EX-99.1 2 earnings_release.htm 1Q EARNINGS RELEASE 10-4-27 earnings_release.htm


Investor Contacts: Rusty Cloutier
  President & CEO or
  Jim McLemore, CFA
  Sr. EVP and CFO
  337.237.8343

Media Contact:      Alex Calicchia
 Chief Marketing Officer
 337.593.3008


MidSouth Bancorp, Inc. Reports First Quarter 2010 Results
·  
Strong Capital Position with Total Risk Weighted Capital of 21.9%
·  
Net Earnings for Common Shareholders Increased 18.8% Year-Over-Year
·  
FTE Net Interest Margin of 4.74% and NPAs/Total Assets a Modest 2.25%

LAFAYETTE, LA., April 27, 2010/PRNewswire-FirstCall/ -- MidSouth Bancorp, Inc. (“MidSouth”) (NYSE Amex: MSL) today reported net earnings available to common shareholders of $1,136,000 for the first quarter of 2010, an increase of 18.8% compared to net earnings available to common shareholders of $956,000 reported for the first quarter of 2009, and an increase of 27.6% compared to $890,000 in net earnings available to common shareholders for the fourth quarter of 2009.  Diluted earnings for the first quarter of 2010 were $0.12 per common share, a decrease of 14.3% from $0.14 per common share reported for the first quarter of 2009, and a decrease of 7.7% from $0.13 per common share reported for the fourth quarter of 2009.  Diluted earnings per share were impacted by our successful public offering of 2.7 million shares in the fourth quarter of 2009.  An additional 405,000 shares were issued in January 2010 as the underwriter for the offering exercised in full their over-allotment option.  Net earnings available to common shareholders was reduced by $299,000 for the first quarter of 2010, compared to $277,000 for the first quarter of 2009 and $300,000 for the fourth quarter of 2009, due to dividends recorded on our Fixed Rate Cumulative Perpetual Preferred Stock, Series A, issued to the U. S. Department of the Treasury on January 9, 2009 under the Capital Purchase Plan.

First quarter 2010 net earnings available to common shareholders compared to the same period for the prior year were positively impacted by a $532,000 decrease in non-interest expense, which offset a $115,000 decrease in quarterly revenues and a $150,000 increase in provision for loan losses.  Quarterly revenues, defined as net interest income and non-interest income, decreased primarily due to a $226,000 reduction in net interest income, which was driven by a decline in earning asset yields and loan volume in quarterly comparison.  The decline in net interest income was partially offset by a $111,000 increase in non-interest income, primarily due to a $60,000 increase in service charges on deposit accounts and a $31,000 increase in ATM/debit card income.  Non-interest expense declined primarily due to decreases of $229,000 in salaries and benefit costs, $143,000 in marketing costs, $87,000 in occupancy expenses, $61,000 in shares tax expense, $52,000 in credit reporting expense, and $50,000 in professional fees associated with a customer relationship management system.  The decrease in salaries and benefit costs resulted primarily from a $237,000 decrease in group health insurance expense.  MidSouth’s partially self-funded group health insurance plan experienced a lower amount of insurance claims for the first quarter of 2010 compared to the first quarter of 2009.

C. R. “Rusty” Cloutier, President and Chief Executive Officer, commenting on earnings results noted, “We are pleased to report an increase in earnings this quarter despite the continued challenges we face with declining loan demand as businesses and individuals are dealing with
 
 
 
 
 
the current economic cycle.  During this period we have focused on increasing our capital levels, reducing controllable expenses and positioning the organization for acquisition growth opportunities.  We stand ready to serve our commercial and retail customers once demand for credit improves in our markets.  Most importantly, we appreciate the continued vote of confidence given to us by our shareholders, customers, and employees.”
In linked-quarter comparison, net earnings available to common shareholders increased $246,000, primarily due to the $1.15 million provision for loan losses recorded for the first quarter of 2010 compared to the $1.35 million provision for loan losses recorded in the fourth quarter of 2009.  Net interest income increased $59,000 in linked-quarter comparison and non-interest income decreased $45,000.  Net of a $178,000 impairment charge on an equity security recorded in the fourth quarter of 2009, non-interest income decreased $223,000, primarily due to a reduction in service charges on deposit accounts resulting from a lower volume of customer account activity.  Non-interest expense decreased $235,000, primarily due to a $361,000 reduction in group health expense as a result of a lower amount of insurance claims processed in the first quarter of 2010.  Reductions in several other non-interest expense categories, including marketing costs, occupancy expense, and expenses on other real estate owned, offset increases primarily in regulatory and audit fees, data processing expense and third party collection costs in linked-quarter comparison.

Total assets at March 31, 2010 were $974.4 million, compared to $972.1 million in total assets reported at December 31, 2009.   Deposits totaled $770.4 million as of March 31, 2010, compared to $773.3 million on December 31, 2009.  Total loans were $576.2 million, a decrease of $8.8 million, or 1.5%, from the $585.0 million reported as of December 31, 2009.  With the exception of Real Estate Mortgage Loans, which saw a 1.2% linked-quarter increase, all other categories of loans decreased in the quarter as commercial customers used cash flows to pay down debt and continued economic concerns stemmed loan production in both commercial and retail credits.

MidSouth’s leverage capital ratio increased to 14.29% at March 31, 2010 from 13.95% at December 31, 2009.  Tier 1 risk-weighted capital and total risk-weighted capital ratios were 20.68% and 21.91% at March 31, 2010, compared to 19.34% and 20.54% at December 31, 2009, respectively.

Asset Quality. Nonaccrual loans totaled $20.4 million as of March 31, 2010, compared to $15.7 million as of March 31, 2009 and $16.2 million as of December 31, 2009.  The increase in nonaccruals year-over-year and in linked-quarter comparison resulted primarily from the addition of a $4.1 million commercial loan secured by a marine vessel and a first mortgage on residential real estate.  Of the remaining $16.3 million in nonaccrual loans, $11.6 million, or 71.0%, represented two large commercial real estate loan relationships in the Baton Rouge market.  Loans past due 90 days or more and still accruing totaled $0.5 million at March 31, 2010, a decrease of $750,000 from the $1.25 million reported for March 31, 2009 and an increase of $100,000 from the $0.4 million reported for December 31, 2009.  With the addition of the $4.1 million marine vessel loan added to nonaccrual loans, total nonperforming assets to total assets were 2.25% at March 31, 2010, compared to 1.96% at March 31, 2009 and 1.79% at December 31, 2009.

Allowance coverage for nonperforming loans was 37.93% at March 31, 2010, compared to 45.99% at March 31, 2009 and 48.28% at December 31, 2009.  Annualized net charge-offs were
0.85% of total loans for the first quarter of 2010 compared to 0.53% for the first quarter of 2009 and 0.86% for the fourth quarter of 2009.  The ALLL/total loans ratio was 1.37% for both quarters ended March 31, 2010 and December 31, 2009, and was 1.31% at March 31, 2009.
 
 
 
 
 
 
 
Net Interest Income.   Fully taxable-equivalent (“FTE”) net interest income totaled $10.3 million for the first quarter of 2010, a decrease of 2.6%, or $277,000, from the $10.6 million reported for the first quarter of 2009.  The decrease in FTE net interest income resulted primarily from a decrease in loan volume and yields on loans combined with decreased yields on investment securities in prior year comparison.  Investment yields declined as cash flow from the securities portfolio was reinvested primarily in lower-yielding shorter-term agency and municipal bond securities in 2009 and excess cash held overnight earned interest at a rate of 25 basis points or less.  Deposit rate reductions lowered interest expense in prior year quarterly comparison and partially offset the impact of decreased interest income on earning assets.  As a result, the FTE net interest margin decreased 39 basis points, from 5.13% for the first quarter of 2009 to 4.74% for the first quarter of 2010.

In linked-quarter comparison, FTE net interest income increased $47,000, with decreased interest expense from lowered deposit rates offsetting decreased interest income on earning assets due to lower yields and a decrease in loan volume.  Balance sheet and yield changes in linked-quarter comparison resulted in a 7 basis point increase in the FTE net interest margin, from 4.67% at December 31, 2009 to 4.74% at March 31, 2010.

About MidSouth Bancorp, Inc.
MidSouth Bancorp, Inc. is a bank holding company headquartered in Lafayette, Louisiana with assets of $974 million as of March 31, 2010.  Through our wholly owned subsidiary, MidSouth Bank, N.A., we offer a full range of banking services to commercial and retail customers in south Louisiana and southeast Texas.  MidSouth Bank has 35 locations in Louisiana and Texas and more than 50 ATMs.

Forward-Looking Statements  Certain statements contained herein are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which involve risks and uncertainties.  These statements include, among others, statements regarding future results, changes in the local and national economy, the work-out of nonaccrual loans and potential acquisitions.  Actual results may differ materially from the results anticipated in these forward-looking statements.  Factors that might cause such a difference include, among other matters, changes in interest rates and market prices that could affect the net interest margin, asset valuation, and expense levels; changes in local economic and business conditions, including, without limitation, changes related to the oil and gas industries, that could adversely affect customers and their ability to repay borrowings under agreed upon terms, adversely affect the value of the underlying collateral related to their borrowings, and reduce demand for loans; the timing and ability to reach any agreement to restructure nonaccrual loans;  increased competition for deposits and loans which could affect compositions, rates and terms; the timing and impact of future acquisitions, the success or failure of integrating operations, and the ability to capitalize on growth opportunities upon entering new markets; loss of critical personnel and the challenge of hiring qualified personnel at reasonable compensation levels; legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators, changes in the scope and cost of FDIC insurance and other coverages, and changes in the U.S. Treasury’s Capital Purchase Program; and other factors discussed under the heading “Risk Factors” in MidSouth’s Annual Report on Form 10-K for the year ended December 31, 2009 filed with the SEC on March 16, 2010 and in its other filings with the SEC.  MidSouth does not undertake any obligation to publicly update or revise any of these forward-looking statements, whether to reflect new information, future events or otherwise, except as required by law.


 
 
 
 


 
 
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
 
Condensed Consolidated Financial Information (unaudited)
 
(in thousands except per share data)
 
                         
   
For the Quarter Ended
         
For the Quarter Ended
       
   
March 31,
   
%
   
December 31,
   
%
 
EARNINGS DATA
 
2010
   
2009
   
Change
   
2009
   
Change
 
     Total interest income
  $ 11,939     $ 12,794       -6.7 %   $ 12,253       -2.6 %
     Total interest expense
    2,039       2,668       -23.6 %     2,412       -15.5 %
          Net interest income
    9,900       10,126       -2.2 %     9,841       0.6 %
     FTE net interest income
    10,322       10,599       -2.6 %     10,275       0.5 %
     Provision for loan losses
    1,150       1,000       15.0 %     1,350       -14.8 %
     Non-interest income
    3,641       3,530       3.1 %     3,686       -1.2 %
     Non-interest expense
    10,734       11,266       -4.7 %     10,969       -2.1 %
          Net earnings before income taxes
    1,657       1,390       19.2 %     1,208       37.2 %
     Provision for income tax
    222       157       41.4 %     18       1133.3 %
          Net income
    1,435       1,233       16.4 %     1,190       20.6 %
     Dividends on preferred stock
    299       277       7.9 %     300       -0.3 %
          Net income available to common shareholders
  $ 1,136     $ 956       18.8 %   $ 890       27.6 %
                                         
PER COMMON SHARE DATA
                                       
     Basic earnings per share
  $ 0.12     $ 0.14       -14.3 %   $ 0.13       -7.7 %
     Diluted earnings per share
  $ 0.12     $ 0.14       -14.3 %   $ 0.13       -7.7 %
     Quarterly dividends per share
  $ 0.07     $ 0.07       0.0 %   $ 0.07       0.0 %
     Book value at end of period
  $ 11.87     $ 11.28       5.2 %   $ 11.81       0.5 %
     Tangible book value at period end
  $ 10.90     $ 9.83       10.9 %   $ 10.79       1.0 %
     Market price at end of period
  $ 16.50     $ 10.24       61.1 %   $ 13.90       18.7 %
     Shares outstanding at period end (1)
    9,723,268       6,618,220       46.9 %     9,318,267       4.3 %
     Weighted avg shares outstanding
                                       
        Basic
    9,694,617       6,617,341       46.5 %     6,888,406       40.7 %
        Diluted
    9,720,055       6,627,367       46.7 %     6,906,206       40.7 %
                                         
AVERAGE BALANCE SHEET DATA
                                       
     Total assets
  $ 969,292     $ 922,090       5.1 %   $ 954,441       1.6 %
     Loans and leases
    579,464       600,782       -3.5 %     583,756       -0.7 %
     Total deposits
    765,612       758,325       1.0 %     776,784       -1.4 %
     Total common equity (1)
    115,350       75,124       53.5 %     81,592       41.4 %
     Total tangible common equity
    105,882       65,536       61.6 %     72,099       46.9 %
     Total equity (2)
    134,588       92,490       45.5 %     100,781       33.5 %
                                         
SELECTED RATIOS
 
3/31/2010
   
3/31/2009
           
12/31/2009
         
     Annualized return on average assets
    0.48 %     0.42 %     14.3 %     0.37 %     29.7 %
     Annualized return on average tangible common equity
    4.35 %     5.92 %     -26.5 %     4.90 %     -11.2 %
     Average loans to average deposits
    75.69 %     79.22 %     -4.5 %     75.15 %     0.7 %
     Taxable-equivalent net interest margin
    4.74 %     5.13 %     -7.6 %     4.67 %     1.5 %
     Leverage capital ratio (1) (2)
    14.29 %     10.66 %     34.1 %     13.95 %     2.4 %
                                         
CREDIT QUALITY
                                       
     Allowance for loan losses (ALLL)as a % of total loans
    1.37 %     1.31 %     4.6 %     1.37 %     0.0 %
     Nonperforming assets to total equity + ALLL
    15.34 %     17.79 %     -13.8 %     12.68 %     21.0 %
     Nonperforming assets to total loans, other real estate
                                       
          owned and other foreclosed assets
    3.79 %     3.02 %     25.5 %     2.97 %     27.6 %
     Annualized net YTD charge-offs to total loans
    0.85 %     0.53 %     60.8 %     0.86 %     -0.9 %
                                         
(1) On December 22, 2009, the Company completed an underwritten capital offering of 2.7 million shares of common stock at $12.75 per share.
         
On January 7, 2010, the underwriters of the offering exercised their overallotment option and the Company issued an additional 405,000 of
         
common stock at $12.75.
                                       
(2) On January 9, 2009, the Company participated in the Capital Purchase Plan of the U. S. Department of the Treasury, which added $20 million in capital in the form of preferred stock.
 
 
 
 
 
 
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
 
Condensed Consolidated Financial Information (unaudited)
 
(in thousands)
 
                               
                   
BALANCE SHEET
 
March 31,
   
March 31,
   
%
   
December 31,
   
September 30,
 
   
2010
   
2009
   
Change
   
2009
   
2009
 
Assets
                             
Cash and cash equivalents
  $ 56,895     $ 44,981       26.5 %   $ 23,350     $ 62,585  
Securities available-for-sale
    262,196       212,515       23.4 %     271,808       218,795  
Securities held-to-maturity
    2,068       4,677       -55.8 %     3,043       3,218  
     Total investment securities
    264,264       217,192       21.7 %     274,851       222,013  
Time deposits held in banks
    15,060       1,023       1372.1 %     26,122       16,023  
Other investments
    4,899       4,308       13.7 %     4,902       4,428  
Total loans
    576,250       597,209       -3.5 %     585,042       588,589  
Allowance for loan losses
    (7,917 )     (7,802 )     1.5 %     (7,995 )     (8,015 )
     Loans, net
    568,333       589,407       -3.6 %     577,047       580,574  
Premises and equipment
    37,955       40,219       -5.6 %     38,737       39,049  
Goodwill and other intangibles
    9,457       9,572       -1.2 %     9,483       9,508  
Other assets
    17,548       16,389       7.1 %     17,650       13,650  
     Total assets
  $ 974,411     $ 923,091       5.6 %   $ 972,142     $ 947,830  
                                         
                                         
Liabilities and Stockholders' Equity
                                       
Non-interest bearing deposits
    175,861       198,803       -11.5 %     175,173       181,115  
Interest-bearing deposits
    594,586       570,625       4.2 %     598,112       590,976  
   Total deposits
    770,447       769,428       0.1 %     773,285       772,091  
Securities sold under agreements to
                                       
    repurchase and other short term
                                       
    borrowings
    48,146       37,612       28.0 %     48,758       55,366  
Junior subordinated debentures
    15,465       15,465       0.0 %     15,465       15,465  
Other liabilities
    5,634       6,875       -18.1 %     5,357       7,466  
     Total liabilities
    839,692       829,380       1.2 %     842,865       850,388  
Total shareholders' equity (1)
    134,719       93,711       43.8 %     129,277       97,442  
     Total liabilities and shareholders' equity
  $ 974,411     $ 923,091       5.6 %   $ 972,142     $ 947,830  
                                         
(1) On December 22, 2009, the Company completed an underwritten capital offering of 2.7 million shares of common stock at $12.75 per
 
share. On January 7, 2010, the underwriters of the offering exercised their overallotment option and the Company issued an additional
 
405,000 of common stock at $12.75. On January 9, 2009, the Company participated in the Capital Purchase Plan
 
of the U. S. Department of the Treasury, which added $20 million in capital.
 

 
 
 
 
 
 
 
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
       
Condensed Consolidated Financial Information (unaudited)
 
(in thousands except per share data)
 
                   
   
Three Months Ended
       
EARNINGS STATEMENT
 
March 31,
   
%
 
   
2010
   
2009
   
Change
 
                   
Interest income
  $ 11,939     $ 12,794       -6.7 %
Interest expense
    2,039       2,668       -23.6 %
     Net interest income
    9,900       10,126       -2.2 %
Provision for loan losses
    1,150       1,000       15.0 %
Service charges on deposit accounts
    2,448       2,387       2.6 %
Other charges and fees
    1,193       1,143       4.4 %
     Total non-interest income
    3,641       3,530       3.1 %
Salaries and employee  benefits
    5,250       5,479       -4.2 %
Occupancy expense
    2,248       2,335       -3.7 %
FDIC premiums
    315       301       4.7 %
Other non-interest expense
    2,921       3,151       -7.3 %
     Total non-interest expense
    10,734       11,266       -4.7 %
Income before income taxes
    1,657       1,390       19.2 %
Provision for income taxes
    222       157       41.4 %
     Net earnings
    1,435       1,233       16.4 %
Dividends on preferred stock
    299       277       7.9 %
     Net earnings available to common shareholders
  $ 1,136     $ 956       18.8 %
                         
                         
Earnings per common share, diluted
  $ 0.12     $ 0.14       -14.3 %
                         
                         
                         

 
 
 
 
 
 
 
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
 
Condensed Consolidated Financial Information (unaudited)
 
(in thousands except per share data)
 
                               
EARNINGS STATEMENT
 
First
   
Fourth
   
Third
   
Second
   
First
 
QUARTERLY TRENDS
 
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
   
2010
   
2009
   
2009
   
2009
   
2009
 
Interest income
  $ 11,939     $ 12,253     $ 12,498     $ 12,496     $ 12,794  
Interest expense
    2,039       2,412       2,566       2,574       2,668  
     Net interest income
    9,900       9,841       9,932       9,922       10,126  
Provision for loan losses
    1,150       1,350       1,000       2,100       1,000  
Net interest income after provision for loan loss
    8,750       8,491       8,932       7,822       9,126  
Total non-interest income
    3,641       3,686       3,972       3,858       3,530  
Total non-interest expense
    10,734       10,969       11,326       11,132       11,266  
     Income before income taxes
    1,657       1,208       1,578       548       1,390  
Income taxes (benefit)
    222       18       147       (197 )     157  
     Net income
    1,435       1,190       1,431       745       1,233  
Dividends on preferred stock
    299       300       299       299       277  
     Net income available to common shareholders
  $ 1,136     $ 890     $ 1,132     $ 446     $ 956  
                                         
Earnings per share, diluted
  $ 0.12     $ 0.13     $ 0.17     $ 0.07     $ 0.14  
                                         
 

 
 
 
 
 
 
 
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
 
Condensed Consolidated Financial Information (unaudited)
 
(in thousands)
 
                   
COMPOSITION OF LOANS
 
March 31,
   
March 31,
   
%
   
December 31,
   
September 30,
 
 
2010
   
2009
   
Change
   
2009
   
2009
 
                               
Commercial, financial, and agricultural
  $ 189,127     $ 204,293       -7.4 %   $ 192,347     $ 196,436  
Lease financing receivable
    6,398       7,377       -13.3 %     7,589       7,112  
Real estate - mortgage
    268,302       236,594       13.4 %     265,175       264,242  
Real estate - construction
    39,258       64,389       -39.0 %     39,544       37,403  
Installment loans to individuals
    72,211       83,626       -13.7 %     79,476       82,138  
Other
    954       930       2.6 %     911       1,258  
     Total loans
  $ 576,250     $ 597,209       -3.5 %   $ 585,042     $ 588,589  
                                         

 
 
 
 
 

 
 
 
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
 
Condensed Consolidated Financial Information (unaudited)
 
(in thousands)
 
                   
ASSET QUALITY DATA
 
March 31,
   
March 31,
   
%
   
December 31,
   
September 30,
 
 
2010
   
2009
   
Change
   
2009
   
2009
 
                               
Nonaccrual loans
  $ 20,362     $ 15,713       29.6 %   $ 16,183     $ 15,520  
Loans past due 90  days and over
    508       1,250       -59.4 %     378       1,600  
     Total nonperforming loans
    20,870       16,963       23.0 %     16,561       17,120  
Other real estate owned
    927       843       10.0 %     792       758  
Other foreclosed assets
    81       255       -68.2 %     51       89  
     Total nonperforming assets
  $ 21,878     $ 18,061       21.1 %   $ 17,404     $ 17,967  
                                         
Nonperforming assets to  total assets
    2.25 %     1.96 %     14.8 %     1.79 %     1.90 %
Nonperforming assets to total loans +
                                       
OREO + other  foreclosed assets
    3.79 %     3.02 %     25.5 %     2.97 %     3.05 %
ALLL to nonperforming loans
    37.93 %     45.99 %     -17.5 %     48.28 %     46.82 %
ALLL to total loans
    1.37 %     1.31 %     4.6 %     1.37 %     1.36 %
                                         
Year-to-date charge-offs
  $ 1,281     $ 856       49.6 %   $ 5,268     $ 3,872  
Year-to-date recoveries
    53       71       -25.4 %     227       201  
     Year-to-date net charge-offs
  $ 1,228     $ 785       56.4 %   $ 5,041     $ 3,671  
Annualized net YTD charge-offs to total loans
    0.85 %     0.53 %     62.1 %     0.86 %     0.83 %
 
 
 
 
 
 

 
 
 
MIDSOUTH BANCORP, INC. AND SUBSIDIARIES
 
Condensed Consolidated Financial Information (unaudited)
 
(in thousands)
 
             
YIELD ANALYSIS
 
Three Months Ended
   
Three Months Ended
 
 
March 31, 2010
   
March 31, 2009
 
                                     
         
Tax
               
Tax
       
   
Average
   
Equivalent
   
Yield/
   
Average
   
Equivalent
   
Yield/
 
   
Balance
   
Interest
   
Rate
   
Balance
   
Interest
   
Rate
 
                                     
Taxable securities
  $ 152,215     $ 1,000       2.63 %   $ 101,777     $ 1,146       4.50 %
Tax-exempt securities
    111,746       1,447       5.18 %     119,825       1,614       5.39 %
Other investments and interest bearing
                                               
  deposits
    13,425       41       1.22 %     4,356       33       3.03 %
Federal funds sold
    261       -       -       1,587       1       0.25 %
Time deposits in other banks
    26,114       74       1.15 %     9,023       75       3.37 %
Loans
    579,464       9,799       6.86 %     600,782       10,398       7.02 %
     Total interest earning assets
    883,225       12,361       5.68 %     837,350       13,267       6.43 %
Noninterest earning assets
    86,067                       84,740                  
          Total assets
  $ 969,292                     $ 922,090                  
                                                 
Interest bearing liabilities:
                                               
     Deposits
  $ 595,613     $ 1,567       1.07 %   $ 566,005       2,174       1.56 %
     Repurchase agreements
    44,001       226       2.05 %     28,563       200       2.80 %
     Federal funds purchased
    987       2       0.81 %     2,336       5       0.86 %
     Other borrowings
    2,766       3       0.44 %     18,756       23       0.50 %
     Junior subordinated debentures
    15,465       241       6.23 %     15,465       266       6.88 %
          Total interest bearing liabilities
    658,832       2,039       1.26 %     631,125       2,668       1.71 %
Noninterest bearing liabilities
    175,872                       198,475                  
Shareholders' equity
    134,588                       92,490                  
          Total liabilities and  shareholders'
    equity
  $ 969,292                     $ 922,090                  
                                                 
Net interest income (TE) and margin
    $ 10,322       4.74 %           $ 10,599       5.13 %
                                                 
Net interest spread
              4.42 %                     4.72 %
 
 
 
 
 
 
 
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures
(in thousands except per share data)
                   
   
For the Quarter Ended
   
March 31,
   
March 31,
   
December 31,
 
Per Common Share Data
 
2010
   
2009
   
2009
 
                   
Book value per common share
  $ 11.87     $ 11.28     $ 11.81  
Effect of intangible assets per share
    0.97       1.45       1.02  
     Tangible book value per common share
  $ 10.90     $ 9.83     $ 10.79  
                         
Average Balance Sheet Data
                       
                         
Total equity
  $ 134,588     $ 92,490     $ 100,781  
Preferred equity
    19,238       17,366       19,189  
     Total common equity
  $ 115,350     $ 75,124     $ 81,592  
Intangible assets
    9,468       9,588       9,493  
    Tangible common equity
  $ 105,882     $ 65,536     $ 72,099  
                         
     Certain financial information included in the earnings release and the associated Condensed Consolidated Financial Information (unaudited) is determined by methods other than in accordance with GAAP. The non-GAAP financial measure above is calculated by using "tangible common equity," which is defined as total common equity reduced by intangible assets. "Tangible book value per common share" is defined as tangible common equity divided by total common shares outstanding.
 
     We use non-GAAP measures because we believe they are useful for evaluating our financial condition and performance over periods of time, as well as in managing and evaluating our business and in discussions about our performance. We also believe these non-GAAP financial measures provide users of our financial information with a meaningful measure for assessing our financial condition as well as comparison to financial results for prior periods. These results should not be viewed as a substitute for results determined in accordance with GAAP, and are not necessarily comparable to non-GAAP performance measures that other companies may use.