• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    BancorpSouth Announces Third Quarter 2021 Results

    10/25/21 4:45:00 PM ET
    $BXS
    $CADE
    Major Banks
    Finance
    Get the next $BXS alert in real time by email

    TUPELO, Miss., Oct. 25, 2021 /PRNewswire/ -- BancorpSouth Bank (NYSE:BXS) (the Company) today announced financial results for the quarter ended September 30, 2021.

    Highlights for the third quarter of 2021 included:

    • Achieved quarterly net income available to common shareholders of $70.4 million, or $0.65 per diluted common share, and net operating income available to common shareholders – excluding MSR – of $73.3 million, or $0.68 per diluted common share.
    • Generated $90.1 million in pre-tax pre-provision net revenue (PPNR), or 1.29 percent of average assets on an annualized basis.
    • Generated organic total deposit and customer repo growth of $722.2 million for the quarter, or 12.2 percent on an annualized basis, and total organic net loan growth of approximately $121.6 million, or 3.3 percent on an annualized basis, excluding Paycheck Protection Program (PPP) activity.
    • Fee income businesses continue to perform at a high level as mortgage origination volume totaled $788.9 million for the quarter while insurance commission revenue grew over 9 percent compared to the third quarter of 2020.
    • Continued stability in credit quality metrics including net recoveries of $2.1 million for the quarter; recorded negative provision for credit losses of $7.0 million for the quarter.
    • Repurchased 1,742,474 shares of outstanding common stock at a weighted average price of $28.69 per share.
    • Maintained strong regulatory capital metrics; estimated total risk-based capital of 14.27 percent at September 30, 2021 compared to 14.50 percent at June 30, 2021.
    • Recorded a charge of $2.4 million in accordance with Accounting Standards Codification (ASC) 715 "Compensation – Retirement Benefits" to reflect the settlement accounting impact of elevated lump sum retirement payments that have occurred in 2021.
    • Recently received shareholder and regulatory approval to complete merger with Cadence Bancorporation, the parent company of Cadence Bank N.A., which is expected to close effective October 29, 2021, and create an approximately $48 billion institution on a pro forma basis that will be the 6th largest bank headquartered in the Company's nine-state footprint.

    "Our third quarter financial results reflect many key successes despite certain continued industry headwinds, particularly related to the net interest margin dynamics," remarked Dan Rollins, Chairman and Chief Executive Officer.  "While our back office and support teams have been focused on preparing for the closing and operational integration of the Cadence transaction, our customer facing teammates are continuing to generate growth.  We reported deposit and customer repo growth of over $722 million for the quarter while net organic loan growth totaled approximately $122 million, which marks the second consecutive quarter of net organic loan growth.  We are obviously pleased to see continued economic stability across our footprint as well as improved loan demand.  We are also proud of the results reported by our fee income businesses.  Our mortgage team generated $789 million in production volume for the quarter while our insurance commission revenue totaled $35.8 million, representing growth of just over nine percent compared to the third quarter of 2020."

    "As we look at other highlights for the quarter, our credit quality metrics continue to remain very strong.  We had a negative provision for credit losses of $7.0 million for the quarter, which was driven by net recoveries of $2.1 million for the quarter combined with stability in our other credit quality metrics.  From a capital management standpoint, we were active in our share repurchase program as we repurchased approximately 1.7 million shares of common stock during the third quarter, which is the first activity in our repurchase program since prior to the pandemic.  We still have approximately 4.3 million shares available for repurchase this year under our authorized repurchase plan."

    Earnings Summary

    The Company reported net income available to common shareholders of $70.4 million, or $0.65 per diluted common share, for the third quarter of 2021, compared with net income available to common shareholders of $71.5 million, or $0.69 per diluted common share, for the third quarter of 2020 and net income available to common shareholders of $73.2 million, or $0.69 per diluted common share, for the second quarter of 2021.  The Company reported net operating income available to common shareholders – excluding MSR – of $73.3 million, or $0.68 per diluted common share, for the third quarter of 2021, compared with $71.2 million, or $0.69 per diluted common share, for the third quarter of 2020 and $90.6 million, or $0.86 per diluted common share, for the second quarter of 2021.

    The Company reported PPNR of $90.1 million, or 1.29 percent of average assets on an annualized basis, for the third quarter of 2021 compared to $111.0 million, or 1.89 percent of average assets on an annualized basis, for the third quarter of 2020 and $119.9 million, or 1.80 percent of average assets on an annualized basis, for the second quarter of 2021.

    Net Interest Revenue

    Net interest revenue was $181.5 million for the third quarter of 2021, an increase of 3.2 percent from $175.9 million for the third quarter of 2020 and an increase of 0.7 percent from $180.2 million for the second quarter of 2021.  The fully taxable equivalent net interest margin was 2.86 percent for the third quarter of 2021, compared with 3.31 percent for the third quarter of 2020 and 2.99 percent for the second quarter of 2021.  Yields on net loans and leases were 4.46 percent for the third quarter of 2021, compared with 4.54 percent for the third quarter of 2020 and 4.43 percent for the second quarter of 2021, while yields on total interest earning assets were 3.15 percent for the third quarter of 2021, compared with 3.77 percent for the third quarter of 2020 and 3.31 percent for the second quarter of 2021. 

    The net interest margin, excluding accretable yield, was 2.81 percent for the third quarter of 2021, compared with 3.23 percent for the third quarter of 2020 and 2.94 percent for the second quarter of 2021, while yields on net loans and leases, excluding accretable yield, were 4.38 percent for the third quarter of 2021, compared with 4.44 percent for the third quarter of 2020 and 4.35 percent for the second quarter of 2021.  Net interest income for the third quarter of 2021 included approximately $1.0 million of accelerated PPP fee income recognition resulting from the payoff of loans that were forgiven by the Small Business Administration (SBA) during the quarter.  The average cost of deposits was 0.24 percent for the third quarter of 2021, compared with 0.44 percent for the third quarter of 2020 and 0.27 percent for the second quarter of 2021.

    Balance Sheet Activity

    Loans and leases, net of unearned income, decreased $12.8 million during the third quarter of 2021 while deposits and customer repos increased $722.2 million.  Forgiveness payments were received on PPP loans during the quarter totaling approximately $135.0 million.  Excluding the impact of PPP activity, total organic loan growth totaled approximately $121.6 million, or 3.3 percent annualized compared to June 30, 2021.  There were no acquisitions closed during the third quarter of 2021.  

    Provision for Credit Losses and Allowance for Credit Losses

    Earnings for the third quarter of 2021 reflect a negative provision for credit losses of $7.0 million, compared with a provision for credit losses of $16.0 million for the third quarter of 2020 and a provision for credit losses of $11.5 million for the second quarter of 2021.  The negative provision for credit losses recorded during the third quarter of 2021 is primarily attributed to improvement in overall credit quality and a reduction in the level of classified loan balances.  Net recoveries for the third quarter of 2021 were $2.1 million, or 0.05 percent of net loans and leases on an annualized basis, compared with net charge-offs of $1.4 million for the third quarter of 2020 and net recoveries of $1.8 million for the second quarter of 2021.  The allowance for credit losses was $260.3 million, or 1.74 percent of net loans and leases, at September 30, 2021, compared with $250.6 million, or 1.64 percent of net loans and leases, at September 30, 2020, and $265.7 million, or 1.77 percent of net loans and leases, at June 30, 2021.   The allowance for credit losses coverage, excluding the impact of PPP loans, was 1.74 percent of net loans and leases at September 30, 2021, compared with 1.78 percent at September 30, 2020 and 1.79 percent at June 30, 2021.  

    Total non-performing assets were $100.3 million, or 0.36 percent of total assets, at September 30, 2021, compared with $157.3 million, or 0.67 percent of total assets, at September 30, 2020, and $101.8 million, or 0.37 percent of total assets, at June 30, 2021.  Other real estate owned was $16.5 million at September 30, 2021, compared with $6.4 million at September 30, 2020 and $17.3 million at June 30, 2021.

    Noninterest Revenue

    Noninterest revenue was $84.4 million for the third quarter of 2021, compared with $89.9 million for the third quarter of 2020 and $101.9 million for the second quarter of 2021.  These results include a positive mortgage servicing rights (MSR) valuation adjustment of $2.0 million for the third quarter of 2021, compared with a positive MSR valuation adjustment of $0.4 million for the third quarter of 2020 and a negative MSR valuation adjustment of $1.9 million for the second quarter of 2021.  Valuation adjustments in the MSR asset are driven primarily by fluctuations in interest rates period over period.

    Mortgage production and servicing revenue was $11.0 million for the third quarter of 2021, compared with $26.7 million for the third quarter of 2020 and $11.0 million for the second quarter of 2021.  Mortgage origination volume for the third quarter of 2021 was $788.9 million, compared with $937.7 million for the third quarter of 2020 and $906.4 million for the second quarter of 2021.  Home purchase money volume was $511.1 million for the third quarter of 2021, compared with $568.4 million for the third quarter of 2020 and $619.0 million for the second quarter of 2021.  Of the total mortgage origination volume for the third quarter of 2021, $257.8 million was portfolio loans, compared with $218.0 million for the third quarter of 2020 and $344.1 million for the second quarter of 2021.

    Credit card, debit card, and merchant fee revenue was $11.4 million for the third quarter of 2021, compared with $9.9 million for the third quarter of 2020 and $11.6 million for the second quarter of 2021.  Deposit service charge revenue was $10.3 million for the third quarter of 2021, compared with $8.9 million for the third quarter of 2020 and $8.8 million for the second quarter of 2021.  Wealth management revenue was $7.1 million for the third quarter of 2021, compared with $6.5 million for the third quarter of 2020 and $7.5 million for the second quarter of 2021.  Insurance commission revenue was $35.8 million for the third quarter of 2021, compared with $32.8 million for the third quarter of 2020 and $36.1 million for the second quarter of 2021.  Other noninterest revenue was $6.9 million for the third quarter of 2021, compared with $4.8 million for the third quarter of 2020 and $7.1 million for the second quarter of 2021.  Additionally, second quarter 2021 results included a $21.6 million gain on the sale of PPP loans. 

    Noninterest Expense

    Noninterest expense for the third quarter of 2021 was $179.9 million, compared with $154.5 million for the third quarter of 2020 and $174.0 million for the second quarter of 2021.  Salaries and employee benefits expense was $113.0 million for the third quarter of 2021, compared with $104.2 million for the third quarter of 2020 and $108.2 million for the second quarter of 2021.  Occupancy expense was $13.4 million for the third quarter of 2021, compared with $13.1 million for the third quarter of 2020 and $13.2 million for the second quarter of 2021.  Other noninterest expense was $43.2 million for the third quarter of 2021, compared with $31.2 million for the third quarter of 2020 and $46.0 million for the second quarter of 2021.  Merger-related expense, which is included as a component of other noninterest expense, was $3.4 million for the third quarter of 2021, compared with merger-related expense of $0.1 million for the third quarter of 2020 and $10.0 million for the second quarter of 2021.  Noninterest expense for the third quarter of 2021 included a charge of $2.4 million in accordance with ASC 715 "Compensation – Retirement Benefits" to reflect the settlement accounting impact of elevated lump sum retirement pension payouts in 2021.

    Capital Management

    The Company's ratio of shareholders' equity to assets was 10.77 percent at September 30, 2021, compared with 11.81 percent at September 30, 2020 and 11.12 percent at June 30, 2021.  The ratio of tangible common shareholders' equity to tangible assets was 6.82 percent at September 30, 2021, compared with 7.56 percent at September 30, 2020 and 7.11 percent at June 30, 2021. 

    During the third quarter of 2021, the Company repurchased 1,742,474 shares of its common stock at a weighted average price of $28.69 pursuant to its share repurchase program.  The Company has 4,257,526 shares remaining on its current share repurchase authorization, which will expire on December 31, 2021. 

    Estimated regulatory capital ratios at September 30, 2021 were calculated in accordance with the Basel III capital framework as well as the interagency final rule published on September 30, 2020 entitled "Revised Transition of the Current Expected Credit Losses Methodology for Allowances".  The Company is a "well capitalized" bank, as defined by federal regulations, at September 30, 2021, with Tier 1 risk-based capital of 11.63 percent and total risk-based capital of 14.27 percent, compared with required minimum levels of 8 percent and 10 percent, respectively, in order to qualify for "well capitalized" classification. 

    Summary

    Rollins concluded, "As we move into the fourth quarter, our team is looking forward to the opportunity to finish the year strong.  With PPP being mostly behind us, the renewed focus of our bankers on getting out and taking care of customers is evident in our loan and deposit growth success.  The economies across our footprint are open and performing quite well with minimal lingering impact from the pandemic.  Our mortgage team continues to produce at strong levels despite the expected headwinds on refinance activity while our insurance team is winning new customers and taking advantage of a firmer premium market.  Finally, we recently received shareholder and regulatory approval to complete our merger with Cadence and we look forward to the opportunity to close the transaction before the end of this month. The optimism around our Company regarding the impact the transaction will have for our teammates, customers, communities, and shareholders is at an all-time high."

    TRANSACTIONS

    Cadence Bancorporation (NYSE:CADE)

    On April 12, 2021, the Company announced the signing of a definitive merger agreement (the Cadence Merger Agreement) with Cadence Bancorporation, the parent company of Cadence Bank N.A., (collectively referred to as Cadence), pursuant to which Cadence will be merged with and into the Company (the Cadence Merger).  Cadence operates 99 full-service banking offices in the southeast.  As of September 30, 2021, Cadence collectively reported total assets of $19.8 billion, total loans of $11.5 billion and total deposits of $17.1 billion.  Under the terms of the Cadence Merger Agreement, each Cadence shareholder will receive 0.70 shares of the Company's common stock in exchange for each share of Cadence common stock they hold.  In addition, Cadence will pay a one-time special dividend of $1.25 per share on October 28, 2021.  For more information regarding the Cadence Merger, see our Current Report on Form 8-K that was filed with the Federal Deposit Insurance Corporation (FDIC) on April 12, 2021.  The Cadence Merger Agreement has been unanimously approved by the Boards of Directors and shareholders of the Company and Cadence.  The Company recently received all required regulatory approvals to complete the merger with Cadence.  Subject to the satisfaction of all closing conditions, the Cadence Merger is expected to close effective October 29, 2021, although the Company can provide no assurance that the Cadence Merger will close on that date.  The target closing date of October 29, 2021 has been accelerated from the previously announced date of October 31, 2021.  The Company will begin trading on the NYSE under the ticker symbol CADE on that date.

    FNS Bancshares, Inc.

    On May 1, 2021, the Company completed the merger with FNS Bancshares, Inc., the parent company of FNB Bank, (collectively referred to as FNS), pursuant to which FNS was merged with and into the Company.  FNS operated 17 full-service banking offices in Alabama, Georgia and Tennessee.  The merger expanded the Company's presence in Jackson, DeKalb and Marshall counties in Alabama and the Chattanooga, Tennessee-Georgia and Nashville-Davidson-Murfreesboro-Franklin, Tennessee metropolitan statistical areas.  As of May 1, 2021, FNS collectively reported total assets of $826.6 million, total loans of $464.7 million and total deposits of $720.7 million.  Under the terms of the definitive merger agreement, the Company issued approximately 2,975,000 shares of the Company's common stock plus $18.0 million in cash for all outstanding shares of FNS.  For more information regarding this transaction, see our Current Report on Form 8-K that was filed with the FDIC on May 3, 2021.  The purchase accounting for this transaction is considered provisional as management continues to identify and assess information regarding the nature of the acquired assets and liabilities and reviews the associated valuation assumptions and methodologies.

    National United Bancshares, Inc.

    On May 1, 2021, the Company completed the merger with National United Bancshares, Inc., the parent company of National United, (collectively referred to as National United), pursuant to which National United was merged with and into the Company.  National United operated 6 full-service banking offices in the Killeen-Temple, Texas; Waco, Texas; and Austin-Round Rock-Georgetown, Texas metropolitan statistical areas.  As of May 1, 2021, National United collectively reported total assets of $817.3 million, total loans of $434.6 million and total deposits of $742.9 million.  Under the terms of the definitive merger agreement, the Company issued approximately 3,110,000 shares of the Company's common stock plus $33.25 million in cash for all outstanding shares of National United.  For more information regarding this transaction, see our Current Report on Form 8-K that was filed with the FDIC on May 3, 2021.  The purchase accounting for this transaction is considered provisional as management continues to identify and assess information regarding the nature of the acquired assets and liabilities and reviews the associated valuation assumptions and methodologies.

    Non-GAAP Measures and Ratios

    This news release presents certain financial measures and ratios that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP).  A discussion regarding these non-GAAP measures and ratios, including reconciliations of non-GAAP measures to the most directly comparable GAAP measures and definitions for non-GAAP ratios, appears under the caption "Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions"  beginning on page 24 of this news release.

    Statement Regarding Impact of COVID-19 Pandemic

    The Company prioritizes the health and safety of its teammates and customers, and it will continue to do so throughout the duration of the COVID-19 pandemic.  At the same time, the Company remains focused on improving shareholder value, managing credit exposure, challenging expenses, enhancing the customer experience and supporting the communities it serves. Lastly, as a SBA Preferred Lender, the Company participated in the SBA's PPP for the betterment of its customers and the communities that it serves.

    In the presentation that accompanies this news release and in its earnings conference call, the Company has sought and will seek to describe the historical and future impact of the COVID-19 pandemic (including any variant of the COVID-19 virus) on the Company's assets, business, cash flows, financial condition, liquidity, prospects and results of operations, including the information and discussions regarding negative pressure on its net interest margin and loan demand.  Although the Company believes that the statements that pertain to future events, results and trends and their impact on the Company's business are reasonable at the present time, those statements are not historical facts and are based upon current assumptions, expectations, estimates and projections, many of which, by their nature, are beyond the Company's control.  Accordingly, all discussions regarding future events, results and trends and their impact on the Company's business, even in the near term, are necessarily uncertain given the fluid and evolving nature of the pandemic.

    If the health, logistical or economic effects of the pandemic worsen, or if the assumptions, expectations, estimates or projections that underlie the Company's statements regarding future effects or trends prove to be incorrect, then the Company's actual assets, business, cash flows, financial condition, liquidity, prospects and results of operations and the trading prices of its capital stock may be materially and adversely impacted in ways that the Company cannot reasonably forecast.

    Accordingly, when reading this news release and the accompanying presentation and when listening to the earnings conference call, undue reliance should not be placed upon any statement pertaining to future events, results and trends and their impact on the Company's business in future periods.

    Conference Call and Webcast

    The Company will conduct a conference call to discuss its third quarter 2021 financial results on October 26, 2021, at 10:00 a.m. (Central Time).  This conference call will be an interactive session between management and analysts. Interested parties may listen to this live conference call via Internet webcast by accessing www.bancorpsouth.investorroom.com/webcasts. The webcast will also be available in archived format at the same address.

    About BancorpSouth Bank

    BancorpSouth Bank (NYSE:BXS) is headquartered in Tupelo, Mississippi, with approximately $28 billion in assets.  BancorpSouth operates approximately 315 full service branch locations as well as additional mortgage, insurance, and loan production offices in Alabama, Arkansas, Florida, Georgia, Louisiana, Mississippi, Missouri, Tennessee and Texas, including an insurance location in Illinois.  BancorpSouth is committed to a culture of respect, diversity, and inclusion in both its workplace and communities. To learn more, visit our Community Commitment page at www.bancorpsouth.com.  Like us on Facebook; follow us on Twitter and Instagram: @MyBXS; or connect with us through LinkedIn.

    Forward-Looking Statements

    Certain statements made in this news release are not statements of historical fact and constitute "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and are subject to the safe harbor created thereby under the Private Securities Litigation Reform Act of 1995. These statements are often, but not always, made through the use of words or phrases such as "anticipate," "aspire," "assume," "believe," "budget," "contemplate," "continue," "could," "estimate," "expect," "forecast," "foresee," "goal," "hope," "indicate," "intend," "may," "might," "outlook," "plan," "project," "projection," "predict," "prospect," "potential," "roadmap," "seek," "should," "target," "will," and "would," or the negative versions of those words or other comparable words of a future or forward-looking nature. These forward-looking statements include, without limitation, discussions regarding general economic, interest rate, real estate market, competitive, employment, and credit market conditions, including the impact of the COVID-19 pandemic (including any variant of the COVID-19 virus) on the Company's business; the Company's: assets; business; cash flows; financial condition; liquidity; prospects; results of operations; deposit and customer repo growth; interest and fee-based revenue; capital resources; capital metrics; efficiency ratio; valuation of mortgage servicing rights; net income; net interest revenue; non-interest revenue; net interest margin; interest expense; non-interest expense; earnings per share; interest rate sensitivity; interest rate risk; balance sheet and liquidity management; off-balance sheet arrangements; fair value determinations; asset quality; credit quality; credit losses; provision and allowance for credit losses, impairments, charge-offs, recoveries and changes in loan volumes; investment securities portfolio yields and values; ability to manage the impact of pandemics, natural disasters and other force majeure events; adoption and use of critical accounting policies; adoption and implementation of new accounting standards and their effect on the Company's financial results and the Company's financial reporting; utilization of non-GAAP financial metrics; declaration and payment of dividends; ability to pay dividends or coupons on the Company's 5.5% Series A Non-Cumulative Perpetual Preferred Stock, par value $0.01 per share, or the 4.125% Fixed-to-Floating Rate Subordinated Notes due November 20, 2029; mortgage origination volume; mortgage servicing and production revenue; insurance commission revenue; implementation and execution of cost savings initiatives; ability to successfully litigate, resolve or otherwise dispense with threatened, pending, ongoing and future litigation and governmental, administrative and investigatory matters; ability to successfully complete pending or future acquisitions, dispositions and other strategic growth opportunities and initiatives; ability to successfully obtain regulatory approval for acquisitions and other growth initiatives; ability to successfully integrate and manage acquisitions; opportunities and efforts to grow market share; reputation; ability to compete with other financial institutions; ability to recruit and retain key employees and personnel; access to capital markets; availability of capital; investments in the securities of other financial institutions; and ability to operate the Company's regulatory compliance programs in accordance with applicable law.

    Forward-looking statements are based upon management's expectations as well as certain assumptions and estimates made by, and information available to, the Company's management at the time such statements were made. Forward-looking statements are not historical facts, are not guarantees of future results or performance and are subject to certain known and unknown risks, uncertainties and other factors that are beyond the Company's control and that may cause actual results to differ materially from those expressed in, or implied by, such forward-looking statements. These risks, uncertainties and other factors include, without limitation, potential delays or other problems in implementing and executing the Company's growth, expansion and acquisition strategies, including delays in obtaining regulatory or other necessary approvals or the failure to realize any anticipated benefits or synergies from any acquisitions or growth strategies; the risks of changes in interest rates and their effects on the level and composition of deposits, loan demand and the values of loan collateral, securities and interest sensitive assets and liabilities; the failure of assumptions underlying the establishment of reserves for possible credit losses, fair value for loans and other real estate owned; changes in real estate values; the availability of and access to capital; possible downgrades in the Company's credit ratings or outlook which could increase the costs or availability of funding from capital markets; the ability to attract new or retain existing deposits or to retain or grow loans; the ability to grow additional interest and fee income or to control noninterest expense; the potential impact of the proposed phase-out of the London Interbank Offered Rate ("LIBOR") or other changes involving LIBOR; competitive factors and pricing pressures, including their effect on the Company's net interest margin; general economic, unemployment, credit market and real estate market conditions, and the effect of such conditions on the creditworthiness of borrowers, collateral values, the value of investment securities and asset recovery values; changes in legal, financial and/or regulatory requirements; recently enacted and potential legislation and regulatory actions and the costs and expenses to comply with new and/or existing legislation and regulatory actions, including those actions in response to the COVID-19 pandemic such as the Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act"), the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act (the "Economic Aid Act") and any related rules and regulations; changes in U.S. Government monetary and fiscal policy; FDIC special assessments or changes to regular assessments; the enforcement efforts of federal and state bank regulators; possible adverse rulings, judgments, settlements and other outcomes of pending, ongoing and future litigation and governmental, administrative and investigatory matters (including litigation or actions arising from the Company's participation in and administration of programs related to the COVID-19 pandemic (including, among other things, the PPP loan programs authorized by the CARES Act and the Economic Aid Act); the ability to keep pace with technological changes, including changes regarding maintaining cybersecurity; the impact of failure in, or breach of, the Company's operational or security systems or infrastructure, or those of third parties with whom the Company does business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting the Company or the Company's customers; natural disasters or acts of war or terrorism; the adverse effects of the ongoing global COVID-19 pandemic, including the magnitude and duration of the pandemic, and the effect of actions taken to mitigate the impact of the COVID-19 pandemic on the Company, the Company's employees, the Company's customers, the global economy and the financial markets; international or political instability; impairment of the Company's goodwill or other intangible assets; losses of key employees and personnel; adoption of new accounting standards, including the effects from the adoption of the current expected credit loss methodology on January 1, 2020, or changes in existing standards; the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the Cadence Merger Agreement; the outcome of any legal proceedings that have been or may be instituted against the Company or Cadence in respect of the Cadence Merger; the possibility that the Cadence Merger will not close when expected or at all because required approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or are obtained subject to conditions that are not anticipated; the ability of the Company and Cadence to meet expectations regarding the timing, completion and accounting and tax treatments of the Cadence Merger; the risk that any announcements relating to the Cadence Merger could have adverse effects on the market price of the common stock of either or both parties to the Cadence Merger; the possibility that the anticipated benefits of the Cadence Merger will not be realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where the Company and Cadence do business; certain restrictions during the pendency of the Cadence Merger that may impact the parties' ability to pursue certain business opportunities or strategic transactions; the possibility that the Cadence Merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management's attention from ongoing business operations and opportunities; the possibility that the parties may be unable to achieve expected synergies and operating efficiencies in the Cadence Merger within the expected timeframes or at all and to successfully integrate Cadence's operations and those of the Company; such integration may be more difficult, time consuming or costly than expected; revenues following the Cadence Merger may be lower than expected; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the Cadence Merger; the Company and Cadence's success in executing their respective business plans and strategies and managing the risks involved in the foregoing; the dilution caused by the Company's issuance of additional shares of its capital stock in connection with the Cadence Merger and other factors as detailed from time to time in the Company's press and news releases, periodic and current reports and other filings the Company files with the FDIC.

    The foregoing factors should not be construed as exhaustive and should be read in conjunction with those factors that are set forth from time to time in the Company's periodic and current reports filed with the FDIC, including those factors included in the Company's Annual Report on Form 10-K for the year ended December 31, 2020 under the heading "Item 1A. Risk Factors," in the Company's Quarterly Reports on Form 10-Q under the heading "Part II-Item 1A. Risk Factors" and in the Company's Current Reports on Form 8-K.

    Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date of this news release, if one or more events related to these or other risks or uncertainties materialize, or if the Company's underlying assumptions prove to be incorrect, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Accordingly, undue reliance should not be placed on any forward-looking statements. The forward-looking statements speak only as of the date of this news release, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by applicable law. New risks and uncertainties may emerge from time to time, and it is not possible for the Company to predict their occurrence or how they will affect the Company.  All written or oral forward-looking statements attributable to the Company are expressly qualified in their entirety by this section.

     

    BancorpSouth Bank

    Selected Financial Information

    (Dollars in thousands, except per share data)

    (Unaudited)



































    Quarter Ended

    Quarter Ended

    Quarter Ended

    Quarter Ended

    Quarter Ended

    Year to Date

    Year to Date



    9/30/2021

    6/30/2021

    3/31/2021

    12/31/2020

    9/30/2020

    9/30/2021

    9/30/2020

    Earnings Summary:















    Interest revenue

    $                  199,511

    $                  199,129

    $                  192,783

    $                  199,287

    $                  200,670

    $          591,423

    $          600,206

    Interest expense

    17,967

    18,947

    19,994

    22,351

    24,739

    56,908

    86,175

    Net interest revenue

    181,544

    180,182

    172,789

    176,936

    175,931

    534,515

    514,031

    Provision for credit losses

    (7,000)

    11,500

    -

    5,794

    16,000

    4,500

    83,250

    Net interest revenue, after provision















       for credit losses

    188,544

    168,682

    172,789

    171,142

    159,931

    530,015

    430,781

    Noninterest revenue

    84,420

    101,943

    87,936

    78,826

    89,924

    274,299

    257,678

    Noninterest expense

    179,889

    173,984

    155,823

    167,117

    154,505

    509,696

    483,765

    Income before income taxes

    93,075

    96,641

    104,902

    82,851

    95,350

    294,618

    204,694

    Income tax expense

    20,350

    21,102

    23,347

    14,046

    21,525

    64,799

    45,448

    Net income

    $                    72,725

    $                    75,539

    $                    81,555

    $                    68,805

    $                    73,825

    $          229,819

    $          159,246

    Less: Preferred dividends

    2,372

    2,372

    2,372

    2,372

    2,372

    7,116

    7,116

    Net income available to common shareholders

    $                    70,353

    $                    73,167

    $                    79,183

    $                    66,433

    $                    71,453

    $          222,703

    $          152,130

















    Balance Sheet - Period End Balances















    Total assets

    $             28,060,496

    $             27,612,365

    $             25,802,497

    $             24,081,194

    $             23,555,422

    $     28,060,496

    $     23,555,422

    Total earning assets

    25,572,354

    25,129,873

    23,542,657

    21,792,725

    21,340,371

    25,572,354

    21,340,371

    Total securities

    10,053,372

    9,084,111

    7,640,268

    6,231,006

    5,659,785

    10,053,372

    5,659,785

    Loans and leases, net of unearned income

    14,991,245

    15,004,039

    15,038,808

    15,022,479

    15,327,735

    14,991,245

    15,327,735

    Allowance for credit losses

    260,276

    265,720

    241,117

    244,422

    250,624

    260,276

    250,624

    Net book value of acquired loans (included in loans and leases above)

    1,426,266

    1,646,031

    1,023,252

    1,160,267

    1,320,671

    1,426,266

    1,320,671

    Paycheck protection program (PPP) loans (included in loans and leases above)

    32,771

    167,144

    1,146,000

    975,421

    1,212,246

    32,771

    1,212,246

    Remaining loan mark on acquired loans

    9,863

    13,037

    10,069

    13,886

    16,198

    9,863

    16,198

    Total deposits

    23,538,711

    22,838,486

    21,173,186

    19,846,441

    19,412,979

    23,538,711

    19,412,979

    Total deposits and securities sold under agreement to repurchase

    24,243,834

    23,521,621

    21,833,671

    20,484,156

    20,024,434

    24,243,834

    20,024,434

    Long-term debt

    4,082

    4,189

    4,295

    4,402

    4,508

    4,082

    4,508

    Junior subordinated debt securities

    307,776

    307,601

    297,425

    297,250

    297,074

    307,776

    297,074

    Total shareholders' equity

    3,023,257

    3,069,574

    2,825,198

    2,822,477

    2,782,539

    3,023,257

    2,782,539

    Common shareholders' equity

    2,856,264

    2,902,581

    2,658,205

    2,655,484

    2,615,546

    2,856,264

    2,615,546

















    Balance Sheet - Average Balances















    Total assets

    $             27,616,585

    $             26,666,296

    $             24,545,560

    $             23,660,503

    $             23,318,877

    $     26,287,396

    $     22,408,734

    Total earning assets

    25,220,602

    24,211,759

    22,346,075

    21,497,938

    21,241,896

    23,936,675

    20,320,121

    Total securities

    9,539,814

    8,067,109

    6,606,027

    5,820,425

    5,309,982

    8,081,730

    4,738,392

    Loans and leases, net of unearned income

    14,915,728

    15,470,539

    15,029,076

    15,219,402

    15,369,684

    15,138,032

    14,905,435

    PPP loans (included in loans and leases above)

    73,783

    973,036

    1,062,423

    1,139,959

    1,207,097

    699,459

    729,126

    Total deposits

    23,162,450

    22,385,883

    20,472,080

    19,600,863

    19,258,930

    22,016,659

    18,210,053

    Total deposits and securities sold under agreement to repurchase

    23,914,986

    23,092,969

    21,123,774

    20,272,881

    19,940,330

    22,720,800

    18,832,679

    Long-term debt

    4,168

    4,714

    4,378

    4,488

    4,592

    4,419

    4,697

    Junior subordinated debt securities

    307,671

    304,056

    297,318

    297,145

    296,969

    303,053

    296,794

    Total shareholders' equity

    3,058,307

    2,954,834

    2,813,001

    2,774,589

    2,729,870

    2,942,946

    2,709,077

    Common shareholders' equity

    2,891,314

    2,787,841

    2,646,008

    2,607,596

    2,562,877

    2,775,952

    2,542,075

















    Nonperforming Assets:















    Non-accrual loans and leases

    $                    59,622

    $                    61,664

    $                    73,142

    $                    96,378

    $                  122,108

    $            59,622

    $          122,108

    Loans and leases 90+ days past due, still accruing

    17,012

    15,386

    21,208

    14,320

    17,641

    17,012

    17,641

    Restructured loans and leases, still accruing

    7,165

    7,368

    6,971

    10,475

    11,154

    7,165

    11,154

    Non-performing loans (NPLs)

    83,799

    84,418

    101,321

    121,173

    150,903

    83,799

    150,903

    Other real estate owned

    16,515

    17,333

    9,351

    11,395

    6,397

    16,515

    6,397

    Non-performing assets (NPAs)

    $                  100,314

    $                  101,751

    $                  110,672

    $                  132,568

    $                  157,300

    $          100,314

    $          157,300

















    Financial Ratios and Other Data:















    Return on average assets

    1.04%

    1.14%

    1.35%

    1.16%

    1.26%

    1.17%

    0.95%

    Operating return on average assets-excluding MSR*

    1.09%

    1.40%

    1.28%

    1.23%

    1.26%

    1.25%

    1.03%

    Return on average shareholders' equity

    9.43%

    10.25%

    11.76%

    9.87%

    10.76%

    10.44%

    7.85%

    Operating return on average shareholders' equity-excluding MSR*

    9.82%

    12.62%

    11.13%

    10.49%

    10.72%

    11.17%

    8.56%

    Return on average common shareholders' equity

    9.65%

    10.53%

    12.14%

    10.14%

    11.09%

    10.73%

    7.99%

    Operating return on average common shareholders' equity-excluding MSR*

    10.06%

    13.04%

    11.47%

    10.80%

    11.05%

    11.50%

    8.75%

    Return on average tangible equity*

    14.10%

    15.21%

    17.35%

    14.66%

    16.08%

    15.50%

    11.79%

    Operating return on average tangible equity-excluding MSR*

    14.68%

    18.73%

    16.42%

    15.58%

    16.03%

    16.59%

    12.85%

    Return on average tangible common equity*

    14.85%

    16.08%

    18.46%

    15.54%

    17.13%

    16.40%

    12.41%

    Operating return on average tangible common equity-excluding MSR*

    15.48%

    19.92%

    17.44%

    16.56%

    17.08%

    17.59%

    13.58%

    Pre-tax pre-provision net revenue to total average assets*

    1.29%

    1.80%

    1.64%

    1.59%

    1.89%

    1.57%

    1.82%

    Noninterest income to average assets

    1.21%

    1.53%

    1.45%

    1.33%

    1.53%

    1.40%

    1.54%

    Noninterest expense to average assets

    2.58%

    2.62%

    2.57%

    2.81%

    2.64%

    2.59%

    2.88%

    Net interest margin-fully taxable equivalent

    2.86%

    2.99%

    3.15%

    3.29%

    3.31%

    2.99%

    3.39%

    Net interest margin-fully taxable equivalent, excluding net accretion















      on acquired loans and leases

    2.81%

    2.94%

    3.08%

    3.24%

    3.23%

    2.94%

    3.33%

    Net interest rate spread

    2.72%

    2.83%

    2.97%

    3.07%

    3.06%

    2.83%

    3.12%

    Efficiency ratio (tax equivalent)*

    67.52%

    61.55%

    59.64%

    65.16%

    57.98%

    62.90%

    62.52%

    Operating efficiency ratio-excluding MSR (tax equivalent)*

    65.79%

    57.66%

    60.74%

    62.87%

    58.03%

    61.31%

    60.83%

    Loan/deposit ratio

    63.69%

    65.70%

    71.03%

    75.69%

    78.96%

    63.69%

    78.96%

    Price to earnings multiple (close)

    10.79

    10.08

    12.07

    12.88

    9.18

    10.79

    9.18

    Market value to common book value

    111.41%

    106.01%

    125.39%

    105.98%

    75.99%

    111.41%

    75.99%

    Market value to common book value (avg)

    104.34%

    113.49%

    119.10%

    97.56%

    83.75%

    111.00%

    90.07%

    Market value to common tangible book value

    172.40%

    162.77%

    190.14%

    161.00%

    116.01%

    172.40%

    116.01%

    Market value to common tangible book value (avg)

    161.46%

    174.26%

    180.60%

    148.21%

    127.86%

    171.77%

    137.50%

    Employee FTE

    4,770

    4,835

    4,546

    4,596

    4,691

    4,770

    4,691

















    *Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 24 and 25.

     

    BancorpSouth Bank

    Selected Financial Information

    (Dollars in thousands, except per share data)

    (Unaudited)



































    Quarter Ended

    Quarter Ended

    Quarter Ended

    Quarter Ended

    Quarter Ended

    Year to Date

    Year to Date



    9/30/2021

    6/30/2021

    3/31/2021

    12/31/2020

    9/30/2020

    9/30/2021

    9/30/2020

    Credit Quality Ratios:















    Net (recoveries)charge-offs to average loans and leases (annualized)

    (0.05%)

    (0.05%)

    0.09%

    0.29%

    0.04%

    0.00%

    0.15%

    Provision for credit losses to average loans and leases (annualized)

    (0.19%)

    0.30%

    0.00%

    0.15%

    0.42%

    0.04%

    0.75%

    Allowance for credit losses to net loans and leases

    1.74%

    1.77%

    1.60%

    1.63%

    1.64%

    1.74%

    1.64%

    Allowance for credit losses to net loans and leases, excluding PPP loans

    1.74%

    1.79%

    1.74%

    1.74%

    1.78%

    1.74%

    1.78%

    Allowance for credit losses to non-performing loans and leases

    310.60%

    314.77%

    237.97%

    201.71%

    166.08%

    310.60%

    166.08%

    Allowance for credit losses to non-performing assets

    259.46%

    261.15%

    217.87%

    184.37%

    159.33%

    259.46%

    159.33%

    Non-performing loans and leases to net loans and leases

    0.56%

    0.56%

    0.67%

    0.81%

    0.98%

    0.56%

    0.98%

    Non-performing loans and leases to net loans and leases, excluding















      acquired loans and leases

    0.50%

    0.49%

    0.54%

    0.62%

    0.74%

    0.50%

    0.74%

    Non-performing assets to total assets

    0.36%

    0.37%

    0.43%

    0.55%

    0.67%

    0.36%

    0.67%

    Non-performing assets to total assets, excluding acquired loans and leases

    0.31%

    0.31%

    0.34%

    0.42%

    0.49%

    0.31%

    0.49%

































    Equity Ratios:















    Total shareholders' equity to total assets

    10.77%

    11.12%

    10.95%

    11.72%

    11.81%

    10.77%

    11.81%

    Total common shareholders' equity to total assets

    10.18%

    10.51%

    10.30%

    11.03%

    11.10%

    10.18%

    11.10%

    Tangible shareholders' equity to tangible assets*

    7.44%

    7.73%

    7.71%

    8.26%

    8.30%

    7.44%

    8.30%

    Tangible shareholders' equity to tangible assets-excluding PPP loans*

    7.45%

    7.78%

    8.08%

    8.63%

    8.77%

    7.45%

    8.77%

    Tangible common shareholders' equity to tangible assets*

    6.82%

    7.11%

    7.04%

    7.54%

    7.56%

    6.82%

    7.56%

    Tangible common shareholders' equity to tangible assets-excluding PPP loans*

    6.83%

    7.15%

    7.38%

    7.87%

    7.99%

    6.83%

    7.99%

















    Capital Adequacy:















    Common  Equity Tier 1 capital

    10.73%

    10.89%

    10.97%

    10.74%

    10.64%

    10.73%

    10.64%

    Tier 1 capital

    11.63%

    11.80%

    11.95%

    11.74%

    11.65%

    11.63%

    11.65%

    Total capital

    14.27%

    14.50%

    14.65%

    14.48%

    14.20%

    14.27%

    14.20%

    Tier 1 leverage capital

    8.13%

    8.25%

    8.59%

    8.67%

    8.59%

    8.13%

    8.59%

       Estimated for current quarter































    Common Share Data:















    Basic earnings per share

    $                        0.65

    $                        0.69

    $                        0.77

    $                        0.65

    $                        0.70

    $                2.11

    $                1.47

    Diluted earnings per share

    0.65

    0.69

    0.77

    0.65

    0.69

    2.11

    1.47

    Operating earnings per share*

    0.69

    0.84

    0.78

    0.69

    0.70

    2.31

    1.51

    Operating earnings per share- excluding MSR*

    0.68

    0.86

    0.73

    0.69

    0.69

    2.26

    1.61

    Cash dividends per share

    0.200

    0.190

    0.190

    0.190

    0.185

    0.580

    0.555

    Book value per share

    26.73

    26.72

    25.90

    25.89

    25.50

    26.73

    25.50

    Tangible book value per share*

    17.27

    17.41

    17.08

    17.04

    16.71

    17.27

    16.71

    Market value per share (last)

    29.78

    28.33

    32.48

    27.44

    19.38

    29.78

    19.38

    Market value per share (high)

    30.55

    33.18

    35.59

    28.54

    24.29

    35.59

    31.61

    Market value per share (low)

    24.87

    27.59

    26.95

    18.77

    18.11

    24.87

    17.21

    Market value per share (avg)

    27.89

    30.33

    30.85

    25.26

    21.36

    29.67

    22.97

    Dividend payout ratio

    30.71%

    27.43%

    24.62%

    29.34%

    26.56%

    27.46%

    37.64%

    Total shares outstanding

    106,853,316

    108,614,595

    102,624,818

    102,561,480

    102,558,459

    106,853,316

    102,558,459

    Average shares outstanding - basic

    108,028,577

    105,626,612

    102,622,111

    102,569,547

    102,564,466

    105,425,767

    103,174,106

    Average shares outstanding - diluted

    108,250,102

    105,838,056

    102,711,584

    102,817,409

    102,839,749

    105,599,914

    103,466,957

































    Yield/Rate:















    (Taxable equivalent basis)















    Loans, loans held for sale, and leases net of unearned income

    4.46%

    4.43%

    4.53%

    4.55%

    4.54%

    4.47%

    4.70%

    Loans, loans held for sale, and leases net of unearned income, excluding















      net accretion on acquired loans and leases

    4.38%

    4.35%

    4.43%

    4.49%

    4.44%

    4.39%

    4.62%

    Loans, loans held for sale, and leases net of unearned income, excluding















      net accretion on acquired loans and leases - excluding PPP loans

    4.36%

    4.39%

    4.49%

    4.53%

    4.55%

    4.42%

    4.72%

    PPP loans

    8.79%

    3.80%

    3.69%

    3.99%

    3.11%

    3.92%

    2.84%

    Available-for-sale securities:















      Taxable

    1.20%

    1.21%

    1.32%

    1.53%

    1.64%

    1.24%

    1.85%

      Tax-exempt

    2.88%

    2.77%

    3.52%

    3.40%

    3.67%

    3.04%

    3.97%

    Short-term, FHLB and other equity investments

    0.20%

    0.16%

    0.11%

    0.13%

    0.19%

    0.16%

    0.47%

      Total interest earning assets and revenue

    3.15%

    3.31%

    3.51%

    3.70%

    3.77%

    3.31%

    3.96%

    Deposits

    0.24%

    0.27%

    0.33%

    0.38%

    0.44%

    0.28%

    0.53%

      Demand - interest bearing

    0.31%

    0.34%

    0.40%

    0.47%

    0.53%

    0.35%

    0.66%

      Savings

    0.09%

    0.09%

    0.11%

    0.15%

    0.18%

    0.10%

    0.20%

      Other time

    0.91%

    1.00%

    1.14%

    1.28%

    1.41%

    1.02%

    1.53%

      Total interest bearing deposits

    0.36%

    0.41%

    0.48%

    0.57%

    0.65%

    0.41%

    0.77%

    Short-term borrowings

    0.10%

    0.12%

    0.13%

    0.26%

    0.25%

    0.12%

    0.63%

    Total interest bearing deposits and short-term borrowings

    0.35%

    0.40%

    0.46%

    0.55%

    0.63%

    0.40%

    0.76%

    Junior subordinated debt

    4.47%

    4.47%

    4.46%

    4.05%

    4.24%

    4.46%

    4.44%

    Long-term debt

    4.81%

    4.46%

    4.88%

    4.84%

    4.85%

    4.71%

    4.87%

      Total interest bearing liabilities and expense

    0.43%

    0.47%

    0.54%

    0.63%

    0.71%

    0.48%

    0.84%

    Interest bearing liabilities to interest earning assets

    66.04%

    66.24%

    66.87%

    65.99%

    65.61%

    66.36%

    67.58%

    Net interest tax equivalent adjustment

    $                         446

    $                         550

    $                         569

    $                         709

    $                         618

    $              1,564

    $              2,057

















    *Denotes non-GAAP financial measure.  Refer to related disclosure and reconciliation on pages 24 and 25.

       

     

    BancorpSouth Bank

    Consolidated Balance Sheets

    (Unaudited)















    Sep-21

    Jun-21

    Mar-21

    Dec-20

    Sep-20



    (Dollars in thousands)

    Assets











    Cash and due from banks

    $               301,246

    $               331,873

    $               263,289

    $               284,095

    $               306,164

    Interest bearing deposits with other banks











    and Federal funds sold

    150,778

    629,390

    336,253

    133,273

    39,782

    Available-for-sale securities, at fair value

    10,053,372

    9,084,111

    7,640,268

    6,231,006

    5,659,785

    Loans and leases*

    15,011,588

    15,023,228

    15,056,559

    15,039,239

    15,344,006

      Less:  Unearned income

    20,343

    19,189

    17,751

    16,760

    16,271

                 Allowance for credit losses

    260,276

    265,720

    241,117

    244,422

    250,624

    Net loans and leases

    14,730,969

    14,738,319

    14,797,691

    14,778,057

    15,077,111

    Loans held for sale

    342,871

    403,046

    518,352

    397,076

    304,215

    Premises and equipment, net

    533,999

    533,276

    508,508

    508,147

    508,149

    Accrued interest receivable

    97,630

    98,575

    106,355

    106,318

    110,185

    Goodwill

    958,304

    957,474

    851,612

    851,612

    847,531

    Other identifiable intangibles

    52,235

    54,659

    53,581

    55,899

    54,757

    Bank owned life insurance

    359,740

    355,660

    335,707

    333,264

    331,799

    Other real estate owned

    16,515

    17,333

    9,351

    11,395

    6,397

    Other assets

    462,837

    408,649

    381,530

    391,052

    309,547

    Total Assets

    $           28,060,496

    $           27,612,365

    $           25,802,497

    $           24,081,194

    $           23,555,422

    Liabilities











    Deposits:











      Demand:  Noninterest bearing

    $            7,700,216

    $            7,619,308

    $            6,990,880

    $            6,341,457

    $            6,336,792

                      Interest bearing

    10,285,371

    9,671,662

    9,067,373

    8,524,010

    8,170,402

      Savings

    3,054,756

    2,939,958

    2,678,276

    2,452,059

    2,325,980

      Other time

    2,498,368

    2,607,558

    2,436,657

    2,528,915

    2,579,805

    Total deposits

    23,538,711

    22,838,486

    21,173,186

    19,846,441

    19,412,979

    Securities sold under agreement to repurchase

    705,123

    683,135

    660,485

    637,715

    611,455

    Federal funds purchased











       and other short-term borrowing

    -

    -

    -

    -

    95,217

    Accrued interest payable

    11,334

    8,718

    11,879

    10,885

    15,286

    Junior subordinated debt securities

    307,776

    307,601

    297,425

    297,250

    297,074

    Long-term debt

    4,082

    4,189

    4,295

    4,402

    4,508

    Other liabilities

    470,213

    700,662

    830,029

    462,024

    336,364

    Total Liabilities

    25,037,239

    24,542,791

    22,977,299

    21,258,717

    20,772,883

    Shareholders' Equity











    Preferred stock

    166,993

    166,993

    166,993

    166,993

    166,993

    Common stock

    267,133

    271,536

    256,562

    256,404

    256,396

    Capital surplus

    688,637

    730,294

    563,481

    565,187

    565,635

    Accumulated other comprehensive (loss) income

    (82,627)

    (34,575)

    (43,459)

    11,923

    18,490

    Retained earnings

    1,983,121

    1,935,326

    1,881,621

    1,821,970

    1,775,025

    Total Shareholders' Equity

    3,023,257

    3,069,574

    2,825,198

    2,822,477

    2,782,539

    Total Liabilities & Shareholders' Equity

    $           28,060,496

    $           27,612,365

    $           25,802,497

    $           24,081,194

    $           23,555,422





    *Includes $32.8 million, $167.1 million, $1.146 billion, $975.4 million and $1.212 billion in PPP loans at September 30, 2021, June 30, 2021, March 31, 2021, December 31, 2020 and September 30, 2020, respectively.

     

    BancorpSouth Bank

    Consolidated Average Balance Sheets

    (Unaudited)















    Sep-21

    Jun-21

    Mar-21

    Dec-20

    Sep-20



    (Dollars in thousands)

    Assets











    Cash and due from banks

    $               288,199

    $               365,647

    $               261,519

    $               247,799

    $               232,421

    Interest bearing deposits with other banks











    and Federal funds sold

    495,982

    302,845

    412,313

    171,650

    257,057

    Available-for-sale securities, at fair value

    9,539,814

    8,067,109

    6,606,027

    5,820,425

    5,309,982

    Loans and leases*

    14,935,392

    15,488,980

    15,045,837

    15,235,827

    15,386,721

      Less:  Unearned income

    19,664

    18,441

    16,761

    16,425

    17,037

                 Allowance for credit losses

    264,067

    245,095

    242,935

    247,049

    236,536

    Net loans and leases

    14,651,661

    15,225,444

    14,786,141

    14,972,353

    15,133,148

    Loans held for sale

    242,422

    361,999

    289,755

    277,600

    296,352

    Premises and equipment, net

    534,071

    526,960

    508,551

    508,053

    507,190

    Accrued interest receivable

    93,248

    100,357

    102,190

    105,513

    104,435

    Goodwill

    957,899

    910,448

    851,612

    852,472

    847,744

    Other identifiable intangibles

    53,567

    52,564

    54,876

    54,858

    56,045

    Bank owned life insurance

    357,429

    348,378

    333,837

    332,543

    330,642

    Other real estate owned

    16,939

    12,293

    11,043

    14,872

    7,754

    Other assets

    385,354

    392,252

    327,696

    302,365

    236,107

    Total Assets

    $           27,616,585

    $           26,666,296

    $           24,545,560

    $           23,660,503

    $           23,318,877

    Liabilities











    Deposits:











      Demand:  Noninterest bearing

    $            7,579,513

    $            7,367,832

    $            6,484,703

    $            6,391,006

    $            6,340,942

                      Interest bearing

    10,027,346

    9,598,550

    8,956,420

    8,268,528

    8,022,755

      Savings

    3,001,406

    2,851,113

    2,550,095

    2,386,034

    2,280,860

      Other time

    2,554,185

    2,568,388

    2,480,862

    2,555,295

    2,614,373

    Total deposits

    23,162,450

    22,385,883

    20,472,080

    19,600,863

    19,258,930

    Securities sold under agreement to repurchase

    752,536

    707,086

    651,694

    672,018

    681,400

    Federal funds purchased











       and other short-term borrowing

    8,706

    3,901

    1,500

    3,893

    36,696

    Accrued interest payable

    10,801

    11,169

    11,607

    14,175

    15,589

    Junior subordinated debt securities

    307,671

    304,056

    297,318

    297,145

    296,969

    Long-term debt

    4,168

    4,714

    4,378

    4,488

    4,592

    Other liabilities

    311,946

    294,653

    293,982

    293,332

    294,831

    Total Liabilities

    24,558,278

    23,711,462

    21,732,559

    20,885,914

    20,589,007

    Shareholders' Equity











    Preferred stock

    166,993

    166,993

    166,993

    166,993

    166,993

    Common stock

    270,098

    266,676

    256,536

    256,422

    256,412

    Capital surplus

    717,022

    674,949

    563,529

    568,343

    563,267

    Accumulated other comprehensive (loss) income

    (35,408)

    (30,614)

    (5,090)

    12,432

    24,758

    Retained earnings

    1,939,602

    1,876,830

    1,831,033

    1,770,399

    1,718,440

    Total Shareholders' Equity

    3,058,307

    2,954,834

    2,813,001

    2,774,589

    2,729,870

    Total Liabilities & Shareholders' Equity

    $           27,616,585

    $           26,666,296

    $           24,545,560

    $           23,660,503

    $           23,318,877





    *Includes $73.8 million, $973.0 million, $1.062 billion, $1.140 billion and $1.207 billion in PPP loans for the quarter ended September 30, 2021, June 30, 2021, March 31, 2021, December 31, 2020 and September 30, 2020, respectively.

     

    Consolidated Condensed Statements of Income

    (Dollars in thousands, except per share data)

    (Unaudited)































    Quarter Ended



    Year to Date



    Sep-21



    Jun-21



    Mar-21



    Dec-20



    Sep-20



    Sep-21



    Sep-20

    INTEREST REVENUE:



























    Loans and leases

    $     168,066



    $    171,305



    $      169,195



    $     174,072



    $    175,810



    $   508,566



    $   525,993

    Deposits with other banks

    195



    97



    108



    50



    74



    400



    1,020

    Federal funds sold, securities purchased



























       under agreement to resell, FHLB and 



























          other equity investments

    67



    28



    6



    6



    52



    101



    545

    Available-for-sale securities:



























        Taxable

    28,617



    23,983



    21,192



    21,895



    21,280



    73,792



    63,571

        Tax-exempt

    490



    676



    687



    760



    986



    1,853



    3,224

    Loans held for sale

    2,076



    3,040



    1,595



    2,504



    2,468



    6,711



    5,853

            Total interest revenue

    199,511



    199,129



    192,783



    199,287



    200,670



    591,423



    600,206





























    INTEREST EXPENSE:



























    Interest bearing demand

    7,723



    8,247



    8,796



    9,766



    10,773



    24,766



    37,926

    Savings

    672



    626



    700



    872



    1,012



    1,998



    3,245

    Other time

    5,861



    6,428



    6,966



    8,189



    9,287



    19,255



    30,751

    Federal funds purchased and securities sold



























       under agreement to repurchase

    204



    206



    203



    276



    279



    613



    2,006

    Short-term and long-term debt

    42



    44



    45



    47



    49



    131



    2,383

    Junior subordinated debt

    3,463



    3,387



    3,269



    3,201



    3,338



    10,119



    9,862

    Other

    2



    9



    15



    -



    1



    26



    2

            Total interest expense

    17,967



    18,947



    19,994



    22,351



    24,739



    56,908



    86,175





























            Net interest revenue

    181,544



    180,182



    172,789



    176,936



    175,931



    534,515



    514,031

      Provision for credit losses

    (7,000)



    11,500



    -



    5,794



    16,000



    4,500



    83,250

            Net interest revenue, after provision for



























              credit losses

    188,544



    168,682



    172,789



    171,142



    159,931



    530,015



    430,781





























    NONINTEREST REVENUE:



























    Mortgage banking

    13,058



    9,105



    25,310



    20,129



    27,097



    47,473



    66,124

    Credit card, debit card and merchant fees

    11,428



    11,589



    9,659



    10,053



    9,938



    32,676



    28,194

    Deposit service charges

    10,324



    8,849



    8,477



    9,708



    8,892



    27,650



    28,221

    Security (losses)gains, net

    (195)



    96



    82



    63



    18



    (17)



    (5)

    Insurance commissions

    35,773



    36,106



    30,667



    29,815



    32,750



    102,546



    95,471

    Wealth management

    7,147



    7,543



    8,465



    6,751



    6,471



    23,155



    19,462

    Gain on sale of PPP loans

    -



    21,572



    -



    -



    -



    21,572



    -

    Other

    6,885



    7,083



    5,276



    2,307



    4,758



    19,244



    20,211

            Total noninterest revenue

    84,420



    101,943



    87,936



    78,826



    89,924



    274,299



    257,678





























    NONINTEREST EXPENSE:



























    Salaries and employee benefits

    112,968



    108,188



    101,060



    97,215



    104,219



    322,216



    320,594

    Occupancy, net of rental income

    13,443



    13,187



    12,814



    13,004



    13,053



    39,444



    38,651

    Equipment

    5,534



    4,967



    4,564



    4,756



    4,519



    15,065



    13,930

    Deposit insurance assessments

    2,330



    1,638



    1,455



    1,696



    1,522



    5,423



    5,030

    Pension settlement expense

    2,400



    -



    -



    5,846



    -



    2,400



    -

    Other

    43,214



    46,004



    35,930



    44,600



    31,192



    125,148



    105,560

            Total noninterest expense

    179,889



    173,984



    155,823



    167,117



    154,505



    509,696



    483,765

            Income before income taxes

    93,075



    96,641



    104,902



    82,851



    95,350



    294,618



    204,694

    Income tax expense

    20,350



    21,102



    23,347



    14,046



    21,525



    64,799



    45,448

            Net income

    $       72,725



    $      75,539



    $        81,555



    $       68,805



    $      73,825



    $   229,819



    $   159,246

    Less: Preferred dividends

    2,372



    2,372



    2,372



    2,372



    2,372



    7,116



    7,116

            Net income available to common shareholders

    $       70,353



    $      73,167



    $        79,183



    $       66,433



    $      71,453



    $   222,703



    $   152,130





























    Net income per common share: Basic

    $           0.65



    $          0.69



    $            0.77



    $           0.65



    $          0.70



    $         2.11



    $         1.47

                                                       Diluted

    $           0.65



    $          0.69



    $            0.77



    $           0.65



    $          0.69



    $         2.11



    $         1.47

     

    BancorpSouth Bank

    Selected Loan Data

    (Dollars in thousands)

    (Unaudited)























    Quarter Ended



    Sep-21



    Jun-21



    Mar-21



    Dec-20



    Sep-20

    LOAN AND LEASE PORTFOLIO:



















    Commercial and industrial



















       Commercial and industrial-non real estate

    2,005,206



    2,056,034



    2,865,706



    2,673,429



    2,937,608

       Commercial and industrial-owner occupied

    2,241,310



    2,273,433



    2,260,456



    2,281,127



    2,297,008

          Total commercial and industrial

    4,246,516



    4,329,467



    5,126,162



    4,954,556



    5,234,616

    Commercial real estate



















       Agricultural

    370,467



    350,067



    337,710



    317,994



    333,839

       Construction, acquisition and development

    1,797,559



    1,926,421



    1,707,800



    1,728,682



    1,700,030

       Commercial real estate

    3,443,967



    3,323,883



    3,127,510



    3,211,434



    3,229,959

          Total commercial real estate

    5,611,993



    5,600,371



    5,173,020



    5,258,110



    5,263,828

    Consumer



















       Consumer mortgages

    4,078,787



    3,991,790



    3,700,076



    3,726,241



    3,704,490

       Home equity

    619,541



    625,365



    608,924



    630,097



    658,708

       Credit cards

    83,764



    84,699



    81,499



    89,077



    85,760

          Total consumer

    4,782,092



    4,701,854



    4,390,499



    4,445,415



    4,448,958

    All other

    350,644



    372,347



    349,127



    364,398



    380,333

          Total loans

    $  14,991,245



    $  15,004,039



    $  15,038,808



    $   15,022,479



    $  15,327,735





















    ALLOWANCE FOR CREDIT LOSSES:



















    Balance, beginning of period

    $       265,720



    $       241,117



    $       244,422



    $       250,624



    $       237,025





















    Loans and leases charged-off:



















    Commercial and industrial

    (1,488)



    (1,882)



    (2,946)



    (5,511)



    (1,001)

    Commercial real estate

    (131)



    (623)



    (1,383)



    (5,062)



    (738)

    Consumer

    (831)



    (961)



    (1,076)



    (1,584)



    (804)

    All other

    (863)



    (396)



    (501)



    (875)



    (599)

         Total loans charged-off

    (3,313)



    (3,862)



    (5,906)



    (13,032)



    (3,142)





















    Recoveries:



















    Commercial and industrial

    3,635



    3,053



    1,093



    816



    457

    Commercial real estate

    797



    1,299



    195



    142



    267

    Consumer

    585



    965



    920



    592



    754

    All other

    352



    345



    393



    280



    263

         Total recoveries

    5,369



    5,662



    2,601



    1,830



    1,741





















    Net recoveries(charge-offs)

    2,056



    1,800



    (3,305)



    (11,202)



    (1,401)





















    Initial allowance on loans purchased with credit deterioration

    -



    12,803



    -



    -



    -





















    Provision:



















       Initial provision for loans acquired during the quarter

    -



    11,500



    -



    -



    -

       Provision for credit losses related to loans and leases

    (7,500)



    (1,500)



    -



    5,000



    15,000

         Total provision for loans and leases

    (7,500)



    10,000



    -



    5,000



    15,000





















    Balance, end of period

    $       260,276



    $       265,720



    $       241,117



    $       244,422



    $       250,624





















    Average loans for period

    $ 14,915,728



    $ 15,470,539



    $ 15,029,076



    $ 15,219,402



    $ 15,369,684





















    Ratio:



















    Net (recoveries)charge-offs to average loans (annualized)

    (0.05%)



    (0.05%)



    0.09%



    0.29%



    0.04%





















    RESERVE FOR UNFUNDED COMMITMENTS*



















    Balance, beginning of period

    $           8,544



    $           7,044



    $           7,044



    $           6,250



    $           5,250

    Provision for credit losses for unfunded commitments

    500



    1,500



    -



    794



    1,000

    Balance, end of period

    $           9,044



    $           8,544



    $           7,044



    $           7,044



    $           6,250





















    *The Reserve for Unfunded Commitments is classified in other liabilities on the balance sheet.







     

    BancorpSouth Bank

    Selected Loan Data

    (Dollars in thousands)

    (Unaudited)



























    Quarter Ended





    Sep-21



    Jun-21



    Mar-21



    Dec-20



    Sep-20

    BXS ORIGINATED LOANS AND LEASES:











































    Loans and leases charged off:





















    Commercial and industrial





















       Commercial and industrial-non real estate



    $            (901)



    $        (1,108)



    $        (1,971)



    $         (1,991)



    $           (490)

       Commercial and industrial-owner occupied



    (331)



    (471)



    (187)



    (303)



    (434)

         Total commercial and industrial



    (1,232)



    (1,579)



    (2,158)



    (2,294)



    (924)

    Commercial real estate





















       Agricultural



    -



    -



    (94)



    (124)



    -

       Construction, acquisition and development



    -



    (113)



    (344)



    (1,709)



    -

       Commercial real estate



    (3)



    (110)



    (27)



    (1,704)



    (155)

         Total real estate



    (3)



    (223)



    (465)



    (3,537)



    (155)

    Consumer





















       Consumer mortgages



    (243)



    (398)



    (181)



    (537)



    (70)

       Home equity



    (112)



    (64)



    (50)



    (395)



    (41)

       Credit cards



    (435)



    (476)



    (733)



    (458)



    (682)

         Total consumer



    (790)



    (938)



    (964)



    (1,390)



    (793)

    All other



    (723)



    (315)



    (399)



    (698)



    (459)

         Total loans charged off



    (2,748)



    (3,055)



    (3,986)



    (7,919)



    (2,331)























    Recoveries:





















    Commercial and industrial





















       Commercial and industrial-non real estate



    305



    1,014



    387



    645



    231

       Commercial and industrial-owner occupied



    673



    325



    61



    27



    163

         Total commercial and industrial



    978



    1,339



    448



    672



    394

    Commercial real estate





















       Agricultural



    3



    (65)



    5



    23



    3

       Construction, acquisition and development



    87



    1,184



    51



    73



    55

       Commercial real estate



    19



    (403)



    36



    45



    208

         Total real estate



    109



    716



    92



    141



    266

    Consumer





















       Consumer mortgages



    200



    359



    392



    221



    350

       Home equity



    75



    199



    219



    149



    130

       Credit cards



    271



    254



    297



    211



    270

         Total consumer



    546



    812



    908



    581



    750

    All other



    310



    287



    325



    249



    235

         Total recoveries



    1,943



    3,154



    1,773



    1,643



    1,645























    Net (charge-offs)/recoveries



    $            (805)



    $              99



    $        (2,213)



    $         (6,276)



    $           (686)

     

    BancorpSouth Bank

    Selected Loan Data

    (Dollars in thousands)

    (Unaudited)























    Quarter Ended



    Sep-21



    Jun-21



    Mar-21



    Dec-20



    Sep-20

    ACQUIRED LOANS AND LEASES:







































    Loans and leases charged off:



















    Commercial and industrial



















       Commercial and industrial-non real estate

    $            (255)



    $           (303)



    $           (298)



    $         (2,352)



    $             (70)

       Commercial and industrial-owner occupied

    (1)



    -



    (490)



    (865)



    (7)

         Total commercial and industrial

    (256)



    (303)



    (788)



    (3,217)



    (77)

    Commercial real estate



















       Agricultural

    -



    -



    (4)



    (31)



    -

       Construction, acquisition and development

    -



    (12)



    (463)



    (64)



    -

       Commercial real estate

    (128)



    (388)



    (451)



    (1,430)



    (583)

         Total real estate

    (128)



    (400)



    (918)



    (1,525)



    (583)

    Consumer



















       Consumer mortgages

    (21)



    (23)



    (112)



    (194)



    (11)

       Home equity

    (20)



    -



    -



    -



    -

       Credit cards

    -



    -



    -



    -



    -

         Total consumer

    (41)



    (23)



    (112)



    (194)



    (11)

    All other

    (140)



    (81)



    (102)



    (177)



    (140)

         Total loans charged off

    (565)



    (807)



    (1,920)



    (5,113)



    (811)





















    Recoveries:



















    Commercial and industrial



















       Commercial and industrial-non real estate

    328



    1,304



    644



    134



    63

       Commercial and industrial-owner occupied

    2,329



    410



    1



    10



    -

         Total commercial and industrial

    2,657



    1,714



    645



    144



    63

    Commercial real estate



















       Agricultural

    148



    73



    81



    1



    -

       Construction, acquisition and development

    -



    81



    2



    -



    -

       Commercial real estate

    540



    429



    20



    -



    1

         Total real estate

    688



    583



    103



    1



    1

    Consumer



















       Consumer mortgages

    38



    151



    11



    9



    2

       Home equity

    1



    2



    1



    2



    2

       Credit cards

    -



    -



    -



    -



    -

         Total consumer

    39



    153



    12



    11



    4

    All other

    42



    58



    68



    31



    28

         Total recoveries

    3,426



    2,508



    828



    187



    96





















    Net recoveries/(charge-offs)

    $           2,861



    $         1,701



    $        (1,092)



    $         (4,926)



    $           (715)

     

    BancorpSouth Bank

    Selected Loan Data

    (Dollars in thousands)

    (Unaudited)























    Quarter Ended



    Sep-21



    Jun-21



    Mar-21



    Dec-20



    Sep-20

    NON-PERFORMING ASSETS



















    NON-PERFORMING LOANS AND LEASES:



















      Nonaccrual Loans and Leases



















        Commercial and industrial



















           Commercial and industrial-non real estate

    $    13,170



    $        10,485



    $          9,703



    $    12,768



    $        17,936

           Commercial and industrial-owner occupied

    11,382



    11,872



    15,019



    15,783



    18,343

             Total commercial and industrial

    24,552



    22,357



    24,722



    28,551



    36,279

        Commercial real estate



















           Agricultural

    2,356



    1,284



    2,293



    5,013



    5,907

           Construction, acquisition and development

    3,292



    2,582



    8,494



    9,738



    10,434

           Commercial real estate

    8,403



    13,483



    12,838



    16,249



    32,554

             Total commercial real estate

    14,051



    17,349



    23,625



    31,000



    48,895

        Consumer



















           Consumer mortgages

    20,035



    20,532



    23,535



    32,951



    32,872

           Home equity

    786



    686



    847



    2,657



    3,325

           Credit cards

    74



    122



    131



    173



    144

             Total consumer

    20,895



    21,340



    24,513



    35,781



    36,341

        All other

    124



    618



    282



    1,046



    593

             Total nonaccrual loans and leases

    $    59,622



    $        61,664



    $        73,142



    $    96,378



    $      122,108





















      Loans and Leases 90+ Days Past Due, Still Accruing:

    17,012



    15,386



    21,208



    14,320



    17,641

      Restructured Loans and Leases, Still Accruing

    7,165



    7,368



    6,971



    10,475



    11,154

         Total non-performing loans and leases

    $    83,799



    $        84,418



    $      101,321



    $   121,173



    $      150,903





















    OTHER REAL ESTATE OWNED:

    16,515



    17,333



    9,351



    11,395



    6,397





















    Total Non-performing Assets

    $  100,314



    $      101,751



    $      110,672



    $   132,568



    $      157,300





















      BXS originated assets

    $    83,420



    $        81,039



    $        85,266



    $    97,025



    $      109,418

      Acquired assets

    16,894



    20,712



    25,406



    35,543



    47,882

    Total Non-performing Assets

    $  100,314



    $      101,751



    $      110,672



    $   132,568



    $      157,300





















    Additions to Nonaccrual Loans and Leases During the Quarter

    $    19,858



    $        16,005



    $        10,029



    $    11,087



    $        19,973





















    Loans and Leases 30-89 Days Past Due, Still Accruing:



















        BXS originated loans

    $    33,476



    $        36,748



    $        34,929



    $    40,424



    $        42,978

        Acquired loans

    7,452



    10,701



    2,798



    6,048



    5,694

             Total Loans and Leases 30-89 days past due, still accruing

    $    40,928



    $        47,449



    $        37,727



    $    46,472



    $        48,672

     

    BancorpSouth Bank

    Selected Loan Data

    (Dollars in thousands)

    (Unaudited)























    September 30, 2021















    Purchased









    Special









    Credit







    Pass

    Mention

    Substandard

    Doubtful

    Loss

    Impaired

    Deteriorated (Loss)



    Total

    LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:



















    Commercial and industrial



















       Commercial and industrial-non real estate

    $   1,959,590

    $          1,691

    $        31,373

    $         161

    $                 -

    $    5,150

    $                 7,241



    $           2,005,206

       Commercial and industrial-owner occupied

    2,178,251

    -

    50,892

    -

    -

    9,582

    2,585



    2,241,310

         Total commercial and industrial

    4,137,841

    1,691

    82,265

    161

    -

    14,732

    9,826



    4,246,516

    Commercial real estate



















       Agricultural

    363,182

    -

    4,982

    -

    -

    -

    2,303



    370,467

       Construction, acquisition and development

    1,752,717

    -

    36,992

    -

    -

    1,209

    6,641



    1,797,559

       Commercial real estate

    3,280,770

    -

    154,459

    -

    -

    4,934

    3,804



    3,443,967

         Total commercial real estate

    5,396,669

    -

    196,433

    -

    -

    6,143

    12,748



    5,611,993

    Consumer



















       Consumer mortgages

    4,013,294

    -

    63,495

    -

    -

    1,817

    181



    4,078,787

       Home equity

    613,923

    -

    5,618

    -

    -

    -

    -



    619,541

       Credit cards

    83,764

    -

    -

    -

    -

    -

    -



    83,764

         Total consumer

    4,710,981

    -

    69,113

    -

    -

    1,817

    181



    4,782,092

    All other

    341,464

    -

    9,118

    -

    -

    -

    62



    350,644

         Total loans

    $  14,586,955

    $          1,691

    $      356,929

    $         161

    $                 -

    $  22,692

    $               22,817



    $         14,991,245





















      BXS originated loans

    $  13,242,424

    $            947

    $      191,135

    $         161

    $                 -

    $  20,756

    $                      -



    $         13,455,423

      Acquired loans*

    1,344,531

    744

    165,794

    -

    -

    1,936

    22,817



    1,535,822

         Total Loans

    $  14,586,955

    $          1,691

    $      356,929

    $         161

    $                 -

    $  22,692

    $               22,817



    $         14,991,245























    June 30, 2021















    Purchased









    Special









    Credit







    Pass

    Mention

    Substandard

    Doubtful

    Loss

    Impaired

    Deteriorated (Loss)



    Total

    LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:



















    Commercial and industrial



















       Commercial and industrial-non real estate

    $   2,005,765

    $                 -

    $        40,286

    $         171

    $                 -

    $    1,885

    $                 7,927



    $           2,056,034

       Commercial and industrial-owner occupied

    2,193,141

    4,000

    63,638

    -

    -

    7,452

    5,202



    2,273,433

         Total commercial and industrial

    4,198,906

    4,000

    103,924

    171

    -

    9,337

    13,129



    4,329,467

    Commercial real estate



















       Agricultural

    341,430

    -

    6,326

    -

    -

    -

    2,311



    350,067

       Construction, acquisition and development

    1,879,040

    -

    40,498

    -

    -

    714

    6,169



    1,926,421

       Commercial real estate

    3,150,789

    -

    159,066

    -

    -

    9,316

    4,712



    3,323,883

         Total commercial real estate

    5,371,259

    -

    205,890

    -

    -

    10,030

    13,192



    5,600,371

    Consumer



















       Consumer mortgages

    3,926,705

    -

    63,645

    -

    -

    1,256

    184



    3,991,790

       Home equity

    619,269

    -

    6,096

    -

    -

    -

    -



    625,365

       Credit cards

    84,699

    -

    -

    -

    -

    -

    -



    84,699

         Total consumer

    4,630,673

    -

    69,741

    -

    -

    1,256

    184



    4,701,854

    All other

    362,556

    -

    9,726

    -

    -

    -

    65



    372,347

         Total loans

    $  14,563,394

    $          4,000

    $      389,281

    $         171

    $                 -

    $  20,623

    $               26,570



    $         15,004,039





















      BXS originated loans

    $  13,007,886

    $          4,000

    $      219,242

    $         171

    $                 -

    $  13,989

    $                      -



    $         13,245,288

      Acquired loans*

    1,555,508

    -

    170,039

    -

    -

    6,634

    26,570



    1,758,751

         Total Loans

    $  14,563,394

    $          4,000

    $      389,281

    $         171

    $                 -

    $  20,623

    $               26,570



    $         15,004,039









































    *Includes certain loans that are no longer included in the "Net book value of acquired loans" on page 10 as a result of maturity, refinance, or other triggering event.

     

    BancorpSouth Bank

    Selected Loan Data

    (Dollars in thousands)

    (Unaudited)































































    Quarter Ended



    Sep-21



    Jun-21



    Mar-21



    Dec-20



    Sep-20

    LOAN PORTFOLIO BY INTERNALLY ASSIGNED GRADE:



















    Pass

    $ 14,586,955



    $ 14,563,394



    $ 14,646,582



    $ 14,602,079



    $   14,877,943

    Special Mention

    1,691



    4,000



    5,005



    8,736



    -

    Substandard

    356,929



    389,281



    336,410



    358,988



    372,483

    Doubtful

    161



    171



    171



    172



    178

    Loss

    -



    -



    -



    -



    -

    Impaired

    22,692



    20,623



    28,615



    29,545



    49,818

    Purchased Credit Deteriorated (Loss)

    22,817



    26,570



    22,025



    22,959



    27,313

       Total

    $ 14,991,245



    $ 15,004,039



    $ 15,038,808



    $ 15,022,479



    $   15,327,735





















    BXS ORIGINATED LOAN PORTFOLIO BY INTERNALLY



















       ASSIGNED GRADE:



















    Pass

    $ 13,242,424



    $ 13,007,886



    $ 13,635,053



    $ 13,459,529



    $   13,592,460

    Special Mention

    947



    4,000



    5,005



    8,736



    -

    Substandard

    191,135



    219,242



    252,140



    259,682



    252,875

    Doubtful

    161



    171



    171



    172



    178

    Loss

    -



    -



    -



    -



    -

    Impaired

    20,756



    13,989



    18,188



    17,520



    30,909

    Purchased Credit Deteriorated (Loss)

    -



    -



    -



    -



    -

       Total

    $ 13,455,423



    $ 13,245,288



    $ 13,910,557



    $ 13,745,639



    $   13,876,422





















    ACQUIRED LOAN PORTFOLIO BY INTERNALLY



















       ASSIGNED GRADE:



















    Pass

    $   1,344,531



    $   1,555,508



    $   1,011,529



    $   1,142,550



    $    1,285,483

    Special Mention

    744



    -



    -



    -



    -

    Substandard

    165,794



    170,039



    84,270



    99,306



    119,608

    Doubtful

    -



    -



    -



    -



    -

    Loss

    -



    -



    -



    -



    -

    Impaired

    1,936



    6,634



    10,427



    12,025



    18,909

    Purchased Credit Deteriorated (Loss)

    22,817



    26,570



    22,025



    22,959



    27,313

       Total

    $   1,535,822



    $   1,758,751



    $   1,128,251



    $   1,276,840



    $    1,451,313

     

    BancorpSouth Bank

    Geographical Information

    (Dollars in thousands)

    (Unaudited)























    September 30, 2021



    Alabama









    Tennessee









    and Florida









    and









    Panhandle

    Arkansas

    Louisiana

    Mississippi

    Missouri

    Georgia

    Texas

    Other

    Total

    LOAN AND LEASE PORTFOLIO:



















    Commercial and industrial



















       Commercial and industrial-non real estate

    $    182,165

    $    147,774

    $    164,144

    $    358,266

    $      46,722

    $    119,220

    $    980,483

    $        6,432

    $   2,005,206

       Commercial and industrial-owner occupied

    296,901

    150,397

    212,613

    568,629

    64,155

    125,754

    822,219

    642

    2,241,310

         Total commercial and industrial

    479,066

    298,171

    376,757

    926,895

    110,877

    244,974

    1,802,702

    7,074

    4,246,516

    Commercial real estate



















       Agricultural

    31,474

    66,918

    19,761

    68,667

    7,740

    12,433

    161,840

    1,634

    370,467

       Construction, acquisition and development

    218,553

    62,127

    49,126

    268,816

    25,166

    112,315

    1,061,430

    26

    1,797,559

       Commercial real estate

    480,620

    288,383

    235,542

    712,747

    200,883

    230,962

    1,290,255

    4,575

    3,443,967

         Total commercial real estate

    730,647

    417,428

    304,429

    1,050,230

    233,789

    355,710

    2,513,525

    6,235

    5,611,993

    Consumer



















       Consumer mortgages

    718,510

    323,108

    344,606

    799,621

    117,138

    366,822

    1,371,961

    37,021

    4,078,787

       Home equity

    125,707

    43,229

    68,332

    197,630

    15,971

    119,929

    48,554

    189

    619,541

       Credit cards

    -

    -

    -

    -

    -

    -

    -

    83,764

    83,764

         Total consumer

    844,217

    366,337

    412,938

    997,251

    133,109

    486,751

    1,420,515

    120,974

    4,782,092

    All other

    60,220

    27,091

    31,581

    118,815

    1,391

    20,895

    89,544

    1,107

    350,644

         Total loans

    $  2,114,150

    $  1,109,027

    $  1,125,705

    $  3,093,191

    $    479,166

    $  1,108,330

    $  5,826,286

    $    135,390

    $  14,991,245





















    Loan growth, excluding loans acquired during



















        the quarter (annualized)

    (6.76%)

    (9.79%)

    (19.52%)

    (15.13%)

    (9.53%)

    9.61%

    15.15%

    12.31%

    (0.34%)

    Loan growth, excluding PPP loans (annualized)

    (3.90%)

    (6.78%)

    (14.13%)

    (12.34%)

    (5.13%)

    17.14%

    17.98%

    28.99%

    3.21%





















    NON-PERFORMING LOANS AND LEASES:



















    Commercial and industrial



















       Commercial and industrial-non real estate

    $           447

    $           721

    $        2,233

    $        4,090

    $           938

    $           314

    $        5,243

    $           187

    $        14,173

       Commercial and industrial-owner occupied

    361

    554

    923

    1,986

    161

    -

    9,023

    -

    13,008

         Total commercial and industrial

    808

    1,275

    3,156

    6,076

    1,099

    314

    14,266

    187

    27,181

    Commercial real estate



















       Agricultural

    63

    218

    -

    1,521

    -

    -

    612

    -

    2,414

       Construction, acquisition and development

    1,094

    629

    128

    25

    -

    193

    1,351

    -

    3,420

       Commercial real estate

    1,807

    169

    2,460

    845

    -

    -

    4,375

    -

    9,656

         Total commercial real estate

    2,964

    1,016

    2,588

    2,391

    -

    193

    6,338

    -

    15,490

    Consumer



















       Consumer mortgages

    8,955

    4,071

    3,234

    9,961

    1,204

    3,349

    5,752

    2,197

    38,723

       Home equity

    111

    39

    250

    357

    73

    506

    -

    -

    1,336

       Credit cards

    -

    -

    -

    -

    -

    -

    -

    673

    673

         Total consumer

    9,066

    4,110

    3,484

    10,318

    1,277

    3,855

    5,752

    2,870

    40,732

    All other

    47

    2

    43

    151

    -

    6

    141

    6

    396

         Total loans

    $      12,885

    $        6,403

    $        9,271

    $      18,936

    $        2,376

    $        4,368

    $      26,497

    $        3,063

    $        83,799





















    NON-PERFORMING LOANS AND LEASES



















       AS A PERCENTAGE OF OUTSTANDING:



















    Commercial and industrial



















       Commercial and industrial-non real estate

    0.25%

    0.49%

    1.36%

    1.14%

    2.01%

    0.26%

    0.53%

    2.91%

    0.71%

       Commercial and industrial-owner occupied

    0.12%

    0.37%

    0.43%

    0.35%

    0.25%

    0.00%

    1.10%

    0.00%

    0.58%

         Total commercial and industrial

    0.17%

    0.43%

    0.84%

    0.66%

    0.99%

    0.13%

    0.79%

    2.64%

    0.64%

    Commercial real estate



















       Agricultural

    0.20%

    0.33%

    0.00%

    2.22%

    0.00%

    0.00%

    0.38%

    0.00%

    0.65%

       Construction, acquisition and development

    0.50%

    1.01%

    0.26%

    0.01%

    0.00%

    0.17%

    0.13%

    0.00%

    0.19%

       Commercial real estate

    0.38%

    0.06%

    1.04%

    0.12%

    0.00%

    0.00%

    0.34%

    0.00%

    0.28%

         Total commercial real estate

    0.41%

    0.24%

    0.85%

    0.23%

    0.00%

    0.05%

    0.25%

    0.00%

    0.28%

    Consumer



















       Consumer mortgages

    1.25%

    1.26%

    0.94%

    1.25%

    1.03%

    0.91%

    0.42%

    5.93%

    0.95%

       Home equity

    0.09%

    0.09%

    0.37%

    0.18%

    0.46%

    0.42%

    0.00%

    0.00%

    0.22%

       Credit cards

    N/A

    N/A

    N/A

    N/A

    N/A

    N/A

    N/A

    0.80%

    0.80%

         Total consumer

    1.07%

    1.12%

    0.84%

    1.03%

    0.96%

    0.79%

    0.40%

    2.37%

    0.85%

    All other

    0.08%

    0.01%

    0.14%

    0.13%

    0.00%

    0.03%

    0.16%

    0.54%

    0.11%

         Total loans

    0.61%

    0.58%

    0.82%

    0.61%

    0.50%

    0.39%

    0.45%

    2.26%

    0.56%

     

    BancorpSouth Bank

    Noninterest Revenue and Expense

    (Dollars in thousands)

    (Unaudited)































    Quarter Ended



    Year to Date



    Sep-21



    Jun-21



    Mar-21



    Dec-20



    Sep-20



    Sep-21



    Sep-20

    NONINTEREST REVENUE:



























    Mortgage banking excl. MSR and MSR Hedge market value adj

    $    11,009



    $        11,013



    $        17,929



    $    19,917



    $        26,667



    $   39,951



    $   79,150

    MSR and MSR Hedge market value adjustment

    2,049



    (1,908)



    7,381



    212



    430



    7,522



    (13,026)

    Credit card, debit card and merchant fees

    11,428



    11,589



    9,659



    10,053



    9,938



    32,676



    28,194

    Deposit service charges

    10,324



    8,849



    8,477



    9,708



    8,892



    27,650



    28,221

    Securities (losses)gains, net

    (195)



    96



    82



    63



    18



    (17)



    (5)

    Insurance commissions

    35,773



    36,106



    30,667



    29,815



    32,750



    102,546



    95,471

    Trust income

    4,735



    4,434



    5,129



    4,046



    3,902



    14,298



    11,979

    Annuity fees

    50



    50



    51



    53



    53



    151



    162

    Brokerage commissions and fees

    2,362



    3,059



    3,285



    2,652



    2,516



    8,706



    7,321

    Gain on sale of PPP loans

    -



    21,572



    -



    -



    -



    21,572



    -

    Bank-owned life insurance

    4,217



    1,845



    2,020



    2,425



    1,902



    8,082



    5,756

    Other miscellaneous income

    2,668



    5,238



    3,256



    (118)



    2,856



    11,162



    14,455

         Total noninterest revenue

    $    84,420



    $      101,943



    $        87,936



    $    78,826



    $        89,924



    $ 274,299



    $ 257,678





























    NONINTEREST EXPENSE:



























    Salaries and employee benefits

    $  112,968



    $      108,188



    $      101,060



    $    97,215



    $      104,219



    $ 322,216



    $ 320,594

    Occupancy, net of rental income

    13,443



    13,187



    12,814



    13,004



    13,053



    39,444



    38,651

    Equipment

    5,534



    4,967



    4,564



    4,756



    4,519



    15,065



    13,930

    Deposit insurance assessments

    2,330



    1,638



    1,455



    1,696



    1,522



    5,423



    5,030

    Pension settlement expense

    2,400



    -



    -



    5,846



    -



    2,400



    -

    Advertising

    988



    783



    1,004



    899



    826



    2,775



    2,843

    Foreclosed property expense

    2,189



    649



    1,021



    2,122



    (278)



    3,859



    1,952

    Telecommunications

    1,600



    1,517



    1,398



    1,448



    1,462



    4,515



    4,435

    Public relations

    1,166



    1,012



    741



    897



    1,130



    2,919



    2,269

    Data processing

    11,297



    11,024



    10,424



    9,980



    9,477



    32,745



    28,816

    Computer software

    5,502



    4,887



    5,113



    5,301



    4,779



    15,502



    14,073

    Amortization of intangibles

    2,424



    2,401



    2,318



    2,499



    2,357



    7,143



    7,106

    Legal

    814



    774



    1,166



    1,474



    (316)



    2,754



    1,957

    Merger expense

    3,442



    9,962



    1,649



    212



    129



    15,053



    5,133

    Postage and shipping

    1,414



    1,317



    1,547



    1,418



    1,199



    4,278



    3,838

    Other miscellaneous expense

    12,378



    11,678



    9,549



    18,350



    10,427



    33,605



    33,138

         Total noninterest expense

    $  179,889



    $      173,984



    $      155,823



    $   167,117



    $      154,505



    $ 509,696



    $ 483,765





























    INSURANCE COMMISSIONS:



























    Property and casualty commissions

    $    26,413



    $        26,040



    $        21,949



    $    21,304



    $        24,060



    $   74,402



    $   68,950

    Life and health commissions

    6,543



    7,130



    6,494



    5,915



    6,072



    20,167



    19,018

    Risk management income

    676



    611



    613



    829



    609



    1,900



    1,681

    Other

    2,141



    2,325



    1,611



    1,767



    2,009



    6,077



    5,822

         Total insurance commissions

    $    35,773



    $        36,106



    $        30,667



    $    29,815



    $        32,750



    $ 102,546



    $   95,471

     

    BancorpSouth Bank

    Selected Additional Information

    (Dollars in thousands)

    (Unaudited)















    Quarter Ended



    Sep-21

    Jun-21

    Mar-21

    Dec-20

    Sep-20

    MORTGAGE SERVICING RIGHTS:











    Fair value, beginning of period

    $       60,615

    $        60,332

    $        47,571

    $      44,944

    $        40,821

    Additions to mortgage servicing rights:











       Originations of servicing assets

    5,798

    6,833

    5,588

    6,608

    7,041

    Changes in fair value:











       Due to payoffs/paydowns

    (3,919)

    (2,946)

    (3,273)

    (3,898)

    (3,198)

       Due to change in valuation inputs or











         assumptions used in the valuation model

    2,190

    (3,604)

    10,446

    (83)

    280

       Other changes in fair value

    -

    -

    -

    -

    -

    Fair value, end of period

    $       64,684

    $        60,615

    $        60,332

    $      47,571

    $        44,944













    MORTGAGE BANKING REVENUE:











    Production revenue:











       Origination

    $         9,284

    $          8,646

    $        15,955

    $      18,561

    $        23,632

       Servicing

    5,644

    5,313

    5,247

    5,254

    6,233

       Payoffs/Paydowns

    (3,919)

    (2,946)

    (3,273)

    (3,898)

    (3,198)

         Total production revenue

    11,009

    11,013

    17,929

    19,917

    26,667

    Market value adjustment on MSR

    2,190

    (3,604)

    10,446

    (83)

    280

    Market value adjustment on MSR Hedge

    (141)

    1,696

    (3,065)

    295

    150

    Total mortgage banking revenue

    $       13,058

    $          9,105

    $        25,310

    $      20,129

    $        27,097





































    Mortgage loans serviced

    $  7,455,113

    $   7,407,690

    $   7,259,808

    $  7,330,293

    $   7,218,090

    MSR/mtg loans serviced

    0.87%

    0.82%

    0.83%

    0.65%

    0.62%













    AVAILABLE-FOR-SALE SECURITIES, at fair value











    U.S. Government agencies

    2,575,564

    2,758,412

    2,642,646

    $  2,871,408

    $   3,116,458

    U.S. Government agency issued residential











       mortgage-back securities

    5,826,087

    4,709,540

    3,438,246

    2,421,409

    1,625,325

    U.S. Government agency issued commercial











       mortgage-back securities

    1,518,556

    1,478,058

    1,414,345

    806,206

    758,116

    Obligations of states and political subdivisions

    112,152

    117,248

    126,589

    113,953

    141,896

    Corporate bonds

    21,013

    20,853

    18,442

    18,030

    17,990

    Total available-for-sale securities

    $ 10,053,372

    $   9,084,111

    $   7,640,268

    $  6,231,006

    $   5,659,785

     



    BancorpSouth Bank

    Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions

    (Dollars in thousands, except per share amounts)

    (Unaudited)



    Management evaluates the Company's capital position and operating performance by utilizing certain financial measures not calculated in accordance with U.S. Generally Accepted Accounting Principles (GAAP), including net operating income, net operating income available to common shareholders, net operating income-excluding MSR, net operating income available to common shareholders-excluding MSR, pre-tax pre-provision net revenue, total operating expense, tangible shareholders' equity to tangible assets, tangible shareholders' equity to tangible assets-excluding PPP loans, tangible common shareholders' equity to tangible assets, tangible common shareholders' equity to tangible assets-excluding PPP loans, return on average tangible equity, return on average tangible common equity, operating return on average tangible equity-excluding MSR, operating return on average tangible common equity-excluding MSR,  operating return on average assets-excluding MSR, operating return on average shareholders' equity-excluding MSR, operating return on average common shareholders' equity-excluding MSR, pre-tax pre-provision net revenue to total average assets, average tangible book value per common share, operating earnings per common share, operating earnings per common share-excluding MSR, efficiency ratio (tax equivalent) and operating efficiency ratio-excluding MSR (tax equivalent).  The Company has included these non-GAAP financial measures in this news release for the applicable periods presented.  Management believes that the presentation of these non-GAAP financial measures (i) provides important supplemental information that contributes to a proper understanding of the Company's capital position and operating performance, (ii) enables a more complete understanding of factors and trends affecting the Company's business and (iii) allows investors to evaluate the Company's performance in a manner similar to management, the financial services industry, bank stock analysts and bank regulators.  Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented in the tables below.  These non-GAAP financial measures should not be considered as substitutes for GAAP financial measures, and the Company strongly encourages investors to review the GAAP financial measures included in this news release and not to place undue reliance upon any single financial measure.  In addition, because non-GAAP financial measures are not standardized, it may not be possible to compare the non-GAAP financial measures presented in this news release with other companies' non-GAAP financial measures having the same or similar names.



    Reconciliation of Net Operating Income, Net Operating Income Available to Common Shareholders, Net Operating Income-Excluding MSR, and Net Operating Income Available to Common Shareholders-excluding MSR to Net Income:







    Quarter ended



    Year to Date







    9/30/2021



    6/30/2021



    3/31/2021



    12/31/2020



    9/30/2020



    9/30/2021



    9/30/2020

































    Net income



    $      72,725



    $      75,539



    $        81,555



    $           68,805



    $           73,825



    $         229,819



    $       159,246

    Plus:

    Merger expense, net of tax



    2,583



    7,476



    1,238



    159



    97



    11,297



    3,852



    Initial provision for acquired loans,































      net of tax



    -



    8,631



    -



    -



    -



    8,631



    751



    Pension settlement expense, net of tax



    1,801



    -



    -



    4,388



    -



    1,801



    -

    Less:

    Security (losses)gains, net of tax



    (147)



    72



    62



    48



    13



    (13)



    (4)

    Net operating income



    $      77,256



    $      91,574



    $        82,731



    $           73,304



    $           73,909



    $         251,561



    $       163,853

    Less:

    Preferred dividends



    2,372



    2,372



    2,372



    2,372



    2,372



    7,116



    7,116

    Net operating income available to





























    common shareholders



    $      74,884



    $      89,202



    $        80,359



    $           70,932



    $           71,537



    $         244,445



    $       156,737

































































    Net operating income



    $      77,256



    $      91,574



    $        82,731



    $           73,304



    $           73,909



    $         251,561



    $       163,853

    Less:

    MSR market value adjustment, net of tax



    1,538



    (1,432)



    5,539



    159



    323



    5,645



    (9,776)

    Net operating income-excluding MSR



    $      75,718



    $      93,006



    $        77,192



    $           73,145



    $           73,586



    $         245,916



    $       173,629

    Less:

    Preferred dividends



    2,372



    2,372



    2,372



    2,372



    2,372



    7,116



    7,116

    Net operating income available to common





























    shareholders-excluding MSR



    $      73,346



    $      90,634



    $        74,820



    $           70,773



    $           71,214



    $         238,800



    $       166,513

































































    Reconciliation of Net Income to Pre-Tax Pre-Provision Net Revenue























































    Net income



    $      72,725



    $      75,539



    $        81,555



    $           68,805



    $           73,825



    $         229,819



    $       159,246

    Plus:

    Provision for credit losses



    (7,000)



    11,500



    -



    5,794



    16,000



    4,500



    83,250



    Merger expense



    3,442



    9,962



    1,649



    212



    129



    15,053



    5,133



    Pension settlement expense



    2,400



    -



    -



    5,846



    -



    2,400



    -



    Income tax expense



    20,350



    21,102



    23,347



    14,046



    21,525



    64,799



    45,448

    Less:

    Security (losses)gains



    (195)



    96



    82



    63



    18



    (17)



    (5)



    MSR market value adjustment



    2,049



    (1,908)



    7,381



    212



    430



    7,522



    (13,026)

    Pre-tax pre-provision net revenue



    $      90,063



    $    119,915



    $        99,088



    $           94,428



    $         111,031



    $         309,066



    $       306,108

































































    Reconciliation of Total Operating Expense to Total Noninterest Expense:





















































    Total noninterest expense



    $    179,889



    $    173,984



    $      155,823



    $         167,117



    $         154,505



    $         509,696



    $       483,765

    Less:

    Merger expense



    3,442



    9,962



    1,649



    212



    129



    15,053



    5,133



    Pension settlement expense



    2,400



    -



    -



    5,846



    -



    2,400



    -

    Total operating expense



    $    174,047



    $    164,022



    $      154,174



    $         161,059



    $         154,376



    $         492,243



    $       478,632

     

    BancorpSouth Bank

    Reconciliation of Non-GAAP Measures and Other Non-GAAP Ratio Definitions

    (Dollars in thousands, except per share amounts)

    (Unaudited)

































































































    Reconciliation of Tangible Assets and Tangible Shareholders' Equity to 

    Total Assets and

    Total Shareholders' Equity:









































    Quarter ended



    Year to Date







    9/30/2021



    6/30/2021



    3/31/2021



    12/31/2020



    9/30/2020



    9/30/2021



    9/30/2020

    Tangible assets





























    Total assets



    $  28,060,496



    $   27,612,365



    $   25,802,497



    $  24,081,194



    $  23,555,422



    $  28,060,496



    $  23,555,422

    Less:  

    Goodwill



    958,304



    957,474



    851,612



    851,612



    847,531



    958,304



    847,531



    Other identifiable intangible assets



    52,235



    54,659



    53,581



    55,899



    54,757



    52,235



    54,757

    Total tangible assets



    $  27,049,957



    $   26,600,232



    $   24,897,304



    $  23,173,683



    $  22,653,134



    $  27,049,957



    $  22,653,134

    Less:  

    PPP loans



    32,771



    167,144



    1,146,000



    975,421



    1,212,246



    32,771



    1,212,246

    Total tangible assets-excluding PPP loans



    $  27,017,186



    $   26,433,088



    $   23,751,304



    $  22,198,262



    $  21,440,888



    $  27,017,186



    $  21,440,888

































    PERIOD END BALANCES:





























    Tangible shareholders' equity





























    Total shareholders' equity



    $   3,023,257



    $    3,069,574



    $    2,825,198



    $   2,822,477



    $    2,782,539



    $   3,023,257



    $   2,782,539

    Less:

    Goodwill



    958,304



    957,474



    851,612



    851,612



    847,531



    958,304



    847,531



    Other identifiable intangible assets



    52,235



    54,659



    53,581



    55,899



    54,757



    52,235



    54,757

    Total tangible shareholders' equity



    $   2,012,718



    $    2,057,441



    $    1,920,005



    $   1,914,966



    $    1,880,251



    $   2,012,718



    $   1,880,251

    Less:

    Preferred stock



    166,993



    166,993



    166,993



    166,993



    166,993



    166,993



    166,993

    Total tangible common shareholders' equity



    $   1,845,725



    $    1,890,448



    $    1,753,012



    $   1,747,973



    $    1,713,258



    $   1,845,725



    $   1,713,258

































    AVERAGE BALANCES:





























    Tangible shareholders' equity





























    Total shareholders' equity



    $   3,058,307



    $    2,954,834



    $    2,813,001



    $   2,774,589



    $    2,729,870



    $   2,942,946



    $   2,709,077

    Less:

    Goodwill



    957,899



    910,448



    851,612



    852,472



    847,744



    907,042



    846,850



    Other identifiable intangible assets



    53,567



    52,564



    54,876



    54,858



    56,045



    53,664



    57,704

    Total tangible shareholders' equity



    $   2,046,841



    $    1,991,822



    $    1,906,513



    $   1,867,259



    $    1,826,081



    $   1,982,240



    $   1,804,523

    Less:

    Preferred stock



    166,993



    166,993



    166,993



    166,993



    166,993



    166,993



    167,002

    Total tangible common shareholders' equity



    $   1,879,848



    $    1,824,829



    $    1,739,520



    $   1,700,266



    $    1,659,088



    $   1,815,247



    $   1,637,521

































    Total average assets



    $  27,616,585



    $   26,666,296



    $   24,545,560



    $  23,660,503



    $  23,318,877



    $  26,287,396



    $  22,408,734

    Total shares of common stock outstanding



    106,853,316



    108,614,595



    102,624,818



    102,561,480



    102,558,459



    106,853,316



    102,558,459

    Average shares outstanding-diluted



    108,250,102



    105,838,056



    102,711,584



    102,817,409



    102,839,749



    105,599,914



    103,466,957

































    Tangible shareholders' equity to tangible assets (1)



    7.44%



    7.73%



    7.71%



    8.26%



    8.30%



    7.44%



    8.30%

    Tangible shareholders' equity to tangible assets-excluding PPP loans (2)



    7.45%



    7.78%



    8.08%



    8.63%



    8.77%



    7.45%



    8.77%

    Tangible common shareholders' equity to tangible assets (3)



    6.82%



    7.11%



    7.04%



    7.54%



    7.56%



    6.82%



    7.56%

    Tangible common shareholders' equity to tangible assets-excluding PPP loans (4)



    6.83%



    7.15%



    7.38%



    7.87%



    7.99%



    6.83%



    7.99%

    Return on average tangible equity (5)



    14.10%



    15.21%



    17.35%



    14.66%



    16.08%



    15.50%



    11.79%

    Return on average tangible common equity (6)



    14.85%



    16.08%



    18.46%



    15.54%



    17.13%



    16.40%



    12.41%

    Operating return on average tangible equity-excluding MSR (7)



    14.68%



    18.73%



    16.42%



    15.58%



    16.03%



    16.59%



    12.85%

    Operating return on average tangible common equity-excluding MSR (8)



    15.48%



    19.92%



    17.44%



    16.56%



    17.08%



    17.59%



    13.58%

    Operating return on average assets-excluding MSR (9)



    1.09%



    1.40%



    1.28%



    1.23%



    1.26%



    1.25%



    1.03%

    Operating return on average shareholders' equity-excluding MSR (10)



    9.82%



    12.62%



    11.13%



    10.49%



    10.72%



    11.17%



    8.56%

    Operating return on average common shareholders' equity-excluding MSR (11)



    10.06%



    13.04%



    11.47%



    10.80%



    11.05%



    11.50%



    8.75%

    Pre-tax pre-provision net revenue to total average assets (12)



    1.29%



    1.80%



    1.64%



    1.59%



    1.89%



    1.57%



    1.82%

    Tangible book value per common share (13)



    $          17.27



    $           17.41



    $           17.08



    $          17.04



    $          16.71



    $          17.27



    $          16.71

    Operating earnings per common share (14)



    $            0.69



    $             0.84



    $             0.78



    $            0.69



    $            0.70



    $            2.31



    $            1.51

    Operating earnings per common share-excluding MSR (15)



    $            0.68



    $             0.86



    $             0.73



    $            0.69



    $            0.69



    $            2.26



    $            1.61





    (1)

    Tangible shareholders' equity to tangible assets is defined by the Company as total shareholders' equity less goodwill and other identifiable intangible assets, divided by the difference of total assets less goodwill and other identifiable intangible assets.





    (2)

    Tangible shareholders' equity to tangible assets-excluding PPP loans is defined by the Company as total shareholders' equity less goodwill and other identifiable intangible assets, divided by the difference of total assets less goodwill, other identifiable intangible assets, and PPP loans.





    (3)

    Tangible common shareholders' equity to tangible assets is defined by the Company as total shareholders' equity less preferred stock, goodwill and other identifiable intangible assets, divided by the difference of total assets less goodwill and other identifiable intangible assets.





    (4)

    Tangible common shareholders' equity to tangible assets-excluding PPP loans is defined by the Company as total shareholders' equity less preferred stock, goodwill and other identifiable intangible assets, divided by the difference of total assets less goodwill, other identifiable intangible assets, and PPP loans.





    (5)

    Return on average tangible equity is defined by the Company as annualized net income divided by average tangible shareholders' equity.





    (6)

    Return on average tangible common equity is defined by the Company as annualized net income available to common shareholders divided by average tangible common shareholders' equity.





    (7)

    Operating return on average tangible equity-excluding MSR is defined by the Company as annualized net operating income-excluding MSR divided by average tangible shareholders' equity.





    (8)

    Operating return on average tangible common equity-excluding MSR is defined by the Company as annualized net operating income available to common shareholders-excluding MSR divided by average tangible common shareholders' equity.





    (9)

    Operating return on average assets-excluding MSR is defined by the Company as annualized net operating income-excluding MSR divided by total average assets.





    (10)

    Operating return on average shareholders' equity-excluding MSR is defined by the Company as annualized net operating income-excluding MSR divided by average shareholders' equity.





    (11)

    Operating return on average common shareholders' equity-excluding MSR is defined by the Company as annualized net operating income available to common shareholders-excluding MSR divided by average common shareholders' equity.





    (12)

    Pre-tax pre-provision net revenue to total average assets is defined by the Company as annualized pre-tax pre-provision net revenue divided by total average assets adjusted for other non-operating items included in the definition and calculation of net operating income-excluding MSR.





    (13)

    Tangible book value per common share is defined by the Company as tangible common shareholders' equity divided by total shares of common stock outstanding.

































    (14)

    Operating earnings per common share is defined by the Company as net operating income available to common shareholders divided by average common shares outstanding-diluted.

































    (15)

    Operating earnings per common share-excluding MSR is defined by the Company as net operating income available to common shareholders-excluding MSR divided by average common shares outstanding-diluted.

































    Efficiency Ratio (tax equivalent) and Operating Efficiency Ratio-excluding MSR (tax equivalent) Definitions



    The efficiency ratio (tax equivalent) and the operating efficiency ratio-excluding MSR (tax equivalent) are supplemental financial measures utilized in management's internal evaluation of the Company's use of resources and are not defined under GAAP. The efficiency ratio (tax equivalent) is calculated by dividing total noninterest expense by total revenue, which includes net interest income plus noninterest income plus the tax equivalent adjustment.  The operating efficiency ratio-excluding MSR (tax equivalent) excludes expense  items otherwise disclosed as non-operating from total noninterest expense.  In addition, the MSR valuation adjustment as well as securities gains and losses are excluded from total revenue.

     

    Cision View original content:https://www.prnewswire.com/news-releases/bancorpsouth-announces-third-quarter-2021-results-301407869.html

    SOURCE BancorpSouth Bank

    Get the next $BXS alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $BXS
    $CADE

    CompanyDatePrice TargetRatingAnalyst
    Cadence Bank
    $CADE
    4/29/2025$32.00 → $34.00Outperform
    Hovde Group
    Cadence Bank
    $CADE
    12/19/2024$41.00 → $44.00Equal Weight → Overweight
    Barclays
    Cadence Bank
    $CADE
    9/30/2024$36.00 → $39.00Equal-Weight → Overweight
    Morgan Stanley
    Cadence Bank
    $CADE
    7/24/2024$33.00 → $36.50Outperform
    Hovde Group
    Cadence Bank
    $CADE
    7/24/2024$33.00 → $34.00Overweight → Neutral
    Piper Sandler
    Cadence Bank
    $CADE
    4/24/2024$32.50 → $33.00Market Perform → Outperform
    Hovde Group
    Cadence Bank
    $CADE
    3/8/2024$28.00Equal Weight
    Barclays
    Cadence Bank
    $CADE
    1/30/2024$32.50Outperform → Market Perform
    Hovde Group
    More analyst ratings

    $BXS
    $CADE
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Cadence Bank Completes Merger with FCB Financial Corp.

      HOUSTON and TUPELO, Miss., May 1, 2025 /PRNewswire/ -- Cadence Bank (NYSE:CADE) today announced the successful completion of its previously announced merger with FCB Financial Corp., the bank holding company for First Chatham Bank, a Savannah, Georgia-based community bank. The merger enhances Cadence's growing presence in Savannah and Coastal Georgia while deepening the commitment to serving customers and communities. CADE) is a leading regional banking franchise with approximately $50 billion in assets and over 350 branch locations across the South and Texas. (PRNewsfoto/Cadence Bank)" alt="Cadence Bank (NYSE:CADE) is a lea

      5/1/25 9:00:00 AM ET
      $CADE
      Major Banks
      Finance
    • Cadence Bank to Acquire Industry Bancshares, Inc.

      Cadence has signed a merger agreement with Industry Bancshares, Inc., the bank holding company for Bank of Brenham, Citizens State Bank, Fayetteville Bank, Industry State Bank, The First National Bank of Bellville and The First National Bank of Shiner HOUSTON and TUPELO, Miss., April 25, 2025 /PRNewswire/ -- Cadence Bank (NYSE:CADE) announced today the signing of a definitive merger agreement with Industry Bancshares, Inc., the bank holding company for Bank of Brenham, Citizens State Bank, Fayetteville Bank, Industry State Bank, The First National Bank of Bellville and The First National Bank of Shiner. CADE) is a leading re

      4/25/25 4:55:00 PM ET
      $CADE
      Major Banks
      Finance
    • Cadence Bank Announces 2025 Share Repurchase Program

      HOUSTON and TUPELO, Miss., April 25, 2025 /PRNewswire/ -- Cadence Bank's (NYSE:CADE) (Cadence) Board of Directors authorized a new share repurchase program (the "Repurchase Program") allowing the company to purchase up to an aggregate of 10 million shares of Cadence's common stock. The Repurchase Program is subject to and will be effective upon approval from the Federal Reserve, and will expire on December 31, 2025. CADE) is a leading regional banking franchise with approximately $50 billion in assets and over 350 branch locations across the South and Texas. (PRNewsfoto/Cadence Bank)" alt="Cadence Bank (NYSE:CADE) is a leadi

      4/25/25 4:15:00 PM ET
      $CADE
      Major Banks
      Finance

    $BXS
    $CADE
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13G filed by Cadence Bank

      SC 13G - Cadence Bank (0001299939) (Subject)

      11/8/24 10:41:07 AM ET
      $CADE
      Major Banks
      Finance
    • Amendment: SEC Form SC 13G/A filed by Cadence Bank

      SC 13G/A - Cadence Bank (0001299939) (Subject)

      10/17/24 12:03:29 PM ET
      $CADE
      Major Banks
      Finance
    • SEC Form SC 13G/A filed by Cadence Bank (Amendment)

      SC 13G/A - Cadence Bank (0001299939) (Subject)

      2/13/24 5:00:57 PM ET
      $CADE
      Major Banks
      Finance

    $BXS
    $CADE
    SEC Filings

    See more
    • SEC Form 13F-HR filed by Cadence Bank

      13F-HR - Cadence Bank (0001299939) (Filer)

      5/14/25 4:15:02 PM ET
      $CADE
      Major Banks
      Finance
    • SEC Form SCHEDULE 13G filed by Cadence Bank

      SCHEDULE 13G - Cadence Bank (0001299939) (Subject)

      5/13/25 10:35:26 AM ET
      $CADE
      Major Banks
      Finance
    • SEC Form 144 filed by Cadence Bank

      144 - Cadence Bank (0001299939) (Subject)

      5/5/25 5:03:33 PM ET
      $CADE
      Major Banks
      Finance

    $BXS
    $CADE
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Hovde Group reiterated coverage on Cadence Bank with a new price target

      Hovde Group reiterated coverage of Cadence Bank with a rating of Outperform and set a new price target of $34.00 from $32.00 previously

      4/29/25 6:34:52 AM ET
      $CADE
      Major Banks
      Finance
    • Cadence Bank upgraded by Barclays with a new price target

      Barclays upgraded Cadence Bank from Equal Weight to Overweight and set a new price target of $44.00 from $41.00 previously

      12/19/24 7:31:38 AM ET
      $CADE
      Major Banks
      Finance
    • Cadence Bank upgraded by Morgan Stanley with a new price target

      Morgan Stanley upgraded Cadence Bank from Equal-Weight to Overweight and set a new price target of $39.00 from $36.00 previously

      9/30/24 7:40:30 AM ET
      $CADE
      Major Banks
      Finance

    $BXS
    $CADE
    Financials

    Live finance-specific insights

    See more
    • Cadence Bank Declares Quarterly Common and Preferred Dividends

      HOUSTON and TUPELO, Miss., April 23, 2025 /PRNewswire/ -- At its meeting today, the board of directors of Cadence Bank (NYSE:CADE) declared a quarterly cash dividend of $0.275 per share of common stock. The common stock dividend is payable on July 1, 2025, to shareholders of record at the close of business on June 13, 2025.   CADE) is a leading regional banking franchise with approximately $50 billion in assets and over 350 branch locations across the South and Texas. (PRNewsfoto/Cadence Bank)" alt="Cadence Bank (NYSE:CADE) is a leading regional banking franchise with approximately $50 billion in assets and over 350 branch l

      4/23/25 4:30:00 PM ET
      $CADE
      Major Banks
      Finance
    • Cadence Bank Announces First Quarter 2025 Financial Results

      HOUSTON and TUPELO, Miss., April 21, 2025 /PRNewswire/ -- Cadence Bank (NYSE:CADE) (the Company), today announced financial results for the quarter ended March 31, 2025. Highlights for the first quarter of 2025 included: Reported quarterly net income available to common shareholders of $130.9 million, or $0.70 per diluted common share, and adjusted net income available to common shareholders(1) of $131.4 million, or $0.71 per diluted common share.Improved return on average assets to 1.15%, up 18 basis points from the first quarter of 2024 and up 3 basis points from the fourth quarter of 2024.Achieved quarterly adjusted pre-tax pre-provision net revenue (PPN

      4/21/25 4:30:00 PM ET
      $CADE
      Major Banks
      Finance
    • Cadence Bank Declares Special Preferred Dividend to be Paid if Favorable Vote Received and Announces Adjournment of its Special Meeting to Solicit Additional Votes

      HOUSTON and TUPELO, Miss., March 26, 2025 /PRNewswire/ -- Cadence Bank (NYSE:CADE) (the Company) today announced that it has adjourned its special meeting of shareholders originally convened on Dec. 30, 2024 (the Special Meeting), that reconvened on Jan. 27, 2025, and this morning, until Friday, April 25, 2025, at 9:00 a.m. Central Time. The Special Meeting was adjourned to allow the Company additional time to solicit proxies from preferred shareholders in favor of a proposal (Proposal 2) to authorize the Company's Board of Directors to implement repurchases of stock in accordance with Regulation H.  CADE) is a leading regio

      3/26/25 4:30:00 PM ET
      $CADE
      Major Banks
      Finance

    $BXS
    $CADE
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • SEC Form 4 filed by Ray Sheila (Amendment)

      4/A - Cadence Bancorporation (0001614184) (Issuer)

      11/1/21 4:32:38 PM ET
      $CADE
      Major Banks
      Finance
    • SEC Form 4 filed by Holmes Rudolph H. (Amendment)

      4/A - Cadence Bancorporation (0001614184) (Issuer)

      11/1/21 4:22:35 PM ET
      $CADE
      Major Banks
      Finance
    • SEC Form 4 filed by Clark Thomas D (Amendment)

      4/A - Cadence Bancorporation (0001614184) (Issuer)

      11/1/21 4:17:27 PM ET
      $CADE
      Major Banks
      Finance

    $BXS
    $CADE
    Leadership Updates

    Live Leadership Updates

    See more
    • Cadence Bank Completes Merger with FCB Financial Corp.

      HOUSTON and TUPELO, Miss., May 1, 2025 /PRNewswire/ -- Cadence Bank (NYSE:CADE) today announced the successful completion of its previously announced merger with FCB Financial Corp., the bank holding company for First Chatham Bank, a Savannah, Georgia-based community bank. The merger enhances Cadence's growing presence in Savannah and Coastal Georgia while deepening the commitment to serving customers and communities. CADE) is a leading regional banking franchise with approximately $50 billion in assets and over 350 branch locations across the South and Texas. (PRNewsfoto/Cadence Bank)" alt="Cadence Bank (NYSE:CADE) is a lea

      5/1/25 9:00:00 AM ET
      $CADE
      Major Banks
      Finance
    • Cadence Bank to Acquire FCB Financial Corp.

      Cadence has signed a merger agreement with FCB Financial Corp., the bank holding company for First Chatham Bank HOUSTON and TUPELO, Miss., Jan. 22, 2025 /PRNewswire/ -- Cadence Bank (NYSE: CADE) announced today the signing of a definitive merger agreement with FCB Financial Corp., the bank holding company for First Chatham Bank, a Savannah, Georgia-based community bank. CADE) is a leading regional banking franchise with approximately $50 billion in assets and over 350 branch locations across the South and Texas. (PRNewsfoto/Cadence Bank)" alt="Cadence Bank (NYSE:CADE) is a leading regional banking franchise with approximatel

      1/22/25 4:45:00 PM ET
      $CADE
      Major Banks
      Finance
    • Fernando Araujo and Alice Rodriguez Join Cadence Bank's Board of Directors

      HOUSTON and TUPELO, Miss., Jan. 21, 2025 /PRNewswire/ -- Cadence Bank (NYSE:CADE) today announced the appointment of Fernando Araujo and Alice Rodriguez to its board of directors, effective Jan. 17, 2025. Araujo and Rodriguez join the board as independent directors. Araujo is an accomplished executive with more than 30 years of experience in all aspects of oil and gas upstream operations. He has served as the chief executive officer of Berry Corporation (NASDAQ:BRY), a company engaged in the safe and responsible development and production of conventional oil reserves in the We

      1/21/25 4:30:00 PM ET
      $BRY
      $CADE
      Oil & Gas Production
      Energy
      Major Banks
      Finance