits
2,082,441
1,630,203
1,770,848
1,658,288
1,648,451
Interest-bearing deposits
4,585,515
3,864,201
3,780,450
3,647,909
3,789,333
6,667,956
5,494,404
5,551,298
5,306,197
5,437,784
Borrowings
250,000
130,100
90,000
Subordinated debentures
154,127
145,027
144,952
144,876
144,801
Other liabilities
48,806
45,523
47,127
25,900
23,117
Total liabilities
7,120,889
5,815,054
5,833,377
5,476,973
5,605,655
Total shareholders’ equity
896,427
646,663
621,471
560,452
590,440
Total liabilities and shareholders’ equity
(in thousands except per share data)
EARNINGS STATEMENT
Three Months Ended
3/31/23
12/31/22
9/30/22
6/30/22
3/31/22
Interest Income:
Loans, including fees
64,264
45,583
41,456
34,058
33,354
Investment securities
11,707
11,251
11,598
11,152
8,574
Accretion of purchase accounting adjustments
3,469
1,086
818
605
800
Other interest income
898
3
2
32
13
Total interest income
Interest Expense:
Deposits
12,183
7,206
2,863
1,923
2,302
959
1,015
92
2,176
1,946
1,886
1,841
1,819
94
(165
(115
(18
(19
Total interest expense
Net interest income
Net interest income after provision for credit losses
53,926
47,216
44,848
41,501
Non-interest Income:
Service charges on deposit accounts
3,657
2,277
2,219
2,038
2,040
Mortgage Income
633
625
1,221
1,227
1,230
Interchange Fee Income
4,498
3,093
3,310
3,102
3,197
Gain (Loss) on securities, net
1
(80
(3
Financial Assistance Award/Bank Enterprise Award/RRP Grant
171
702
Bargain Purchase Gain and (Loss) on Sale of Land
165
BOLI income from death proceeds
1,630
Other charges and fees
3,824
2,136
2,271
2,041
2,361
Total non-interest income
Non-interest expense:
Salaries and employee benefits
23,572
19,934
19,099
17,237
16,799
Occupancy expense
5,296
4,305
3,826
3,828
3,876
FDIC/OCC premiums
670
514
496
546
566
Marketing
158
135
50
122
86
Amortization of core deposit intangibles
2,402
1,309
1,064
Other professional services
1,068
971
1,256
768
563
Acquisition and charter conversion charges
3,793
1,190
3,640
1,172
408
Other non-interest expense
8,711
6,682
6,309
6,218
5,228
Total Non-interest expense
Diluted earnings per common share
Diluted earnings per common share, operating*
Quarter to Date
2023
2022
64,056
32,358
PPP loan fee income
208
996
Amortization of purchase accounting adjustments
Gain (loss) on securities, net
Bargain Purchase Gain and Loss on Sale of Fixed Assets
Acquisition & charter conversion charges
(Dollars in thousands)
COMPOSITION OF LOANS
Percent of Total
Commercial, financial and agricultural
750,371
15.1
506,907
489,225
379,363
364,702
12.2
Real estate – construction
691,285
13.9
475,956
481,100
429,946
387,290
13.0
Real estate – commercial
2,181,384
43.9
1,626,066
1,595,944
1,319,821
1,249,203
41.9
Real estate – residential
1,262,244
25.4
1,094,204
1,082,488
932,268
911,568
30.6
Lease Financing Receivable
2,056
0.0
2,118
1,907
2,283
2,409
0.1
Obligations of States & subdivisions
31,652
0.6
26,143
25,757
20,784
15,842
0.5
Consumer
50,784
1.0
42,763
42,967
40,459
39,233
1.3
0.4
4,973,849
100
3,778,600
3,721,613
3,131,627
2,978,460
COMPOSITION OF DEPOSITS
Non-interest bearing
31.2
30.3
NOW and other
2,095,599
31.4
1,769,699
1,786,213
1,790,980
1,885,145
34.7
Money Market/Savings
1,678,609
25.2
1,368,108
1,423,953
1,326,245
1,337,419
24.6
Time Deposits of less than $250,000
562,240
8.4
590,564
418,931
400,354
424,183
7.8
Time Deposits of $250,000 or more
249,067
3.8
135,830
151,353
130,330
142,539
2.6
Total Deposits
5,437,737
ASSET QUALITY DATA
Nonaccrual loans
17,312
12,591
15,844
23,678
24,736
Loans past due 90 days and over
73
289
571
527
Total nonperforming loans
17,385
12,880
16,415
24,205
Other real estate owned
2,834
Total nonperforming assets
22,451
17,712
26,743
26,190
27,570
Nonperforming assets to total assets
0.28
0.27
0.41
0.43
0.44
ACL to nonperforming loans
301.70
302.15
233.66
133.86
127.83
ACL to total loans
Qtr-to-date net charge-offs (recoveries)
142
39
(353
(329
(879
Annualized QTD net chg-offs (recs) to loans
1,565,623
8,758
2.24
1,522,953
8,312
2.18
1,612,066
8,723
2.16
1,634,679
8,372
2.05
1,413,523
6,152
1.74
462,718
3,946
3.41
453,651
3,934
3.47
479,168
3,849
3.21
492,405
3,721
3.02
483,780
3,242
2.68
2,028,341
12,704
2.51
1,976,604
12,246
2.48
2,091,234
12,572
2.40
2,127,084
12,093
2.27
1,897,303
9,394
1.98
146,663
2.45
72,910
0.02
143,867
432,851
0.03
825,877
67,734
5.45
46,670
4.98
42,274
4.84
34,663
4.60
34,154
4.64
7,150,667
81,336
4.55
5,799,075
58,919
4.06
5,727,211
54,848
3.83
5,573,163
46,788
3.36
5,669,057
43,561
3.07
852,587
647,446
645,661
539,078
533,612
4,738,076
12,277
3,801,632
7,042
0.74
3,777,059
2,748
0.29
3,706,711
1,905
0.21
3,786,808
0.24
77,098
108,881
13,261
0.00
155,084
5.61
144,985
5.37
144,910
5.21
144,834
5.08
144,759
5.03
4,970,258
4,055,498
0.99
3,935,230
0.48
3,851,545
0.39
3,931,567
0.42
2,164,001
1,773,974
1,806,898
1,667,286
1,604,541
3.31
48,917
3.08
3.35
2.97
2.66
3.29
3.44
3.04
2.73
Reconciliation of Non-GAAP Financial Measures (unaudited)
Per Common Share Data
Book value per common share
Effect of intangible assets per share
11.09
8.95
8.93
8.98
9.03
Tangible book value per common share
Effect of acquisition and charter conversion charges
0.11
0.05
0.16
Tax on acquisition and charter conversion charges
(0.02
(0.05
(0.01
Initial provision for acquired loans
0.34
0.17
Tax on initial provision for acquired loans
(0.09
Effect of bargain purchase gain and loss on sale of fixed assets
Tax on bargain purchase gain and loss on sale of fixed assets
Effect of Treasury awards
(0.03
(0.08
Diluted earnings per share, operating
Year to Date
Tax on loss on sale of fixed assets
Tax on Treasury awards
Effect on Contributions related to Treasury awards
Tax on Contributions related to Treasury awards
(960
(103
Bargain purchase gain and loss on sale of fixed assets
Treasury awards
(702
178
(1,630
Contributions related to Treasury awards
10,727
(2,714
Net earnings available to common shareholders, operating
27,117
14,980
Average Balance Sheet Data
Total average assets
A
Total average earning assets
B
Common Equity
C
Less intangible assets
330,092
208,684
205,871
184,555
185,639
Total Tangible common equity
D
Net Interest Income Fully Tax Equivalent
Tax-exempt investment income
(2,948
(2,939
(2,875
(2,780
(2,422
Taxable investment income
F
Annualized Net Interest Margin
E/B
3.63
3.43
Annualized Net Interest Margin, Fully Tax Equivalent
Total Interest Income, Fully Tax Equivalent
R
G
58,918
Yield on Average Earning Assets
R/B
4.49
4.00
Yield on Average Earning Assets, Fully Tax Equivalent
G/B
Interest Income Investment Securities, Fully Tax Equivalent
Interest Income Investment Securities
S
11,706
Taxable investment Income
H
Average Investment Securities
I
Yield on Investment Securities
S/I
2.31
2.28
2.22
2.10
1.81
Yield on Investment Securities, Fully Tax Equivalent
H/I
Core Net Interest Margin
Net interest income (FTE)
Less purchase accounting adjustments
Net interest income, net of purchase accounting adj
62,455
47,830
49,304
42,437
38,659
Add average balance of loan valuation discount
42,945
10,928
2,681
3,085
3,836
Avg earning assets, excluding loan valuation discount
K
7,193,612
5,810,003
5,729,892
5,576,248
5,672,893
Core net interest margin
Operating Expense
Total non-interest expense
Pre-tax non-operating expenses
(3,793
(1,190
(3,641
(1,337
(408
Adjusted Operating Expense
41,877
33,850
32,262
29,618
28,182
Operating Revenue
Net interest income, FTE
Pre-tax non-operating items
(336
(2,331
Adjusted Operating Revenue
M
78,536
57,047
59,144
51,370
48,285
Efficiency Ratio, operating
Return Ratios
3,641
(301
(920
(296
3,855
(976
41
(171
43
Charitable contributions related to Treasury awards
Tax on charitable contributions related to Treasury awards
(42
O
17,184
19,643
16,500
Pre-Tax Pre-Provision Operating Earnings
P
Provision for loan losses
Treasury Awards
Pre-Tax, Pre-Provision Operating Earnings
Q
35,661
22,202
25,908
20,811
19,282
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
Capital Ratios
Mar 31, 2023*
Common equity tier 1 (CET1) ratio
11.2
12.7
12.6
13.1
Leverage (Tier 1) ratio
8.80
9.4
9.3
8.6
8.2
Total risk based capital ratio
14.72
16.7
17.3
17.9
Tangible common equity ratio
7.2
6.9
6.5
6.4
6.7
*estimated
M. Ray “Hoppy” Cole Chief Executive Officer Dee Dee Lowery Chief Financial Officer (601) 268-8998