10-Q

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2020

OR

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to ________

Commission file number: 000-22507

THE FIRST BANCshARES, INC.

(Exact name of registrant as specified in its charter)

Mississippi	64-0862173
(State of Incorporation)	(IRS Employer Identification No)

6480 U.S. Highway 98 West, Suite A, Hattiesburg, Mississippi	39402
(Address of principal executive offices)	(Zip Code)

(601) 268-8998

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $1.00	FBMS	The Nasdaq Stock Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨	Accelerated filer x
Non-accelerated filer ¨	Smaller Reporting Company ¨
Emerging growth company ¨

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ¨ No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Common stock, $1.00 par value, 21,593,396 shares issued and 21,398,714 outstanding as of May 7, 2020.

 The First Bancshares, Inc.

Form 10-Q

Quarter Ended March 31, 2020

Index

Part I. Financial Information
Item 1.	Financial Statements	3
	Consolidated Balance Sheets—Unaudited at March 31, 2020	3
	Consolidated Statements of Income—Unaudited	4
	Consolidated Statements of Comprehensive Income—Unaudited	5
	Consolidated Statements of Changes in Stockholders’ Equity - Unaudited	6
	Consolidated Statements of Cash Flows—Unaudited	7
	Notes to Consolidated Financial Statements—Unaudited	8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	28
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	44
Item 4.	Controls and Procedures	46
Part II. Other Information
Item 1.	Legal Proceedings	47
Item 1A.	Risk Factors	47
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	48
Item 3.	Defaults Upon Senior Securities	49
Item 4.	Mine Safety Disclosures	49
Item 5.	Other Information	49
Item 6.	Exhibits	49
Signatures		50

2

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

THE FIRST BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS

($ in thousands)

	(Unaudited)
	March 31,			December 31,
	2020			2019
ASSETS
Cash and due from banks	$	107,252		$	89,736
Interest-bearing deposits with banks		179,507			79,128
Total cash and cash equivalents		286,759			168,864
Securities available-for-sale, at fair value		762,977			765,087
Other securities		25,911			26,690
Total securities		788,888			791,777
Loans held for sale		13,288			10,810
Loans		2,602,288			2,600,358
Allowance for loan losses		(20,804	)		(13,908	)
Loans, net		2,594,772			2,597,260
Interest receivable		14,943			14,802
Premises and equipment		108,013			104,980
Cash surrender value of bank-owned life insurance		65,713			59,572
Goodwill		158,572			158,572
Other real estate owned		6,974			7,299
Other assets		37,167			38,737
TOTAL ASSETS	$	4,061,801		$	3,941,863
LIABILITIES AND STOCKHOLDERS’ EQUITY
LIABILITIES:
Deposits:
Noninterest-bearing	$	340,606		$	723,208
Interest-bearing		2,937,188			2,353,325
TOTAL DEPOSITS		3,277,794			3,076,533
Interest payable		2,885			2,508
Borrowed funds		116,180			214,319
Subordinated debentures		80,717			80,678
Other liabilities		28,299			24,167
TOTAL LIABILITIES		3,505,875			3,398,205
STOCKHOLDERS’ EQUITY:
Common stock, par value $1 per share, 40,000,000 shares authorized; 19,046,637 shares issued  at March 31, 2020, and 18,996,948 shares issued at December 31, 2019, respectively		19,047			18,997
Additional paid-in capital		409,855			409,805
Retained earnings		116,886			110,460
Accumulated other comprehensive gain		15,831			10,089
Treasury stock, at cost, 194,682 shares at March 31, 2020 and 194,682 shares at December 31, 2019		(5,693	)		(5,693	)
TOTAL STOCKHOLDERS’ EQUITY		555,926			543,658
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	4,061,801		$	3,941,863

See Notes to Consolidated Financial Statements

3

THE FIRST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME

($ in thousands, except earnings and dividends per share)

	(Unaudited)
	Three Months Ended
	March 31,
	2020		2019
INTEREST INCOME:
Interest and fees on loans	$	36,005	$	28,804
Interest and dividends on securities:
Taxable interest and dividends		4,034		3,591
Tax exempt interest		1,360		758
Interest on federal funds sold and interest bearing deposits in other banks		199		120
TOTAL INTEREST INCOME		41,598		33,273
INTEREST EXPENSE:
Interest on deposits		5,414		4,363
Interest on borrowed funds		2,119		1,779
TOTAL INTEREST EXPENSE		7,533		6,142
NET INTEREST INCOME		34,065		27,131
PROVISION FOR LOAN LOSSES		7,102		1,123
NET INTEREST INCOME AFTER
PROVISION FOR LOAN LOSSES		26,963		26,008
NON-INTEREST INCOME:
Service charges on deposit accounts		1,914		1,831
Gain on sale of securities		174		38
Other service charges and fees		4,386		3,685
TOTAL NON-INTEREST INCOME		6,474		5,554
NON-INTEREST EXPENSES:
Salaries and employee benefits		13,228		10,697
Occupancy and equipment		2,918		2,447
Acquisition and integration charges		740		3,179
Other		6,553		5,570
TOTAL NON-INTEREST EXPENSES		23,439		21,893
INCOME BEFORE INCOME TAXES		9,998		9,669
INCOME TAXES		1,687		2,034
NET INCOME	$	8,311	$	7,635
BASIC EARNINGS PER SHARE	$	0.44	$	0.49
DILUTED EARNINGS PER SHARE		0.44		0.48

See Notes to Consolidated Financial Statements

4

THE FIRST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

($ in thousands)

	(Unaudited)
	Three Months Ended
	March 31,
	2020			2019
Net income per consolidated statements of income	$	8,311		$	7,635
Other Comprehensive Income:
Unrealized holding gains arising during period on available-for-sale securities		8,629			7,966
Reclassification adjustment for (gains) included in net income		(174	)		(38	)
Unrealized holding gains arising during period on available-for-sale securities		8,455			7,928
Income tax (expense)		(2,713	)		(2,006	)
Other comprehensive income		5,742			5,922
Comprehensive Income	$	14,053		$	13,557

See Notes to Consolidated Financial Statements

5

THE FIRST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

($ in thousands except per share data, unaudited)

	Common Stock						Additional Paid-in			Retained			Accumulated Other Comprehensive			Treasury Stock
	Shares			Amount			Capital			Earnings			Income (Loss)			Shares			Amount			Total
.Balance, January 1, 2019		14,857,092		$	14,857		$	278,659		$	71,998		$	(1,796	)		(26,494	)	$	(464	)	$	363,254
Net income		-			-			-			7,635			-			-			-			7,635
Other comprehensive income		-			-			-			-			5,922			-			-			5,922
Dividends on common stock, $0.07 per share		-			-			-			(1,039	)		-			-			-			(1,039	)
Issuance of common shares for FPB acquisition		2,377,501			2,378			75,842			-			-			-			-			78,220
Restricted stock grant		66,132			66			(66	)		-			-			-			-			-
Restricted stock grant forfeited		(1,500	)		(2	)		2			-			-			-			-			-
Compensation expense		-			-			355			-			-			-			-			355
Balance, March 31, 2019		17,299,225		$	17,299		$	354,792		$	78,594		$	4,126			(26,494	)	$	(464	)	$	454,347
Balance, January 1, 2020		18,996,948		$	18,997		$	409,805		$	110,460		$	10,089			(194,682	)	$	(5,693	)	$	543,658
Net income		-			-			-			8,311			-			-			-			8,311
Other comprehensive income		-			-			-			-			5,742			-			-			5,742
Dividends on common stock, $0.10 per share		-			-			-			(1,885	)		-			-			-			(1,885	)
Restricted stock grant		60,680			61			(61	)		-			-			-			-			-
Repurchase of restricted stock for payment of taxes		(10,991	)		(11	)		(367	)		-			-			-			-			(378	)
Compensation expense		-			-			478			-			-			-			-			478
Balance, March 31, 2020		19,046,637		$	19,047		$	409,855		$	116,886		$	15,831			(194,682	)	$	(5,693	)	$	555,926

6

THE FIRST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in thousands)

	(Unaudited)
	Three months ended
	March 31,
	2020			2019
CASH FLOWS FROM OPERATING ACTIVITIES:
NET INCOME	$	8,311		$	7,635
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion		1,308			677
Provision for loan losses		7,102			1,123
Loss on sale/writedown of ORE		293			295
Securities gain		(174	)		(38	)
Gain on sale/writedown of premises and equipment		8			-
Restricted stock expense		478			355
Increase in cash value of life insurance		(328	)		(297	)
Federal Home Loan Bank stock dividends		(53	)		-
Payments on right-of-use assets		(382	)		(122	)
Residential loans originated and held for sale		(55,076	)		(30,078	)
Proceeds from sale of residential loans held for sale		51,828			28,632
Changes in:
Interest receivable		(141	)		(283	)
Interest payable		377			434
Other, net		450			(630	)
NET CASH PROVIDED BY OPERATING ACTIVITIES		14,001			7,703
CASH FLOWS FROM INVESTING ACTIVITIES:
Maturities, calls and paydowns of available-for-sale and held-to-maturity securities		46,192			19,445
Proceeds from sales of securities available-for-sale		-			20,291
Purchases of available-for-sale securities		(36,277	)		(46,599	)
Redemptions of other securities		832			2,712
Net increase in loans		(925	)		(29,961	)
Net increase in premises and equipment		(1,413	)		(1,548	)
Proceeds from sale of other real estate owned		532			385
Purchase of bank-owned life insurance		(5,800	)		-
Cash received in excess of cash paid for acquisitions		-			14,743
NET CASH PROVIDED BY (USED) IN INVESTING ACTIVITIES		3,141			(20,532	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Increase in deposits		201,122			144,318
Net decrease in borrowed funds		(98,139	)		(41,000	)
Dividends paid on common stock		(1,852	)		(1,020	)
Repurchase of restricted stock for payment of taxes		(378	)		-
NET CASH PROVIDED BY FINANCING ACTIVITIES		100,753			102,298
NET INCREASE IN CASH		117,895			89,469
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD		168,864			159,107
CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	286,759		$	248,576
SUPPLEMENTAL DISCLOSURES:
Cash payments for interest		5,567			4,297
Loans transferred to other real estate		504			946
Issuance of restricted stock grants		61			66
Stock issued in connection with FPB acquisition		-			78,220
Dividends on restricted stock grants		33			19
Lease liabilities arising from obtaining right-of-use assets		2,419			3,595

See Notes to Consolidated Financial Statements

7

THE FIRST BANCSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

March 31, 2020

NOTE 1 -- BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial statements and the instructions to Form 10-Q of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2020, are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. For further information, please refer to the consolidated financial statements and footnotes thereto included in the Company's Form 10-K for the fiscal year ended December 31, 2019.

NOTE 2 -- SUMMARY OF ORGANIZATION

The First Bancshares, Inc., Hattiesburg, Mississippi (the "Company"), was incorporated June 23, 1995, under the laws of the State of Mississippi for the purpose of operating as a bank holding company. The Company’s primary asset is its interest in its wholly-owned subsidiary, The First, A National Banking Association (the “Bank” or “The First”).

At March 31, 2020, the Company had approximately $4.062 billion in assets, $2.595 billion in net loans, $3.278 billion in deposits, and $555.9 million in stockholders' equity. For the three months ended March 31, 2020, the Company reported net income of $8.3 million. After-tax merger-related costs of $576 thousand were expensed during the three months ended March 31, 2020.

On February 21, 2020, the Company paid a cash dividend in the amount of $0.10 per share to shareholders of record as of the close of business on Friday, February 7, 2020.

NOTE 3 -- ACCOUNTING STANDARDS

During the three month ended March 31, 2020, there were no significant accounting pronouncements applicable to the Company that became effective.

New Accounting Standards That Have Not Yet Been Adopted

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): “Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” This ASU provides temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. The Company is assessing ASU 2020-04 and its impact on the Company’s transition away from LIBOR for its loan and other financial instruments.

In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): “Simplifying the Accounting for Income Taxes.” ASU 2019-12 removes specific exceptions to the general principles in Topic 740. This update simplifies the accounting for income taxes by eliminating certain exceptions to the guidance in ASC 740 related to the approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period and the recognition for deferred tax liabilities for outside basis differences. The ASU also improves financial statement preparers’ application for income tax-related guidance, simplifies GAAP for franchise taxes and enacted changes in tax laws or rates, and clarifies the accounting for transactions that result in a step-up in the tax basis of goodwill. ASU 2019-12 will be effective on January 1, 2021 and is not expected to have a material impact on the Company’s Consolidated Financial Statements.

8

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). The FASB issued new guidance (Topic 326) to replace the incurred loss model for loans and other financial assets with an expected loss model, which is referred to as the current expected credit loss (“CECL”) model. The CECL model is applicable to the measurement of credit losses on financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit exposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in certain leases recognized by a lessor. In addition, the amendments in Topic 326 require credit losses on available-for-sale debt securities to be presented as a valuation allowance rather than as a direct write-down. The standard will be effective for fiscal years beginning after December 15, 2019, including interim periods in those fiscal years. For calendar year-end SEC filers, it is effective for March 31, 2020 interim financial statements. For debt securities with other-than-temporary impairment (“OTTI”), the guidance will be applied prospectively. Existing purchased credit impaired (“PCI”) assets will be grandfathered and classified as purchased credit deteriorated (“PCD”) assets at the date of adoption. The assets will be grossed up for the allowance for expected credit losses for all PCD assets at the date of adoption and will continue to recognize the noncredit discount in interest income based on the yield of such assets as of the adoption date. Subsequent changes in expected credit losses will be recorded through the allowance. For all other assets within the scope of CECL, a cumulative-effect adjustment will be recognized in retained earnings as of the beginning of the first reporting period in which the guidance is effective.

The Company’s Allowance for Credit Loss Committee (“ACL Committee”), made up of executive and senior management from corporate administration, accounting, risk management, and credit and portfolio administration, have reviewed and approved the methodology and initial setup of the CECL Model. All historical data used in the model’s calculation, the mathematical accuracy of that calculation, and any inputs provided externally that affect the calculation have been independently validated. Internal controls necessary in maintaining accuracy to estimate an adequate reserve have been designed but not tested for operating effectiveness. The Company had finalized the formal review and approval process and the results of its CECL estimate as of year-end but has elected to delay its adoption of ASU 2016-13, as provided by the Coronavirus Aid, Relief, and Economic Security (“CARES Act”), until the date on which the national emergency related to the novel coronavirus (“COVID-19”) outbreak is terminated or December 31, 2020 whichever occurs first. The delayed adoption will allow extra time to document and test controls over this standard and will allow us time to provide consistent, high-quality financial information to our investors and other stakeholders. Upon adoption of ASU 2016-13, the Company has determined that the impact to the allowance for credit losses will be an increase under the new standard due to the life of loan loss estimation methodology, as well as the requirement to record an allowance on acquired loans previously recorded at fair value. As disclosed previously, it can be reasonably expected that a probable range in the reserve as a percentage of total loans after adoption of this guidance to be between 0.68% and 1.39% as of January 1, 2020.

Upon adopting ASU 2016-13, the Company will not record an allowance as of January 1, 2020 with respect to its available-for-sale debt securities as the majority of these securities are government agency-backed securities for which the risk of loss is minimal. In the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provides banking organizations that adopt CECL during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). The Company has elected to delay its adoption of ASU 2016-13, as provided by the Coronavirus Aid, Relief, and Economic Security (“CARES Act”), until the date on which the national emergency related to the COVID-19 outbreak is terminated or December 31, 2020 whichever occurs first. The Company has elected to utilize the five-year CECL transition. The adoption of ASU 2016-13 is not expected to have a significant impact on the Company’s regulatory capital ratios.

In March 2020, the FASB issued ASU 2020-03, “Codification Improvements to Financial Instruments.” This ASU makes narrow-scope improvements to various aspects of the financial instruments guidance, including the current expected credit losses (CECL) standard issued in 2016. ASU 2016-13 and subsequent ASUs are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. This amendment is required to be adopted using a modified retrospective approach with a cumulative-effect adjustment to beginning retained earnings, as of the beginning of the first reporting period in which the guidance is effective.

9

NOTE 4 – BUSINESS COMBINATIONS

Acquisitions

First Florida Bancorp, Inc.

On November 1, 2019, the Company completed its acquisition of First Florida Bancorp, Inc. (“FFB”), and immediately thereafter merged its wholly-owned subsidiary, First Florida Bank with and into The First. The Company paid a total consideration of $89.5 million to the FFB shareholders as consideration in the merger, which included 1,682,889 shares of Company common stock and approximately $34.1 million in cash.

In connection with the acquisition, the Company recorded approximately $40.0 million of goodwill and $3.7 million of core deposit intangible. Goodwill is not deductible for income taxes. The core deposit intangible will be amortized to expense over 10 years.

The Company acquired the $248.9 million loan portfolio at an estimated fair value discount of $1.7 million. The discount represents expected credit losses, adjusted for market interest rates and liquidity adjustments.

Expenses associated with the FFB acquisition were $443 thousand for the three months ended March 31, 2020. These costs included system conversion and integrating operations charges and legal and consulting expenses, which have been expensed as incurred.

The assets acquired and liabilities assumed and consideration paid in the acquisition of FFB were recorded at their estimated fair values based on management’s best estimates using information available at the date of the acquisition and are subject to adjustment for up to one year after the closing date of the acquisition. While the fair values are not expected to be materially different from the estimates, accounting guidance provides that an acquirer must recognize adjustments to provisional amounts that are identified during the measurement period, which runs through November 1, 2020 in respect of FFB, in the measurement period in which the adjustment amounts are determined. The acquirer must record in the financial statements, the effect on earnings of changes in depreciation, amortization or other income effects, if any, as a result of changes to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. The items most susceptible to adjustment are the credit fair value adjustments on loans, core deposit intangible and the deferred income tax assets resulting from the acquisition.

The following table summarizes the provisional fair values of the assets acquired and liabilities assumed on November 1, 2019 ($ in thousands):

Purchase price:
Cash and stock	$	89,520
Total purchase price		89,520
Identifiable assets:
Cash and due from banks		50,169
Investments		122,084
Loans		247,263
Core deposit intangible		3,745
Personal and real property		4,991
Other assets		2,283
Total assets		430,535
Liabilities and equity:
Deposits		373,908
Borrowed funds		5,527
Other liabilities		1,619
Total liabilities		381,054
Net assets acquired		49,481
Goodwill resulting from acquisition	$	40,039

The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheets as of the date of acquisition and at March 31, 2020, are as follows ($ in thousands):

	November 1, 2019		March 31, 2020
Outstanding principal balance	$	248,916	$	233,392
Carrying amount		247,263		232,082

PCI loans are discussed more fully in Note 10 – “Loans” of this report.

10

FPB Financial Corp.

On March 2, 2019, the Company completed its acquisition of FPB Financial Corp., (“FPB”), and immediately thereafter merged its wholly-owned subsidiary, Florida Parishes Bank with and into The First. The Company paid a total consideration of $78.2 million to the FPB shareholders, which included 2,377,501 shares of Company common stock and $5 thousand in cash.

In connection with the acquisition, the Company recorded approximately $28.8 million of goodwill and $6.6 million of core deposit intangible. Goodwill is not deductible for income taxes. The core deposit intangible will be amortized to expense over 10 years.

The Company acquired the $247.8 million loan portfolio at an estimated fair value discount of $3.1 million. The discount represents expected credit losses, adjusted for market interest rates and liquidity adjustments.

Expenses associated with the FPB acquisition were $63 thousand for the three months March 31, 2020. These costs included system conversion and integrating operations charges and legal and consulting expenses, which have been expensed as incurred.

The following table summarizes the finalized fair values of the assets acquired and liabilities assumed on March 2, 2019 ($ in thousands):

			Measurement
	As Initially		Period
	Reported		Adjustments			As Adjusted
Identifiable assets:
Cash and due from banks	$	14,748	$	-		$	14,748
Investments		93,604		-			93,604
Loans		244,665		-			244,665
Bank owned life insurance		7,312		-			7,312
Core deposit intangible		4,793		1,804			6,597
Personal and real property		17,358		-			17,358
Other assets		1,430		(278	)		1,152
Total assets		383,910	$	1,526			385,436
Liabilities and equity:
Deposits		312,453		-			312,453
Borrowed funds		17,250		-			17,250
Other liabilities		6,291		-			6,291
Total liabilities		335,994		-			335,994
Net assets acquired		47,916		1,526			49,442
Consideration paid		78,225		-			78,225
Goodwill resulting from acquisition	$	30,309	$	1,526		$	28,783

Valuation adjustments have been made to core deposit intangible and other assets since initially reported.

The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheets as of the date of acquisition and at March 31, 2020, are as follows ($ in thousands):

	March 2, 2019		March 31, 2020
Outstanding principal balance	$	247,774	$	180,070
Carrying amount		244,665		178,186

PCI loans are discussed more fully in Note 10 – “Loans” of this report.

11

Supplemental Pro-Forma Financial Information

The following unaudited pro-forma financial data for the three months ended March 31, 2020 and 2019 presents supplemental information as if the FPB and FFB acquisitions had occurred on January 1, 2019. The pro-forma financial information is not necessarily indicative of the results of operations had the acquisitions been effective as of these dates.

($ in thousands)	Pro-Forma		Pro-Forma
	Three months ended March 31, 2020		Three months ended March 31, 2019
	(unaudited)		(unaudited)
Net interest income	$	34,065	$	34,705
Non-interest income		6,474		6,313
Total revenue		40,539		41,018
Income before income taxes		10,739		18,002

Supplemental pro-forma earnings were adjusted to exclude acquisition costs incurred.

Non-credit impaired loans acquired in the acquisitions were accounted for in accordance with ASC 310-20, Receivables-Nonrefundable Fees and Other Costs. PCI loans acquired in the FPB and FFB acquisitions were accounted for in accordance with ASC 310-30 Accounting for Purchased Loans with Deteriorated Credit Quality.

NOTE 5 – EARNINGS APPLICABLE TO COMMON STOCKHOLDERS

Basic per share data is calculated based on the weighted-average number of common shares outstanding during the reporting period. Diluted per share data includes any dilution from potential common stock outstanding, such as restricted stock grants. There were no anti-dilutive common stock equivalents excluded in the calculations.

The following tables disclose the reconciliation of the numerators and denominators of the basic and diluted computations applicable to common stockholders ($ in thousands, except per share amount):

	For the Three Months Ended
	March 31, 2020
	Net Income		Shares		Per
	(Numerator)		(Denominator)		Share Data
Basic earnings per share	$	8,311		18,818,115	$	0.44
Effect of dilutive shares:
Restricted stock grants				124,014
Diluted earnings per share	$	8,311		18,942,129	$	0.44

	For the Three Months ended
	March 31, 2019
	Net Income		Shares		Per
	(Numerator)		(Denominator)		Share Data
Basic earnings per share	$	7,635		15,646,476	$	0.49
Effect of dilutive shares:
Restricted stock grants				124,146
Diluted earnings per share	$	7,635		15,770,622	$	0.48

The Company granted 60,680 shares of restricted stock in the first quarter of 2020 and 66,132 shares of restricted stock in the first quarter of 2019.

12

NOTE 6 – COMPREHENSIVE INCOME

As presented in the Consolidated Statements of Comprehensive Income, comprehensive income includes net income and other comprehensive income. The Company’s sources of other comprehensive income are unrealized gains and losses on available-for-sale securities, which are also recognized as separate components of equity.

NOTE 7 – FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. At March 31, 2020, and December 31, 2019, these financial instruments consisted of the following:

($ in thousands)	March 31, 2020				December 31, 2019
	Fixed Rate		Variable Rate		Fixed Rate		Variable Rate
Commitments to make loans	$	39,351	$	5,723	$	42,774	$	5,676
Unused lines of credit		120,335		180,732		137,966		208,728
Standby letters of credit		2,425		9,917		3,648		8,475

Commitments to make loans are generally made for periods of 90 days or less. The fixed rate loan commitments have interest rates ranging from 0.5% to 18.0% and maturities ranging from approximately 1 year to 30 years.

NOTE 8 – FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the assets or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the factors that market participants would likely consider in pricing an asset or liability.

The following methods and assumptions were used by the Company to estimate its financial instrument fair values disclosed at March 31, 2020 and December 31, 2019:

· Investment Securities: The fair value for investment securities are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2), using matrix pricing. Matrix pricing is a mathematical technique commonly used to price debt securities that are not actively traded, values debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).

· Loans held for sale: Since loans designated by the Company as available-for-sale are typically sold shortly after making the decision to sell them, realized gains or losses are usually recognized within the same period and fluctuations in fair values are not relevant for reporting purposes. If available-for-sale loans are held on our books for an extended period of time, the fair value of those loans is determined using quoted secondary-market prices.

· Impaired Loans: Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by independent appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans. Such adjustments, if any, result in a Level 3 classification of the inputs for determining fair value. The Company generally adjusts the appraisal down by approximately 10 percent to account for selling costs. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment.

· Other Real Estate Owned: Other real estate owned consists of properties obtained through foreclosure. The adjustment at the time of foreclosure is recorded through the allowance for loan losses. Fair value of other real estate owned is based on current independent appraisals of the collateral less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals, which are updated no less frequently than annually. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach with data from comparable properties. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments, if any, result in a Level 3 classification of the inputs for determining fair value. In the determination of fair value subsequent to foreclosure, Management also considers other factors or recent developments, such as changes in market conditions from the time of valuation and anticipated sales values considering plans for disposition, which could result in an adjustment to lower the collateral value estimates indicated in the appraisals. The Company generally adjusts the appraisal down by approximately 10 percent to account for selling costs. Periodic revaluations are classified as Level 3 in the fair value hierarchy since assumptions are used that may not be observable in the market. Due to the subjective nature of establishing the fair value when the asset is acquired, the actual fair value of the other real estate owned or foreclosed asset could differ from the original estimate. If it is determined the fair value declines subsequent to foreclosure, a valuation allowance is recorded through other non-interest income. Operating costs associated with the assets after acquisition are also recorded as non-interest expense. Gains and losses on the disposition of other real estate owned and foreclosed assets are netted and recorded in other non-interest income. Other real estate owned is classified within Level 3 of the fair value hierarchy.

13

Estimated fair values for the Company’s financial instruments are as follows, as of the dates noted:

As of March 31, 2020					Fair Value Measurements
($ in thousands)	Carrying Amount		Estimated Fair Value		Quoted Prices (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Financial Instruments:
Assets:
Cash and cash equivalents	$	286,759	$	286,759	$	286,759	$	-	$	-
Securities available-for-sale:
U.S. Treasury		5,308		5,308		5,308
Obligations of U.S. government agencies and sponsored entities		72,880		72,880		-		72,880		-
Municipal securities		274,163		274,163		-		254,981		19,182
Mortgage-backed securities		382,900		382,900		-		382,900		-
Corporate obligations		27,726		27,726		-		27,215		511
Loans, net		2,594,772		2,573,942		-		-		2,573,942
Accrued interest receivable		14,943		14,943		-		3,995		10,948
Liabilities:
Non-interest-bearing deposits	$	340,606	$	340,606	$	-	$	340,606	$	-
Interest-bearing deposits		2,937,188		2,946,069		-		2,946,069		-
Subordinated debentures		80,717		69,037		-		-		69,037
FHLB and other borrowings		116,180		116,180		-		116,180		-
Accrued interest payable		2,885		2,885		-		2,885		-

As of December 31, 2019					Fair Value Measurements
($ in thousands)	Carrying Amount		Estimated Fair Value		Quoted Prices (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Financial Instruments:
Assets:
Cash and cash equivalents	$	168,864	$	168,864	$	168,864	$	-	$	-
Securities available-for-sale:
U.S. Treasury		4,894		4,894		4,894
Obligations of U.S. Government agencies and sponsored entities		77,950		77,950		-		77,950		-
Municipal securities		258,982		258,982		-		248,637		10,345
Mortgage-backed securities		395,315		395,315		-		395,315		-
Corporate obligations		27,946		27,946		-		27,538		408
Loans, net		2,597,260		2,560,668		-		-		2,560,668
Accrued interest receivable		14,802		14,802		-		4,246		10,556
Liabilities:
Non-interest-bearing deposits	$	723,208	$	723,208	$	-	$	723,208	$	-
Interest-bearing deposits		2,353,325		2,339,537		-		2,339,537		-
Subordinated debentures		80,678		80,330		-		-		80,330
FHLB and other borrowings		214,319		214,319		-		214,319		-
Accrued interest payable		2,508		2,508		-		2,508		-

14

Assets measured at fair value on a recurring basis are summarized below:

March 31, 2020

($ in thousands)			Fair Value Measurements Using
			Quoted Prices in Active Markets For Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Fair Value		(Level 1)		(Level 2)		(Level 3)
Available-for-sale
U.S. Treasury	$	5,308	$	5,308	$	-	$	-
Obligations of U.S. Government agencies and sponsored entities		72,880		-		72,880		-
Municipal securities		274,163		-		254,981		19,182
Mortgage-backed securities		382,900		-		382,900		-
Corporate obligations		27,726		-		27,215		511
Total available-for-sale	$	762,977	$	5,308	$	737,976	$	19,693

December 31, 2019

($ in thousands)			Fair Value Measurements Using
			Quoted Prices in Active Markets For Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Fair Value		(Level 1)		(Level 2)		(Level 3)
Available-for-sale
U.S. Treasury	$	4,894	$	4,894	$	-	$	-
Obligations of U.S. Government agencies and sponsored entities		77,950		-		77,950		-
Municipal securities		258,982		-		248,637		10,345
Mortgage-backed securities		395,315		-		395,315		-
Corporate obligations		27,946		-		27,538		408
Total available-for-sale	$	765,087	$	4,894	$	749,440	$	10,753

15

The following is a reconciliation of activity for assets measured at fair value based on significant unobservable inputs (Level 3) information.

($ in thousands)	Bank-Issued Trust Preferred Securities
	2020		2019
Balance, January 1	$	408	$	874
Unrealized (loss)/gain included in comprehensive income		103		(466	)
Balance at March 31, 2020 and December 31, 2019	$	511	$	408

($ in thousands)	Municipal Securities
	2020		2019
Balance, January 1	$	10,345	$	7,574
Unrealized (loss)/gain included in comprehensive income		8,837		2,771
Balance at March 31, 2020 and December 31, 2019	$	19,182	$	10,345

The following methods and assumptions were used to estimate the fair values of the Company’s assets measured at fair value on a recurring basis at March 31, 2020 and December 31, 2019. The following tables present quantitative information about recurring Level 3 fair value measurements ($ in thousands):

Trust Preferred Securities	Fair Value		Valuation Technique	Significant Unobservable Inputs	Range of Inputs
March 31, 2020	$	511	Discounted cash flow	Probability of default	1.74% - 3.30%
December 31, 2019	$	408	Discounted cash flow	Probability of default	2.73% - 4.15%

Municipal Securities	Fair Value		Valuation Technique	Significant Unobservable Inputs	Range of Inputs
March 31, 2020	$	19,182	Discounted cash flow	Discount Rate	1.85% - 3.50%
December 31, 2019	$	10,345	Discounted cash flow	Discount Rate	1.50% - 4.40%

The following table presents the fair value measurement of assets measured at fair value on a non-recurring basis and the level within the fair value hierarchy in which the fair value measurements were classified at March 31, 2020 and December 31, 2019.

March 31, 2020

($ in thousands)			Fair Value Measurements Using
			Quoted Prices in Active Markets For Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Fair Value		(Level 1)		(Level 2)		(Level 3)
Impaired loans	$	11,124	$	-	$	-	$	11,124
Other real estate owned		6,974		-		-		6,974

16

December 31, 2019

($ in thousands)			Fair Value Measurements Using
			Quoted Prices in Active Markets For Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Fair Value		(Level 1)		(Level 2)		(Level 3)
Impaired loans	$	11,337	$	-	$	-	$	11,337
Other real estate owned		7,299		-		-		7,299

NOTE 9 – SECURITIES

The following disclosure of the estimated fair value of financial instruments is made in accordance with authoritative guidance. The estimated fair value amounts have been determined using available market information and valuation methodologies that management believes are appropriate. However, considerable judgment is required to interpret market data to develop the estimates of fair value. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

A summary of the amortized cost, fair value of available-for-sale securities at March 31, 2020 and December 31, 2019 and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss):

($ in thousands)	March 31, 2020
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available-for-sale securities:
U.S. Treasury	$	4,969	$	339	$	-	$	5,308
Obligations of U.S. government
agencies and sponsored entities		70,726		2,216		62		72,880
Tax-exempt and taxable obligations of
states and municipal subdivisions		270,385		5,369		1,591		274,163
Mortgage-backed securities - residential		251,134		10,993		80		262,047
Mortgage-backed securities - commercial		115,974		4,976		97		120,853
Corporate obligations		27,838		242		354		27,726
Total	$	741,026	$	24,135	$	2,184	$	762,977

($ in thousands)	December 31, 2019
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Available-for-sale securities:
U.S. Treasury	$	4,967	$	-	$	73	$	4,894
Obligations of U.S. government
agencies sponsored entities		76,699		1,475		224		77,950
Tax-exempt and taxable obligations of
states and municipal subdivisions		253,527		5,602		147		258,982
Mortgage-backed securities - residential		263,229		4,726		107		267,848
Mortgage-backed securities - commercial		125,292		2,398		223		127,467
Corporate obligations		27,877		218		149		27,946
Total	$	751,591	$	14,419	$	923	$	765,087

17

The amortized cost and fair value of debt securities are shown by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.

($ in thousands)	March 31, 2020				December 31, 2019
	Available-for-Sale				Available-for-Sale
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Due less than one year	$	28,094	$	28,210	$	30,141	$	30,303
Due after one year through five years		86,142		87,617		80,119		81,372
Due after five years through ten years		147,047		150,671		143,811		148,085
Due greater than ten years		112,635		113,579		108,999		110,012
Mortgage-backed securities - residential		251,134		262,047		263,229		267,848
Mortgage-backed securities - commercial		115,974		120,853		125,292		127,467
Total	$	741,026	$	762,977	$	751,591	$	765,087

The details concerning securities classified as available-for-sale with unrealized losses as of March 31, 2020 and December 31, 2019 were as follows:

($ in thousands)

	March 31, 2020
	Losses < 12 Months				Losses 12 Months or >				Total
	Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
U.S. Treasury	$	-	$	-	$	-	$	-	$	-	$	-
Obligations of U.S government agencies and sponsored entities		-		-		5,371		62		5,371		62
Tax-exempt and taxable obligations of state and municipal subdivisions		2,571		5		45,504		1,586		48,075		1,591
Mortgage-backed securities - residential		-		-		4,017		80		4,017		80
Mortgage-backed securities - commercial		4,293		4		12,532		93		16,825		97
Corporate obligations		4,494		6		9,820		348		14,314		354
Total	$	11,358	$	15	$	77,244	$	2,169	$	88,602	$	2,184

($ in thousands)

	December 31, 2019
	Losses < 12 Months				Losses 12 Months or >				Total
	Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
U.S. Treasury	$	-	$	-	$	4,894	$	73	$	4,894	$	73
Obligations of U.S government agencies and sponsored entities		-		-		22,987		224		22,987		224
Tax-exempt and taxable obligations of state and municipal subdivisions		-		-		28,235		147		28,235		147
Mortgage-backed securities - residential		-		-		29,930		107		29,930		107
Mortgage-backed securities - commercial		9,306		16		19,130		207		28,436		223
Corporate obligations		500		-		10,572		149		11,072		149
Total	$	9,806	$	16	$	115,748	$	907	$	125,554	$	923

At March 31, 2020 and December 31, 2019, the Company’s securities portfolio consisted of 195 and 156 securities, respectively, which were in an unrealized loss position. The Company reviews its investment portfolio quarterly for indications of other-than-temporary impairment (“OTTI”), with attention given to securities in a continuous loss position of at least ten percent for over twelve months. Management believes that none of the losses on available-for-sale securities noted above constitutes an OTTI. The noted losses are considered temporary due to market fluctuations in available interest rates. Management considers the issuers of the securities to be financially sound, the corporate bonds are investment grade, and the collectability of all contractual principal and interest payments is reasonably expected. No OTTI losses were recognized during the three months ended March 31, 2020 or the year ended December 31, 2019.

18

NOTE 10 – LOANS

The Company uses four different categories to classify loans in its portfolio based on the underlying collateral securing each loan. The loans grouped together in each category have been determined to share similar risk characteristics with respect to credit quality. Those four categories are commercial, financial and agriculture, commercial real estate, consumer real estate, installment and other;

Commercial, financial and agriculture – Commercial, financial and agriculture loans include loans to business entities issued for commercial, industrial, or other business purposes. This type of commercial loan shares a similar risk characteristic in that unlike commercial real estate loans, repayment is largely dependent on cash flow generated from the operation of the business.

Commercial real estate – Commercial real estate loans are grouped as such because repayment is mainly dependent upon either the sale of the real estate, operation of the business occupying the real estate, or refinance of the debt obligation. This includes both owner-occupied and non-owner occupied CRE secured loans, because they share similar risk characteristics related to these variables.

Consumer real estate – Consumer real estate loans consist primarily of loans secured by 1-4 family residential properties and/or residential lots. This includes loans for the purpose of constructing improvements on the residential property, as well as home equity lines of credit.

Installment and other – Installment and other loans are all loans issued to individuals that are not for any purpose related to operation of a business, and not secured by real estate. Repayment on these loans is mostly dependent on personal income, which may be impacted by general economic conditions.

Generally, the Company will place a delinquent loan in nonaccrual status when the loan becomes 90 days or more past due. At the time a loan is placed in nonaccrual status, all interest which has been accrued on the loan but remains unpaid is reversed and deducted from earnings as a reduction of reported interest income. No additional interest is accrued on the loan balance until the collection of both principal and interest becomes reasonably certain.

The following tables summarize by class our loans classified as past due in excess of 30 days or more in addition to those loans classified as nonaccrual including PCI loans.

($ in thousands)

	March 31, 2020
	Past Due 30 to 89 Days and Accruing		Past Due 90 Days or More and Still Accruing		Nonaccrual		PCI		Total Past Due, Nonaccrual and PCI		Total Loans
Commercial, financial and agriculture	$	1,385	$	23	$	1,989	$	80	$	3,477	$	327,979
Commercial real estate		9,664		582		22,123		3,498		35,867		1,388,925
Consumer real estate		10,960		1,772		2,128		7,704		22,564		821,432
Consumer installment		328		15		224		5		572		42,208
Lease financing receivable		-		-		-		-		-		3,526
Obligations of states and subdivisions		-		-		-		-		-		18,218
Total	$	22,337	$	2,392	$	26,464	$	11,287	$	62,480	$	2,602,288

($ in thousands)

	December 31, 2019
	Past Due 30 to 89 Days		Past Due 90 Days or More and Still Accruing		Nonaccrual		PCI		Total Past Due, Nonaccrual and PCI		Total Loans
Commercial, financial and agriculture	$	515	$	61	$	2,137	$	97	$	2,810	$	332,600
Commercial real estate		2,447		1,046		22,441		3,844		29,778		1,387,207
Consumer real estate		4,569		1,608		1,902		8,148		16,227		814,282
Consumer installment		226		-		260		6		492		42,458
Lease financing receivable		-		-		-		-		-		3,095
Obligations of states and subdivisions		-		-		-		-		-		20,716
Total	$	7,757	$	2,715	$	26,740	$	12,095	$	49,307	$	2,600,358

19

We acquired loans with deteriorated credit quality in 2014, 2017, 2018 and 2019. These loans were recorded at estimated fair value at the acquisition date with no carryover of the related allowance for loan losses. The acquired loans were segregated as of the acquisition date between those considered to be performing (acquired non-impaired loans) and those with evidence of credit deterioration (purchased credit impaired loans). Acquired loans are considered to be impaired if it is probable, based on current available information, that the Company will be unable to collect all cash flows as expected. If expected cash flows cannot reasonably be estimated as to what will be collected, there will not be any interest income recognized on these loans.

The following presents information regarding the contractually required payments receivable, cash flows expected to be collected and the estimated fair value of PCI loans acquired in the acquisitions from 2019.

($ in thousands)	FPB		FFB		Total
Contractually required payments at acquisition	$	4,715	$	947	$	5,662
Cash flows expected to be collected at acquisition		4,295		955		5,250
Fair value of loans at acquisition		3,916		809		4,725

Total outstanding purchased credit impaired loans were $13.1 million and the related purchase accounting discount was $3.6 million as of March 31, 2020, and $14.6 million and $3.3 million as of December 31, 2019, respectively. The outstanding balance of these loans is the undiscounted sum of all amounts, including amounts deemed principal, interest, fees, penalties, and other under the loans, owed at the reporting date, whether or not currently due and whether or not any such amounts have been charged off.

Changes in the carrying amount and accretable yield for purchased credit impaired loans were as follows at March 31, 2020 and 2019 ($ in thousands):

	March 31, 2020			March 31, 2019
	Accretable Yield			Accretable Yield
Balance at beginning of period	$	3,417		$	3,835
Additions, including transfers from non-accretable		337			427
Accretion		(148	)		(275	)
Balance at end of period	$	3,606		$	3,987

The following tables provide detail of impaired loans broken out according to class as of March 31, 2020 and December 31, 2019. The following tables do not include PCI loans. The recorded investment included in the following table represents customer balances net of any partial charge-offs recognized on the loans, net of any deferred fees and costs. Recorded investment excludes any insignificant amount of accrued interest receivable on loans 90-days or more past due and still accruing. The unpaid balance represents the recorded balance prior to any partial charge-offs.

March 31, 2020
($ in thousands)							Average		Interest
							Recorded		Income
	Recorded		Unpaid		Related		Investment		Recognized
	Investment		Balance		Allowance		YTD		YTD
Impaired loans with no related allowance:
Commercial, financial and agriculture	$	262	$	265	$	-	$	160	$	-
Commercial real estate		13,089		13,210		-		13,322		1
Consumer real estate		704		760		-		623		2
Consumer installment		12		12		-		17		-
Total	$	14,067	$	14,247	$	-	$	14,122	$	3
Impaired loans with a related allowance:
Commercial, financial and agriculture	$	2,238	$	2,238	$	1,011	$	2,336	$	5
Commercial real estate		12,007		12,076		2,845		12,217		30
Consumer real estate		682		707		114		661		4
Consumer installment		232		232		65		246		-
Total	$	15,159	$	15,253	$	4,035	$	15,460	$	39
Total impaired loans:
Commercial, financial and agriculture	$	2,500	$	2,503	$	1,011	$	2,496	$	5
Commercial real estate		25,096		25,286		2,845		25,539		31
Consumer real estate		1,386		1,467		114		1,284		6
Consumer installment		244		244		65		263		-
Total Impaired Loans	$	29,226	$	29,500	$	4,035	$	29,582	$	42

20

As of March 31, 2020, the Company had $1.3 million of foreclosed residential real estate property obtained by physical possession and $1.6 million of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions.

December 31, 2019
($ in thousands)							Average		Interest
							Recorded		Income
	Recorded		Unpaid		Related		Investment		Recognized
	Investment		Balance		Allowance		YTD		YTD
Impaired loans with no related allowance:
Commercial, financial and agriculture	$	59	$	62	$	-	$	294	$	7
Commercial real estate		13,556		13,671		-		10,473		591
Consumer real estate		542		594		-		2,173		-
Consumer installment		21		21		-		23		-
Total	$	14,178	$	14,348	$	-	$	12,963	$	598
Impaired loans with a related allowance:
Commercial, financial and agriculture	$	2,434	$	2,434	$	1,182	$	2,039	$	13
Commercial real estate		12,428		12,563		3,021		10,026		49
Consumer real estate		639		657		141		560		3
Consumer installment		260		260		80		164		2
Total	$	15,761	$	15,914	$	4,424	$	12,789	$	67
Total impaired loans:
Commercial, financial and agriculture	$	2,493	$	2,496	$	1,182	$	2,333	$	20
Commercial real estate		25,984		26,234		3,021		20,499		640
Consumer real estate		1,181		1,251		141		2,733		3
Consumer installment		281		281		80		187		2
Total Impaired Loans	$	29,939	$	30,262	$	4,424	$	25,752	$	665

The cash basis interest earned in the chart above is materially the same as the interest recognized during impairment for period ended March 31, 2020 and December 31, 2019.

The gross interest income that would have been recorded in the period that ended if the nonaccrual loans had been current in accordance with their original terms and had been outstanding throughout the period or since origination, if held for part of the three months ended March 31, 2020, was $377 thousand. The Company had no loan commitments to borrowers in nonaccrual status at March 31, 2020 and December 31, 2019.

Troubled Debt Restructuring

If the Company grants a concession to a borrower in financial difficulty, the loan is classified as a troubled debt restructuring (“TDR”).

The following table presents loans by class modified as troubled debt restructurings (TDRs) that occurred during the three months ended March 31, 2020 and 2019 ($ in thousands, except for number of loans).

	Three Months Ended March 31,
			Outstanding Recorded		Outstanding Recorded
2020	Number of Loans		Investment Pre-Modification		Investment Post-Modification
Commercial, financial and agriculture		1	$	12	$	12
Commercial real estate		2		738		734
Residential real estate		-		-		-
Consumer installment		-		-		-
Total		3	$	750	$	746
2019
Commercial, financial and agriculture		1	$	175	$	175
Commercial real estate		1		10		10
Residential real estate		1		81		80
Consumer installment		-		-		-
Total		3	$	266	$	265

The TDRs presented above increased the allowance for loan losses $37 thousand and $47 thousand and resulted in no charge-offs for the quarter ended March 31, 2020 and 2019, respectively.

The balance of TDRs decreased $900 thousand to $31.1 million at March 31, 2020 compared to $32.0 million at December 31, 2019. As of March 31, 2020, the Company had no additional amount committed on any loan classified as TDR.

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification ($ in thousands, except for number of loans).

21

	March 31, 2020				March 31, 2019
Troubled Debt Restructurings	Number of		Recorded		Number of		Recorded
That Subsequently Defaulted:	Loans		Investment		Loans		Investment
Commercial, financial and agriculture		10	$	15,841		13	$	4,339

The modifications described above included one of the following or a combination of the following: maturity date extensions, interest only payments, amortizations were extended beyond what would be available on similar type loans, and payment waiver. No interest rate concessions were given on these nor were any of these loans written down. The TDRs presented above increased the allowance for loan losses and resulted in no charge-offs for the quarter ended March 31, 2020 and 2019.

The following tables represents the Company’s TDRs at March 31, 2020 and December 31, 2019:

					Past Due 90
March 31, 2020	Current		Past Due		days and still
($ in thousands)	Loans		30-89		accruing		Nonaccrual		Total
Commercial, financial and agriculture	$	129	$	454	$	-	$	1,494	$	2,077
Commercial real estate		4,314		99		109		19,569		24,091
Consumer real estate		1,693		274		58		2,864		4,889
Consumer installment		35		-		-		-		35
Total	$	6,171	$	827	$	167	$	23,927	$	31,092
Allowance for loan losses	$	124	$	-	$	-	$	2,247	$	2,371

					Past Due 90
December 31, 2019	Current		Past Due		days and still
($ in thousands)	Loans		30-89		accruing		Nonaccrual		Total
Commercial, financial and agriculture	$	583	$	64	$	-	$	1,062	$	1,709
Commercial real estate		4,299		809		109		19,991		25,208
Consumer real estate		1,905		112		58		2,940		5,015
Consumer installment		37		-		-		-		37
Total	$	6,824	$	985	$	167	$	23,993	$	31,969
Allowance for loan losses	$	128	$	-	$	-	$	1,997	$	2,125

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company uses the following definitions for risk ratings, which are consistent with the definitions used in supervisory guidance:

Pass: Loan classified as pass are deemed to possess average to superior credit quality, requiring no more than normal attention.

Special Mention: Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.

Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

22

As of March 31, 2020 and December 31, 2019, and based on the most recent analysis performed, the risk category of loans by class of loans (excluding mortgage loans held for sale) was as follows:

March 31, 2020	Commercial,
	Financial and		Commercial		Consumer		Consumer
($ in thousands)	Agriculture		Real Estate		Real Estate		Installment		Total
Pass	$	330,739	$	1,646,868	$	496,926	$	36,033	$	2,510,566
Special Mention		3,351		11,399		1,001		19		15,770
Substandard		10,499		53,517		13,052		379		77,447
Doubtful		13		75		-		-		88
Subtotal	$	344,602	$	1,711,859	$	510,979	$	36,431	$	2,603,871
Less:
Unearned Discount		-		1,583		-		-		1,583
Loans, net of  unearned discount	$	344,602	$	1,710,276	$	510,979	$	36,431	$	2,602,288

December 31, 2019	Commercial,
	Financial and		Commercial		Consumer		Consumer
($ in thousands)	Agriculture		Real Estate		Real Estate		Installment		Total
Pass	$	327,205	$	1,645,496	$	499,426	$	41,008	$	2,513,135
Special Mention		3,493		8,876		1,194		21		13,584
Substandard		10,972		50,554		13,244		397		75,167
Doubtful		16		77		-		-		93
Subtotal	$	341,686	$	1,705,003	$	513,864	$	41,426	$	2,601,979
Less:
Unearned Discount		-		1,621		-		-		1,621
Loans, net of  unearned
discount	$	341,686	$	1,703,382	$	513,864	$	41,426	$	2,600,358

Allowance for Loan Losses

The following table presents the activity in the allowance for loan losses by portfolio segment for the quarter ended March 31, 2020 and 2019:

($ in thousands)	Three months ended March 31, 2020
	Commercial, Financial and Agriculture			Commercial Real Estate			Consumer Real Estate			Installment and Other			Unallocated			Total
Allowance for loan losses:
Beginning balance	$	3,043		$	8,836		$	1,694		$	296		$	39		$	13,908
Provision for loan losses		1,446			4,523			1,106			66			(39	)		7,102
Loans charged-off		(99	)		(333	)		(9	)		(59	)		-			(500	)
Recoveries		76			69			49			100			-			294
Total ending allowance balance	$	4,466		$	13,095		$	2,840		$	403		$	-		$	20,804

($ in thousands)	Three months ended March 31, 2019
	Commercial, Financial and Agriculture			Commercial Real Estate		Consumer Real Estate			Installment and Other			Unallocated			Total
Allowance for loan losses:
Beginning balance	$	2,060		$	6,258	$	1,743		$	201		$	(197	)	$	10,065
Provision for loan losses		(490	)		1,003		(1,516	)		1,929			197			1,123
Loans charged-off		(4	)		-		(42	)		(29	)		-			(75	)
Recoveries		13			10		19			80			-			122
Total ending allowance balance	$	1,579		$	7,271	$	204		$	2,181		$	-		$	11,235

23

The following tables provide the ending balances in the Company's loans (excluding mortgage loans held for sale) and allowance for loan losses, broken down by portfolio segment as of March 31, 2020 and December 31, 2019. The tables also provide additional detail as to the amount of our loans and allowance that correspond to individual versus collective impairment evaluation. The impairment evaluation corresponds to the Company's systematic methodology for estimating its Allowance for Loan Losses.

March 31, 2020	Commercial,						Installment
	Financial and		Commercial		Consumer		and
	Agriculture		Real Estate		Real Estate		Other		Unallocated		Total
Loans
Individually evaluated	$	2,500	$	25,095	$	1,386	$	244	$	-	$	29,225
Collectively evaluated		341,933		1,729,239		449,052		36,156		-		2,556,380
PCI Loans		169		9,575		6,908		31		-		16,683
Total	$	344,602	$	1,763,909	$	457,346	$	36,431	$	-	$	2,602,288
Allowance for Loan Losses
Individually evaluated	$	1,010	$	2,845	$	114	$	65	$	-	$	4,034
Collectively evaluated		3,456		10,250		2,726		338		-		16,770
Total	$	4,466	$	13,095	$	2,840	$	403	$	-	$	20,804

December 31, 2019	Commercial,						Installment
	Financial and		Commercial		Consumer		and
	Agriculture		Real Estate		Real Estate		Other		Unallocated		Total
Loans
Individually evaluated	$	2,493	$	25,984	$	1,181	$	281	$	-	$	29,939
Collectively evaluated		339,003		1,773,934		398,471		41,112		-		2,552,520
PCI Loans		191		10,471		7,204		33		-		17,899
Total	$	341,687	$	1,810,389	$	406,856	$	41,426	$	-	$	2,600,358
Allowance for Loan Losses
Individually evaluated	$	1,182	$	3,021	$	141	$	80	$	-	$	4,424
Collectively evaluated		1,861		5,815		1,553		216		39		9,484
Total	$	3,043	$	8,836	$	1,694	$	296	$	39	$	13,908

24

NOTE 11 – REVENUE FROM CONTRACTS WITH CUSTOMERS

All of the Company’s revenue from contracts with customers within the scope of ASC 606 is recognized within non-interest income.  The guidance does not apply to revenue associated with financial instruments, including loans and investment securities that are accounted for under other GAAP, which comprise a significant portion of our revenue stream. A description of the Company’s revenue streams accounted for under ASC 606 is as follows:

Service Charges on Deposit Accounts: The Company earns fees from deposit customers for transaction-based, account maintenance, and overdraft services.  Transaction-based fees, which include services such as ATM use fees, stop payment charges, statement rendering, and ACH fees, are recognized at the time the transaction is executed at the point in the time the Company fulfills the customer’s request.  Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation.  Overdraft fees are recognized at the point in time that the overdraft occurs.  Service charges on deposits are withdrawn from the customer’s account balance.

Interchange Income: The Company earns interchange fees from debit and credit card holder transactions conducted through various payment networks.  Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided by the cardholder.

Gains/Losses on Sales of OREO: The Company records a gain or loss from the sale of OREO when control of the property transfers to the buyer, which generally occurs at the time of an executed deed.  When the Company finances the sale of OREO to the buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether the collectability of the transaction prices is probable.  Once these criteria are met, the OREO asset is derecognized and the gain or loss on sale is recorded upon the transfer of control of the property to the buyer.  In determining the gain or loss on the sale, the Company adjusts the transaction price and related gain (loss) on sale if a significant financing component is present.

All of the Company’s revenue from contracts with customers in the scope of ASC 606 is recognized within non-interest income. The following table presents the Company’s sources of non-interest income revenue, by operating segments, for the three months ended March 31, 2020 and 2019. Items outside the scope of ASC 606 are noted as such.

($ in thousands)	Three Months Ended March 31, 2020										Three Months Ended March 31, 2019
	Commercial/			Mortgage							Commercial/			Mortgage
	Retail			Banking		Holding					Retail			Banking		Holding
	Bank			Division		Company		Total			Bank			Division		Company		Total
Non-interest income
Service charges on deposits
Overdraft fees	$	1,055		$	-	$	-	$	1,055		$	974		$	-	$	-	$	974
Other		859			1		-		860			857			1		-		858
Interchange income		1,986			-		-		1,986			1,652			-		-		1,652
Investment brokerage fees		102			-		-		102			9			-		-		9
Net gains (losses) on OREO		(224	)		-		-		(224	)		(10	)		-		-		(10	)
Net gains (losses) on sales of
securities (a)		174			-		-		174			(38	)		-		-		(38	)
Other		939			1,566		16		2,521			956			908		245		2,109
Total non-interest income	$	4,891		$	1,567	$	16	$	6,474		$	4,400		$	909	$	245	$	5,554

(a) Not within scope of ASC 606

NOTE 12 – LEASES

The Company enters into leases in the normal course of business primarily for financial centers, back office operations locations and business development offices. The Company’s leases have remaining terms ranging from 1 to 11 years.

The Company includes lease extension and termination options in the lease term if, after considering relevant economic factors, it is reasonably certain the Company will exercise the option. In addition, the Company has elected to account for any non-lease components in its real estate leases as part of the associated lease component. The Company has also elected not to recognize leases with original lease terms of 12 months or less (short-term leases) on the Company’s balance sheet.

Leases are classified as operating or finance leases at the lease commencement date. Leases in which we are the lessee are recorded as a right-of-use assets and lease liabilities, which are included in premises and equipment and other liabilities, respectively, on our consolidated balance sheets. Lease expense for leases and short-term leases is recognized on a straight-line basis over the lease term, and is recorded in net occupancy and equipment expense in the consolidated statements of income and other comprehensive income. Right-of-use assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at the lease commencement date and based on the estimated present value of lease payments over the lease term.

25

The Company uses its incremental borrowing rate at lease commencement to calculate the present value of lease payments when the rate implicit in a lease is not known. The Company’s incremental borrowing rate is based on the FHLB amortizing advance rate, adjusted for the lease term and other factors.

Right-of-use assets and lease liabilities relating to the Company’s operating and finance leases are as follows at March 31, 2020 and 2019 ($ in thousands).

	Three months ended		Three months ended
	March 31, 2020		March 31, 2019
Right-of-use assets:
Operating leases	$	6,141	$	3,595
Finance leases		2,841		-
Total right-of-use assets	$	8,952	$	3,595
Lease liabilities:
Operating lease	$	6,141	$	3,595
Finance lease		2,419		-
Total lease liabilities	$	8,560	$	3,595

The table below summarizes our net lease costs ($ in thousands):

	Three months ended		Three months ended
	March 31, 2020		March 31, 2019
Operating lease cost	$	378	$	122
Finance lease cost:				-
Interest on lease liabilities		2		-
Amortization of right-of-use		2		-
Net lease cost	$	382	$	122

The table below summarizes other information related to our operating leases:

	Three months ended			Three months ended
	March 31, 2020			March 31, 2019
Weighted average remaining lease term
Operating leases		4.9 years			6.5 years
Finance leases		11.7 years			-
Weighted average discount rate
Operating leases		2.5	%		3.1	%
Finance leases		2.3	%		-

The table below summarizes the maturity of remaining lease liabilities at March 31, 2020 and 2019 ($ in thousands):

	Three months ended March 31, 2020
	Operating Leases			Finance Leases
Remaining 2020	$	1,222		$	143
2021		1,527			175
2022		1,359			220
2023		844			220
2024		631			220
Thereafter		985			1,698
Total lease payments	$	6,568			2,676
Less:  Interest		(427	)		(257	)
Present value of lease liabilities	$	6,141		$	2,419

26

	Three months ended March 31, 2019
	Operating Leases			Finance Leases
Remaining 2019	$	562			-
2020		715			-
2021		584			-
2022		541			-
2023		513			-
Thereafter		1,088			-
Total lease payments	$	4,003			-
Less:  Interest		(408	)		-
Present value of lease liabilities	$	3,595			-

NOTE 13 – SUBSEQUENT EVENTS/OTHER

On April 3, 2020, the Company completed its acquisition of Southwest Georgia Financial Corporation (“SWG”), and immediately thereafter merged its wholly-owned subsidiary, Southwest Georgia Bank, with and into The First. The Company paid total consideration of approximately $47.9 million to the former SWG shareholders including 2,546,967 shares of the Company’s common stock and approximately $2 thousand in cash. At March 31, 2020, SWG had $555.3 million in total assets, $391.1 million in loans and $472.9 million in deposits.

The COVID-19 pandemic is having, and will likely continue to have, significant effects on global markets, supply chains, businesses and communities. COVID-19 is likely to impact the Company’s future financial condition and result of operations including but not limited to additional credit loss reserves, additional collateral and/or modifications to debt obligations, liquidity, limited dividend payouts or potential shortages of personnel. The following estimates are particularly subject to change in the near term due to the impact of COVID-19: the allowance for loan losses and valuation of goodwill. As of April 24, 2020, we have approximately 1,660 PPP loans approved through the SBA for $199.3 million and have processed payment modifications on 926 loans with principal balances of $401.5 million, representing 15% of total portfolio dollars.

Management continues to take appropriate actions to mitigate the negative impact the virus has on the Company, including restricting employee travel, directing employees to work remotely, cancelling in-person meetings and implementing our business continuity plans and protocols to the extent necessary. However, the full impact of COVID-19 is unknown and cannot be reasonably estimated as these events are still developing.

NOTE 14 – RECLASSIFICATION

Certain amounts in the 2019 financial statements have been reclassified for comparative purposes to conform to the current period financial statement presentation.

27

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD LOOKING STATEMENTS

Certain statements made or incorporated by reference in this Report which are not statements of historical fact, including those under “Management's Discussion and Analysis of Financial Condition and Results of Operations,” and elsewhere in this Report, constitute forward-looking statements within the meaning of, and subject to the protections of, Section 27A of the Securities Act and Section 21E of the Exchange Act. Forward-looking statements include statements with respect to the Company’s beliefs, plans, objectives, goals, targets, expectations, anticipations, assumptions, estimates, intentions and future performance and involve known and unknown risks, many of which are beyond the Company’s control and which may cause the Company’s actual results, performance or achievements or the financial services industry or economy generally, to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements.

All statements other than statements of historical fact are forward-looking statements. You can identify these forward-looking statements through the Company’s use of words such as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “predicts,” “could,” “should,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential” and other similar words and expressions of the future or otherwise regarding the outlook for the Company’s future business and financial performance and/or the performance of the financial services industry and economy in general. Forward-looking statements are based on the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements in this document. Many of these factors are beyond the Company’s ability to control or predict. The most recent factor that could cause future results to differ materially from those anticipated by our forward-looking statements, include the negative impact of the novel coronavirus (“COVID-19”) pandemic on our financial statements, including our ability to continue our business activities in certain communities we serve, the duration of the pandemic and its continued effects on financial markets, a reduction in financial transaction and business activities resulting in decreased deposits and reduced loan originations, increases in unemployment rates impacting our borrowers’ ability to repay their loans, our ability to manage liquidity in a rapidly changing and unpredictable market, additional interest rate changes by the Federal Reserve and other government actions in response to the pandemic including additional quarantines, regulations or laws enacted to counter the effects of the COVID-19 pandemic on the economy. Other factors that could cause actual results to differ materially from those indicated by forward-looking statements include, but are not limited to, the following:

· the negative impacts and disruptions resulting from the outbreak of the novel coronavirus, or COVID-19, on the economies and communities we serve, which has had and may continue to have an adverse impact on our business operations and performance, and could have a negative impact on our credit portfolio, stock price, borrowers and the economy as a whole both globally and domestically;

· government or regulatory responses to the COVID-19 pandemic;

· reduced earnings due to higher credit losses generally and specifically because losses in the sectors of our loan portfolio secured by real estate are greater than expected due to economic factors, including declining real estate values, increasing interest rates, increasing unemployment, or changes in payment behavior or other factors;

· general economic conditions, either nationally or regionally and especially in our primary service area, becoming less favorable than expected resulting in, among other things, a deterioration in credit quality;

· adverse changes in asset quality and resulting credit risk-related losses and expenses;

· ability of borrowers to repay loans, which can be adversely affected by a number of factors, including changes in economic conditions, adverse trends or events affecting business industry groups, reductions in real estate values or markets, business closings or lay-offs, natural disasters, public health emergencies and international instability;

· current or future legislation, regulatory changes or changes in monetary, tax or fiscal policy that adversely affect the businesses in which we or our customers or our borrowers are engaged, including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (“Dodd-Frank Act”), the Federal Reserve’s actions with respect to interest rates, the capital requirements promulgated by the Basel Committee on Banking Supervision (“Basel Committee”), potential impacts from the Tax Cuts and Jobs Act, the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) of 2020, uncertainty relating to calculation of LIBOR and other regulatory responses to economic conditions;

· changes in political conditions or the legislative or regulatory environment;

· the adequacy of the level of our allowance for credit losses and the amount of loan loss provisions required to replenish the allowance in future periods;

· reduced earnings due to higher credit losses because our loans are concentrated by loan type, industry segment, borrower type, or location of the borrower or collateral;

· changes in the interest rate environment which could reduce anticipated or actual margins;

· increased funding costs due to market illiquidity, increased competition for funding, higher interest rates, and increased regulatory requirements with regard to funding;

· results of examinations by our regulatory authorities, including the possibility that the regulatory authorities may, among other things, require us to increase our allowance for loan losses through additional loan loss provisions or write-down of our assets;

· the rate of delinquencies and amount of loans charged-off;

· the impact of our efforts to raise capital on our financial position, liquidity, capital, and profitability;

28

· risks and uncertainties relating to not successfully closing and integrating the currently contemplated or completed acquisitions within our currently expected timeframe and other terms;

· significant increases in competition in the banking and financial services industries;

· changes in the securities markets;

· loss of consumer confidence and economic disruptions resulting from national disasters or terrorist activities;

· our ability to retain our existing customers, including our deposit relationships;

· changes occurring in business conditions and inflation;

· changes in technology or risks to cybersecurity;

· changes in deposit flows;

· changes in accounting principles, policies, or guidelines, including the impact of the new CECL standard;

· our ability to maintain adequate internal control over financial reporting;

· risks related to the continued use, availability and reliability of LIBOR and other “benchmark” rates; and

· other risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission (“SEC”).

We have based our forward-looking statements on our current expectations about future events. Although we believe that the expectations reflected in and the assumptions underlying our forward-looking statements are reasonable, we cannot guarantee that these expectations will be achieved or the assumptions will be accurate.  The Company disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. Additional information concerning these risks and uncertainties is contained in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2019, in this Quarterly Report on Form 10Q, and in our other filings with the Securities and Exchange Commission, available at the SEC’s website, http://www.sec.gov.

CRITICAL ACCOUNTING POLICIES

The Company’s financial statements are prepared in accordance with accounting principles generally accepted in the United States. The financial information and disclosures contained within those statements are significantly impacted by Management’s estimates and judgments, which are based on historical experience and incorporate various assumptions that are believed to be reasonable under current circumstances. Actual results may differ from those estimates under divergent conditions. 

Critical accounting policies are those that involve the most complex and subjective decisions and assessments, and have the greatest potential impact on the Company’s stated results of operations. In Management’s opinion, the Company’s critical accounting policies deal with the following areas: the establishment of the allowance for loan and lease losses (referred to as the “allowance for loan losses” or the “ALLL”), as explained in detail in Note 10 - Loans to the Consolidated Financial Statements and in the “Allowance for Loan and Lease Losses” sections of this Item 2. – Management’s Discussion and Analysis of Financial Condition and Results of Operations; the valuation of impaired loans and foreclosed assets, as discussed in Note 10 - Loans to the Consolidated Financial Statements; income taxes and deferred tax assets and liabilities, especially with regard to the ability of the Company to recover deferred tax assets as discussed in the “Provision for Income Taxes” and “Other Assets” sections of this Item No. 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations; and goodwill and other intangible assets, which are evaluated annually for impairment, as discussed in the “Other Assets” section of this Item 2. – Management’s Discussion and Analysis of Financial Condition and Results of Operations. Critical accounting policies are evaluated on an ongoing basis to ensure that the Company’s financial statements incorporate our most recent expectations with regard to those areas.

As a result of the Company’s immediate response to COVID-19, including loan modifications/payment deferral programs and the Paycheck Protection Program, as well as acquisition and integration of SWG, and increased uncertainty related to certain judgments and estimates, the Company has elected to temporarily defer or suspend the application of two provisions of U.S. Generally Accepted Accounting Principles (GAAP), as allowed by the CARES Act, which was signed into law by the President on March 27, 2020.  Sections 4013 and 4014 of the CARES Act provide the Company with temporary relief from troubled debt restructurings and from CECL, which the Company believes prudent to elect in these challenging times to allow us time to provide consistent, high-quality financial information to our investors and other stakeholders.

29

OVERVIEW OF THE RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS SUMMARY

First quarter 2020 compared to first quarter 2019

The Company reported net income available to common shareholders of $8.3 million for the three months ended March 31, 2020, compared with net income available to common shareholders of $7.6 million for the same period last year. For the first quarter of 2020, fully diluted earnings per share were $0.44, compared to $0.48 for the first quarter of 2019.

Operating net earnings, a non-GAAP financial measure, for the first quarter of 2020 totaled $8.9 million compared to $9.9 million for the first quarter of 2019, a decrease of $1.0 million or 10.5%. The net, after tax, provision charge in the quarter comparison was $4.6 million, which accounted for the decrease. Operating net earnings for the first quarter of 2020 excludes merger-related costs of $576 thousand, net of tax. Operating net earnings for the first quarter of 2019 excludes merger-related costs of $2.5 million, net of tax, and income of $174 thousand, net of tax, related to the Community Development Financial Institutions Fund of the U.S. Treasury. Operating earnings per share were $0.47 on a fully diluted basis for the first quarter 2020, compared to $0.63 for the same period in 2019, excluding the merger-related costs and income described above. See reconciliation of non-GAAP financial measures provided below.

Net interest income increased to $34.1 million, or 25.6%, for the three months ended March 31, 2020, compared to $27.1 million for the same period in 2019. The increase was due to interest income earned on a higher volume of loans. Fully tax equivalent (“FTE”) net interest income, which is a non-GAAP measure, totaled $34.5 million and $27.4 million for the first quarter of 2020 and 2019, respectively. FTE net interest income increased $7.1 million in the prior year quarterly comparison due to increased loan volume. Purchase accounting adjustments accounted for $1.2 million of the difference in net interest income for the first quarter comparisons. First quarter 2020 FTE net interest margin, which is a non-GAPP measure, of 3.93% included 28 basis points related to purchase accounting adjustments compared to 3.89% for the same quarter in 2019, which included 18 basis points related to purchase accounting adjustments. Excluding the purchase accounting adjustments, the net interest margin decreased 6 basis points in prior year quarterly comparison. In the first quarter of 2020, the Federal Reserve reduced the Federal Funds rate to near zero. The reduction in the rates contributed to the 6 basis point decrease in the core net interest margin. Quarterly average earning assets at March 31, 2020 increased $701 thousand, or 24.9%.

Non-interest income for the three months ended March 31, 2020, was $6.5 million compared to $5.6 million for the same period in 2019, reflecting an increase of $920 thousand or 16.6%. Service charges and interchange fee income increased $417 thousand along with mortgage income of $658 thousand.

Pre-tax, pre-provision operating earnings which exclude acquisition charges and treasury awards increased 29.9% to $17.8 million for the quarter ended March 31, 2020 as compared to $13.7 million for the first quarter of 2019. See reconciliation of non-GAAP financial measures provided below.

Provision for loan losses totaled $7.1 million for the quarter ended March 31, 2020, an increase of $6.0 million, or 532% as compared to $1.1 million for the first quarter of 2019. $5.6 million of the $7.1 million provision for loan loss expense for the quarter ended March 31, 2020 was related to anticipated economic effects of COVID-19. The allowance for loan losses of $20.8 million at March 31, 2020 or 0.80% of total loans is based on our methodology and is considered by management to be adequate to cover losses inherent in the loan portfolio. See “Allowance for Loan and Lease Losses” in Item 2. – Management’s Discussion and Analysis of Financial Condition and Results of Operations for more information on this evaluation.

Non-interest expense was $23.4 million for the three months ended March 31, 2020, an increase of $1.5 million or 7.1%, when compared with the same period in 2019. Excluding the decrease in acquisition charges of $2.4 million for the first quarter of 2019, non-interest expense increased $4.0 million in the first quarter of 2020, of which $3.1 million was attributable to the operations of FPB and FFB, as compared to first quarter of 2019.

FINANCIAL CONDITION

The First represents the primary asset of the Company. The First reported total assets of $4.054 billion at March 31, 2020 compared to $3.935 billion at December 31, 2019, an increase of $119.5 million. Loans increased $1.9 million to $2.602 billion, or 0.1%, during the first three months of 2020. Deposits at March 31, 2020 totaled $3.280 billion compared to $3.082 billion at December 31, 2019.

30

For the three months period ended March 31, 2020, The First reported net income of $10.1 million compared to $9.6 million for the three months ended March 31, 2019. Merger charges, net of tax, equaled $576 thousand for the first three months of 2020 as compared to $2.5 million for the first three months of 2019.

CORONAVIRUS (COVID-19) IMPACT

In March 2020, the World Health Organization recognized the novel Coronavirus Disease 2019 (“COVID-19”) as a pandemic. The spread of COVID-19 has created a global public health crisis that has resulted in unprecedented uncertainty, volatility and disruption in financial markets and in governmental, commercial and consumer activity in the United States and globally. In response to the outbreak, federal and state authorities in the U.S. introduced various measures to try to limit or slow the spread of the virus, including travel restrictions, nonessential business closures, stay-at-home orders, and strict social distancing and shelter in place. These actions, together with responses to the pandemic by businesses and individuals, have resulted in rapid decreases in commercial and consumer activity, temporary closures of many businesses that have led to a loss of revenues and a rapid increase in unemployment, material decreases in oil and gas prices and in business valuations, disrupted global supply chains, market downturns and volatility, changes in consumer behavior related to pandemic fears, related emergency response legislation and an expectation that Federal Reserve policy will maintain a low interest rate environment for the foreseeable future. These disruptions may result in a decline in demand for banking products or services, including loans and deposits, which could impact our future financial condition, result of operations and liquidity.

The impacts of the COVID-19 pandemic on the economy and the banking industry are rapidly evolving and the future effects are unknown at this time. The Company is working to adapt to the changing environment and proactively plan for contingencies. To that end, the Company has and is taking steps to protect the health of our employees and to work with our customers experiencing difficulties as a result of this virus. The Company has many non-branch personnel working remotely. All of our branches are open, and we are servicing our clients with limited lobby access by appointment only. We have also been working through loan modifications and payment deferral programs to assist affected customers, and have increased our allowance for loan and lease losses.

Our staff has been working to assist clients with payment modifications and processing of Paycheck Protection Program (“PPP”) applications with the United States Small Business Administration (the “SBA”). As of April 24, 2020, we have approximately 1,660 PPP loans approved through the SBA for $199.3 million and have processed payment modifications on 926 loans with principal balances of $401.5 million, representing 15% of total portfolio dollars.

EARNINGS PERFORMANCE

The Company earns income from two primary sources. The first is net interest income, which is interest income generated by earning assets less interest expense on deposits and other borrowed money. The second is non-interest income, which primarily consists of customer service charges and fees as well as mortgage income but also comes from non-customer sources such as bank-owned life insurance. The majority of the Company’s non-interest expense is comprised of operating costs that facilitate offering a full range of banking services to our customers.

Net interest income AND NET INTEREST MARGIN

Net interest income increased by $6.9 million, or 25.6%, for the first quarter of 2020 relative to the first quarter of 2019. The increase was due to interest income earned on a higher volume of loans. The level of net interest income we recognize in any given period depends on a combination of factors including the average volume and yield for interest-earning assets, the average volume and cost of interest-bearing liabilities, and the mix of products which comprise the Company’s earning assets, deposits, and other interest-bearing liabilities. Net interest income is also impacted by the reversal of interest for loans placed on nonaccrual status during the reporting period, and the recovery of interest on loans that had been on nonaccrual and were paid off, sold or returned to accrual status.

31

The following tables depict, for the periods indicated, certain information related to the average balance sheet and average yields on assets and average costs of liabilities. Such yields are derived by dividing income or expense by the average balance of the corresponding assets or liabilities. Average balances have been derived from daily averages.

Average Balances, Tax Equivalent Interest and Yields/Rates

($ in thousands)	Three Months Ended							Three Months Ended
	March 31, 2020							March 31, 2019
	Avg.		Tax Equivalent		Yield/			Avg.		Tax Equivalent		Yield/
	Balance		interest		Rate			Balance		interest		Rate
Earning Assets:
Taxable securities	$	560,613	$	3,944		2.81	%	$	435,576	$	3,581		3.29	%
Tax exempt securities		224,212		1,821		3.25	%		117,831		1,015		3.45	%
Total investment securities		784,825		5,765		2.94	%		553,407		4,596		3.32	%
Interest bearing deposits in
other banks		129,978		289		0.89	%		94,778		130		0.55	%
Loans		2,602,340		36,005		5.53	%		2,167,495		28,804		5.32	%
Total earning assets		3,517,143		42,059		4.78	%		2,815,680		33,530		4.76	%
Other assets		473,350							366,081
Total assets	$	3,990,493						$	3,181,761
Interest-bearing liabilities:
Deposits	$	3,042,529	$	5,413		0.71	%	$	2,024,718	$	4,363		0.86	%
Borrowed funds		145,267		917		2.53	%		86,269		546		2.53	%
Subordinated debentures		80,697		1,203		5.96	%		80,540		1,233		6.12	%
Total interest-bearing liabilities		3,268,493		7,533		0.92	%		2,191,527		6,142		1.12	%
Other liabilities		174,691							600,017
Stockholders’ equity		547,309							390,217
Total liabilities and
stockholders’ equity	$	3,990,493						$	3,181,761
Net interest income			$	34,065						$	27,131
Net interest margin						3.87	%						3.85	%
Net interest income (FTE)*			$	34,526		3.86	%			$	27,388		3.64	%
Net interest margin (FTE)*						3.93	%						3.89	%

*See reconciliation of Non-GAAP financial measures.

NON-INTEREST INCOME AND NON-INTEREST EXPENSE

The following table provides details on the Company’s non-interest income and non-interest expense for the three months ended March 31, 2020 and 2019:

($ in thousands)	Three Months Ended
EARNINGS STATEMENT	3/31/20		% of Total			3/31/19			% of Total
Non-interest income:
Service charges on deposit accounts	$	1,914		29.56	%	$	1,831			32.97	%
Mortgage fee income		1,567		24.20	%		909			16.37	%
Interchange fee income		1,986		30.68	%		1,652			29.74	%
Gain (loss) on securities , net		174		2.69	%		38			0.68	%
Financial  assistance award		-		-			233			4.20	%
Other charges and fees		833		12.87	%		891			16.04	%
Total non-interest income	$	6,474		100	%	$	5,554			100	%
Non-interest expense:
Salaries and employee benefits	$	13,228		56.43	%	$	10,697			48.87	%
Occupancy expense		2,918		12.45	%		2,442			11.15	%
FDIC premiums		147		0.63	%		(52	)		(0.24	)%
Marketing		213		0.91	%		175			0.80	%
Amortization of core deposit intangibles		938		4.00	%		716			3.27	%
Other professional services		874		3.73	%		920			4.20	%
Other non-interest expense		4,381		18.69	%		3,816			17.43	%
Acquisition and integration charges		740		3.16	%		3,179			14.52	%
Total non-interest expense	$	23,439		100	%	$	21,893			100	%

32

PROVISION FOR INCOME TAXES

The Company sets aside a provision for income taxes on a monthly basis. The amount of the provision is determined by first applying the Company’s statutory income tax rates to estimated taxable income, which is pre-tax book income adjusted for permanent differences, and then subtracting available tax credits if applicable. Permanent differences include but are not limited to tax-exempt interest income, bank-owned life insurance cash surrender value income, and certain book expenses that are not allowed as tax deductions.

The Company’s provision for income taxes was $1.7 million or 16.9% of earnings before income taxes for the first quarter of 2020, compared to $2.0 million or 21.0% of earnings before income taxes for the same period in 2019. The decrease in the effective tax rate for 2020 is related to the CARES Act that was signed into law on March 27, 2020. The Act includes several significant provisions for corporations including increasing the amount of deductible interest under section 163(j), allowing companies to carryback certain net operating losses, and increasing the amount of net operating loss that corporations can use to offset income.

BALANCE SHEET ANALYSIS

EARNING ASSETS

The Company’s interest-earning assets are comprised of investments and loans, and the composition, growth characteristics, and credit quality of both are significant determinants of the Company’s financial condition. Investments are analyzed in the section immediately below, while the loan and lease portfolio and other factors affecting earning assets are discussed in the sections following investments.

INVESTMENTS

The Company’s investments can at any given time consist of debt securities and marketable equity securities (together, the “investment portfolio”), investments in the time deposits of other banks, surplus interest-earning balances in our Federal Reserve Bank (“FRB”) account, and overnight fed funds sold. Surplus FRB balances and federal funds sold to correspondent banks represent the temporary investment of excess liquidity. The Company’s investments serve several purposes: 1) they provide liquidity to even out cash flows from the loan and deposit activities of customers; 2) they provide a source of pledged assets for securing public deposits, bankruptcy deposits and certain borrowed funds which require collateral; 3) they constitute a large base of assets with maturity and interest rate characteristics that can be changed more readily than the loan portfolio, to better match changes in the deposit base and other funding sources of the Company; 4) they are another interest-earning option for surplus funds when loan demand is light; and 5) they can provide partially tax exempt income. Total securities, excluding other securities, totaled $763.0 million, or 18.8% of total assets at March 31, 2020 compared to $765.1 million, or 19.4% of total assets at December 31, 2019.

There were no federal funds sold at March 31, 2020 and December 31, 2019; and interest-bearing balances at other banks increased to $179.5 million at March 31, 2020 from $79.0 million at December 31, 2019. The Company’s investment portfolio decreased $2.9 million, or 0.4%, to a total fair market value of $788.9 million at March 31, 2020 compared to December 31, 2019. The portfolio decrease can be attributed to calls, maturities and mortgage paydowns related to the decline in interest rates since the end of 2019. The Company’s investments are classified as “available-for-sale” to allow maximum flexibility with regard to interest rate risk and liquidity management.

33

Refer to the tables shown in Note 9 – Securities to the Consolidated Financial Statements for information on the Company’s amortized cost and fair market value of its investment portfolio by investment type.

LOAN AND LEASE PORTFOLIO

The Company’s gross loans and leases, excluding the associated allowance for loan losses and including loans held for sale, totaled $2.616 billion at March 31, 2020, an increase of $4.4 million, or 0.2%, from December 31, 2019. The increase is attributed to organic loan growth.

The following table shows the composition of the loan portfolio by category ($ in thousands):

	Composition of Loan Portfolio
	March 31, 2020						December 31, 2019
	Amount			Percent of Total			Amount			Percent of Total
Loans held for sale	$	13,288			0.5	%	$	10,810			0.4	%
Commercial, financial and agricultural		327,979			12.5	%		332,600			12.7	%
Real estate - commercial		1,048,854			40.1	%		1,028,012			39.4	%
Real estate - residential		828,378			31.7	%		814,282			31.2	%
Real estate - construction		334,707			12.8	%		359,195			13.8	%
Lease financing receivable		3,526			0.1	%		3,095			0.1	%
Obligations of states and subdivisions		18,218			0.7	%		20,716			0.8	%
Consumer and other		40,626			1.6	%		42,458			1.6	%
Total loans		2,615,576			100	%		2,611,168			100	%
Allowance for loan losses		(20,804	)					(13,908	)
Net loans	$	2,594,772					$	2,597,260

In the context of this discussion, a "real estate residential loan" is defined as any loan, other than a loan for construction purposes, secured by real estate, regardless of the purpose of the loan. The Company follows the common practice of financial institutions in its market area by obtaining a security interest in real estate whenever possible, in addition to any other available collateral. This collateral is taken to reinforce the likelihood of the ultimate repayment of the loan and tends to increase the magnitude of the real estate loan portfolio component. Generally, the Company limits its loan-to-value ratio to 80%. Management attempts to maintain a conservative philosophy regarding its underwriting guidelines and believes that the risk elements of its loan portfolio have been reduced through strategies that diversify the lending mix.

Loans held for sale consist of mortgage loans originated by the Bank and sold into the secondary market. Associated servicing rights are not retained. Commitments from investors to purchase the loans are obtained upon origination.

LOAN CONCENTRATIONS

Diversification within the loan portfolio is an important means of reducing inherent lending risk. At March 31, 2020, The First had no concentrations of ten percent or more of total loans in any single industry or any geographical area outside its immediate market areas, which include Mississippi, Louisiana, Alabama, Florida and Georgia.

NON-PERFORMING ASSETS

Non-performing assets are comprised of loans for which the Company is no longer accruing interest, and foreclosed assets including mobile homes and OREO. Loans are placed on nonaccrual status when they become ninety days past due (principal and/or interest), unless the loans are adequately secured and in the process of collection. Nonaccrual loans, including PCI loans, totaled $37.8 million at March 31, 2020, an decrease of $1.0 million from December 31, 2019.

Other real estate owned is carried at fair value, determined by an appraisal, less estimated costs to sell. Other real estate owned totaled $7.0 million at March 31, 2020 as compared to $7.3 million at December 31, 2019.

A loan is classified as a restructured loan when the following two conditions are present: first, the borrower is experiencing financial difficulty and second, the creditor grants a concession it would not otherwise consider but for the borrower’s financial difficulty. At March 31, 2020, the Bank had $31.1 million in loans that were classified as “TDRs”, of which $6.2 million were performing as agreed with modified terms. At December 31, 2019, the Bank had $32.0 million in loans that were classified as troubled debt restructurings of which $6.8 million were performing as agreed with modified terms. TDRs may be classified as either non-performing or performing loans depending on their accrual status. As of March 31, 2020, $24.9 million in loans categorized as TDRs were classified as non-performing as compared to $25.1 million at December 31, 2019.

34

The following table, which includes purchased credit impaired loans, presents comparative data for the Company’s non-performing assets and performing TDRs as of the dates noted:

($ in thousands)	3/31/20			12/31/19
Nonaccrual Loans
Real Estate:
1-4 Family residential construction	$	-		$	-
Other Construction/land		1,578			1,548
1-4 family residential revolving/open-end		1,154			998
1-4 family residential closed-end		8,679			8,986
Nonfarm, nonresidential, owner-occupied		20,270			20,157
Nonfarm, nonresidential, other nonfarm nonresidential		3,772			4,647
Total Real Estate		35,453			36,336
Commercial and industrial		2,069			2,234
Loans to individuals – other		229			265
Total Nonaccrual Loans		37,751			38,835
Other real-estate owned		6,974			7,299
Total Non-performing Assets	$	44,725		$	46,134
Performing TDRs	$	6,171		$	6,824
Total non-performing assets as a % of total loans & leases net of unearned income		1.72	%		1.77	%
Total nonaccrual loans as a % of total loans & leases net of unearned income		1.45	%		1.49	%

Non-performing assets totaled $44.7 million at March 31, 2020, compared to $46.1 million at December 31, 2019, a decrease of $1.4 million. The ALLL/total loans ratio was 0.80% at March 31, 2020, and 0.53% at December 31, 2019. The increase in the ALLL/total loans ratio is primarily attributable to an increase in the ALLL due to concerns with the anticipated economic effects of COVID-19, as discussed under the heading “Allowance for Loan and Lease Losses” below. Total valuation accounting adjustments total $11.1 million on acquired loans. The ratio of annualized net charge-offs (recoveries) to total loans was 0.03% for the quarter ended March 31, 2020 compared to (0.002)% at December 31, 2019.

The following table represents the Company’s impaired loans, excluding PCI loans, as of the dates noted:

($ in thousands)	March 31,		December 31,
	2020		2019
Impaired Loans:
Impaired loans without a valuation allowance	$	14,067	$	14,178
Impaired loans with a valuation allowance		15,159		15,761
Total impaired loans	$	29,226	$	29,939
Allowance for loan losses on impaired loans at period end		4,035		4,424
Total nonaccrual loans	$	29,226	$	29,939
Past due 90 days or more and still accruing		2,392		2,715
Average investment in impaired loans		29,266		26,195

ALLOWANCE FOR LOAN AND LEASE LOSSES

The Company has developed policies and procedures for evaluating the overall quality of its credit portfolio and the timely identification of potential problem loans. Management’s judgment as to the adequacy of the allowance for credit losses is based upon a number of assumptions about future events which it believes to be reasonable, but which may not prove to be accurate. The level of this allowance is dependent upon a number of factors, including the total amount of past due loans, general economic conditions, and management’s assessment of potential losses. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant change. Ultimately, losses may vary from current estimates and future additions to the allowance may be necessary. Thus, there can be no assurance that charge-offs in future periods will not exceed the allowance for loan losses or that additional increases in the allowance for loan losses will not be required. Management evaluates the adequacy of the allowance for loan losses quarterly and makes provisions for loan losses based on this evaluation.

35

The Company’s allowance consists of two parts. The first part is determined in accordance with authoritative guidance issued by the FASB regarding the allowance. The Company’s determination of this part of the allowance is based upon quantitative and qualitative factors. The Company uses a loan loss history based upon the prior ten years to determine the appropriate allowance. Historical loss factors are determined by criticized and uncriticized loans by loan type. These historical loss factors are applied to the loans by loan type to determine an indicated allowance. The loss factors of peer groups are considered in the determination of the allowance and are used to assist in the establishment of a long-term loss history for areas in which this data is unavailable and incorporated into the qualitative factors to be considered. The historical loss factors may also be modified based upon other qualitative factors including but not limited to local and national economic conditions, trends of delinquent loans, changes in lending policies and underwriting standards, concentrations, and management’s knowledge of the loan portfolio. These factors require judgment on the part of management and are based upon state and national economic reports received from various institutions and agencies including the Federal Reserve Bank, United States Bureau of Economic Analysis, Bureau of Labor Statistics, meetings with the Company’s loan officers and loan committees, and data and guidance received or obtained from the Company’s regulatory authorities.

The second part of the allowance is determined in accordance with guidance issued by the FASB regarding impaired loans. Impaired loans are determined based upon a review by internal loan review and senior loan officers. Impaired loans are loans for which the Bank does not expect to receive contractual interest and/or principal by the due date. A specific allowance is assigned to each loan determined to be impaired based upon the value of the loan’s underlying collateral. Appraisals are used by management to determine the value of the collateral.

The sum of the two parts constitutes management’s best estimate of an appropriate allowance for loan losses. On a quarterly basis, the estimated allowance is determined and presented to the Company’s audit committee for review and approval.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

Impairment is measured on a loan by loan basis, and a specific allowance is assigned to each loan determined to be impaired. Impaired loans not deemed collateral dependent are analyzed according to the ultimate repayment source, whether that is cash flow from the borrower, guarantor or some other source of repayment. Impaired loans are deemed collateral dependent if, in the Company’s opinion, the ultimate source of repayment will be generated from the liquidation of collateral.

The Company discontinues accrual of interest on loans when management believes, after considering economic and business conditions and collection efforts, that a borrower’s financial condition is such that the collection of interest is doubtful. Generally, the Company will place a delinquent loan in nonaccrual status when the loan becomes 90 days or more past due. At the time a loan is placed in nonaccrual status, all interest which has been accrued on the loan but remains unpaid is reversed and deducted from earnings as a reduction of reported interest income. No additional interest is accrued on the loan balance until the collection of both principal and interest becomes reasonably certain.

At March 31, 2020, the consolidated allowance for loan losses was approximately $20.8 million, or 0.80% of outstanding loans excluding loans held for sale. At December 31, 2019, the allowance for loan losses amounted to approximately $13.9 million, which was 0.53% of outstanding loans excluding loans held for sale. The provision for loan losses is a charge to earnings to maintain the allowance for loan losses at a level consistent with management’s assessment of the collectability of the loan portfolio in light of current economic conditions and market trends. During the quarter, the World Health Organization declared the spread of the COVID-19 virus to be a global pandemic. This has caused significant disruptions to the U.S. economy across all industries. While it is not yet possible to know the full effect that the pandemic will have on the economy, or to what extent this crisis will impact the Company, all available current industry statistics and internal monitoring of loan repayment ability and payment forgiveness across the portfolio has been analyzed in an attempt to understand the correlation with asset quality and degree of possible deterioration. This analysis of the possibility of increasing credit losses resulted in the need for a higher than normal provision expense to provide the required allowance reserve for this situation. If economic conditions continue to worsen, further funding to the allowance may be required in future periods. The Company maintains the allowance at a level that management believes is adequate to absorb probable incurred losses inherent in the loan portfolio. Specifically identifiable and quantifiable losses are immediately charged-off against the allowance; recoveries are generally recorded only when sufficient cash payments are received subsequent to the charge off. The Company’s provision for loan losses was $7.1 million at March 31, 2020, $3.7 million at December 31, 2019 and $1.1 million at March 31, 2019. The overall allowance for loan losses results from consistent application of our loan loss reserve methodology as described above. At March 31, 2020, management believes the allowance is appropriate and has been derived from consistent application of our methodology. Should any of the factors considered by management in evaluating the appropriateness of the allowance for loan losses change, management’s estimate of inherent losses in the portfolio could also change, which would affect the level of future provisions for loan losses.

36

The table that follows summarizes the activity in the allowance for loan and lease losses for the noted periods ($ in thousands):

Allowance for Loan and Lease Losses
	Three Months Ended			Three Months Ended			For the Year Ended
Balances:	3/31/20			3/31/19			12/31/19
Average gross loans & leases outstanding during
period:	$	2,602,340		$	2,167,495		$	2,341,202
Gross loans & leases outstanding at end of
period:		2,615,575			2,341,586			2,611,168
Allowance for Loan and Lease Losses:
Balance at beginning of period	$	13,908		$	10,065		$	10,065
Provision charged to expense		7,102			1,123			3,738
Charge-offs:
Real Estate-
1-4 family residential construction		-			-			-
Other construction/land		-			-			-
1-4 family revolving, open-ended		-			-			54
1-4 family closed-end		9			42			109
Nonfarm, nonresidential, owner-occupied		333			-			54
Total Real Estate		342			42			217
Commercial and industrial		99			4			141
Credit cards		-			-			33
Automobile loans		21			1			48
Loans to individuals - other		28			28			-
All other loans		10			-			225
Total		500			75			664
Recoveries:
Real Estate-
1-4 family residential construction		-			-			-
Other construction/land		9			6			129
1-4 family revolving, open-ended		25			1			19
1-4 family closed-end		24			19			221
Nonfarm, nonresidential, owner-occupied		60			4			13
Total Real Estate		118			30			382
Commercial and industrial		76			12			85
Credit cards		-			-			3
Automobile loans		33			13			40
Loans to individuals - other		21			12			72
All other loans		46			55			187
Total		294			122			769
Net loan charge offs (recoveries)		206			(47	)		(105	)
Balance at end of period	$	20,804		$	11,235		$	13,908
RATIOS
Net Charge-offs (recoveries) to average loans &
leases (annualized)		0.03	%		(0.008	)%		(0.004	)%
Allowance for loan losses to gross loans &
leases at end of period		0.80	%		0.48	%		0.53	%
Net Loan Charge-offs (recoveries) to provision
for loan losses		2.90	%		(4.19	)%		(2.81	)%

37

The following tables represent how the allowance for loan losses is allocated to a particular loan type, as well as the percentage of the category to total loans at March 31, 2020 and December 31, 2019.

Allocation of the Allowance for Loan Losses
($ in thousands)	March 31, 2020
	Amount		% of loans in each category to total loans
Commercial, financial and agriculture	$	4,466		13.2	%
Commercial real estate		13,095		65.8	%
Consumer real estate		2,840		19.6	%
Installment and other		403		1.4	%
Unallocated		-		-
Total	$	20,804		100	%

($ in thousands)	December 31, 2019
	Amount		% of loans in each category to total loans
Commercial, financial and agriculture	$	3,043		13.1	%
Commercial real estate		8,836		65.5	%
Consumer real estate		1,694		19.8	%
Installment and other		296		1.6	%
Unallocated		39		-
Total	$	13,908		100	%

OTHER ASSETS

The Company’s balance of non-interest earning cash and due from banks was $107.3 million at March 31, 2020 and $89.7 million at December 31, 2019. The balance of cash and due from banks depends on the timing of collection of outstanding cash items (checks), the level of cash maintained on hand at our branches, and our reserve requirement among other things, and is subject to significant fluctuation in the normal course of business. While cash flows are normally predictable within limits, those limits are fairly broad and the Company manages its short-term cash position through the utilization of overnight loans to and borrowings from correspondent banks, including the Federal Reserve Bank and the Federal Home Loan Bank (“ FHLB”). Should a large “short” overnight position persists for any length of time, the Company typically raises money through focused retail deposit gathering efforts or by adding brokered time deposits. If a “long” position is prevalent, the Company will let brokered deposits or other wholesale borrowings roll off as they mature, or might invest excess liquidity in higher-yielding, longer-term bonds.

Total other securities decreased $779 thousand due to a decrease in FHLB stock. The Company’s net premises and equipment at March 31, 2020 was $108.0 million and $105.0 million at December 31, 2019; an increase of $3.0 million, or 2.9% for the first three months of 2020. The increase is attributed to the recording of a finance lease in the first quarter of 2020. Bank-owned life insurance increased to 65.7 million at March 31, 2020, an increase of $6.1 million from December 31. 2019. Goodwill at March 31, 2020 remained unchanged at $158.6 million when compared to December 31, 2019. Other intangible assets, consisting primarily of the Company’s core deposit intangible, decreased by $938 thousand in the first quarter of 2020, as compared to December 31, 2019.

38

Goodwill and indefinite-lived intangible assets are tested for impairment at least annually and more frequently, if events or changes in circumstances indicate that it is more likely than not that the asset is impaired. Given the recent events surrounding the COVID-19 pandemic, the Company performed a peer stock price comparison and did not note any impairment. At this time, we do not believe there exists any impairment to goodwill and intangible assets, long-lived assets, or available-for-sale securities due to the COVID-19 pandemic.

Other real estate owned decreased by $325 thousand, or 4.5%, to $7.0 million at March 31, 2020 as compared to December 31, 2019.

OFF-BALANCE SHEET ARRANGEMENTS

The Company maintains commitments to extend credit in the normal course of business, as long as there are no violations of conditions established in the outstanding contractual arrangements. Unused commitments to extend credit totaled $361.5 million at March 31, 2020 and $410.3 million at December 31, 2019, although it is not likely that all of those commitments will ultimately be drawn down. Unused commitments represented approximately 14.0% of gross loans at March 31, 2020 and 15.8% at December 31, 2019, with the decrease related to revolving open-ended lines secured by 1-4 family and commercial and industrial loans. The Company also had undrawn standby similar letters of credit to customers totaling $12.3 million at March 31, 2020 and $12.1 million at December 31, 2019. The effect on the Company’s revenues, expenses, cash flows and liquidity from the unused portion of the commitments to provide credit cannot be reasonably predicted because there is no guarantee that the lines of credit will ever be used. However, the “Liquidity” section in this Form 10-Q outlines resources available to draw upon should we be required to fund a significant portion of unused commitments. For more information regarding the Company’s off-balance sheet arrangements, see Note 7 – Financial Instruments with Off-Balance Risk to the Consolidated Financial Statements.

In addition to unused commitments to provide credit, the Company is utilizing a $5.0 million letter of credit issued by the FHLB on the Company’s behalf as of March 31, 2020. That letter of credit is backed by loans which are pledged to the FHLB by the Company.

liquidity and CAPITAL RESOURCES

LIQUIDITY

Liquidity management refers to the Company’s ability to maintain cash flows that are adequate to fund operations and meet other obligations and commitments in a timely and cost-effective manner. Detailed cash flow projections are reviewed by management on a monthly basis, with various scenarios applied to assess its ability to meet liquidity needs under adverse conditions. Liquidity ratios are also calculated and reviewed on a regular basis. While those ratios are merely indicators and are not measures of actual liquidity, they are closely monitored and we are focused on maintaining adequate liquidity resources to draw upon should unexpected needs arise.

The Company, on occasion, experiences cash needs as the result of loan growth, deposit outflows, asset purchases or liability repayments. To meet short-term needs, the Company can borrow overnight funds from other financial institutions, draw advances via FHLB lines of credit, or solicit brokered deposits if deposits are not immediately obtainable from local sources. The net availability on lines of credit from the FHLB totaled $1.093 billion at March 31, 2020. Furthermore, funds can be obtained by drawing down the Company’s correspondent bank deposit accounts, or by liquidating unpledged investments or other readily saleable assets. In addition, the Company can raise immediate cash for temporary needs by selling under agreement to repurchase those investments in its portfolio which are not pledged as collateral. As of March 31, 2020, the market value of unpledged debt securities plus pledged securities in excess of current pledging requirements comprised $306.8 million of the Company’s investment balances, compared to $348.3 million at December 31, 2019. The decrease in unpledged securities from March 2020 compared to December 2019 is primarily due to an decrease in portfolio assets. Other forms of balance sheet liquidity include but are not necessarily limited to any outstanding federal funds sold and vault cash. The Company has a higher level of actual balance sheet liquidity than might otherwise be the case, since it utilizes a letter of credit from the FHLB rather than investment securities for certain pledging requirements. That letter of credit, which is backed by loans that are pledged to the FHLB by the Company, totaled $109.5 million at March 31, 2020.

39

The Company’s liquidity ratio as of March 31, 2020 was 20.1%, as compared to internal liquidity policy guidelines of 10% minimum. Other liquidity ratios reviewed include the following along with policy guidelines:

	March 31, 2020			Policy Maximum			Policy Compliance
Loans to Deposits (including FHLB advances)		76.7	%		90.0	%	In Policy
Net Non-core Funding Dependency Ratio		2.9	%		20.0	%	In Policy
Fed Funds Purchased / Total Assets		0.0	%		10.0	%	In Policy
FHLB Advances / Total Assets		2.7	%		20.0	%	In Policy
FRB Advances / Total Assets		0.0	%		10.0	%	In Policy
Pledged Securities to Total Securities		58.3	%		90.0	%	In Policy

Continued growth in core deposits and relatively high levels of potentially liquid investments have had a positive impact on our liquidity position in recent periods, but no assurance can be provided that our liquidity will continue at current robust levels.

As of March 31, 2020, cash and cash equivalents were $286.8 million. In addition, loans and investment securities repricing or maturing within one year or less were approximately $682.3 million at March 31, 2020. Approximately $363.4 million in loan commitments could fund within the next three months and other commitments, primarily commercial and similar letters of credit, totaled $11.2 million at March 31, 2020.

Management continually evaluates our liquidity position and currently believes the Company has adequate funding to meet our financial needs. During March 2020, in response to COVID-19, the Federal Reserve lowered the primary credit rate by 150 basis points to 0.25 percent and extended terms to 90 days to enhance market liquidity and encourage use of the discount window. In addition, the Federal Reserve announced it would begin quantitative easing, or large-scale asset purchases, consisting primarily of Treasury securities and mortgage-backed securities to stem the effects of the pandemic on the financial markets. A prolonged outbreak of the COVID-19 pandemic could cause a widespread liquidity crisis, and the availability of these funds or the options to sell securities currently held could be hindered. The full impact and duration of COVID-19 on our business is unknown but if it continues to curtail economic activity, it could impact our ability to obtain funding and result in the reduction of or the cessation of dividends.

The Company’s primary uses of funds are ordinary operating expenses and stockholder dividends, and its primary source of funds is dividends from the Bank since the Company does not conduct regular banking operations. Both the Company and the Bank are subject to legal and regulatory limitations on dividend payments, as outlined in Item 1. Business – Supervision and Regulation in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019.

DEPOSITS

Deposits are another key balance sheet component impacting the Company’s net interest margin and other profitability metrics. Deposits provide liquidity to fund growth in earning assets, and the Company’s net interest margin is improved to the extent that growth in deposits is concentrated in less volatile and typically less costly non-maturity deposits such as demand deposit accounts, NOW accounts, savings accounts, and money market demand accounts. Information concerning average balances and rates for the three-month periods ended March 31, 2020 and 2019 is included in the Average Balances, Tax Equivalent Interest and Yield/Rates tables appearing above, under the heading “Net Interest Income and Net Interest Margin.” The Company implemented Deposit Reclassification at the beginning of 2020. This program reclassifies noninterest bearing deposits and NOW deposit balances to money market accounts. This program reduces our reserve balance required at the Federal Reserve Bank of Atlanta and provides additional funds for liquidity or lending. At quarter end March 31, 2020, $409.3 million in noninterest deposit balances and $643.5 million in NOW deposit accounts were reclassified as money market accounts. A distribution of the Company’s deposits showing the balance and percentage of total deposits by type is presented for the noted periods in the following table.

Deposit Distribution	March 31, 2020					December 31, 2019
($ in thousands)	Amount		Percent of Total			Amount		Percent of Total
Non-interest bearing demand deposits	$	340,606		10.4	%	$	723,208		23.5	%
NOW accounts and Other		478,526		14.6	%		941,598		30.7	%
Money Market accounts		1,530,796		46.7	%		462,810		15.0	%
Savings accounts		296,177		9.0	%		287,200		9.3	%
Time Deposits of less than $250,000		462,808		14.1	%		479,386		15.6	%
Time Deposits of $250,000 or more		168,881		5.2	%		182,331		5.9	%
Total deposits	$	3,277,794		100	%	$	3,076,533		100	%

40

OTHER INTEREST-BEARING LIABILITIES

The Company’s non-deposit borrowings may, at any given time, include federal funds purchased from correspondent banks, borrowings from the FHLB, advances from the Federal Reserve Bank, securities sold under agreements to repurchase, and/or junior subordinated debentures. The Company uses short-term FHLB advances and federal funds purchased on uncommitted lines to support liquidity needs created by seasonal deposit flows, to temporarily satisfy funding needs from increased loan demand, and for other short-term purposes. The FHLB line is committed, but the amount of available credit depends on the level of pledged collateral.

Total non-deposit interest-bearing liabilities decreased by $98.1 million, or 33.3%, in the first three months of 2020, due in part to a decrease in notes payable to the FHLB of $95.2 million. The Company had junior subordinated debentures totaling $80.7 million at March 31, 2020 and $80.7 million December 31, 2019, which consists of long-term borrowings from trust subsidiaries formed specifically to issue trust preferred securities and of 10 and 15 year subordinated notes issued by the Company in 2018.

OTHER LIABILITIES

Other liabilities are principally comprised of accrued interest payable, lease liabilities and other accrued but unpaid expenses. Other liabilities increased by $4.5 million, or 16.9%, during the first three months of 2020. The Company recorded a finance lease during the first quarter of 2019 resulting in an increase to other liabilities of $2.7 million. For more information regarding the Company’s leases, see Note 12 – Leases to the Consolidated Financial Statements.

CAPITAL

At March 31, 2020, the Company had total stockholders’ equity of $555.9 million, comprised of $19.0 million in common stock, $5.7 million in treasury stock, $409.9 million in surplus, $116.9 million in undivided profits and $15.8 million in accumulated comprehensive income (loss) on available-for-sale securities. Total stockholders’ equity at the end of 2019 was $543.7 million. The increase of $12.3 million, or 2.3%, in stockholders’ equity during the first three months of 2020 is comprised of capital added via net earnings of $8.3 million, an $5.7 million increase in accumulated comprehensive income for available-for-sale securities and, offset by $1.9 million in cash dividends paid.

On March 28, 2019, the Company announced that its Board of Directors authorized a share repurchase program to purchase up to an aggregate of $20 million of the Company’s common stock (the “March 2019 program”). This share repurchase program expired as of December 31, 2019. Under the March 2019 program, the Company repurchased shares of its common stock periodically in a manner determined by the Company’s management. The Company repurchased 168,188 shares under the March 2019 program during the year ended December 31, 2019.

The Company uses a variety of measures to evaluate its capital adequacy, including risk-based capital and leverage ratios that are calculated separately for the Company and the Bank. Management reviews these capital measurements on a quarterly basis and takes appropriate action to ensure that they meet or surpass established internal and external guidelines. As permitted by the regulators for financial institutions that are not deemed to be “advanced approaches” institutions, the Company has elected to opt out of the Basel III requirement to include accumulated other comprehensive income in risk-based capital. The following table sets forth the Company’s and the Bank’s regulatory capital ratios as of the dates indicated.

Regulatory Capital Ratios The First, A National Banking Association	March 31, 2020			December 31, 2019			Minimum Required to be Well Capitalized
Common Equity Tier 1 Capital Ratio		15.5	%		15.1	%		6.5	%
Tier 1 Capital Ratio		15.5	%		15.1	%		8.0	%
Total Capital Ratio		16.2	%		15.6	%		10.0	%
Tier 1 Leverage Ratio		11.4	%		11.8	%		5.0	%

41

Regulatory Capital Ratios The First Bancshares, Inc.	March 31, 2020			December 31, 2019			Minimum Required to be Well Capitalized
Common Equity Tier 1  Capital Ratio*		12.7	%		12.5	%	N/A
Tier 1 Capital Ratio**		13.2	%		13.0	%	N/A
Total Capital Ratio		16.3	%		15.8	%	N/A
Tier 1 Leverage Ratio		9.8	%		10.3	%	N/A

* The numerator does not include Preferred Stock and Trust Preferred.

** The numerator includes Trust Preferred.

Our capital ratios remain very strong relative to the median for peer financial institutions, and at March 31, 2020 were well above the threshold for the Company and the Bank to be classified as “well capitalized,” the highest rating of the categories defined under the Bank Holding Company Act and the Federal Deposit Insurance Corporation Improvement Act of 1991. Basel III rules require a “capital conservation buffer” for both the Company and the Bank. The capital conservation buffer is subject to a three year phase-in period that began January 1, 2016 and was fully phased-in on January 1, 2019 at 2.5%. Under this guidance banking institutions with a CETI, Tier 1 Capital Ratio and Total Risk Based Capital above the minimum regulatory adequate capital ratios but below the capital conservation buffer will face constraints on their ability to pay dividends, repurchase equity and pay discretionary bonuses to executive officers, based on the amount of the shortfall.

In the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provides banking organizations that adopt CECL during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). The Company has elected to delay its adoption of ASU 2016-13, as provided by the Coronavirus Aid, Relief, and Economic Security (“CARES Act”), until the date on which the national emergency related to the COVID-19 outbreak is terminated or December 31, 2020 whichever occurs first. The Company has elected to utilize the five-year CECL transition.

As of March 31, 2020, management believes that each of the Bank and the Company met all capital adequacy requirements to which they are subject. We do not foresee any circumstances that would cause the Company or the Bank to be less than well capitalized, although no assurance can be given that this will not occur.

Total consolidated equity capital at March 31, 2020 was $555.9 million, or approximately 13.7% of total assets. The Company currently has adequate capital to meet the minimum capital requirements for all regulatory agencies.

On June 30, 2006, The Company issued $4,124,000 of floating rate junior subordinated deferrable interest debentures to The First Bancshares Statutory Trust 2 (“Trust 2”) in which the Company owns all of the common equity. The debentures are the sole asset of the Trust. Trust 2 issued $4,000,000 of Trust Preferred Securities (TPSs) to investors. The Company’s obligations under the debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of Trust 2’s obligations under the preferred securities. The preferred securities are redeemable by the Company at its option. The preferred securities must be redeemed upon maturity of the debentures in 2036. Interest on the preferred securities is the three month London Interbank Offer Rate (LIBOR) plus 1.65% and is payable quarterly. The terms of the subordinated debentures are identical to those of the preferred securities.

On July 27, 2007, The Company issued $6,186,000 of floating rate junior subordinated deferrable interest debentures to The First Bancshares Statutory Trust 3 (“Trust 3”) in which the Company owns all of the common equity. The debentures are the sole asset of Trust 3. The Trust issued $6,000,000 of Trust Preferred Securities (TPSs) to investors. The Company’s obligations under the debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the Trust 3’s obligations under the preferred securities. The preferred securities are redeemable by the Company at its option. The preferred securities must be redeemed upon maturity of the debentures in 2037. Interest on the preferred securities is the three month LIBOR plus 1.40% and is payable quarterly. The terms of the subordinated debentures are identical to those of the preferred securities.

In 2018, the Company acquired FMB’s Capital Trust 1 (“Trust 1”), which consisted of $6.1 million of floating rate junior subordinated deferrable interest debentures in which the Company owns all of the common equity. The debentures are the sole asset of Trust 1. Trust 1 issued $6,000,000 of Trust Preferred Securities to investors. The Company’s obligations under the debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the Trust 1’s obligations under the preferred securities. The preferred securities are redeemable by the Company at its option. The preferred securities must be redeemed upon maturity of the debentures in 2033. Interest on the preferred securities is the three month LIBOR plus 2.85% and is payable quarterly. The terms of the subordinated debentures are identical to those of the preferred securities.

42

In accordance with the provisions of ASC Topic 810, Consolidation, the trusts are not included in the consolidated financial statements.

Subordinated Notes

On April 30, 2018, The Company entered into two Subordinated Note Purchase Agreements pursuant to which the Company sold and issued $24 million in aggregate principal amount of 5.875% fixed-to-floating rate subordinated notes due 2028 and $42 million in aggregate principal amount of 6.40% fixed-to-floating rate subordinated notes due 2033 (collectively, the “Notes”).

The Notes are not convertible into or exchangeable for any other securities or assets of the Company or any of its subsidiaries. The Notes are not subject to redemption at the option of the holder. Principal and interest on the Notes are subject to acceleration only in limited circumstances. The Notes are unsecured, subordinated obligations of the Company and rank junior in right to payment to the Company’s current and future senior indebtedness, and each Note is pari passu in right to payment with respect to the other Notes.

Reconciliation of Non-GAAP Financial Measures

Our accounting and reporting policies conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP measures are used by management to supplement the evaluation of our performance. This Quarterly Report on Form 10-Q includes operating net earnings, operating earnings per share, fully tax equivalent (“FTE”) net interest income, FTE net interest margin and tangible book value per common share. The Company believes that the non-GAAP financial measures included in this Quarterly Report on Form 10-Q allow management and investors to understand and compare results in a more consistent manner for the periods presented herein. The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 25.3% tax rate. Management believes that it is a standard practice in the banking industry to present net interest income and net interest margin on a fully tax equivalent basis, and believes it enhances the comparability of income and expenses arising from taxable and nontaxable sources. Non-GAAP financial measures should be considered supplemental and not a substitute for the Company’s results reported in accordance with GAAP for the periods presented, and other bank holding companies may define or calculate these measures differently. These non-GAAP financial measures should not be considered in isolation and do not purport to be an alternative to net income, earnings per share, net interest income, net interest margin, book value per common share or other GAAP financial measures as a measure of operating performance. A reconciliation of these non-GAAP financial measures to the most comparable GAAP measure is provided below.

Operating Net Earnings

($ in thousands)	Three Months			Three Months
	Ended			Ended
	March 31, 2020			March 31, 2019
Net income available to common
shareholders	$	8,311		$	7,635
Effect of acquisition charges		740			3,179
Tax on acquisition charges		(164	)		(712	)
Treasury awards		-			(233	)
Tax on Treasury awards		-			59
Net earnings available to common
shareholders, operating	$	8,887		$	9,928

Operating Earnings per Share

($ in thousands)	Three Months			Three Months
	Ended			Ended
	March 31, 2020			March 31, 2019
Book value per common share	$	29.49		$	26.30
Effect of intangible assets per share		9.97			8.51
Tangible book value per common share	$	19.52		$	17.79
Diluted earnings per share	$	0.44		$	0.48
Effect of acquisition charges		0.04			0.21
Tax on acquisition charges		(0.01	)		(0.05	)
Effect of Treasury Awards		-			(0.01	)
Tax on Treasury Awards		-			-
Diluted earnings per share, operating	$	0.47		$	0.63

43

Net Interest Income Fully Tax Equivalent

($ in thousands)	Three Months			Three Months
	Ended			Ended
	March 31, 2020			March 31, 2019
Net interest income	$	34,065		$	27,131
Tax exempt investment income		(1,360	)		(758	)
Taxable investment income		1,821			1,015
Net interest income fully tax equivalent	$	34,526		$	27,388
Average earning assets	$	3,517,143		$	2,815,680
Net interest margin fully tax equivalent		3.93	%		3.89	%

Pre-Tax Pre-Provision Operating Earnings

($ in thousands)	Three Months		Three Months
	Ended		Ended
	March 31, 2020		March 31, 2019
Earnings before income taxes	$	9,998	$	9,669
Acquisition charges		740		3,179
Provision for loan losses		7,102		1,123
Treasury Awards		-		(233	)
Pre-Tax, Pre-Provision Operating Earnings	$	17,840	$	13,738

ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk arises from changes in interest rates, exchange rates, commodity prices and equity prices. The Company does not engage in the trading of financial instruments, nor does it have exposure to currency exchange rates. Our market risk exposure is primarily that of interest rate risk, and we have established policies and procedures to monitor and limit our earnings and balance sheet exposure to changes in interest rates. The principal objective of interest rate risk management is to manage the financial components of the Company’s balance sheet in a manner that will optimize the risk/reward equation for earnings and capital under a variety of interest rate scenarios.

To identify areas of potential exposure to interest rate changes, we utilize commercially available modeling software to perform earnings simulations and calculate the Company’s market value of portfolio equity under varying interest rate scenarios every month. The model imports relevant information for the Company’s financial instruments and incorporates Management’s assumptions on pricing, duration, and optionality for anticipated new volumes. Various rate scenarios consisting of key rate and yield curve projections are then applied in order to calculate the expected effect of a given interest rate change on interest income, interest expense, and the value of the Company’s financial instruments. The rate projections can be shocked (an immediate and parallel change in all base rates, up or down), ramped (an incremental increase or decrease in rates over a specified time period), economic (based on current trends and econometric models) or stable (unchanged from current actual levels).

44

The following table shows the estimated changes in net interest income at risk and market value of equity along with policy limits:

	Net Interest Income at Risk						Market Value of Equity
Change in Interest Rates	% Change from Base			Policy Limit			% Change from Base			Policy Limit
Up 400 bps		4.8	%		-20.0	%		30.3	%		-40.0	%
Up 300 bps		4.2	%		-15.0	%		27.2	%		-30.0	%
Up 200 bps		2.3	%		-10.0	%		21.5	%		-20.0	%
Up 100 bps		0.3	%		-5.0	%		12.6	%		-10.0	%
Down 100 bps		-1.5	%		-5.0	%		-9.5	%		-10.0	%
Down 200 bps		-2.9	%		-10.0	%		-2.3	%		-20.0	%

 We use seven standard interest rate scenarios in conducting our 12-month net interest income simulations: “static,” upward shocks of 100, 200, 300 and 400 basis points, and downward shocks of 100, and 200 basis points. Pursuant to policy guidelines, we typically attempt to limit the projected decline in net interest income relative to the stable rate scenario to no more than 5% for a 100 basis point (bp) interest rate shock, 10% for a 200 bp shock, 15% for a 300 bp shock, and 20% for a 400 bp shock. As of March 31, 2020, the Company had the following estimated net interest income sensitivity profile, without factoring in any potential negative impact on spreads resulting from competitive pressures or credit quality deterioration:

March 31, 2020	Net Interest Income at Risk – Sensitivity Year 1
($ in thousands)	-200 bp			-100 bp			STATIC		+100 bp			+200 bp			+300 bp			+400 bp
Net Interest Income		114,788			116,371			118,182		118,494			120,876			123,111			123,899
Dollar Change		-3,394			-1,811					312			2,694			4,929			5,717
NII @ Risk - Sensitivity Y1		-2.9	%		-1.5	%				0.3	%		2.3	%		4.2	%		4.8	%
Policy Limits		-10.0	%		-5.0	%				-5.0	%		-10.0	%		-15.0	%		-20.0	%

If there were an immediate and sustained downward adjustment of 200 basis points in interest rates, all else being equal, net interest income over the next twelve months would likely be approximately $3.4 million lower than in a stable interest rate scenario, for a negative variance of 2.9%. The unfavorable variance increases if rates were to drop below 200 basis points, due to the fact that certain deposit rates are already relatively low (on NOW accounts and savings accounts, for example), and will hit a natural floor of close to zero while non-floored variable-rate loan yields continue to drop. This effect would be exacerbated by accelerated prepayments on fixed-rate loans and mortgage-backed securities when rates decline, although rate floors on some of our variable-rate loans partially offset other negative pressures. The potential percentage drop in net interest income exceeds our internal policy guidelines in declining interest rate scenarios and we will continue to monitor our interest rate risk profile and take corrective action as deemed appropriate.

Net interest income would likely improve by $2.7 million, or 2.3%, if interest rates were to increase by 200 basis points relative to a stable interest rate scenario, with the favorable variance expanding the higher interest rates rise. The initial increase in rising rate scenarios will be limited to some extent by the fact that some of our variable-rate loans are currently at rate floors, resulting in a re-pricing lag while base rates are increasing to floored levels, but the Company would expect to benefit from a material upward shift in the yield curve.

The Company’s one year cumulative GAP ratio is approximately 156.0%, which means that there are more assets repricing than liabilities within the first year. The Company is “asset-sensitive.” These results are based on cash flows from assumptions of assets and liabilities that reprice (maturities, likely calls, prepayments, etc.) Typically, the net interest income of asset-sensitive financial institutions should improve with rising rates and decrease with declining rates.

If interest rates change in the modeled amounts, our assets and liabilities may not perform as anticipated.  Measuring interest rate risk has inherent limitations including model assumptions.  For example, changes in market indices as modeled in conjunction with a changes in the shapes of the yield curves could result in different net interest income.    We consider many factors in monitoring our interest rate risk, and management adjusts strategies for the balance sheet and earnings as needed.

In addition to the net interest income simulations shown above, we run stress scenarios modeling the possibility of no balance sheet growth, the potential runoff of “surge” core deposits, which flowed into the Company in the most recent economic cycle, and potential unfavorable movement in deposit rates relative to yields on earning assets. Even though net interest income will naturally be lower with no balance sheet growth, the rate-driven variances projected for net interest income in a static growth environment are similar to the changes noted above for our standard projections. When a greater level of non-maturity deposit runoff is assumed or unfavorable deposit rate changes are factored into the model, projected net interest income in declining rate and flat rate scenarios does not change materially relative to standard growth projections. However, the benefit we would otherwise experience in rising rate scenarios is minimized and net interest income remains relatively flat.

45

The economic value (or “fair value”) of financial instruments on the Company’s balance sheet will also vary under the interest rate scenarios previously discussed. The difference between the projected fair value of the Company’s financial assets and the fair value of its financial liabilities is referred to as the economic value of equity (“EVE”), and changes in EVE under different interest rate scenarios are effectively a gauge of the Company’s longer-term exposure to interest rate risk. Fair values for financial instruments are estimated by discounting projected cash flows (principal and interest) at projected replacement interest rates for each account type, while the fair value of non-financial accounts is assumed to equal their book value for all rate scenarios. An economic value simulation is a static measure utilizing balance sheet accounts at a given point in time, and the measurement can change substantially over time as the characteristics of the Company’s balance sheet evolve and interest rate and yield curve assumptions are updated.

The change in economic value under different interest rate scenarios depends on the characteristics of each class of financial instrument, including stated interest rates or spreads relative to current or projected market-level interest rates or spreads, the likelihood of principal prepayments, whether contractual interest rates are fixed or floating, and the average remaining time to maturity. As a general rule, fixed-rate financial assets become more valuable in declining rate scenarios and less valuable in rising rate scenarios, while fixed-rate financial liabilities gain in value as interest rates rise and lose value as interest rates decline. The longer the duration of the financial instrument, the greater the impact a rate change will have on its value. In our economic value simulations, estimated prepayments are factored in for financial instruments with stated maturity dates, and decay rates for non-maturity deposits are projected based on historical patterns and Management’s best estimates. The table below shows estimated changes in the Company’s EVE as of March 31, 2020, under different interest rate scenarios relative to a base case of current interest rates:

	Balance Sheet Shock
($ in thousands)	-200 bp			-100 bp			STATIC (Base)		+100 bp			+200 bp			+300 bp			+400 bp
Market Value of Equity		756,984			701,119			774,404		872,120			940,598			985,105			1,008,703
Change in EVE from base		-17,420			-73,285					97,716			166,194			210,701			234,299
% Change		-2.3	%		-9.5	%				12.6	%		21.5	%		27.2	%		30.3	%
Policy Limits		-20.0	%		-10.0	%				-10.0	%		-20.0	%		-30.0	%		-40.0	%

The table shows that our EVE will generally deteriorate in declining rate scenarios, but should benefit from a parallel shift upward in the yield curve. We also run stress scenarios for EVE to simulate the possibility of higher loan prepayment rates, unfavorable changes in deposit rates, and higher deposit decay rates. Model results are highly sensitive to changes in assumed decay rates for non-maturity deposits, in particular.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

As of March 31, 2020, (the “Evaluation Date”), we carried out an evaluation, under the supervision of and with the participation of our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Disclosure controls and procedures are controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and our Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer have concluded that as of the Evaluation Date, our disclosure controls and procedures are effective to ensure that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control over financial reporting, as such term is defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act, during the fiscal quarter ended March 31, 2020 that have materially affected, or that are reasonably likely to materially affect, our internal control over financial reporting.

46

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company is involved in various legal proceedings in the normal course of business. Management does not believe, based on currently available information, that the outcome of any such proceedings will have a material adverse effect on our financial condition or results of operations.

ITEM 1A. RISK FACTORS

The following represents a material change in our risk factors from those disclosed in Part I - “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2019.

The novel coronavirus, COVID-19, may adversely affect our business, financial condition, results of operations and our liquidity in the short term and for the foreseeable future.

In March 2020, the outbreak of COVID-19 caused by a novel strain of the coronavirus was recognized as a pandemic by the World Health Organization. Shortly thereafter, the President of the United States declared a National Emergency throughout the United States attributable to such outbreak. The outbreak has become increasingly widespread in the United States, including in the markets in which we operate. The Company has taken a number of steps to assess the effects, and mitigate the adverse consequences to its businesses, of the outbreak; though the magnitude of the impact remains to be seen, the Company’s business will likely be adversely impacted by the outbreak of COVID-19.

As previously disclosed in Part I - Item IA - Risk Factors” of the Company’s 2019 Form 10-K, the Company’s operations and profitability are impacted by business and economic conditions generally, as well as those in the primary banking markets in which it operates. The COVID-19 pandemic has resulted in historic job losses and decreases in economic activity. While the duration and full extent of job losses and magnitude of economic dislocation are not yet known, it is clear that they may impact the ability of individuals and businesses to make payments, adversely affect the value of underlying collateral and the ability of guarantors to make payments in the case of default, which may decrease demand for the Company’s products and services and otherwise adversely impact the Company’s financial condition, results of operations and business.

The United States and various state and local governments have implemented various programs designed to aid individuals and businesses, but the impact of, and extent to which, these efforts will be successful cannot be determined at this time. We have participated in some of these programs, including PPP, and likely will continue to participate in and facilitate such programs. Such programs have been developed and implemented rapidly, often with little immediate guidance from regulatory authorities, creating uncertainty regarding the rules for participating in and facilitating these programs in a compliant manner. We may experience losses as a result of our participation in and facilitation of PPP and similar government stimulus and relief programs, including losses arising from fraud, litigation or regulatory action.

COVID-19 presents a significant risk to our loan portfolio. Timely loan repayment and the value of collateral supporting the loans are affected by the strength of our borrower’s business. Concern about the spread of COVID-19 has caused and is likely to continue to cause business shutdowns, limitations on commercial activity and financial transactions, labor shortages, supply chain interruptions, increased unemployment and commercial property vacancy rates, reduced profitability and ability for property owners to make mortgage payments, and overall economic and financial market instability, all of which may cause our customers to be unable to make scheduled loan payments. If the effects of COVID-19 result in widespread and sustained repayment shortfalls on loans in our portfolio, we could incur significant delinquencies, foreclosures and credit losses, particularly if the available collateral is insufficient to cover our exposure. The future effects of COVID-19 on economic activity could negatively affect the collateral values associated with our existing loans, the ability to liquidate the real estate collateral securing our residential and commercial real estate loans, our ability to maintain loan origination volume and to obtain additional financing, the future demand for or profitability of our lending and services, and the financial condition and credit risk of our customers. Further, in the event of delinquencies, regulatory changes and policies designed to protect borrowers may slow or prevent us from making our business decisions or may result in a delay in our taking certain remediation and collection actions, such as foreclosure. Approximately 20% of our loan portfolio also includes exposure to sectors that are expected to be subject to increased risk from COVID-19, including hotels, restaurants, retail, convenience stores, healthcare, and direct energy.

47

As a result of the adverse impact of COVID-19 on our customers, we have faced and may continue to face a decrease in demand for certain products, reduced access to our branches by our customers, and disruptions in the operations of its vendors. The pandemic could also result in recognition of additional credit losses in the Company’s loan portfolios and increase its allowance for credit losses as both businesses and consumers are negatively impacted by the economic downturn. In addition, in future periods the Company will be required to evaluate the impact of COVID-19 on the carrying value of certain of its assets, including goodwill, and to conduct impairments tests on those assets, which may result in impairment charges on these assets in future periods that could be material.

Effective March 2020, the Federal Reserve lowered the primary credit rate by 150 basis points to 0.25 percent to mitigate the effects of the COVID-19 pandemic and to support the liquidity and stability of banking institutions as they serve the increased demand for credit. We expect a long duration of reduced interest rates to negatively impact our net interest income, margin, cost of borrowing and future profitability and to have a material adverse effect on our financial results for the remainder of 2020.

In order to protect the health of our customers and employees, and to comply with applicable government restrictions, we have modified our business practices, including restricting employee travel, directing many employees to work remotely, cancelling in-person meetings and implementing our business continuity plans and protocols to the extent necessary. In compliance with social distancing mandates and recommendations issued by federal, state and local governments to combat the spread of the virus, our branches are servicing clients primarily through drive-thrus with limited lobby access by appointment only. We may take further such actions that we determine are in the best interest of our employees, customers and communities or as may be required by government order. These precautions could impact demand for the Company’s products and services.

As many of our employees are required to work from home, our internal controls over financial reporting could also be negatively affected as the remote working environment could necessitate new processes, procedures, and controls. The increased reliance on remote access to information systems also increases the Company’s exposure to potential cybersecurity breaches and could impact the Company’s productivity. Additionally, the Company’s business customers are increasingly required to work remotely as well and may not have appropriately secured remote networks may be more vulnerable to cyber-attacks or phishing schemes that could also affect us. Furthermore, if a large proportion of the Company’s key employees were to contract COVID-19 or be quarantined as a result of the virus, then the Company’s operations could be adversely impacted and its business continuity plans may not prove effective..

Any of these occurrences could have a material adverse effect on the Company’s financial condition, results of operations and business The extent to which the pandemic impacts the Company’s results will depend on future developments, which are highly uncertain and cannot be predicted, including the duration of the pandemic, government and regulatory responses to the pandemic, new information which may emerge concerning its severity and the actions necessary to contain it or address its impact, among others. Behavioral changes are not fully known and may not be temporary.

The potential effects of COVID-19 also could impact and heighten many of our risk factors included in Part I - “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2019. Including, but not limited to: risks associated with information technology and systems, including service interruptions or security breaches; disruptions in services provided by third parties; our ability to hire or retain key personnel; the analytical and forecasting models we use to estimate our loan losses and to measure the fair value of our financial instruments; general political or economic conditions in the U.S.; economic conditions in the geographic areas in which we operate; funding to provide liquidity; the failure to maintain an effective system of disclosure controls and procedures, including internal control over financial reporting; the value of our goodwill and other intangible assets; our susceptibility to fraud; the impact of governmental regulation and supervision; the soundness of other financial institutions; volatility in our stock price. However, as the COVID-19 situation is unprecedented and continuously evolving, the potential impacts to our risk factors that are further described in our Annual Report on Form 10-K for the year ended December 31, 2019, remain uncertain.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table provides information with respect to purchases of common stock of the Company made during the three months ended March 31, 2020, by the Company or any “affiliated purchaser” of the Company as defined in Rule 10b-18(a)(3) under the Exchange Act:

	Current Program
Period	Total Number of Shares Purchased		Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
January 2020		-	$	-		-		-
February 2020		10,991		34.42		-		-
March 2020		-		-		-		-
Total		10,991	$	34.42		-		-

The share listed above represents shares withheld by the Company in order to satisfy employee tax obligations for vesting of restricted stock awards.

48

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable

Item 5. Other Information

The Company is disclosing under this Item 5 the following information otherwise disclosable in a Current Report on Form 8-K under “Item 5.03. Amendments to Articles of Incorporation or Bylaws; Change in Fiscal Year”:

On May 7, 2020, our board of directors approved and adopted an Amendment No. 1 to our Amended and Restated Bylaws. Amendment No. 1 was adopted to clarify that (i) shareholders may participate meetings by means of remote communications to extent permitted by Mississippi law the board of directors, and (ii) meetings of shareholders can be held entirely by means of remote communication to the extent permitted by the Mississippi Business Corporation Act. In light of the uncertainty resulting from the COVID-19 pandemic, our 2020 annual meeting will be held in completely virtual annual meeting, as permitted by Executive Order No. 1469 issued by the Governor of the state of Mississippi on April 9, 2020.

The foregoing summary is subject to, and qualified in its entirety by, the full text of the Amended and Restated Bylaws, a copy of which is filed as Exhibit 3.4 to this Quarterly Report on Form 10-Q and is incorporated by reference into this Item 5.

ITEM 6. EXHIBITS

(a) Exhibits

Exhibit No.	Description
3.1	Amended and Restated Articles of Incorporation of The First Bancshares, Inc. (incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed on July 28, 2016).
3.2	Amendment to the Amended and Restated Articles of Incorporation of The First Bancshares, Inc. (incorporated by reference to Exhibit 3.2 of the Company’s Quarterly Report on Form 10-Q filed on August 9, 2018).
3.3	Amended and Restated Bylaws of The First Bancshares, Inc. effective as of March 17, 2016 (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed on March 18, 2016).
3.4	Amendment No. 1 to the Amended and Restated Bylaws of The First Bancshares, Inc. effective as of May 7, 2020*
4.1	Form of Certificate of Common Stock (incorporated by reference to Exhibit 4.3 to the Company’s Registration Statement No. 333-220491 on Form S-3 filed on September 15, 2017).
10.1	Amendment to Employment Agreement dated January 16, 2020, between The First, A National Banking Association, and M. Ray Cole, Jr.*
10.2	Amendment to Employment Agreement dated January 16, 2020, between The First, A National Banking Association, and Donna T. Lowery*
10.3	Supplemental Executive Retirement Agreement effective January 1, 2020 between The First, A National Banking Association and Milton R. Cole, Jr.*
31.1	Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
31.2	Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
32.1	Certification of principal executive officer pursuant to 18 U. S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
32.2	Certification of principal financial officer pursuant to 18 U. S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
_________
	101.INS XBRL Instance Document
	101.SCH XBRL Taxonomy Extension Schema
	101.CAL XBRL Taxonomy Extension Calculation Linkbase
	101.DEF XBRL Taxonomy Extension Definition Linkbase
	101.LAB XBRL Taxonomy Extension Label Linkbase
	101.PRE XBRL Taxonomy Extension Presentation Linkbase

* Filed herewith.

** Furnished herewith.

49

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	THE FIRST BANCSHARES, INC.
	(Registrant)
	/s/ M. RAY (HOPPY) COLE, JR.
May 11, 2020	M. Ray (Hoppy) Cole, Jr.
(Date)	Chief Executive Officer
	/s/ DONNA T. (DEE DEE) LOWERY
May 11, 2020	Donna T. (Dee Dee) Lowery, Executive
(Date)	Vice President and Chief Financial Officer

50

EX-3.4

Exhibit 3.4

AMENDMENT NO. 1

TO

AMENDED AND RESTATED BYLAWS

OF

THE FIRST BANCSHARES, INC.

Amendment No. 1 to the Amended and Restated Bylaws (the “Bylaws”) of The First Bancshares, Inc., a Mississippi corporation (the “Company”), adopted by the Board of Directors of the Company on May 7, 2020.

Article Two, Section 2.1 of the Bylaws is hereby deleted and replaced in its entirety to read as follows:

2.1. Place of Meetings. Meetings of the Corporation's shareholders may be held, as designated by the Board of Directors: (i) at any location inside or outside the State of Mississippi; (ii) solely by means of remote communication, to the extent permitted by the Mississippi Business Corporation Act; or (iii) if the Board of Directors does not specify a location, at the Corporation's principal office. The Board of Directors may in its sole discretion determine that any class of shares may participate in any meeting of shareholders by means of remote communication in accordance with the Mississippi Business Corporation Act.

EX-10.1

Exhibit 10.1

AMENDMENT TO EMPLOYMENT AGREEMENT

THIS AMENDMENT (“Amendment”) to the Employment Agreement dated as of May 31, 2011 (the “Employment Agreement”) by and between The First, a National Banking Association (the “Bank) and M. Ray (Hoppy) Cole, Jr. (the “Executive”), shall be effective as of the 16^th day of January, 2020.

1.Section 5(c) of the Employment Agreement shall be deleted in its entirety and replaced with the following:

“(c) Mandatory Reduction of Payments in Certain Events.

(i)       Notwithstanding anything in this Agreement to the contrary, in the event it shall be determined that any payment or distribution by Bank to or for the benefit of Executive (whether paid or payable or distributed or distributable pursuant to the terms of this Agreement or otherwise) (such benefits, payments or distributions are hereinafter referred to as “Payments”) would, if paid, be subject to the excise tax imposed by Section 4999 of the Code (the “Excise Tax”), then, prior to the making of any Payments to Executive, a calculation shall be made comparing (X) the net after-tax benefit to Executive of the Payments after payment by Executive of the Excise Tax, to (Y) the net after-tax benefit to Executive if the Payments had been limited to the extent necessary to avoid being subject to the Excise Tax. If the amount calculated under (X) above is less than the amount calculated under (Y) above, then the Payments shall be limited to the extent necessary to avoid being subject to the Excise Tax (the “Reduced Amount”). The reduction of the Payments due hereunder, if applicable, shall be made by first reducing cash Payments and then, to the extent necessary, reducing those Payments having the next highest ratio of Parachute Value (as defined below) to actual present value of such Payments as of the date of the Change in Control, as determined by the Determination Firm (as defined in Section 5(c)(ii)) below). For purposes of this Section 5(c), present value shall be determined in accordance with Section 280G(d)(4) of the Code. For purposes of this Section 5(c), the “Parachute Value” of a Payment means the present value as of the date of the Change in Control of the portion of such Payment that constitutes a “parachute payment” under Section 280G(b)(2) of the Code, as determined by the Determination Firm for purposes of determining whether and to what extent the Excise Tax will apply to such Payment.

(b)       All determinations required to be made under this Section 5(c), including whether an Excise Tax would otherwise be imposed, whether the Payments shall be reduced, the amount of the Reduced Amount, and the assumptions to be utilized in arriving at such determinations, shall be made by an accounting firm or compensation consulting firm selected by Bank (the “Determination Firm”) which shall provide detailed supporting calculations both to Bank and Executive within 15 business days after the receipt of notice from Executive that a Payment is due to be made, or such earlier time as is requested by Bank. All fees and expenses of the Determination Firm shall be borne solely by Bank. Any determination by the Determination Firm shall be binding upon Bank and Executive. As a result of the uncertainty in the application of Section 4999 of the Code at the time of the initial determination by the Determination Firm hereunder, it is possible that Payments which Executive was entitled to, but did not receive pursuant to Section 5(c)(i), could have been made without the imposition of the Excise Tax (“Underpayment”), consistent with the calculations required to be made hereunder. In such event, the Determination Firm shall determine the amount of the Underpayment that has occurred and any such Underpayment shall be promptly paid by Bank to or for the benefit of Executive but no later than March 15 of the year after the year in which the Underpayment is determined to exist, which is when the legally binding right to such Underpayment arises.

(c)       In the event that the provisions of Code Section 280G and 4999 or any successor provisions are repealed without succession, this Section 5(c) shall be of no further force or effect.”

2.Section 6 of the Employment Agreement shall be deleted in its entirety and replaced with the following:

“In the event of a termination of Executive's employment for any reason, Executive covenants and agrees that for a period of one (1) year after his termination of employment ("Restricted Period"), not to compete, directly or indirectly, with the Bank or any of its affiliates within fifty (50) miles of any branch or office of the Bank or its affiliates ("Restricted Area"). Such competition shall include, but not be limited to, participating in or investing in banking or consulting services provided to individuals or businesses within the Restricted Area for the Restricted Period. However, nothing in this Agreement shall be constructed in any way to prevent Executive from becoming employed in any such business that is located outside of the Restricted Area, nor should this Agreement be constructed to prevent Executive from becoming employed during the Restricted Period by any business within the Restricted Area that does not compete directly or indirectly with the Bank or any of its affiliates.”

3.                   The following new Section 11 shall be added to the Employment Agreement:

“11. Code Section 409A.

(a)       General. This Agreement shall be interpreted and administered in a manner so that any amount or benefit payable hereunder shall be paid or provided in a manner that is either exempt from or compliant with the requirements of Section 409A of the Code and applicable Internal Revenue Service guidance and Treasury Regulations issued thereunder (and any applicable transition relief under Section 409A of the Code). Nevertheless, the tax treatment of the benefits provided under the Agreement is not warranted or guaranteed. Neither Bank nor its directors, officers, employees, or advisers shall be held liable for any taxes, interest, penalties, or other monetary amounts owed by Executive as a result of the application of Section 409A of the Code.

(b)       Definitional Restrictions. Notwithstanding anything in this Agreement to the contrary, to the extent that any amount or benefit that would constitute non-exempt “deferred compensation” for purposes of Section 409A of the Code (“Non-Exempt Deferred Compensation”) would otherwise be payable or distributable hereunder, or a different form of payment of such Non-Exempt Deferred Compensation would be effected, such Non-Exempt Deferred Compensation will not be payable or distributable to Executive, and/or such different form of payment will not be effected, by reason of such circumstance unless the circumstances giving rise to such payment event meet any description or definition of “change in control event” or “separation from service,” as the case may be, in Section 409A of the Code and applicable regulations (without giving effect to any elective provisions that may be available under such definition). This provision does not affect the dollar amount or prohibit the vesting of any Non-Exempt Deferred Compensation termination of employment, however defined. If this provision prevents the payment or distribution of any Non-Exempt Deferred Compensation, or the application of a different form of payment, then such payment or distribution shall be made at the time and in the form that would have applied absent the non-409A-conforming event.

(c)       Treatment of Installment Payments. Each payment of termination benefits under this Agreement, including but not limited to Section 6, shall be considered a separate payment, as described in Treas. Reg. Section 1.409A-2(b)(2), for purposes of Section 409A of the Code.

(d)       Six-Month Delay in Certain Circumstances. Notwithstanding anything in this Agreement to the contrary, if any amount or benefit that would constitute Non-Exempt Deferred Compensation would otherwise be payable or distributable under this Agreement by reason of Executive’s separation from service during a period in which he is a Specified Employee (as defined below), then, subject to any permissible acceleration of payment by Bank under Treas. Reg. Section 1.409A-3(j)(4)(ii) (domestic relations order), (j)(4)(iii) (conflicts of interest), or (j)(4)(vi) (payment of employment taxes): (i) the amount of such Non-Exempt Deferred Compensation that would otherwise be payable during the six-month period immediately following Executive’s separation from service will be accumulated through and paid or provided on the first day of the seventh month following Executive’s separation from service (or, if Executive dies during such period, within 30 days after Executive’s death) (in either case, the “Required Delay Period”); and (ii) the normal payment or distribution schedule for any remaining payments or distributions will resume at the end of the Required Delay Period. For purposes of this Agreement, the term “Specified Employee” has the meaning given such term in Code Section 409A and the final regulations thereunder.

(e)       Timing of Reimbursements and In-kind Benefits. If Executive is entitled to be paid or reimbursed for any taxable expenses under this Agreement, and such payments or reimbursements are includible in Executive’s federal gross taxable income, the amount of such expenses reimbursable in any one calendar year shall not affect the amount reimbursable in any other calendar year, and the reimbursement of an eligible expense must be made no later than December 31 of the year after the year in which the expense was incurred. No right of Executive to reimbursement of expenses under this Agreement shall be subject to liquidation or exchange for another benefit.

(f)       Permitted Acceleration. Bank shall have the sole authority to make any accelerated distribution permissible under Treas. Reg. Section 1.409A-3(j)(4) to Executive of deferred amounts, provided that such distribution meets the requirements of Treas. Reg. Section 1.409A-3(j)(4).”

4.The Employment Agreement, as modified by the terms of this Amendment, shall continue in full force and effect from and after the date of the adoption of this Amendment.

IN WITNESS WHEREOF, the parties have caused this Amendment to be duly executed and delivered on the day and year first above written.

The first, a national banking association.
By:	/s/ Donna T. (Dee Dee) Lowery
Name:	Donna T. (Dee Dee) Lowery
Title:	EVP and CFO

EXECUTIVE

/s/ M. Ray (Hoppy) Cole, Jr.

M. Ray (Hoppy) Cole, Jr.

EX-10.2

Exhibit 10.2

AMENDMENT TO EMPLOYMENT AGREEMENT

THIS AMENDMENT (“Amendment”) to the Employment Agreement dated as of October 17, 2019 (the “Employment Agreement”) by and between The First, a National Banking Association (the “Employer) and Donna T. (Dee Dee) Lowery (the “Executive”), shall be effective as of the 16^th day of January, 2020.

1. Section 10 of the Employment Agreement shall be deleted in its entirety and replaced with the following:

“10. Mandatory Reduction of Payments in Certain Events.

(a)       Notwithstanding anything in this Agreement to the contrary, in the event it shall be determined that any payment or distribution by Employer to or for the benefit of Executive (whether paid or payable or distributed or distributable pursuant to the terms of this Agreement or otherwise) (such benefits, payments or distributions are hereinafter referred to as “Payments”) would, if paid, be subject to the excise tax imposed by Section 4999 of the Code (the “Excise Tax”), then, prior to the making of any Payments to Executive, a calculation shall be made comparing (i) the net after-tax benefit to Executive of the Payments after payment by Executive of the Excise Tax, to (ii) the net after-tax benefit to Executive if the Payments had been limited to the extent necessary to avoid being subject to the Excise Tax. If the amount calculated under (i) above is less than the amount calculated under (ii) above, then the Payments shall be limited to the extent necessary to avoid being subject to the Excise Tax (the “Reduced Amount”). The reduction of the Payments due hereunder, if applicable, shall be made by first reducing cash Payments and then, to the extent necessary, reducing those Payments having the next highest ratio of Parachute Value (as defined below) to actual present value of such Payments as of the date of the Change in Control, as determined by the Determination Firm (as defined in Section 10(b) below). For purposes of this Section 10, present value shall be determined in accordance with Section 280G(d)(4) of the Code. For purposes of this Section 10, the “Parachute Value” of a Payment means the present value as of the date of the Change in Control of the portion of such Payment that constitutes a “parachute payment” under Section 280G(b)(2) of the Code, as determined by the Determination Firm for purposes of determining whether and to what extent the Excise Tax will apply to such Payment.

(b)       All determinations required to be made under this Section 10, including whether an Excise Tax would otherwise be imposed, whether the Payments shall be reduced, the amount of the Reduced Amount, and the assumptions to be utilized in arriving at such determinations, shall be made by an accounting firm or compensation consulting firm selected by Employer (the “Determination Firm”) which shall provide detailed supporting calculations both to Employer and Executive within 15 business days after the receipt of notice from Executive that a Payment is due to be made, or such earlier time as is requested by Employer. All fees and expenses of the Determination Firm shall be borne solely by Employer. Any determination by the Determination Firm shall be binding upon Employer and Executive. As a result of the uncertainty in the application of Section 4999 of the Code at the time of the initial determination by the Determination Firm hereunder, it is possible that Payments which Executive was entitled to, but did not receive pursuant to Section 10(a), could have been made without the imposition of the Excise Tax (“Underpayment”), consistent with the calculations required to be made hereunder. In such event, the Determination Firm shall determine the amount of the Underpayment that has occurred and any such Underpayment shall be promptly paid by Employer to or for the benefit of Executive but no later than March 15 of the year after the year in which the Underpayment is determined to exist, which is when the legally binding right to such Underpayment arises.

(c)       In the event that the provisions of Code Section 280G and 4999 or any successor provisions are repealed without succession, this Section 10 shall be of no further force or effect.”

2. The Employment Agreement, as modified by the terms of this Amendment, shall continue in full force and effect from and after the date of the adoption of this Amendment.

IN WITNESS WHEREOF, the parties have caused this Amendment to be duly executed and delivered on the day and year first above written.

The first, a national banking association.
By:	/s/ M. Ray (Hoppy) Cole, Jr.
Name:	M. Ray (Hoppy) Cole, Jr.
Title:	President and Chief Executive Officer

EXECUTIVE

/s/ Donna T. (Dee Dee) Lowery

Donna T. (Dee Dee) Lowery

EX-10.3

Exhibit 10.3

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

First, A National Banking Association

SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN AGREEMENT

THIS SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (“Agreement”) is made and entered into this 1^st day of January 2020 (“Effective Date”), between First, A National Banking Association (“Bank”), a commercial bank located in Hattiesburg, Mississippi and Milton R. Cole, Jr. (“Executive”).

Article I

Purpose

The purpose of this Agreement is to further the growth and development of the Bank by providing Executive with supplemental retirement income, and thereby encourage Executive’s productive efforts on behalf of the Bank and the Bank’s shareholders, and to align the interests of the Executive and those shareholders. The Bank promises to make certain payments to the Participant, or the Participant’s Beneficiary, at retirement, death, or upon some other qualifying event pursuant to the terms of this Agreement.

Article 2

Benefit Tables

The following tables describe the benefits available to the Executive, or the Executive’s Beneficiary, upon the occurrence of certain events. Capitalized terms have the meanings given them in Article 3. Each benefit described is in lieu of any other benefit herein, except as expressly stated otherwise.

Table A: Retirement Benefits

Distribution Event	Amount of Benefit	Form of Benefit	Timing of Benefit Distribution
Separation from Service following attainment of age 65 while in the employment of the Bank	$208,695 per year	Equal Monthly Installments	Payment begins: First day of the first month following Separation from Service Duration: Lifetime Benefit

1

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

Table B: Benefit Available Prior to Retirement

Distribution Event	Amount of Benefit	Form of Benefit	Timing of Benefit Distribution
Separation from Service prior to age 65, excluding for Cause, Change in Control and Death	The Executive’s vesting in the $208,695 annual benefit shall increase by 1.205% per month from the Effective Date of this agreement and continuing until a Separation of Service occurs. See Schedule A	Equal Monthly Installments	Payment begins: First day of the first month following age 65 Duration: Lifetime Benefit
Change in Control, followed by an Involuntary Separation from Service, prior to age 65	$208,695 per year	Equal Monthly Installments	Payment begins: First day of the first month following age 65 Duration: Lifetime Benefit
Death prior to Separation from Service	$3,547,815	Lump Sum	Payment begins (to Beneficiary): 60 days following Executive’s death
Death subsequent to Separation from Service after the attainment of age 65	100% of the Accrued Liability Balance	Lump Sum	Payment begins (to Beneficiary): 60 days following Executive’s death

Article 3

Definitions and Construction

It is intended that this Agreement comply and be construed in accordance with Section 409A of the Internal Revenue Code (the "Code"). It is also intended that the Agreement be "unfunded" and maintained for a select group of management or highly compensated employees of the Bank, for purposes of the Employee Retirement Income Security Act of 1974, as amended ("ERISA") and not be construed to provide income to the Executive or Beneficiary under Code prior to actual receipt of benefits.

Where the following words and phrases appear in the Agreement, they shall have the respective meanings set forth below, unless their context clearly indicates to the contrary:

3.1 “Accrued Liability Balance” shall mean the amount accrued by the Bank to fund the future benefit expense associated with this Agreement. The Bank shall account for this benefit using Generally Accepted Accounting Principles, regulatory accounting guidance of the Bank’s primary federal regulator, and other applicable accounting guidance, including APB 12, FAS 106, and FAS 87. Accordingly, the Bank shall establish a liability retirement account for the Executive into which appropriate accruals shall be made using a reasonable discount rate, and which may be adjusted from time to time.

2

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

3.2 “Beneficiary” shall mean the person(s) designated by the Executive, including the estate of the Executive, entitled to a benefit under this Agreement.

3.3 “Board” shall mean the Board of Directors of the Bank.

3.4 “Change in Control” shall mean a change in ownership or control of the Bank as defined in Treasury Regulation §1.409A-3(i)(5) or any subsequently applicable published authority or guidance.

3.5 “Disability” shall mean the Executive, while actively employed by the Bank: (i) is unable to engage in any substantial gainful activity by reason of any medically determinable physical or mental impairment which can be expected to result in death or can be expected to last for a continuous period of not less than twelve (12) months; or (ii) is, by reason of any medically determinable physical or mental impairment which can be expected to result in death or can be expected to last for a continuous period of not less than twelve (12) months, receiving income replacement benefits for a period of not less than three (3) months under an accident and health plan covering employees of the Bank. Medical determination of Disability may be made by either the Social Security Administration or by the provider of an accident or health plan covering employees of the Bank, provided that the definition of Disability applied under such Disability insurance program complies with the requirements of the preceding sentence. Upon the request of the Plan Administrator, the Executive must submit proof to the Plan Administrator of Social Security Administration’s or the provider’s determination.

3.6 "Good Reason" shall mean the occurrence of any of the following conditions without Executive's consent:

(a) a material diminution in the Executive's annual base compensation, other than a decrease in annual salary that is consistent with decreases in annual base salary awarded to other executives and key employees of the Bank in commensurate positions and with commensurate duties;

(b) a material diminution in Executive's authority, duties or responsibilities from those which Executive held immediately prior to the closing date of the Change in Control;

(c) a material change in the geographic location at which Executive must perform services, provided, however, that any such relocation request shall not be considered a material change if such relocation is within a fifty-five (55) mile radius of the office at which Executive was based on the Effective Date of this Agreement.

(d) any other action or inaction that constitutes a material breach by the Bank of any agreement pursuant to which Executive performs services for the Bank.

3

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

3.7 "Involuntary Separation from Service" shall mean that the Bank terminates Executive's employment at any time prior to age 65 and such termination is not considered a Termination for Cause. A Separation from Service for Good Reason, as defined above, will also be treated as an Involuntary Separation from Service.

3.8 “Separation from Service” shall mean that the Executive has retired or otherwise has a termination of employment with the Bank. For purposes of this Agreement, whether a termination of employment or service has occurred is determined based on whether the facts and circumstances indicate that the Bank and Executive reasonably anticipated that no further services would be performed after a certain date, or that the level of bona fide services the Executive would perform after such date (whether as an Executive or as an independent contractor) would permanently decrease to no more than twenty percent (20%) of the average level of bona fide services performed (whether as an Executive or an independent contractor) over the immediately preceding thirty-six (36) month period (or the full period of services to the Bank if the Executive has been providing services to the Bank less than 36 months). Facts and circumstances to be considered in making this determination include, but are not limited to, whether the Executive continues to be treated as an Executive for other purposes (such as continuation of salary and participation in Executive benefit programs), whether similarly situated service providers have been treated consistently, and whether the Executive is permitted, and realistically available, to perform services for other service recipients in the same line of business. An Executive will be presumed not to have separated from service where the level of bona fide services performed continues at a level that is fifty percent (50%) or more of the average level of service performed by the Executive during the immediately preceding thirty-six (36) month period. A Separation from Service will not be deemed to have occurred while the Executive is on military leave, sick leave, or other bona fide leave of absence, provided Executive has the right to reemployment under an applicable statute or by contract.

3.9 “Termination for Cause” shall mean:

(a) Gross negligence or gross neglect of duties to the Bank; or

(b) Conviction of a felony or of a gross misdemeanor involving moral turpitude in connection with the Executive’s employment with the Bank; or

(c) Fraud, disloyalty, dishonesty or willful violation of any law or significant Bank policy committed in connection with the Executive's employment and resulting in a material adverse effect on the Bank

4

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

Article 4

Beneficiary

4.1 Beneficiary. Executive shall have the right to name a Beneficiary of the death benefit, if any, described in Article 1 herein. Executive shall have the right to name such Beneficiary at any time prior to Executive’s death and submit it to the Plan Administrator (or Plan Administrator’s representative) on the form provided. Once received and acknowledged by the Plan Administrator, the form shall be effective. The Executive may change a Beneficiary designation at any time by submitting a new form to the Plan Administrator. Any such change shall follow the same rules as for the original Beneficiary designation and shall automatically supersede the existing Beneficiary form on file with the Plan Administrator.

4.2 Failure to Designate a Beneficiary. If Executive dies without a valid Beneficiary designation on file with the Plan Administrator, the Executive’s surviving spouse, if any, shall become the designated Beneficiary. If Executive has no surviving spouse, death benefits shall be paid to the personal representative of Executive’s estate.

4.3 Facility of Distribution. If the Plan Administrator determines in its discretion that a benefit is to be paid to a minor, to a person declared incompetent, or to a person incapable of handling the disposition of that person’s property, the Plan Administrator may direct distribution of such benefit to the guardian, legal representative or person having the care or custody of such minor, incompetent person or incapable person. The Plan Administrator may require proof of incompetence, minority or guardianship as it may deem appropriate prior to distribution of the benefit. Any distribution of a benefit shall be a distribution for the account of the Executive and the Beneficiary, as the case may be, and shall be a complete discharge of any liability under the Agreement for such distribution amount.

Article 5

General Limitation

5.1 Termination for Cause. Notwithstanding any provision of this Agreement to the contrary, the Bank shall not distribute any benefit under this Agreement if Executive’s employment is terminated for Cause.

5.2 Removal. Notwithstanding any provision of this Agreement to the contrary, the Bank shall not distribute any benefit under this Agreement if the Executive is subject to a final removal or prohibition order issued by an appropriate federal banking agency pursuant to Section 8(e) of the Federal Deposit Insurance Act.

5

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

5.3 Noncompetition. In consideration of any benefits received hereunder, the Executive shall not, during the term of employment with the Bank and for a period of two (2) years after Separation from Service with the Bank for any reason other than Cause, either directly or indirectly own, have a proprietary interest in, be employed by, or serve as a consultant to or for any retail banking business (other than the Bank and its subsidiaries) which is engaged in the same or similar field of endeavor as that of the Bank (including any of the Bank’s present or future subsidiaries) and which is located within fifty (50) miles of any location where the Bank (including any of the Bank’s present or future subsidiaries) is engaged in business. In addition, no Executive shall, during the term of his employment with the Bank and for a period of two (2) years after Separation from Service from the Bank, influence or attempt to influence or solicit any other employee, consultant, client, or agent of the Bank to terminate its employment or relationship with the Bank or to work for or on behalf of any competitor or potential competitor of the Bank, including, without limitation, the Executive or any other entity controlled or organized by an Executive or in which an Executive is an owner, officer, a director or agent. Failure to abide by these Covenants will result in loss of any benefits described hereunder.

Article 6

Administration of Agreement

6.1 Plan Administrator. The Bank shall be the Plan Administrator, unless the Bank appoints a committee to be the Plan Administrator. The Bank may appoint a Committee (“Committee”) of one or more individuals in the employment of Bank for the purpose of discharging the administrative responsibilities of the Bank under the Plan. The Bank may remove a Committee member for any reason by giving such member ten (10) days’ written notice and may thereafter fill any vacancy thus created. The Committee shall represent the Bank in all matters concerning the administration of this Plan; provided however, the final authority for all administrative and operational decisions relating to the Plan remains with the Bank.

6.2 Authority of Plan Administrator. The Plan Administrator shall have full power and authority to adopt rules and regulations for the administration of the Plan, provided they are not inconsistent with the provisions of this Plan, and Section 409A of the Code, to interpret, alter, amend or revoke any rules and regulations so adopted, to enter into contracts on behalf of the Bank with respect to this Agreement, to make discretionary decisions under this Plan, to demand satisfactory proof of the occurrence of any event that is a condition precedent to the commencement of any payment or discharge of any obligation under the Plan, and to perform any and all administrative duties under this Plan.

6.3 Recusal. An individual serving as Plan Administrator may be eligible to participate in the Plan, but such person shall not be entitled to participate in discretionary decisions under Article 7 relating to such person’s own interests in the Plan.

6.4 Agents. In the administration of this Agreement, the Plan Administrator may employ agents and delegate to them such administrative duties as it sees fit, (including acting through a duly appointed representative), and may from time to time consult with counsel who may be counsel to the Bank.

6

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

6.5 Binding Effect of Decisions. The decision or action of the Plan Administrator with respect to any question arising out of or in connection with the administration, interpretation and application of the Agreement and the rules and regulations promulgated hereunder shall be final and conclusive and binding upon all persons having any interest in the Agreement.

6.6 Indemnity of Plan Administrator. The Bank shall indemnify and hold harmless any party contracted for the purposes of assisting the Plan Administrator in performing its duties under this Agreement against any and all claims, losses, damages, expenses or liabilities arising from any action or failure to act with respect to this Agreement, except in the case of willful misconduct by such contracted party.

6.7 Bank Information. To enable any party contracted for the purposes of assisting the Plan Administrator in performing its duties under this Agreement to perform its functions, the Bank shall supply full and timely information to such contracted party on all matters relating to the date and circumstances of any event triggering a benefit hereunder.

6.8 Annual Statement. Any party contracted for the purposes of assisting the Plan Administrator in performing its duties under this Agreement shall provide to the Bank, on the schedule set forth in any administrative services contract, a statement setting forth the benefits to be distributed under this Agreement.

Article 7

Claims and Review Procedures

7.1 Claims Procedure. An Executive or Beneficiary (“claimant”) who has not received benefits under the Agreement that he or she believes should be distributed shall make a claim for such benefits as follows:

(a) Initiation – Written Claim. The claimant initiates a claim by submitting to the Plan Administrator a written claim for the benefits.

(b) Timing of Plan Administrator Response. The Plan Administrator shall respond to such claimant within 90 days after receiving the claim. If the Plan Administrator determines that special circumstances require additional time for processing the claim, the Plan Administrator can extend the response period by an additional 90 days by notifying the claimant in writing, prior to the end of the initial 90-day period, that an additional period is required. The notice of extension must set forth the special circumstances and the date by which the Plan Administrator expects to render its decision.

(c) Notice of Decision. If the Plan Administrator denies part or all of the claim, the Plan Administrator shall notify the claimant in writing of such denial. The Plan Administrator shall write the notification in a manner calculated to be understood by the claimant. The notification shall set forth:

i. The specific reasons for the denial;

7

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

ii. A reference to the specific provisions of the Agreement on which the denial is based;

iii. A description of any additional information or material necessary for the claimant to perfect the claim and an explanation of why it is needed;

iv. An explanation of the Agreement’s review procedures and the time limits

v. applicable to such procedures; and

vi. A statement of the claimant’s right to bring a civil action under ERISA Section 502(a) following an adverse benefit determination on review.

7.2 Review Procedure. If the Plan Administrator denies part or all of the claim, the claimant shall have the opportunity for a full and fair review by the Plan Administrator of the denial, as follows:

7.3 Initiation – Written Request. To initiate the review, the claimant, within 60 days after receiving the Plan Administrator’s notice of denial, must file with the Plan Administrator a written request for review.

7.4 Additional Submissions – Information Access. The claimant shall then have the opportunity to submit written comments, documents, records and other information relating to the claim. The Plan Administrator shall also provide the claimant, upon request and free of charge, reasonable access to, and copies of, all documents, records and other information relevant (as defined in applicable ERISA regulations) to the claimant’s claim for benefits.

7.5 Considerations on Review. In considering the review, the Plan Administrator shall take into account all materials and information the claimant submits relating to the claim, without regard to whether such information was submitted or considered in the initial benefit determination.

7.6 Timing of Plan Administrator Response. The Plan Administrator shall respond in writing to such claimant within 60 days after receiving the request for review. If the Plan Administrator determines that special circumstances require additional time for processing the claim, the Plan Administrator can extend the response period by an additional 60 days by notifying the claimant in writing, prior to the end of the initial 60-day period, that an additional period is required. The notice of extension must set forth the special circumstances and the date by which the Plan Administrator expects to render its decision.

7.7 Notice of Decision. The Plan Administrator shall notify the claimant in writing of its decision on review. The Plan Administrator shall write the notification in a manner calculated to be understood by the claimant. The notification shall set forth:

(a) The specific reasons for the denial;

8

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

(b) A reference to the specific provisions of the Agreement on which the denial is based;

(c) A statement that the claimant is entitled to receive, upon request and free of charge, reasonable access to, and copies of, all documents, records and other information relevant (as defined in applicable ERISA regulations) to the claimant’s claim for benefits; and

(d) A statement of the claimant’s right to bring a civil action under ERISA Section 502(a).

Article 8

Amendments and Termination

8.1 This Agreement may be amended or terminated only by a written agreement signed by the Bank and the Executive. Additionally, the Bank may also amend this Agreement to conform to written directives to the Bank from its banking regulators.

8.2 Subsequent Changes to Time and Form of Payment. The Bank may permit a subsequent change to the time and form of benefit distributions. Any such change shall be considered made only when it becomes irrevocable under the terms of the Agreement. Any change will be considered irrevocable not later than thirty (30) days following acceptance of the change by the Plan Administrator, subject to the following rules:

(a) the subsequent deferral election may not take effect until at least twelve (12) months after the date on which the election is made;

(b) the payment (except in the case of death, disability, or unforeseeable emergency) upon which the subsequent deferral election is made is deferred for a period of not less than five (5) years from the date such payment would otherwise have been paid; and

(c) in the case of a payment made at a specified time, the election must be made not less than twelve (12) months before the date the payment is scheduled to be paid.

Article 9

Miscellaneous

9.1 Binding Effect. This Agreement shall bind the Executive and the Bank, and their beneficiaries, survivors, executors, administrators and transferees.

9.2 No Guarantee of Employment. This Agreement is not a contract for employment. It does not give the Executive the right to remain as an employee of the Bank, nor does it interfere with the Bank's right to discharge the Executive. It also does not require the Executive to remain an employee nor interfere with the Executive's right to terminate employment at any time.

9.3 Non-Transferability. Benefits under this Agreement cannot be sold, transferred, assigned, pledged, attached or encumbered in any manner.

9

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

9.4 Tax Withholding. The Bank shall withhold any taxes that are required to be withheld from the benefits provided under this Agreement. The Executive acknowledges that the Bank’s sole liability regarding taxes is to forward any amounts withheld to the appropriate taxing authority(ies).

9.5 Applicable Law. The Agreement and all rights hereunder shall be governed by the laws of the State of Mississippi, except to the extent preempted by the laws of the United States of America.

9.6 Unfunded Arrangement. The Executive is a general unsecured creditor of the Bank for the distribution of benefits under this Agreement. The benefits represent the mere promise by the Bank to distribute such benefits. The rights to benefits are not subject in any manner to anticipation, alienation, sale, transfer, assignment, pledge, encumbrance, attachment, or garnishment by creditors.

9.7 Reorganization. The Bank shall not merge or consolidate into or with another bank, or reorganize, or sell substantially all of its assets to another bank, firm, or person unless such succeeding or continuing bank, firm, or person agrees to assume and discharge the obligations of the Bank under this Agreement. Upon the occurrence of such event, the term “Bank” as used in this Agreement shall be deemed to refer to the successor or survivor bank.

9.8 Entire Agreement. This Agreement constitutes the entire agreement between the Bank and the Executive as to the subject matter hereof. No rights are granted to the Executive by virtue of this Agreement other than those specifically set forth herein.

9.9 Interpretation. Wherever the fulfillment of the intent and purpose of this Agreement requires, and the context will permit, the use of the masculine gender includes the feminine and use of the singular includes the plural.

9.10 Alternative Action. In the event it shall become impossible for the Bank or the Plan Administrator to perform any act required by this Agreement, the Bank or Plan Administrator may in its discretion perform such alternative act as most nearly carries out the intent and purpose of this Agreement and is in the best interests of the Bank.

9.11 Headings. Article and section headings are for convenient reference only and shall not control or affect the meaning or construction of any of its provisions.

9.12 Validity. In case any provision of this Agreement shall be illegal or invalid for any reason, said illegality or invalidity shall not affect the remaining parts hereof, but this Agreement shall be construed and enforced as if such illegal and invalid provision has never been inserted herein.

10

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

9.13 Notice. Any notice or filing required or permitted to be given to the Bank or Plan Administrator under this Agreement shall be sufficient if in writing and hand-delivered, or sent by registered or certified mail, to the address below:

First, ANBA

6480 Highway 98 West

Hattiesburg, MS 39402

Such notice shall be deemed given as of the date of delivery or, if delivery is made by mail, as of the date shown on the postmark on the receipt for registration or certification.

Any notice or filing required or permitted to be given to the Executive under this Agreement shall be sufficient if in writing and hand-delivered, or sent by mail, to the last known address of the Executive.

9.14 Restriction on Timing of Distribution. Solely to the extent necessary to avoid penalties under Section 409A, distributions under this Agreement may not commence earlier than six (6) months after a Separation from Service (as described under the “Separation from Service” provision herein) if, pursuant to Internal Revenue Code Section 409A, the participant hereto is considered a “specified employee” of a publicly-traded company. In the event a distribution is delayed pursuant to this Section, the originally scheduled distribution shall be delayed for six (6) months, and shall commence instead on the first day of the seventh month following Separation from Service. If payments are scheduled to be made in installments, the first six (6) months of installment payments shall be delayed, aggregated, and paid instead on the first day of the seventh month, after which all installment payments shall be made on their regular schedule. If payment is scheduled to be made in a lump sum, the lump sum payment shall be delayed for six (6) months and instead be made on the first day of the seventh month.

9.15 Certain Accelerated Payments. The Bank may make any accelerated distribution permissible under Treasury Regulation 1.409A-3(j)(4), provided that such distribution(s) meets the requirements of Section 1.409A-3(j)(4).

11

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

IN WITNESS WHEREOF, the Executive and a duly authorized representative of the Bank have signed this Agreement as of the date indicated above.

EXECUTIVE:	BANK:
	First, A National Banking Association
	By:	/s/ Donna T. (Dee Dee) Lowery
/s/ Milton R. Cole Jr.	Name:	Donna T. (Dee Dee) Lowery
Milton R. Cole Jr.	Title:	EVP and Chief Financial Officer

12

Supplemental Executive Retirement Plan

Milton R. Cole Jr.

Schedule A

The Executive shall be entitled to the corresponding Attained Benefit at Separation from Service prior to age 65, except when for Cause, Change of Control or Death. The Attained Benefit is payable monthly at 65 for the Executives lifetime.

Month	Date	Vesting	Attained Benefit	Month	Date	Vesting	Attained Benefit
1	1/1/2020	1.205%	2,514.77	42	6/1/2023	50.610%	105,620.54
2	2/1/2020	2.410%	5,029.55	43	7/1/2023	51.815%	108,135.31
3	3/1/2020	3.615%	7,544.32	44	8/1/2023	53.020%	110,650.09
4	4/1/2020	4.820%	10,059.10	45	9/1/2023	54.225%	113,164.86
5	5/1/2020	6.025%	12,573.87	46	10/1/2023	55.430%	115,679.64
6	6/1/2020	7.230%	15,088.65	47	11/1/2023	56.635%	118,194.41
7	7/1/2020	8.435%	17,603.42	48	12/1/2023	57.840%	120,709.19
8	8/1/2020	9.640%	20,118.20	49	1/1/2024	59.045%	123,223.96
9	9/1/2020	10.845%	22,632.97	50	2/1/2024	60.250%	125,738.74
10	10/1/2020	12.050%	25,147.75	51	3/1/2024	61.455%	128,253.51
11	11/1/2020	13.255%	27,662.52	52	4/1/2024	62.660%	130,768.29
12	12/1/2020	14.460%	30,177.30	53	5/1/2024	63.865%	133,283.06
13	1/1/2021	15.665%	32,692.07	54	6/1/2024	65.070%	135,797.84
14	2/1/2021	16.870%	35,206.85	55	7/1/2024	66.275%	138,312.61
15	3/1/2021	18.075%	37,721.62	56	8/1/2024	67.480%	140,827.39
16	4/1/2021	19.280%	40,236.40	57	9/1/2024	68.685%	143,342.16
17	5/1/2021	20.485%	42,751.17	58	10/1/2024	69.890%	145,856.94
18	6/1/2021	21.690%	45,265.95	59	11/1/2024	71.095%	148,371.71
19	7/1/2021	22.895%	47,780.72	60	12/1/2024	72.300%	150,886.49
20	8/1/2021	24.100%	50,295.50	61	1/1/2025	73.505%	153,401.26
21	9/1/2021	25.305%	52,810.27	62	2/1/2025	74.710%	155,916.03
22	10/1/2021	26.510%	55,325.04	63	3/1/2025	75.915%	158,430.81
23	11/1/2021	27.715%	57,839.82	64	4/1/2025	77.120%	160,945.58
24	12/1/2021	28.920%	60,354.59	65	5/1/2025	78.325%	163,460.36
25	1/1/2022	30.125%	62,869.37	66	6/1/2025	79.530%	165,975.13
26	2/1/2022	31.330%	65,384.14	67	7/1/2025	80.735%	168,489.91
27	3/1/2022	32.535%	67,898.92	68	8/1/2025	81.940%	171,004.68
28	4/1/2022	33.740%	70,413.69	69	9/1/2025	83.145%	173,519.46
29	5/1/2022	34.945%	72,928.47	70	10/1/2025	84.350%	176,034.23
30	6/1/2022	36.150%	75,443.24	71	11/1/2025	85.555%	178,549.01
31	7/1/2022	37.355%	77,958.02	72	12/1/2025	86.760%	181,063.78
32	8/1/2022	38.560%	80,472.79	73	1/1/2026	87.965%	183,578.56
33	9/1/2022	39.765%	82,987.57	74	2/1/2026	89.170%	186,093.33
34	10/1/2022	40.970%	85,502.34	75	3/1/2026	90.375%	188,608.11
35	11/1/2022	42.175%	88,017.12	76	4/1/2026	91.580%	191,122.88
36	12/1/2022	43.380%	90,531.89	77	5/1/2026	92.785%	193,637.66
37	1/1/2023	44.585%	93,046.67	78	6/1/2026	93.990%	196,152.43
38	2/1/2023	45.790%	95,561.44	79	7/1/2026	95.195%	198,667.21
39	3/1/2023	46.995%	98,076.22	80	8/1/2026	96.400%	201,181.98
40	4/1/2023	48.200%	100,590.99	81	9/1/2026	97.605%	203,696.75
41	5/1/2023	49.405%	103,105.76	82	10/1/2026	98.810%	206,211.53
				83	11/1/2026	100.000%	208,695.00

EX-31.1

Exhibit 31.1

Certification of Chief Executive Officer

I, M. Ray (Hoppy) Cole, Jr., certify that:

1. I have reviewed this quarterly report on Form 10-Q of The First Bancshares, Inc.

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant including its consolidated subsidiaries is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonable likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 11, 2020	/s/ M. Ray (Hoppy) Cole, Jr.
	M. Ray (Hoppy) Cole, Jr.
	Chief Executive Officer

EX-31.2

Exhibit 31.2

Certification of Chief Financial Officer

I, Dee Dee Lowery, certify that:

1. I have reviewed this quarterly report on Form 10-Q of The First Bancshares, Inc.

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant including its consolidated subsidiaries is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be Designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonable likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 11, 2020	/s/ Donna T. (Dee Dee) Lowery
	Donna T. (Dee Dee) Lowery, Executive Vice
	President and Chief Financial Officer

EX-32.1

Exhibit 32.1

Certification pursuant to 18 U.S.C., Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

___________________________________________

In connection with the Quarterly Report on Form 10-Q of The First Bancshares, Inc. (the "Company") for the period ended March 31, 2020, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, M. Ray (Hoppy) Cole, Jr., the Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1) the Report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and

2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

	/s/ M. Ray (Hoppy) Cole, Jr.
Name:	M. Ray (Hoppy) Cole, Jr.
Title:	Chief Executive Officer
Date:	May 11, 2020

EX-32.2

Exhibit 32.2

Certification pursuant to 18 U.S.C., Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

___________________________________________

In connection with the Quarterly Report on Form 10-Q of The First Bancshares, Inc. (the "Company") for the period ended March 31, 2020 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Dee Dee Lowery, the Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1) the Report fully complies with the requirements of Section 13(a) or Section 15 (d) of the Securities Exchange Act of 1934, as amended; and

2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

	/s/ Donna T. (Dee Dee) Lowery
Name:	Donna T. (Dee Dee) Lowery
Title:	Executive Vice President and Chief Financial Officer
Date:	May 11, 2020

XML

LOANS - Summary of Loans Classified as Past Due in Excess of Thirty Days or More and Loans Classified as Non-Accrual (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans	$ 2,602,288	$ 2,600,358
Loans [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Past Due 30 to 89 Days	22,337	7,757
Past Due 90 Days Or More and Still Accruing	2,392	2,715
Non- Accrual	26,464	26,740
PCI	11,287	12,095
Total Past Due and Non- Accrual and PCI	62,480	49,307
Total Loans	2,602,288	2,600,358
Loans [Member] | Lease financing receivable
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans	3,526	3,095
Loans [Member] | Obligations of states and subdivisions
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans	18,218	20,716
Commercial financial and agriculture | Loans [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Past Due 30 to 89 Days	1,385	515
Past Due 90 Days Or More and Still Accruing	23	61
Non- Accrual	1,989	2,137
PCI	80	97
Total Past Due and Non- Accrual and PCI	3,477	2,810
Total Loans	327,979	332,600
Commercial real estate | Loans [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Past Due 30 to 89 Days	9,664	2,447
Past Due 90 Days Or More and Still Accruing	582	1,046
Non- Accrual	22,123	22,441
PCI	3,498	3,844
Total Past Due and Non- Accrual and PCI	35,867	29,778
Total Loans	1,388,925	1,387,207
Consumer real estate | Loans [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Past Due 30 to 89 Days	10,960	4,569
Past Due 90 Days Or More and Still Accruing	1,772	1,608
Non- Accrual	2,128	1,902
PCI	7,704	8,148
Total Past Due and Non- Accrual and PCI	22,564	16,227
Total Loans	821,432	814,282
Consumer installment | Loans [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Past Due 30 to 89 Days	328	226
Past Due 90 Days Or More and Still Accruing	15
Non- Accrual	224	260
PCI	5	6
Total Past Due and Non- Accrual and PCI	572	492
Total Loans	$ 42,208	$ 42,458

XML

LOANS - Detail of Troubled Debt Restructurings (Details)	3 Months Ended
	Mar. 31, 2020 USD ($)	Mar. 31, 2019 USD ($) loan
Financing Receivable, Modifications [Line Items]
Number of Loans	3	3
Outstanding Recorded Investment Pre-Modification	$ 750,000	$ 266,000
Outstanding Recorded Investment Post-Modification	$ 746,000	$ 265,000
Commercial financial and agriculture
Financing Receivable, Modifications [Line Items]
Number of Loans	1	1
Outstanding Recorded Investment Pre-Modification	$ 12,000	$ 175,000
Outstanding Recorded Investment Post-Modification	$ 12,000	$ 175,000
Commercial real estate
Financing Receivable, Modifications [Line Items]
Number of Loans	2	1
Outstanding Recorded Investment Pre-Modification	$ 738,000	$ 10,000
Outstanding Recorded Investment Post-Modification	$ 734,000	$ 10,000
Residential real estate
Financing Receivable, Modifications [Line Items]
Number of Loans | loan		1
Outstanding Recorded Investment Pre-Modification		$ 81,000
Outstanding Recorded Investment Post-Modification		$ 80,000

XML

SUMMARY OF ORGANIZATION

3 Months Ended

Mar. 31, 2020

SUMMARY OF ORGANIZATION

SUMMARY OF ORGANIZATION

NOTE 2 — SUMMARY OF ORGANIZATION

The First Bancshares, Inc., Hattiesburg, Mississippi (the "Company"), was incorporated June 23, 1995, under the laws of the State of Mississippi for the purpose of operating as a bank holding company. The Company’s primary asset is its interest in its wholly-owned subsidiary, The First, A National Banking Association (the “Bank” or “The First”).

At March 31, 2020, the Company had approximately $4.062 billion in assets, $2.595 billion in net loans, $3.278 billion in deposits, and $555.9 million in stockholders’ equity. For the three months ended March 31, 2020, the Company reported net income of $8.3 million. After-tax merger-related costs of $576 thousand were expensed during the three months ended March 31, 2020.

On February 21, 2020, the Company paid a cash dividend in the amount of $0.10 per share to shareholders of record as of the close of business on Friday, February 7, 2020.

XML

COMPREHENSIVE INCOME

3 Months Ended

Mar. 31, 2020

COMPREHENSIVE INCOME

COMPREHENSIVE INCOME

NOTE 6 – COMPREHENSIVE INCOME

As presented in the Consolidated Statements of Comprehensive Income, comprehensive income includes net income and other comprehensive income. The Company’s sources of other comprehensive income are unrealized gains and losses on available-for-sale securities, which are also recognized as separate components of equity.

XML

LOANS

3 Months Ended

Mar. 31, 2020

LOANS

LOANS

NOTE 10 – LOANS

The Company uses four different categories to classify loans in its portfolio based on the underlying collateral securing each loan. The loans grouped together in each category have been determined to share similar risk characteristics with respect to credit quality. Those four categories are commercial, financial and agriculture, commercial real estate, consumer real estate, installment and other;

Commercial, financial and agriculture – Commercial, financial and agriculture loans include loans to business entities issued for commercial, industrial, or other business purposes. This type of commercial loan shares a similar risk characteristic in that unlike commercial real estate loans, repayment is largely dependent on cash flow generated from the operation of the business.

Commercial real estate – Commercial real estate loans are grouped as such because repayment is mainly dependent upon either the sale of the real estate, operation of the business occupying the real estate, or refinance of the debt obligation. This includes both owner-occupied and non-owner occupied CRE secured loans, because they share similar risk characteristics related to these variables.

Consumer real estate – Consumer real estate loans consist primarily of loans secured by 1-4 family residential properties and/or residential lots. This includes loans for the purpose of constructing improvements on the residential property, as well as home equity lines of credit.

Installment and other – Installment and other loans are all loans issued to individuals that are not for any purpose related to operation of a business, and not secured by real estate. Repayment on these loans is mostly dependent on personal income, which may be impacted by general economic conditions.

Generally, the Company will place a delinquent loan in nonaccrual status when the loan becomes 90 days or more past due. At the time a loan is placed in nonaccrual status, all interest which has been accrued on the loan but remains unpaid is reversed and deducted from earnings as a reduction of reported interest income.  No additional interest is accrued on the loan balance until the collection of both principal and interest becomes reasonably certain.

The following tables summarize by class our loans classified as past due in excess of 30 days or more in addition to those loans classified as nonaccrual including PCI loans.

	March 31, 2020
			Past Due
	Past Due		90 Days						Total
	30 to 89		or More						Past Due,
	Days and		and Still		Non				Non accrual		Total
($ in thousands)	Accruing		Accruing		accrual		PCI		and PCI		Loans
Commercial, financial and agriculture	$	1,385	$	23	$	1,989	$	80	$	3,477	$	327,979
Commercial real estate		9,664		582		22,123		3,498		35,867		1,388,925
Consumer real estate		10,960		1,772		2,128		7,704		22,564		821,432
Consumer installment		328		15		224		5		572		42,208
Lease financing receivable		—		—		—		—		—		3,526
Obligations of states and subdivisions		—		—		—		—		—		18,218
Total	$	22,337	$	2,392	$	26,464	$	11,287	$	62,480	$	2,602,288

	December 31, 2019
			Past Due
			90 Days						Total
	Past Due		or More						Past Due,
	30 to 89		and Still		Non				Non accrual		Total
($ in thousands)	Days		Accruing		accrual		PCI		and PCI		Loans
Commercial, financial and agriculture	$	515	$	61	$	2,137	$	97	$	2,810	$	332,600
Commercial real estate		2,447		1,046		22,441		3,844		29,778		1,387,207
Consumer real estate		4,569		1,608		1,902		8,148		16,227		814,282
Consumer installment		226		—		260		6		492		42,458
Lease financing receivable		—		—		—		—		—		3,095
Obligations of states and subdivisions		—		—		—		—		—		20,716
Total	$	7,757	$	2,715	$	26,740	$	12,095	$	49,307	$	2,600,358

We acquired loans with deteriorated credit quality in 2014, 2017, 2018 and 2019. These loans were recorded at estimated fair value at the acquisition date with no carryover of the related allowance for loan losses.  The acquired loans were segregated as of the acquisition date between those considered to be performing (acquired non-impaired loans) and those with evidence of credit deterioration (purchased credit impaired loans). Acquired loans are considered to be impaired if it is probable, based on current available information, that the Company will be unable to collect all cash flows as expected.  If expected cash flows cannot reasonably be estimated as to what will be collected, there will not be any interest income recognized on these loans.

The following presents information regarding the contractually required payments receivable, cash flows expected to be collected and the estimated fair value of PCI loans acquired in the acquisitions from 2019.

($ in thousands)	FPB		FFB		Total
Contractually required payments at acquisition	$	4,715	$	947	$	5,662
Cash flows expected to be collected at acquisition		4,295		955		5,250
Fair value of loans at acquisition		3,916		809		4,725

Total outstanding purchased credit impaired loans were $13.1 million and the related purchase accounting discount was $3.6 million as of March 31, 2020, and $14.6 million and $3.3 million as of December 31, 2019, respectively. The outstanding balance of these loans is the undiscounted sum of all amounts, including amounts deemed principal, interest, fees, penalties, and other under the loans, owed at the reporting date, whether or not currently due and whether or not any such amounts have been charged off.

Changes in the carrying amount and accretable yield for purchased credit impaired loans were as follows at March 31, 2020 and 2019 ($ in thousands):

	March 31, 2020		March 31, 2019
	Accretable		Accretable
	Yield		Yield
Balance at beginning of period	$	3,417	$	3,835
Additions, including transfers from non-accretable		337		427
Accretion		(148)		(275)
Balance at end of period	$	3,606	$	3,987

The following tables provide detail of impaired loans broken out according to class as of March 31, 2020 and December 31, 2019.  The following tables do not include PCI loans.  The recorded investment included in the following table represents customer balances net of any partial charge-offs recognized on the loans, net of any deferred fees and costs.  Recorded investment excludes any insignificant amount of accrued interest receivable on loans 90-days or more past due and still accruing. The unpaid balance represents the recorded balance prior to any partial charge-offs.

March 31, 2020

							Average		Interest
							Recorded		Income
	Recorded		Unpaid		Related		Investment		Recognized
($ in thousands)	Investment		Balance		Allowance		YTD		YTD
Impaired loans with no related allowance:
Commercial, financial and agriculture	$	262	$	265	$	—	$	160	$	—
Commercial real estate		13,089		13,210		—		13,322		1
Consumer real estate		704		760		—		623		2
Consumer installment		12		12		—		17		—
Total	$	14,067	$	14,247	$	—	$	14,122	$	3
Impaired loans with a related allowance:
Commercial, financial and agriculture	$	2,238	$	2,238	$	1,011	$	2,336	$	5
Commercial real estate		12,007		12,076		2,845		12,217		30
Consumer real estate		682		707		114		661		4
Consumer installment		232		232		65		246		—
Total	$	15,159	$	15,253	$	4,035	$	15,460	$	39
Total impaired loans:
Commercial, financial and agriculture	$	2,500	$	2,503	$	1,011	$	2,496	$	5
Commercial real estate		25,096		25,286		2,845		25,539		31
Consumer real estate		1,386		1,467		114		1,284		6
Consumer installment		244		244		65		263		—
Total Impaired Loans	$	29,226	$	29,500	$	4,035	$	29,582	$	42

As of March 31, 2020, the Company had $1.3 million of foreclosed residential real estate property obtained by physical possession and $1.6 million of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions.

December 31, 2019

							Average		Interest
							Recorded		Income
	Recorded		Unpaid		Related		Investment		Recognized
($ in thousands)	Investment		Balance		Allowance		YTD		YTD
Impaired loans with no related allowance:
Commercial, financial and agriculture	$	59	$	62	$	—	$	294	$	7
Commercial real estate		13,556		13,671		—		10,473		591
Consumer real estate		542		594		—		2,173		—
Consumer installment		21		21		—		23		—
Total	$	14,178	$	14,348	$	—	$	12,963	$	598
Impaired loans with a related allowance:
Commercial, financial and agriculture	$	2,434	$	2,434	$	1,182	$	2,039	$	13
Commercial real estate		12,428		12,563		3,021		10,026		49
Consumer real estate		639		657		141		560		3
Consumer installment		260		260		80		164		2
Total	$	15,761	$	15,914	$	4,424	$	12,789	$	67
Total impaired loans:
Commercial, financial and agriculture	$	2,493	$	2,496	$	1,182	$	2,333	$	20
Commercial real estate		25,984		26,234		3,021		20,499		640
Consumer real estate		1,181		1,251		141		2,733		3
Consumer installment		281		281		80		187		2
Total Impaired Loans	$	29,939	$	30,262	$	4,424	$	25,752	$	665

The cash basis interest earned in the chart above is materially the same as the interest recognized during impairment for period ended March 31, 2020 and December 31, 2019.

The gross interest income that would have been recorded in the period that ended if the nonaccrual loans had been current in accordance with their original terms and had been outstanding throughout the period or since origination, if held for part of the three months ended March 31, 2020, was $377 thousand. The Company had no loan commitments to borrowers in nonaccrual status at March 31, 2020 and December 31, 2019.

Troubled Debt Restructuring

If the Company grants a concession to a borrower in financial difficulty, the loan is classified as a troubled debt restructuring (“TDR”).

The following table presents loans by class modified as troubled debt restructurings (TDRs) that occurred during the three months ended March 31, 2020 and 2019 ($ in thousands, except for number of loans).

	Three Months Ended March 31,
		Outstanding		Outstanding
		Recorded		Recorded
	Number of	Investment		Investment
2020	Loans	Pre-Modification		Post-Modification
Commercial, financial and agriculture	1	$	12	$	12
Commercial real estate	2		738		734
Residential real estate	—		—		—
Consumer installment	—		—		—
Total	3	$	750	$	746

2019
Commercial, financial and agriculture	1	$	175	$	175
Commercial real estate	1		10		10
Residential real estate	1		81		80
Consumer installment	—		—		—
Total	3	$	266	$	265

The TDRs presented above increased the allowance for loan losses $37 thousand and $47 thousand and resulted in no charge-offs for the quarter ended March 31, 2020 and 2019, respectively.

The balance of TDRs decreased $900 thousand to $31.1 million at March 31, 2020 compared to $32.0 million at December 31, 2019.  As of March 31, 2020, the Company had no additional amount committed on any loan classified as TDR.

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification ($ in thousands, except for number of loans).

	March 31, 2020			March 31, 2019
Troubled Debt Restructurings	Number of	Recorded		Number of	Recorded
That Subsequently Defaulted:	Loans	Investment		Loans	Investment
Commercial, financial and agriculture	10	$	15,841	13	$	4,339

The modifications described above included one of the following or a combination of the following:  maturity date extensions, interest only payments, amortizations were extended beyond what would be available on similar type loans, and payment waiver.  No interest rate concessions were given on these nor were any of these loans written down.  The TDRs presented above increased the allowance for loan losses and resulted in no charge-offs for the quarter ended March 31, 2020 and 2019.

The following tables represents the Company’s TDRs at March 31, 2020 and December 31, 2019:

					Past Due 90
March 31, 2020	Current		Past Due		days and still
($in thousands)	Loans		30-89		accruing		Nonaccrual		Total
Commercial, financial and agriculture	$	129	$	454	$	—	$	1,494	$	2,077
Commercial real estate		4,314		99		109		19,569		24,091
Consumer real estate		1,693		274		58		2,864		4,889
Consumer installment		35		—		—		—		35
Total	$	6,171	$	827	$	167	$	23,927	$	31,092
Allowance for loan losses	$	124	$	—	$	—	$	2,247	$	2,371

					Past Due 90
December 31, 2019	Current		Past Due		days and still
($in thousands)	Loans		30-89		accruing		Nonaccrual		Total
Commercial, financial and agriculture	$	583	$	64	$	—	$	1,062	$	1,709
Commercial real estate		4,299		809		109		19,991		25,208
Consumer real estate		1,905		112		58		2,940		5,015
Consumer installment		37		—		—		—		37
Total	$	6,824	$	985	$	167	$	23,993	$	31,969
Allowance for loan losses	$	128	$	—	$	—	$	1,997	$	2,125

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company uses the following definitions for risk ratings, which are consistent with the definitions used in supervisory guidance:

Pass:  Loan classified as pass are deemed to possess average to superior credit quality, requiring no more than normal attention.

Special Mention:  Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.

Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful:  Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

As of March 31, 2020 and December 31, 2019, and based on the most recent analysis performed, the risk category of loans by class of loans (excluding mortgage loans held for sale) was as follows:

	March 31, 2020
	Commercial,		Commercial		Consumer
	Financial and		Real		Real		Consumer
($ in thousands)	Agriculture		Estate		Estate		Installment		Total
Pass	$	330,739	$	1,646,868	$	496,926	$	36,033	$	2,510,566
Special Mention		3,351		11,399		1,001		19		15,770
Substandard		10,499		53,517		13,052		379		77,447
Doubtful		13		75		-		-		88
Subtotal	$	344,602	$	1,711,859	$	510,979	$	36,431	$	2,603,871
Less:
Unearned Discount		—		1,583		—		—		1,583
Loans, net of unearned discount	$	344,602	$	1,710,276	$	510,979	$	36,431	$	2,602,288

	December 31, 2019
	Commercial,		Commercial		Consumer
	Financial and		Real		Real		Consumer
($ in thousands)	Agriculture		Estate		Estate		Installment		Total
Pass	$	327,205	$	1,645,496	$	499,426	$	41,008	$	2,513,135
Special Mention		3,493		8,876		1,194		21		13,584
Substandard		10,972		50,554		13,244		397		75,167
Doubtful		16		77		-		-		93
Subtotal	$	341,686	$	1,705,003	$	513,864	$	41,426	$	2,601,979
Less:
Unearned Discount		—		1,621		—		—		1,621
Loans, net of unearned discount	$	341,686	$	1,703,382	$	513,864	$	41,426	$	2,600,358

Allowance for Loan Losses

The following table presents the activity in the allowance for loan losses by portfolio segment for the quarter ended March 31, 2020 and 2019:

	Three months ended March 31, 2020
	Commercial,		Commercial		Consumer		Installment
	Financial and		Real		Real		and
($ in thousands)	Agriculture		Estate		Estate		Other		Unallocated		Total
Allowance for loan losses:
Beginning balance	$	3,043	$	8,836	$	1,694	$	296	$	39	$	13,908
Provision for loan losses		1,446		4,523		1,106		66		(39)		7,102
Loans charged-off		(99)		(333)		(9)		(59)		—		(500)
Recoveries		76		69		49		100		—		294
Total ending allowance balance	$	4,466	$	13,095	$	2,840	$	403	$	—	$	20,804

	Three months ended March 31, 2019
	Commercial,		Commercial		Consumer		Installment
	Financial and		Real		Real		and
($ in thousands)	Agriculture		Estate		Estate		Other		Unallocated		Total
Allowance for loan losses:
Beginning balance	$	2,060	$	6,258	$	1,743	$	201	$	(197)	$	10,065
Provision for loan losses		(490)		1,003		(1,516)		1,929		197		1,123
Loans charged-off		(4)		—		(42)		(29)		—		(75)
Recoveries		13		10		19		80		—		122
Total ending allowance balance	$	1,579	$	7,271	$	204	$	2,181	$	—	$	11,235

The following tables provide the ending balances in the Company’s loans (excluding mortgage loans held for sale) and allowance for loan losses, broken down by portfolio segment as of March 31, 2020 and December 31, 2019. The tables also provide additional detail as to the amount of our loans and allowance that correspond to individual versus collective impairment evaluation. The impairment evaluation corresponds to the Company’s systematic methodology for estimating its Allowance for Loan Losses.

March 31, 2020,

	Commercial
	Financial						Installment
	and		Commercial		Consumer		and
	Agriculture		Real Estate		Real Estate		Other		Unallocated		Total
Loans
Individually evaluated	$	2,500	$	25,095	$	1,386	$	244	$	—	$	29,225
Collectively evaluated		341,933		1,729,239		449,052		36,156		—		2,556,380
PCI Loans		169		9,575		6,908		31		—		16,683
Total	$	344,602	$	1,763,909	$	457,346	$	36,431	$	—	$	2,602,288
Allowance for Loan Losses
Individually evaluated	$	1,010	$	2,845	$	114	$	65	$	—	$	4,034
Collectively evaluated		3,456		10,250		2,726		338		—		16,770
Total	$	4,466	$	13,095	$	2,840	$	403	$	—	$	20,804

December 31, 2019,

	Commercial
	Financial						Installment
	and		Commercial		Consumer		and
	Agriculture		Real Estate		Real Estate		Other		Unallocated		Total
Loans
Individually evaluated	$	2,493	$	25,984	$	1,181	$	281	$	—	$	29,939
Collectively evaluated		339,003		1,773,934		398,471		41,112		—		2,552,520
PCI Loans		191		10,471		7,204		33		—		17,899
Total	$	341,687	$	1,810,389	$	406,856	$	41,426	$	—	$	2,600,358
Allowance for Loan Losses
Individually evaluated	$	1,182	$	3,021	$	141	$	80	$	—	$	4,424
Collectively evaluated		1,861		5,815		1,553		216		39		9,484
Total	$	3,043	$	8,836	$	1,694	$	296	$	39	$	13,908

XML

EARNINGS APPLICABLE TO COMMON STOCKHOLDERS (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
EARNINGS APPLICABLE TO COMMON STOCKHOLDERS
Net income available to common stock holders, basic earnings per share	$ 8,311	$ 7,635
Net income available to common stock holders, diluted earnings per share	$ 8,311	$ 7,635
Effect of dilutive shares:
Weighted average number of shares outstanding, basic earnings per share	18,818,115	15,646,476
Restricted stock grants	124,014	124,146
Weighted average number of shares outstanding, diluted earnings per share	18,942,129	15,770,622
Basic earnings per share	$ 0.44	$ 0.49
Diluted earnings per share	$ 0.44	$ 0.48

XML

BUSINESS COMBINATIONS - Summary of Acquired Identifiable Assets and Liabilities (Details) - USD ($) $ in Thousands	Nov. 01, 2019	Mar. 02, 2019	Mar. 31, 2020	Dec. 31, 2019
Liabilities and equity:
Cash payments for business acquisition		$ 5
Goodwill resulting from Acquisition			$ 158,572	$ 158,572
FPB
Identifiable assets:
Cash and due from banks		14,748
Investments		93,604
Loans		244,665
Bank owned life insurance		7,312
Core deposit intangible		4,793
Personal and real property		17,358
Other assets		1,430
Total assets		383,910
Liabilities and equity:
Deposits		312,453
Borrowed funds		17,250
Other liabilities		6,291
Total liabilities		335,994
Net assets acquired		47,916
Cash payments for business acquisition		78,225
Goodwill resulting from Acquisition		30,309
FPB | Reported Value Measurement [Member]
Identifiable assets:
Cash and due from banks		14,748
Investments		93,604
Loans		244,665
Bank owned life insurance		7,312
Core deposit intangible		6,597
Personal and real property		17,358
Other assets		1,152
Total assets		385,436
Liabilities and equity:
Deposits		312,453
Borrowed funds		17,250
Other liabilities		6,291
Total liabilities		335,994
Net assets acquired		49,442
Cash payments for business acquisition		78,225
Goodwill resulting from Acquisition		28,783
FPB | Changes Measurement [Member]
Identifiable assets:
Cash and due from banks		0
Investments		0
Loans		0
Bank owned life insurance		0
Core deposit intangible		1,804
Personal and real property		0
Other assets		(278)
Total assets		1,526
Liabilities and equity:
Deposits		0
Borrowed funds		0
Other liabilities		0
Total liabilities		0
Net assets acquired		1,526
Cash payments for business acquisition		0
Goodwill resulting from Acquisition		$ 1,526
First Florida Bancorp, Inc [Member]
Purchase price:
Cash and stock	$ 89,520
Total purchase price	89,520
Identifiable assets:
Cash and due from banks	50,169
Investments	122,084
Loans	247,263
Core deposit intangible	3,745
Personal and real property	4,991
Other assets	2,283
Total assets	430,535
Liabilities and equity:
Deposits	373,908
Borrowed funds	5,527
Other liabilities	1,619
Total liabilities	381,054
Net assets acquired	49,481
Cash payments for business acquisition	34,100
Goodwill resulting from Acquisition	$ 40,039

XML

RECLASSIFICATION

3 Months Ended

Mar. 31, 2020

RECLASSIFICATION

RECLASSIFICATION

NOTE 14 – RECLASSIFICATION

Certain amounts in the 2019 financial statements have been reclassified for comparative purposes to conform to the current period financial statement presentation.

XML

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS (Tables)

3 Months Ended

Mar. 31, 2020

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS

Schedule of estimated fair values

Estimated fair values for the Company’s financial instruments are as follows, as of the dates noted:

As of March 31, 2020

					Fair Value Measurements
							Significant
							Other		Significant
							Observable		Unobservable
	Carrying		Estimated		Quoted Prices		Inputs		Inputs
($ in thousands)	Amount		Fair Value		(Level 1)		(Level 2)		(Level 3)
Financial Instruments:
Assets:
Cash and cash equivalents	$	286,759	$	286,759	$	286,759	$	—	$	—
Securities available-for- sale:
U.S. Treasury		5,308		5,308		5,308
Obligations of U.S. government agencies and sponsored entities		72,880		72,880		—		72,880		—
Municipal securities		274,163		274,163		—		254,981		19,182
Mortgage- backed securities		382,900		382,900		—		382,900		—
Corporate obligations		27,726		27,726		—		27,215		511
Loans, net		2,594,772		2,573,942		—		—		2,573,942
Accrued interest receivable		14,943		14,943		—		3,995		10,948
Liabilities:
Non-interest-bearing deposits	$	340,606	$	340,606	$	—	$	340,606	$	—
Interest-bearing deposits		2,937,188		2,946,069		—		2,946,069		—
Subordinated debentures		80,717		69,037		—		—		69,037
FHLB and other borrowings		116,180		116,180		—		116,180		—
Accrued interest payable		2,885		2,885		—		2,885		—

As of December 31, 2019

			Fair Value Measurements
							Significant
							Other		Significant
					Quoted		Observable		Unobservable
	Carrying		Estimated		Prices		Inputs		Inputs
($ in thousands)	Amount		Fair Value		(Level 1)		(Level 2)		(Level 3)
Financial Instruments:
Assets:
Cash and cash equivalents	$	168,864	$	168,864	$	168,864	$	—	$	—
Securities available-for-sale:
U.S. Treasury		4,894		4,894		4,894
Obligations of U.S. Government agencies and sponsored entities		77,950		77,950		—		77,950		—
Municipal securities		258,982		258,982		—		248,637		10,345
Mortgage-backed securities		395,315		395,315		—		395,315		—
Corporate obligations		27,946		27,946		—		27,538		408
Loans, net		2,597,260		2,560,668		—		—		2,560,668
Accrued interest receivable		14,802		14,802		—		4,246		10,556
Liabilities:
Non-interest-bearing deposits	$	723,208	$	723,208	$	—	$	723,208	$	—
Interest-bearing deposits		2,353,325		2,339,537		—		2,339,537		—
Subordinated debentures		80,678		80,330		—		—		80,330
FHLB and other borrowings		214,319		214,319		—		214,319		—
Accrued interest payable		2,508		2,508		—		2,508		—

Schedule of assets measured at fair value on a recurring basis

Assets measured at fair value on a recurring basis are summarized below:

March 31, 2020

			Fair Value Measurements Using
			Quoted Prices
			in
			Active
			Markets		Significant
			For		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
($ in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)
Available-for-sale
U.S. Treasury	$	5,308	$	5,308	$	—	$	—
Obligations of U. S. Government agencies and sponsored entities		72,880		—		72,880		—
Municipal securities		274,163		—		254,981		19,182
Mortgage-backed securities		382,900		—		382,900		—
Corporate obligations		27,726		—		27,215		511
Total available-for-sale	$	762,977	$	5,308	$	737,976	$	19,693

December 31, 2019

			Fair Value Measurements Using
			Quoted Prices
			in
			Active
			Markets		Significant
			For		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
($ in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)
Available-for-sale
U.S. Treasury	$	4,894	$	4,894	$	—	$	—
Obligations of U. S. Government agencies and sponsored entities		77,950		—		77,950		—
Municipal securities		258,982		—		248,637		10,345
Mortgage-backed securities		395,315		—		395,315		—
Corporate obligations		27,946		—		27,538		408
Total available-for-sale	$	765,087	$	4,894	$	749,440	$	10,753

Schedule of reconciliation of activity for assets measured at fair value

The following is a reconciliation of activity for assets measured at fair value based on significant unobservable inputs (Level 3) information.

	Bank-Issued
	Trust
	Preferred
	Securities
($ in thousands)	2020		2019
Balance, January 1	$	408	$	874
Unrealized (loss)/gain included in comprehensive income		103		(466)
Balance at March 31, 2020 and December 31, 2019	$	511	$	408

	Municipal Securities
($ in thousands)	2020		2019
Balance, January 1	$	10,345	$	7,574
Unrealized (loss)/gain included in comprehensive income		8,837		2,771
Balance at March 31, 2020 and December 31, 2019	$	19,182	$	10,345

Schedule of quantitative information about recurring Level 3 fair value measurements

The following methods and assumptions were used to estimate the fair values of the Company's assets measured at fair value on a recurring basis at March 31, 2020 and December 31, 2019. The following tables present quantitative information about recurring Level 3 fair value measurements ($in thousands):

				Significant
	Fair		Valuation	Unobservable	Range of
Trust Preferred Securities	Value		Technique	Inputs	Inputs
March 31, 2020	$	511	Discounted cash flow	Probability of default	1.74% - 3.30%
December 31, 2019	$	408	Discounted cash flow	Probability of default	2.73% - 4.15%

				Significant
	Fair		Valuation	Unobservable	Range of
Municipal Securities	Value		Technique	Inputs	Inputs
March 31, 2020	$	19,182	Discounted cash flow	Discount Rate	1.85% - 3.50%
December 31, 2019	$	10,345	Discounted cash flow	Discount Rate	1.50% - 4.40%

Schedule of fair value measurement of assets measured at fair value on a non-recurring basis and the level within the fair value hierarchy

The following table presents the fair value measurement of assets measured at fair value on a non-recurring basis and the level within the fair value hierarchy in which the fair value measurements were classified at March 31, 2020 and December 31, 2019.

March 31, 2020

			Fair Value Measurements Using
			Quoted
			Prices in
			Active
			Markets		Significant
			For		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
($ in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)
Impaired loans	$	11,124	$	—	$	—	$	11,124
Other real estate owned		6,974		—		—		6,974

December 31, 2019

			Fair Value Measurements Using
			Quoted
			Prices in
			Active
			Markets		Significant
			For		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
($ in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)
Impaired loans	$	11,337	$	—	$	—	$	11,337
Other real estate owned		7,299		—		—		7,299

XML

SECURITIES - Additional Information (Details) - security	Mar. 31, 2020	Dec. 31, 2019
SECURITIES
Number of Security Portfolio	195	156

XML

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS - Reconciliation of Activity for Assets Measured at Fair Value based on Significant Unobservable (Non-market) Information (Details) - USD ($) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2020	Dec. 31, 2019
Bank-Issued Trust Preferred Securities
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]
Balance, January 1	$ 408	$ 874
Unrealized (loss)/gain included in comprehensive income	103	(466)
Balance at March 31, 2020 and December 31, 2019	511	408
Municipal securities
Fair Value Assets Measured On Recurring Basis Unobservable Input Reconciliation [Line Items]
Balance, January 1	10,345	7,574
Unrealized (loss)/gain included in comprehensive income	8,837	2,771
Balance at March 31, 2020 and December 31, 2019	$ 19,182	$ 10,345

XML

LOANS - Activity in Allowance for Loan Losses (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
Allowance for loan losses:
Balance at beginning of period	$ 13,908	$ 10,065
Provision for loan losses	7,102	1,123
Loans charged-off:	(500)	(75)
Recoveries	294	122
Net Charge-offs (recoveries)	0	0
Balance at end of period	20,804	11,235
Commercial financial and agriculture
Allowance for loan losses:
Balance at beginning of period	3,043	2,060
Provision for loan losses	1,446	(490)
Loans charged-off:	(99)	(4)
Recoveries	76	13
Balance at end of period	4,466	1,579
Commercial real estate
Allowance for loan losses:
Balance at beginning of period	8,836	6,258
Provision for loan losses	4,523	1,003
Loans charged-off:	(333)
Recoveries	69	10
Balance at end of period	13,095	7,271
Consumer real estate
Allowance for loan losses:
Balance at beginning of period	1,694	1,743
Provision for loan losses	1,106	(1,516)
Loans charged-off:	(9)	(42)
Recoveries	49	19
Balance at end of period	2,840	204
Installment and Other
Allowance for loan losses:
Balance at beginning of period	296	201
Provision for loan losses	66	1,929
Loans charged-off:	(59)	(29)
Recoveries	100	80
Balance at end of period	403	2,181
Unallocated
Allowance for loan losses:
Balance at beginning of period	39	(197)
Provision for loan losses	$ (39)	$ 197

XML

LEASES - Lease costs (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
LEASES
Operating lease costs	$ 378	$ 122
Finance lease cost:
Interest on lease liabilities	2	0
Amortization of right-of-use	2	0
Net lease cost	$ 382	$ 122

XML

CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019
ASSETS
Cash and due from banks	$ 107,252	$ 89,736
Interest-bearing deposits with banks	179,507	79,128
Total cash and cash equivalents	286,759	168,864
Securities available-for-sale, at fair value	762,977	765,087
Other securities	25,911	26,690
Total securities	788,888	791,777
Loans held for sale	13,288	10,810
Loans	2,602,288	2,600,358
Allowance for loan losses	(20,804)	(13,908)
Loans, net	2,594,772	2,597,260
Interest receivable	14,943	14,802
Premises and equipment	108,013	104,980
Cash surrender value of bank-owned life insurance	65,713	59,572
Goodwill	158,572	158,572
Other real estate owned	6,974	7,299
Other assets	37,167	38,737
TOTAL ASSETS	4,061,801	3,941,863
Deposits:
Noninterest-bearing	340,606	723,208
Interest-bearing	2,937,188	2,353,325
TOTAL DEPOSITS	3,277,794	3,076,533
Interest payable	2,885	2,508
Borrowed funds	116,180	214,319
Subordinated debentures	80,717	80,678
Other liabilities	28,299	24,167
TOTAL LIABILITIES	3,505,875	3,398,205
STOCKHOLDERS' EQUITY:
Common stock, par value $1 per share, 40,000,000 shares authorized; 19,046,637 shares issued at March 31, 2020, and 18,996,948 shares issued at December 31, 2019, respectively	19,047	18,997
Additional paid-in capital	409,855	409,805
Retained earnings	116,886	110,460
Accumulated other comprehensive gain	15,831	10,089
Treasury stock, at cost, 194,682 shares at March 31, 2020 and 194,682 shares at December 31, 2019	(5,693)	(5,693)
TOTAL STOCKHOLDERS' EQUITY	555,926	543,658
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$ 4,061,801	$ 3,941,863

XML

LEASES - Additional information (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Mar. 31, 2019
Leases
Operating lease ROU assets	$ 6,141	$ 3,595
Minimum [Member]
Leases
Remaining lease term	1 year
Maximum [Member]
Leases
Remaining lease term	11 years

XML

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($) $ in Thousands	Common Stock	Additional Paid-in Capital	Retained Earnings	Accumulated Other Comprehensive Income (Loss)	Treasury Stock	Total
Beginning Balance at Dec. 31, 2018	$ 14,857	$ 278,659	$ 71,998	$ (1,796)	$ (464)	$ 363,254
Beginning Balance (in shares) at Dec. 31, 2018	14,857,092				(26,494)
NET INCOME	$ 0	0	7,635	0	$ 0	7,635
Other comprehensive income	0	0	0	5,922	0	5,922
Dividends on common stock	0	0	(1,039)	0	0	(1,039)
Issuance of common shares for FPB acquisition	$ 2,378	75,842	0	0	0	78,220
Issuance of common shares for FPB acquisition (in shares)	2,377,501
Restricted stock grant	$ 66	(66)	0	0	0	0
Restricted stock grant(in shares)	66,132
Restricted stock grants Forfeited	$ (2)	2	0	0	0	0
Restricted stock grants Forfeited (in shares)	(1,500)
Compensation expense	$ 0	355	0	0	0	355
Ending Balance at Mar. 31, 2019	$ 17,299	354,792	78,594	4,126	$ (464)	454,347
Ending Balance (in shares) at Mar. 31, 2019	17,299,225				(26,494)
Beginning Balance at Dec. 31, 2019	$ 18,997	409,805	110,460	10,089	$ (5,693)	543,658
Beginning Balance (in shares) at Dec. 31, 2019	18,996,948				(194,682)
NET INCOME	$ 0	0	8,311	0	$ 0	8,311
Other comprehensive income	0	0	0	5,742	0	5,742
Dividends on common stock	0	0	(1,885)	0	0	(1,885)
Restricted stock grant	$ 61	(61)	0	0	0	0
Restricted stock grant(in shares)	60,680
Compensation expense	$ 0	478	0	0	0	478
Repurchase of restricted stock for payment of taxes	$ (11)	(367)	0	0	0	(378)
Repurchase of restricted stock for payment of taxes (in shares)	(10,991)
Ending Balance at Mar. 31, 2020	$ 19,047	$ 409,855	$ 116,886	$ 15,831	$ (5,693)	$ 555,926
Ending Balance (in shares) at Mar. 31, 2020	19,046,637				(194,682)

XML

BUSINESS COMBINATIONS (Tables)

3 Months Ended

Mar. 31, 2020

Business Acquisition, Pro Forma Information

The following unaudited pro-forma financial data for the three months ended March 31, 2020 and 2019 presents supplemental information as if the FPB and FFB acquisitions had occurred on January 1, 2019.  The pro-forma financial information is not necessarily indicative of the results of operations had the acquisitions been effective as of these dates.

	Pro-Forma		Pro-Forma
	Three months		Three months
	ended		ended
	March 31,		March 31,
($ in thousands)	2020		2019
	(unaudited)		(unaudited)
Net interest income	$	34,065	$	34,705
Non-interest income		6,474		6,313
Total revenue		40,539		41,018
Income before income taxes		10,739		18,002

First Florida Bancorp, Inc [Member]

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The following table summarizes the provisional fair values of the assets acquired and liabilities assumed on November 1, 2019 ($ in thousands):

Purchase price:
Cash and stock	$	89,520
Total purchase price		89,520
Identifiable assets:
Cash and due from banks		50,169
Investments		122,084
Loans		247,263
Core deposit intangible		3,745
Personal and real property		4,991
Other assets		2,283
Total assets		430,535
Liabilities and equity:
Deposits		373,908
Borrowed funds		5,527
Other liabilities		1,619
Total liabilities		381,054
Net assets acquired		49,481
Goodwill resulting from acquisition	$	40,039

Business Combination, Separately Recognized Transactions

The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheets as of the date of acquisition and at March 31, 2020, are as follows ($ in thousands):

	November 1, 2019		March 31,2020
Outstanding principal balance	$	248,916	$	233,392
Carrying amount		247,263		232,082

FPB

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The following table summarizes the finalized fair values of the assets acquired and liabilities assumed on March 2, 2019 ($ in thousands):

			Measurement
	As Initially		Period
	Reported		Adjustments		As Adjusted
Identifiable assets:
Cash and due from banks	$	14,748	$	—	$	14,748
Investments		93,604		—		93,604
Loans		244,665		—		244,665
Bank owned life insurance		7,312		—		7,312
Core deposit intangible		4,793		1,804		6,597
Personal and real property		17,358		—		17,358
Other assets		1,430		(278)		1,152
Total assets		383,910	$	1,526		385,436
Liabilities and equity:
Deposits		312,453		—		312,453
Borrowed funds		17,250		—		17,250
Other liabilities		6,291		—		6,291
Total liabilities		335,994		—		335,994
Net assets acquired		47,916		1,526		49,442
Consideration paid		78,225		—		78,225
Goodwill resulting from acquisition	$	30,309	$	1,526	$	28,783

Business Combination, Separately Recognized Transactions

The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheets as of the date of acquisition and at March 31, 2020, are as follows ($ in thousands):

	March 2, 2019		March 31, 2020
Outstanding principal balance	$	247,774	$	180,070
Carrying amount		244,665		178,186

XML

SECURITIES (Tables)

3 Months Ended

Mar. 31, 2020

SECURITIES

Schedule of amortized cost and fair value of available-for-sale securities and held-to-maturity securities

A summary of the amortized cost, fair value of available-for-sale securities at March 31, 2020 and December 31, 2019 and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss):

	March 31, 2020
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
($ in thousands)	Cost		Gains		Losses		Value
Available-for-sale securities:
U.S. Treasury	$	4,969	$	339	$	—	$	5,308
Obligations of U.S. government agencies and sponsored entities		70,726		2,216		62		72,880
Tax-exempt and taxable obligations of states and municipal subdivisions		270,385		5,369		1,591		274,163
Mortgage-backed securities - residential		251,134		10,993		80		262,047
Mortgage-backed securities - commercial		115,974		4,976		97		120,853
Corporate obligations		27,838		242		354		27,726
Total	$	741,026	$	24,135	$	2,184	$	762,977

	December 31, 2019
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
($ in thousands)	Cost		Gains		Losses		Value
Available-for-sale securities:
U.S. Treasury	$	4,967	$	—	$	73	$	4,894
Obligations of U.S. government agencies sponsored entities		76,699		1,475		224		77,950
Tax-exempt and taxable obligations of states and municipal subdivisions		253,527		5,602		147		258,982
Mortgage-backed securities - residential		263,229		4,726		107		267,848
Mortgage-backed securities - commercial		125,292		2,398		223		127,467
Corporate obligations		27,877		218		149		27,946
Total	$	751,591	$	14,419	$	923	$	765,087

Schedule of fair value of debt securities

	December 31, 2019
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
($ in thousands)	Cost		Gains		Losses		Value
Available-for-sale securities:
U.S. Treasury	$	4,967	$	—	$	73	$	4,894
Obligations of U.S. government agencies sponsored entities		76,699		1,475		224		77,950
Tax-exempt and taxable obligations of states and municipal subdivisions		253,527		5,602		147		258,982
Mortgage-backed securities - residential		263,229		4,726		107		267,848
Mortgage-backed securities - commercial		125,292		2,398		223		127,467
Corporate obligations		27,877		218		149		27,946
Total	$	751,591	$	14,419	$	923	$	765,087

The amortized cost and fair value of debt securities are shown by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.

	March 31, 2020				December 31, 2019
	Available-for-Sale				Available-for-Sale
	Amortized		Fair		Amortized		Fair
($ in thousands)	Cost		Value		Cost		Value
Due less than one year	$	28,094	$	28,210	$	30,141	$	30,303
Due after one year through five years		86,142		87,617		80,119		81,372
Due after five years through ten years		147,047		150,671		143,811		148,085
Due greater than ten years		112,635		113,579		108,999		110,012
Mortgage-backed securities - residential		251,134		262,047		263,229		267,848
Mortgage-backed securities - commercial		115,974		120,853		125,292		127,467
Total	$	741,026	$	762,977	$	751,591	$	765,087

Schedule of securities classified as available-for-sale with unrealized losses

The details concerning securities classified as available-for-sale with unrealized losses as of March 31, 2020 and December 31, 2019 were as follows:

	March 31, 2020
	Losses < 12 Months				Losses 12 Months or >				Total
			Gross				Gross				Gross
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
($ in thousands)	Value		Losses		Value		Losses		Value		Losses
U.S. Treasury	$	—	$	—	$	—	$	—	$	—	$	—
Obligations of U.S government agencies and sponsored entities		—		—		5,371		62		5,371		62
Tax-exempt and taxable obligations of state and municipal subdivisions		2,571		5		45,504		1,586		48,075		1,591
Mortgage-backed securities - residential		—		—		4,017		80		4,017		80
Mortgage-backed securities - commercial		4,293		4		12,532		93		16,825		97
Corporate obligations		4,494		6		9,820		348		14,314		354
Total	$	11,358	$	15	$	77,244	$	2,169	$	88,602	$	2,184

	December 31, 2019
	Losses < 12 Months				Losses 12 Months or >				Total
			Gross				Gross				Gross
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
($ in thousands)	Value		Losses		Value		Losses		Value		Losses
U.S. Treasury	$	—	$	—	$	4,894	$	73	$	4,894	$	73
Obligations of U.S government agencies and sponsored entities		—		—		22,987		224		22,987		224
Tax-exempt and taxable obligations of state and municipal subdivisions		—		—		28,235		147		28,235		147
Mortgage-backed securities - residential		—		—		29,930		107		29,930		107
Mortgage-backed securities - commercial		9,306		16		19,130		207		28,436		223
Corporate obligations		500		—		10,572		149		11,072		149
Total	$	9,806	$	16	$	115,748	$	907	$	125,554	$	923

XML

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS - Additional Information (Details)	Mar. 31, 2020
Measurement Input, Discount Rate [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Impaired loans and other real estate owned	10

XML

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS - Fair Value of Assets Measured on Recurring Basis (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	$ 762,977	$ 765,087
U.S Treasury
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	5,308	4,894
Obligations of U. S. Government Agencies
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	72,880	77,950
Municipal securities
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	274,163	258,982
Mortgage-backed securities
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	382,900	395,315
Corporate obligations
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	27,726	27,946
Quoted Prices in Active Markets for Identical Assets (Level 1)
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	5,308	4,894
Quoted Prices in Active Markets for Identical Assets (Level 1) | U.S Treasury
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	5,308	4,894
Quoted Prices in Active Markets for Identical Assets (Level 1) | Obligations of U. S. Government Agencies
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	0	0
Quoted Prices in Active Markets for Identical Assets (Level 1) | Municipal securities
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	0	0
Quoted Prices in Active Markets for Identical Assets (Level 1) | Mortgage-backed securities
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	0	0
Quoted Prices in Active Markets for Identical Assets (Level 1) | Corporate obligations
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	0	0
Significant Other Observable Inputs (Level 2)
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	737,976	749,440
Significant Other Observable Inputs (Level 2) | U.S Treasury
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	0	0
Significant Other Observable Inputs (Level 2) | Obligations of U. S. Government Agencies
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	72,880	77,950
Significant Other Observable Inputs (Level 2) | Municipal securities
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	254,981	248,637
Significant Other Observable Inputs (Level 2) | Mortgage-backed securities
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	382,900	395,315
Significant Other Observable Inputs (Level 2) | Corporate obligations
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	27,215	27,538
Significant Unobservable Inputs (Level 3)
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	19,693	10,753
Significant Unobservable Inputs (Level 3) | U.S Treasury
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	0	0
Significant Unobservable Inputs (Level 3) | Obligations of U. S. Government Agencies
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	0	0
Significant Unobservable Inputs (Level 3) | Municipal securities
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	19,182	10,345
Significant Unobservable Inputs (Level 3) | Mortgage-backed securities
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	0	0
Significant Unobservable Inputs (Level 3) | Corporate obligations
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available-for-sale, at fair value	$ 511	$ 408

XML

CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares	Mar. 31, 2020	Dec. 31, 2019
CONSOLIDATED BALANCE SHEETS
Common stock, par value	$ 1	$ 1
Common stock, shares authorized	40,000,000	40,000,000
Common stock, shares issued	19,046,637	18,996,948
Treasury stock, shares	194,682	194,682

XML

SUBSEQUENT EVENTS/OTHER - Additional Information (Details)	Apr. 24, 2020 USD ($) loan	Apr. 03, 2020 USD ($) shares	Mar. 02, 2019 USD ($)	Mar. 31, 2020 USD ($)	Dec. 31, 2019 USD ($)
SUBSEQUENT EVENTS/OTHER
Cash payments for business acquisition			$ 5,000
Total assets				$ 4,061,801,000	$ 3,941,863,000
Loans and Leases Receivable, Gross				2,603,871,000	$ 2,601,979,000
Southwest Georgia Financial Corporation
SUBSEQUENT EVENTS/OTHER
Total assets				555,300,000
Loans				391,100,000
Deposits				$ 472,900,000
Subsequent Event | Southwest Georgia Financial Corporation
SUBSEQUENT EVENTS/OTHER
Date of business acquisition		Apr. 03, 2020
Business acquisition, total consideration		$ 47,900,000
Shares issued for business acquisition | shares		2,546,967
Cash payments for business acquisition		$ 2,000
Subsequent Event | Paycheck Protection Program Loan [Member]
SUBSEQUENT EVENTS/OTHER
Number Of Loans Approved	1,660
Loans and Leases Receivable, Gross	$ 199,300,000
Number Of Loans Whose Payments Have Been Modified | loan	926
Principal Balance Of Loans Whose Payments Have Been Modified	$ 401,500,000
Percentage Of Loans Whose Payments Have Been Modified	15.00%

XML

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Parenthetical) - $ / shares	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
Dividends on common stock, per Share	$ 0.10	$ 0.07

XML

LOANS - Loans and Allowance for Loan Losses, Broken Down by Portfolio Segment (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019	Mar. 31, 2019	Dec. 31, 2018
Loans
Individually evaluated	$ 29,225	$ 29,939
Collectively evaluated	2,556,380	2,552,520
PCI Loans	16,683	17,899
Total	2,602,288	2,600,358
Allowance for Loan Losses
Individually evaluated	4,034	4,424
Collectively evaluated	16,770	9,484
Total	20,804	13,908	$ 11,235	$ 10,065
Commercial financial and agriculture
Loans
Individually evaluated	2,500	2,493
Collectively evaluated	341,933	339,003
PCI Loans	169	191
Total	344,602	341,687
Allowance for Loan Losses
Individually evaluated	1,010	1,182
Collectively evaluated	3,456	1,861
Total	4,466	3,043
Commercial real estate
Loans
Individually evaluated	25,095	25,984
Collectively evaluated	1,729,239	1,773,934
PCI Loans	9,575	10,471
Total	1,763,909	1,810,389
Allowance for Loan Losses
Individually evaluated	2,845	3,021
Collectively evaluated	10,250	5,815
Total	13,095	8,836
Consumer real estate
Loans
Individually evaluated	1,386	1,181
Collectively evaluated	449,052	398,471
PCI Loans	6,908	7,204
Total	457,346	406,856
Allowance for Loan Losses
Individually evaluated	114	141
Collectively evaluated	2,726	1,553
Total	2,840	1,694
Installment and Other
Loans
Individually evaluated	244	281
Collectively evaluated	36,156	41,112
PCI Loans	31	33
Total	36,431	41,426
Allowance for Loan Losses
Individually evaluated	65	80
Collectively evaluated	338	216
Total	$ 403	296
Unallocated
Allowance for Loan Losses
Collectively evaluated		39
Total		$ 39

XML

LEASES - Information related to operating leases (Details)	Mar. 31, 2020	Mar. 31, 2019
Weighted Average Discount Rate [Abstract]
Operating leases	2.50%	3.10%
Finance leases	2.30%
Weighted Average Remaining Lease Term [Abstract]
Operating leases	4 years 10 months 24 days	6 years 6 months
Finance leases	11 years 8 months 12 days

XML

LOANS - Information Regarding Contractually Payments Receivable, Cash Flows (Details) $ in Thousands	Mar. 31, 2020 USD ($)
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield Movement [Line Items]
Contractually required payments at acquisition	$ 5,662
Cash flows expected to be collected at acquisition	5,250
Fair value of loans at acquisition	4,725
FPB
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield Movement [Line Items]
Contractually required payments at acquisition	4,715
Cash flows expected to be collected at acquisition	4,295
Fair value of loans at acquisition	3,916
FFB
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield Movement [Line Items]
Contractually required payments at acquisition	947
Cash flows expected to be collected at acquisition	955
Fair value of loans at acquisition	$ 809

XML

LOANS - Summary of loans by modified as troubled debt restructurings of payment default (Details) - Commercial financial and agriculture $ in Thousands	3 Months Ended
	Mar. 31, 2020 USD ($) loan	Mar. 31, 2019 USD ($) loan
Financing Receivable, Recorded Investment, Past Due [Line Items]
Number of Loans | loan	10	13
Recorded Investment | $	$ 15,841	$ 4,339

XML

REVENUE FROM CONTRACTS WITH CUSTOMERS

3 Months Ended

Mar. 31, 2020

REVENUE FROM CONTRACTS WITH CUSTOMERS

REVENUE FROM CONTRACTS WITH CUSTOMERS

NOTE 11 – REVENUE FROM CONTRACTS WITH CUSTOMERS

All of the Company’s revenue from contracts with customers within the scope of ASC 606 is recognized within non-interest income. The guidance does not apply to revenue associated with financial instruments, including loans and investment securities that are accounted for under other GAAP, which comprise a significant portion of our revenue stream. A description of the Company’s revenue streams accounted for under ASC 606 is as follows:

Service Charges on Deposit Accounts: The Company earns fees from deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees, which include services such as ATM use fees, stop payment charges, statement rendering, and ACH fees, are recognized at the time the transaction is executed at the point in the time the Company fulfills the customer’s request. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the customer’s account balance.

Interchange Income: The Company earns interchange fees from debit and credit card holder transactions conducted through various payment networks. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided by the cardholder.

Gains/Losses on Sales of OREO: The Company records a gain or loss from the sale of OREO when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. When the Company finances the sale of OREO to the buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether the collectability of the transaction prices is probable. Once these criteria are met, the OREO asset is derecognized and the gain or loss on sale is recorded upon the transfer of control of the property to the buyer. In determining the gain or loss on the sale, the Company adjusts the transaction price and related gain (loss) on sale if a significant financing component is present.

All of the Company’s revenue from contracts with customers in the scope of ASC 606 is recognized within non-interest income. The following table presents the Company’s sources of non-interest income revenue, by operating segments, for the three months ended March 31, 2020 and 2019. Items outside the scope of ASC 606 are noted as such.

	Three Months Ended March 31, 2020								Three Months Ended March 31, 2019
	Commercial/		Mortgage							Commercial/		Mortgage
	Retail		Banking		Holding					Retail		Banking		Holding
($in thousands)	Bank		Division		Company		Total			Bank		Division		Company		Total
Non-interest income
Service charges on deposits
Overdraft fees	$	1,055	$	—	$	—	$	1,055	$	974	$	—	$	—	$	974
Other		859		1		—		860		857		1		—		858
Interchange income		1,986		—		—		1,986		1,652		—		—		1,652
Investment brokerage fees		102		—		—		102		9		—		—		9
Net gains (losses) on OREO		(224)		—		—		(224)		(10)		—		—		(10)
Net gains (losses) on sales of securities (a)		174		—		—		174		(38)		—		—		(38)
Other		939		1,566		16		2,521		956		908		245		2,109
Total non-interest income	$	4,891	$	1,567	$	16	$	6,474	$	4,400	$	909	$	245	$	5,554

(a) Not within scope of ASC 606

XML

ACCOUNTING STANDARDS

3 Months Ended

Mar. 31, 2020

ACCOUNTING STANDARDS

ACCOUNTING STANDARDS

NOTE 3 — ACCOUNTING STANDARDS

During the three month ended March 31, 2020, there were no significant accounting pronouncements applicable to the Company that became effective.

New Accounting Standards That Have Not Yet Been Adopted

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): “Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” This ASU provides temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. The Company is assessing ASU 2020-04 and its impact on the Company’s transition away from LIBOR for its loan and other financial instruments.

In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740):  “Simplifying the Accounting for Income Taxes.” ASU 2019-12 removes specific exceptions to the general principles in Topic 740.  This update simplifies the accounting for income taxes by eliminating certain exceptions to the guidance in ASC 740 related to the approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period and the recognition for deferred tax liabilities for outside basis differences.  The ASU also improves financial statement preparers’ application for income tax-related guidance, simplifies GAAP for franchise taxes and enacted changes in tax laws or rates, and clarifies the accounting for transactions that result in a step-up in the tax basis of goodwill.  ASU 2019-12 will be effective on January 1, 2021 and is not expected to have a material impact on the Company’s Consolidated Financial Statements.

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). The FASB issued new guidance (Topic 326) to replace the incurred loss model for loans and other financial assets with an expected loss model, which is referred to as the current expected credit loss (“CECL”) model. The CECL model is applicable to the measurement of credit losses on financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit exposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in certain leases recognized by a lessor. In addition, the amendments in Topic 326 require credit losses on available-for-sale debt securities to be presented as a valuation allowance rather than as a direct write-down. The standard will be effective for fiscal years beginning after December 15, 2019, including interim periods in those fiscal years. For calendar year-end SEC filers, it is effective for March 31, 2020 interim financial statements.  For debt securities with other-than-temporary impairment (“OTTI”), the guidance will be applied prospectively.  Existing purchased credit impaired (“PCI”) assets will be grandfathered and classified as purchased credit deteriorated (“PCD”) assets at the date of adoption. The assets will be grossed up for the allowance for expected credit losses for all PCD assets at the date of adoption and will continue to recognize the noncredit discount in interest income based on the yield of such assets as of the adoption date.  Subsequent changes in expected credit losses will be recorded through the allowance.  For all other assets within the scope of CECL, a cumulative-effect adjustment will be recognized in retained earnings as of the beginning of the first reporting period in which the guidance is effective.

The Company’s Allowance for Credit Loss Committee (“ACL Committee”), made up of executive and senior management from corporate administration, accounting, risk management, and credit and portfolio administration, have reviewed and approved the methodology and initial setup of the CECL Model. All historical data used in the model’s calculation, the mathematical accuracy of that calculation, and any inputs provided externally that affect the calculation have been independently validated. Internal controls necessary in maintaining accuracy to estimate an adequate reserve have been designed but not tested for operating effectiveness.  The Company had finalized the formal review and approval process and the results of its CECL estimate as of year-end but has elected to delay its adoption of ASU 2016-13, as provided by the Coronavirus Aid, Relief, and Economic Security (“CARES Act”), until the date on which the national emergency related to the novel coronavirus (“COVID-19”) outbreak is terminated or December 31, 2020 whichever occurs first. The delayed adoption will allow extra time to document and test controls over this standard and will allow us time to provide consistent, high-quality financial information to our investors and other stakeholders.  Upon adoption of ASU 2016-13, the Company has determined that the impact to the allowance for credit losses will be an increase under the new standard due to the life of loan loss estimation methodology, as well as the requirement to record an allowance on acquired loans previously recorded at fair value. As disclosed previously, it can be reasonably expected that a probable range in the reserve as a percentage of total loans after adoption of this guidance to be between 0.68%  and 1.39% as of January 1, 2020.

Upon adopting ASU 2016-13, the Company will not record an allowance as of January 1, 2020 with respect to its available-for-sale debt securities as the majority of these securities are government agency-backed securities for which the risk of loss is minimal. In the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provides banking organizations that adopt CECL during the 2020 calendar year with the option to delay for two years the estimated impact of CECL on regulatory capital relative to regulatory capital determined under the prior incurred loss methodology, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during the initial two-year delay (i.e., a five-year transition in total). The Company has elected to delay its adoption of ASU 2016-13, as provided by the Coronavirus Aid, Relief, and Economic Security (“CARES Act”), until the date on which the national emergency related to the COVID-19 outbreak is terminated or December 31, 2020 whichever occurs first. The Company has elected to utilize the five-year CECL transition. The adoption of ASU 2016-13 is not expected to have a significant impact on the Company’s regulatory capital ratios.

In March 2020, the FASB issued ASU 2020-03, “Codification Improvements to Financial Instruments.” This ASU makes narrow-scope improvements to various aspects of the financial instruments guidance, including the current expected credit losses (CECL) standard issued in 2016.  ASU 2016-13 and subsequent ASUs are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. This amendment is required to be adopted using a modified retrospective approach with a cumulative-effect adjustment to beginning retained earnings, as of the beginning of the first reporting period in which the guidance is effective.

XML

FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

3 Months Ended

Mar. 31, 2020

FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

NOTE 7 – FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. At March 31, 2020, and December 31, 2019, these financial instruments consisted of the following:

	March 31, 2020				December 31, 2019
($ in thousands)	FixedRate		Variable Rate		Fixed Rate		Variable Rate
Commitments to make loans	$	39,351	$	5,723	$	42,774	$	5,676
Unused lines of credit		120,335		180,732		137,966		208,728
Standby letters of credit		2,425		9,917		3,648		8,475

Commitments to make loans are generally made for periods of 90 days or less. The fixed rate loan commitments have interest rates ranging from 0.5% to 18.0% and maturities ranging from approximately 1 year to 30 years.

XML

BUSINESS COMBINATIONS - Additional Information (Details) - USD ($)			3 Months Ended
	Nov. 01, 2019	Mar. 02, 2019	Mar. 31, 2020
BUSINESS COMBINATIONS
Payments to acquire businesses, gross		$ 5,000
FPB
BUSINESS COMBINATIONS
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable		2,377,501
Payments to acquire businesses, gross		78,225,000
Goodwill, acquired during period		28,800,000
Business Acquisition Purchase Price Allocation Loans Receivable		247,800,000
Business Combination Recognized Assets Acquired and Liabilities Assumed, Discount on Loans Acquired		$ 3,100,000
Business combination, acquisition related costs			$ 63,000
FPB | Core Deposits [Member]
BUSINESS COMBINATIONS
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life		10 years
Finite-lived Intangible Assets Acquired		$ 6,600,000
First Florida Bancorp, Inc [Member]
BUSINESS COMBINATIONS
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable	$ 1,682,889
Payments to acquire businesses, gross	34,100,000
Goodwill, acquired during period	40,000,000
Business Acquisition Purchase Price Allocation Loans Receivable	248,900,000
Business Combination Recognized Assets Acquired and Liabilities Assumed, Discount on Loans Acquired	$ 1,700,000
Business combination, acquisition related costs			$ 443,000
First Florida Bancorp, Inc [Member] | Core Deposits [Member]
BUSINESS COMBINATIONS
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life	10 years
Finite-lived Intangible Assets Acquired	$ 3,700,000

XML

ACCOUNTING STANDARDS (Details)	Jan. 01, 2020
Minimum [Member]
Summary Of Significant Accounting Policies [Line Items]
Percentage of Total Loans	0.68%
Maximum [Member]
Summary Of Significant Accounting Policies [Line Items]
Percentage of Total Loans	1.39%

XML

SUBSEQUENT EVENTS/OTHER

3 Months Ended

Mar. 31, 2020

SUBSEQUENT EVENTS/OTHER

SUBSEQUENT EVENTS/OTHER

NOTE 13 – SUBSEQUENT EVENTS/OTHER

On April 3, 2020, the Company completed its acquisition of Southwest Georgia Financial Corporation (“SWG”), and immediately thereafter merged its wholly-owned subsidiary, Southwest Georgia Bank, with and into The First.  The Company paid total consideration of approximately $47.9 million to the former SWG shareholders including 2,546,967 shares of the Company’s common stock and approximately $2 thousand in cash. At March 31, 2020, SWG had $555.3 million in total assets, $391.1 million in loans and $472.9 million in deposits.

The COVID-19 pandemic is having, and will likely continue to have, significant effects on global markets, supply chains, businesses and communities. COVID-19 is likely to impact the Company’s future financial condition and result of operations including but not limited to additional credit loss reserves, additional collateral and/or modifications to debt obligations, liquidity, limited dividend payouts or potential shortages of personnel. The following estimates are particularly subject to change in the near  term due to the impact of COVID-19: the allowance for loan losses and valuation of goodwill. As of April 24, 2020, we have approximately 1,660 PPP loans approved through the SBA for $199.3 million and have processed payment modifications on 926 loans with principal balances of $401.5 million, representing 15% of total portfolio dollars.

Management continues to take appropriate actions to mitigate the negative impact the virus has on the Company, including restricting employee travel, directing employees to work remotely, cancelling in-person meetings and implementing our business continuity plans and protocols to the extent necessary.  However, the full impact of COVID-19 is unknown and cannot be reasonably estimated as these events are still developing.

XML

FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK (Tables)

3 Months Ended

Mar. 31, 2020

FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

Schedule of financial instruments with off-balance-sheet risk

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. At March 31, 2020, and December 31, 2019, these financial instruments consisted of the following:

	March 31, 2020				December 31, 2019
($ in thousands)	FixedRate		Variable Rate		Fixed Rate		Variable Rate
Commitments to make loans	$	39,351	$	5,723	$	42,774	$	5,676
Unused lines of credit		120,335		180,732		137,966		208,728
Standby letters of credit		2,425		9,917		3,648		8,475

XML

REVENUE FROM CONTRACTS WITH CUSTOMERS (Tables)

3 Months Ended

Mar. 31, 2020

REVENUE FROM CONTRACTS WITH CUSTOMERS

Schedule of revenue from contract with customer by non-interest income

The following table presents the Company’s sources of non-interest income revenue, by operating segments, for the three months ended March 31, 2020 and 2019. Items outside the scope of ASC 606 are noted as such.

	Three Months Ended March 31, 2020								Three Months Ended March 31, 2019
	Commercial/		Mortgage							Commercial/		Mortgage
	Retail		Banking		Holding					Retail		Banking		Holding
($in thousands)	Bank		Division		Company		Total			Bank		Division		Company		Total
Non-interest income
Service charges on deposits
Overdraft fees	$	1,055	$	—	$	—	$	1,055	$	974	$	—	$	—	$	974
Other		859		1		—		860		857		1		—		858
Interchange income		1,986		—		—		1,986		1,652		—		—		1,652
Investment brokerage fees		102		—		—		102		9		—		—		9
Net gains (losses) on OREO		(224)		—		—		(224)		(10)		—		—		(10)
Net gains (losses) on sales of securities (a)		174		—		—		174		(38)		—		—		(38)
Other		939		1,566		16		2,521		956		908		245		2,109
Total non-interest income	$	4,891	$	1,567	$	16	$	6,474	$	4,400	$	909	$	245	$	5,554

(a) Not within scope of ASC 606

XML

Document And Entity Information - shares	3 Months Ended
	Mar. 31, 2020	May 07, 2020
Document And Entity Information
Document Type	10-Q
Document Period End Date	Mar. 31, 2020
Entity Registrant Name	FIRST BANCSHARES INC /MS/
Entity Central Index Key	0000947559
Trading Symbol	FBMS
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Accelerated Filer
Entity Small Business	false
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		21,398,714
Current Fiscal Year End Date	--12-31
Document Fiscal Year Focus	2020
Document Fiscal Period Focus	Q1
Amendment Flag	false

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Net income per consolidated statements of income	$ 8,311	$ 7,635
Unrealized gains/losses on securities:
Unrealized holding gains arising during period on available-for-sale securities	8,629	7,966
Reclassification adjustment for (gains) included in net income	(174)	(38)
Unrealized holding gains arising during period on available-for-sale securities	8,455	7,928
Income tax (expense)	(2,713)	(2,006)
Other comprehensive income	5,742	5,922
Comprehensive Income	$ 14,053	$ 13,557

XML

LEASES - Right-of-use assets and lease liabilities relating to operating and finance leases (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Mar. 31, 2019
Right-of-use assets:
Operating leases	$ 6,141	$ 3,595
Finance leases	2,841
Total right-of-use assets	8,952	3,595
Lease liabilities:
Operating lease	6,141	3,595
Finance lease	2,419
Total lease liabilities	$ 8,560	$ 3,595

XML

BASIS OF PRESENTATION

3 Months Ended

Mar. 31, 2020

BASIS OF PRESENTATION

BASIS OF PRESENTATION

NOTE 1 — BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial statements and the instructions to Form 10-Q of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.  However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2020, are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. For further information, please refer to the consolidated financial statements and footnotes thereto included in the Company's Form 10-K for the fiscal year ended December 31, 2019.

XML

LEASES - Maturity of remaining lease liabilities - Finance lease - (Details) $ in Thousands	Mar. 31, 2020 USD ($)
LEASES
Remaining 2020	$ 143
2021	175
2022	220
2023	220
2024	220
Thereafter	1,698
Total lease payments	2,676
Less: Interest	(257)
Present value of lease liabilities	$ 2,419

XML

SECURITIES - Summary of Amortized Cost and Fair Value of Available-For-Sale Securities and Held-To-Maturity Securities (Details) - USD ($) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2020	Dec. 31, 2019
Schedule of Trading Securities and Other Trading Assets [Line Items]
Available-for-sale Securities, Amortized Cost	$ 741,026	$ 751,591
Available-for-sale Securities, Gross Unrealized Gains	24,135	14,419
Available-for-sale Securities, Gross Unrealized Losses	2,184	923
Available-for-sale securities, Fair Value	762,977	765,087
U.S Treasury
Schedule of Trading Securities and Other Trading Assets [Line Items]
Available-for-sale Securities, Amortized Cost	4,969	4,967
Available-for-sale Securities, Gross Unrealized Gains	339	0
Available-for-sale Securities, Gross Unrealized Losses	0	73
Available-for-sale securities, Fair Value	5,308	4,894
Obligations of U.S. government agencies and sponsored entities
Schedule of Trading Securities and Other Trading Assets [Line Items]
Available-for-sale Securities, Amortized Cost	70,726	76,699
Available-for-sale Securities, Gross Unrealized Gains	2,216	1,475
Available-for-sale Securities, Gross Unrealized Losses	62	224
Available-for-sale securities, Fair Value	72,880	77,950
Tax-exempt and taxable obligations of states and municipal subdivisions
Schedule of Trading Securities and Other Trading Assets [Line Items]
Available-for-sale Securities, Amortized Cost	270,385	253,527
Available-for-sale Securities, Gross Unrealized Gains	5,369	5,602
Available-for-sale Securities, Gross Unrealized Losses	1,591	147
Available-for-sale securities, Fair Value	274,163	258,982
Mortgage-backed securities - residential
Schedule of Trading Securities and Other Trading Assets [Line Items]
Available-for-sale Securities, Amortized Cost	251,134	263,229
Available-for-sale Securities, Gross Unrealized Gains	10,993	4,726
Available-for-sale Securities, Gross Unrealized Losses	80	107
Available-for-sale securities, Fair Value	262,047	267,848
Mortgage-backed securities - commercial
Schedule of Trading Securities and Other Trading Assets [Line Items]
Available-for-sale Securities, Amortized Cost	115,974	125,292
Available-for-sale Securities, Gross Unrealized Gains	4,976	2,398
Available-for-sale Securities, Gross Unrealized Losses	97	223
Available-for-sale securities, Fair Value	120,853	127,467
Corporate obligations
Schedule of Trading Securities and Other Trading Assets [Line Items]
Available-for-sale Securities, Amortized Cost	27,838	27,877
Available-for-sale Securities, Gross Unrealized Gains	242	218
Available-for-sale Securities, Gross Unrealized Losses	354	149
Available-for-sale securities, Fair Value	$ 27,726	$ 27,946

XML

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS- Quantitative Information About Recurring Level 3 Fair Value Measurements (Details) - USD ($) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2020	Dec. 31, 2019
Municipal securities
Quantitative Information About Recurring Fair Value Measurements [Line Items]
Fair Value	$ 19,182	$ 10,345
Valuation Technique	Discounted cash flow	Discounted cash flow
Significant Unobservable Inputs	Discount Rate	Discount Rate
Range of Inputs, Minimum	1.85%	1.50%
Range of Inputs, Maximum	3.50%	4.40%
Trust Preferred Securities [Member]
Quantitative Information About Recurring Fair Value Measurements [Line Items]
Fair Value	$ 511	$ 408
Valuation Technique	Discounted cash flow	Discounted cash flow
Significant Unobservable Inputs	Probability of default	Probability of default
Range of Inputs, Minimum	1.74%	2.73%
Range of Inputs, Maximum	3.30%	4.15%

XML

FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK - Additional Information (Details) - OFF BALANCE SHEET RISK [Member]	3 Months Ended
	Mar. 31, 2020
Minimum [Member]
Concentration Risk [Line Items]
Debt Instrument, Interest Rate, Stated Percentage	0.50%
Debt Instrument, Term	1 year
Maximum [Member]
Concentration Risk [Line Items]
Debt Instrument, Interest Rate, Stated Percentage	18.00%
Debt Instrument, Term	30 years

XML

LOANS - Additional Information (Details) - USD ($) $ in Thousands	3 Months Ended		12 Months Ended
	Mar. 31, 2020	Mar. 31, 2019	Dec. 31, 2019
Financing Receivable, Recorded Investment [Line Items]
Outstanding purchased credit impaired loan, Balance	$ 13,100		$ 14,600
Certain Loans Acquired in Transfer Accounted for as Debt Securities, Accretable Yield, Ending Balance	3,600		3,300
Change in TDRs	(900)
TDRs	31,100		32,000
TDR Period Increase (Decrease), Allowance for Loan and Lease Losses	37	$ 47
Allowance for Loan and Lease Losses Write-offs, Net	0	$ 0
Foreclosed Real Estate Property	1,300
Consumer mortgage loans secured by residential real estate properties	1,600
Lease financing receivable
Financing Receivable, Recorded Investment [Line Items]
Interest income not recorded due to loans in non-accrual status	377
Non- Accrual	$ 0		$ 0

XML

LOANS - Additional Detail of Impaired Loans Broken Out According to Class (Details) - USD ($) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2020	Dec. 31, 2019
Financing Receivable, Impaired [Line Items]
Impaired loans with no a related allowance, Recorded Investment	$ 14,067	$ 14,178
Impaired loans with no related allowance, Unpaid Balance	14,247	14,348
Impaired loans with no related allowance, Average Recorded Investment YTD	14,122	12,963
Impaired loans with no related allowance, Interest Income Recognized YTD	3	598
Impaired loans with a related allowance, Recorded Investment	15,159	15,761
Impaired loans with a related allowance, Unpaid Balance	15,253	15,914
Impaired loans with a Related Allowance	4,035	4,424
Impaired loans with a related allowance, Average Recorded Investment YTD	15,460	12,789
Impaired loans with a related allowance, Interest Income Recognized YTD	39	67
Recorded Investment	29,226	29,939
Unpaid Balance	29,500	30,262
Related Allowance	4,035	4,424
Average Recorded Investment YTD	29,582	25,752
Interest Income Recognized YTD	42	665
Commercial financial and agriculture
Financing Receivable, Impaired [Line Items]
Impaired loans with no a related allowance, Recorded Investment	262	59
Impaired loans with no related allowance, Unpaid Balance	265	62
Impaired loans with no related allowance, Average Recorded Investment YTD	160	294
Impaired loans with no related allowance, Interest Income Recognized YTD		7
Impaired loans with a related allowance, Recorded Investment	2,238	2,434
Impaired loans with a related allowance, Unpaid Balance	2,238	2,434
Impaired loans with a Related Allowance	1,011	1,182
Impaired loans with a related allowance, Average Recorded Investment YTD	2,336	2,039
Impaired loans with a related allowance, Interest Income Recognized YTD	5	13
Recorded Investment	2,500	2,493
Unpaid Balance	2,503	2,496
Related Allowance	1,011	1,182
Average Recorded Investment YTD	2,496	2,333
Interest Income Recognized YTD	5	20
Commercial real estate
Financing Receivable, Impaired [Line Items]
Impaired loans with no a related allowance, Recorded Investment	13,089	13,556
Impaired loans with no related allowance, Unpaid Balance	13,210	13,671
Impaired loans with no related allowance, Average Recorded Investment YTD	13,322	10,473
Impaired loans with no related allowance, Interest Income Recognized YTD	1	591
Impaired loans with a related allowance, Recorded Investment	12,007	12,428
Impaired loans with a related allowance, Unpaid Balance	12,076	12,563
Impaired loans with a Related Allowance	2,845	3,021
Impaired loans with a related allowance, Average Recorded Investment YTD	12,217	10,026
Impaired loans with a related allowance, Interest Income Recognized YTD	30	49
Recorded Investment	25,096	25,984
Unpaid Balance	25,286	26,234
Related Allowance	2,845	3,021
Average Recorded Investment YTD	25,539	20,499
Interest Income Recognized YTD	31	640
Consumer real estate
Financing Receivable, Impaired [Line Items]
Impaired loans with no a related allowance, Recorded Investment	704	542
Impaired loans with no related allowance, Unpaid Balance	760	594
Impaired loans with no related allowance, Average Recorded Investment YTD	623	2,173
Impaired loans with no related allowance, Interest Income Recognized YTD	2
Impaired loans with a related allowance, Recorded Investment	682	639
Impaired loans with a related allowance, Unpaid Balance	707	657
Impaired loans with a Related Allowance	114	141
Impaired loans with a related allowance, Average Recorded Investment YTD	661	560
Impaired loans with a related allowance, Interest Income Recognized YTD	4	3
Recorded Investment	1,386	1,181
Unpaid Balance	1,467	1,251
Related Allowance	114	141
Average Recorded Investment YTD	1,284	2,733
Interest Income Recognized YTD	6	3
Consumer installment
Financing Receivable, Impaired [Line Items]
Impaired loans with no a related allowance, Recorded Investment	12	21
Impaired loans with no related allowance, Unpaid Balance	12	21
Impaired loans with no related allowance, Average Recorded Investment YTD	17	23
Impaired loans with a related allowance, Recorded Investment	232	260
Impaired loans with a related allowance, Unpaid Balance	232	260
Impaired loans with a Related Allowance	65	80
Impaired loans with a related allowance, Average Recorded Investment YTD	246	164
Impaired loans with a related allowance, Interest Income Recognized YTD		2
Recorded Investment	244	281
Unpaid Balance	244	281
Related Allowance	65	80
Average Recorded Investment YTD	$ 263	187
Interest Income Recognized YTD		$ 2

XML

LOANS - Risk Category of Loans by Class of Loans (Excluding Mortgage Loans Held for Sale) (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019
Financing Receivable, Recorded Investment [Line Items]
Loans	$ 2,603,871	$ 2,601,979
Less: Unearned discount	1,583	1,621
Loans, net of unearned discount	2,602,288	2,600,358
Pass [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	2,510,566	2,513,135
Special Mention [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	15,770	13,584
Substandard [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	77,447	75,167
Doubtful [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	88	93
Commercial financial and agriculture
Financing Receivable, Recorded Investment [Line Items]
Loans	344,602	341,686
Loans, net of unearned discount	344,602	341,686
Commercial financial and agriculture | Pass [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	330,739	327,205
Commercial financial and agriculture | Special Mention [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	3,351	3,493
Commercial financial and agriculture | Substandard [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	10,499	10,972
Commercial financial and agriculture | Doubtful [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	13	16
Commercial real estate
Financing Receivable, Recorded Investment [Line Items]
Loans	1,711,859	1,705,003
Less: Unearned discount	1,583	1,621
Loans, net of unearned discount	1,710,276	1,703,382
Commercial real estate | Pass [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	1,646,868	1,645,496
Commercial real estate | Special Mention [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	11,399	8,876
Commercial real estate | Substandard [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	53,517	50,554
Commercial real estate | Doubtful [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	75	77
Consumer real estate
Financing Receivable, Recorded Investment [Line Items]
Loans	510,979	513,864
Loans, net of unearned discount	510,979	513,864
Consumer real estate | Pass [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	496,926	499,426
Consumer real estate | Special Mention [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	1,001	1,194
Consumer real estate | Substandard [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	13,052	13,244
Consumer installment
Financing Receivable, Recorded Investment [Line Items]
Loans	36,431	41,426
Loans, net of unearned discount	36,431	41,426
Consumer installment | Pass [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	36,033	41,008
Consumer installment | Special Mention [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	19	21
Consumer installment | Substandard [Member]
Financing Receivable, Recorded Investment [Line Items]
Loans	$ 379	$ 397

XML

EARNINGS APPLICABLE TO COMMON STOCKHOLDERS - Additional Information (Details) - shares	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
EARNINGS APPLICABLE TO COMMON STOCKHOLDERS
Shares of restricted stock granted	60,680	66,132

XML

BUSINESS COMBINATIONS - Outstanding Principal Balance and Carrying Amount of Loans (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019	Nov. 01, 2019	Mar. 02, 2019
Outstanding principal balance	$ 13,100	$ 14,600
FPB
Outstanding principal balance	180,070			$ 247,774
Carrying amount	178,186			$ 244,665
First Florida Bancorp, Inc [Member]
Outstanding principal balance	233,392		$ 248,916
Carrying amount	$ 232,082		$ 247,263

XML

LEASES (Tables)

3 Months Ended

Mar. 31, 2020

LEASES

Schedule of right-of-use assets and lease liabilities relating to the Company's operating and finance leases

Right-of-use assets and lease liabilities relating to the Company’s operating and finance leases are as follows at March 31, 2020 and 2019 ($ in thousands).

	Three months ended		Three months ended
	March 31, 2020		March 31, 2019
Right-of-use assets:
Operating leases	$	6,141	$	3,595
Finance leases		2,841		—
Total right-of-use assets	$	8,952	$	3,595
Lease liabilities:
Operating lease	$	6,141	$	3,595
Finance lease		2,419		—
Total lease liabilities	$	8,560	$	3,595

Schedule of lease costs

The table below summarizes our net lease costs ($in thousands):

	Three months ended		Three months ended
	March 31, 2020		March 31, 2019
Operating lease cost	$	378	$	122
Finance lease cost:
Interest on lease liabiltiies		2		—
Amortization of right-of-use		2		—
Net lease cost	$	382	$	122

Schedule of information related to leases

	Three months		Three months
	ended March 31,		ended March 31,
	2020		2019
Weighted average remaining lease term
Operating leases	4.9 years		6.5 years
Finance leases	11.7 years		—
Weighted average discount rate
Operating leases	2.5	%	3.1	%
Finance leases	2.3	%	—

Schedule of minimum future lease payments

	Three months		Three months
	ended March 31,		ended March 31,
	2020		2019
Weighted average remaining lease term
Operating leases	4.9 years		6.5 years
Finance leases	11.7 years		—
Weighted average discount rate
Operating leases	2.5	%	3.1	%
Finance leases	2.3	%	—

The table below summarizes the maturity of remaining lease liabilities at March 31, 2020 and 2019 ($in thousands):

	Three months ended March 31, 2020
	Operating Leases		Finance Leases
Remaining 2020	$	1,222	$	143
2021		1,527		175
2022		1,359		220
2023		844		220
2024		631		220
Thereafter		985		1,698
Total lease payments	$	6,568		2,676
Less: Interest		(427)		(257)
Present value of lease liabilities	$	6,141	$	2,419

	Three months ended March 31, 2019
	Operating Leases		Finance Leases
Remaining 2019	$	562	—
2020		715	—
2021		584	—
2022		541	—
2023		513	—
Thereafter		1,088	—
Total lease payments	$	4,003	—
Less: Interest		(408)	—
Present value of lease liabilities	$	3,595	—

XML

EARNINGS APPLICABLE TO COMMON STOCKHOLDERS

3 Months Ended

Mar. 31, 2020

EARNINGS APPLICABLE TO COMMON STOCKHOLDERS

EARNINGS APPLICABLE TO COMMON STOCKHOLDERS

NOTE 5 — EARNINGS APPLICABLE TO COMMON STOCKHOLDERS

Basic per share data is calculated based on the weighted-average number of common shares outstanding during the reporting period. Diluted per share data includes any dilution from potential common stock outstanding, such as restricted stock grants. There were no anti-dilutive common stock equivalents excluded in the calculations.

The following tables disclose the reconciliation of the numerators and denominators of the basic and diluted computations applicable to common stockholders ($ in thousands, except per share amount):

	For the Three Months Ended
	March 31, 2020
	Net Income		Shares		Per
	(Numerator)		(Denominator)		Share Data
Basic earnings per share	$	8,311		18,818,115	$	0.44
Effect of dilutive shares:
Restricted stock grants				124,014
Diluted earnings per share	$	8,311		18,942,129	$	0.44

	For the Three months ended
	March 31, 2019
	Net Income		Shares		Per
	(Numerator)		(Denominator)		Share Data
Basic earnings per share	$	7,635		15,646,476	$	0.49
Effect of dilutive shares:
Restricted stock grants				124,146
Diluted earnings per share	$	7,635		15,770,622	$	0.48

The Company granted 60,680 shares of restricted stock in the first quarter of 2020 and 66,132 shares of restricted stock in the first quarter of 2019.

XML

SECURITIES

3 Months Ended

Mar. 31, 2020

SECURITIES

SECURITIES

NOTE 9 - SECURITIES

The following disclosure of the estimated fair value of financial instruments is made in accordance with authoritative guidance. The estimated fair value amounts have been determined using available market information and valuation methodologies that management believes are appropriate. However, considerable judgment is required to interpret market data to develop the estimates of fair value. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

A summary of the amortized cost, fair value of available-for-sale securities at March 31, 2020 and December 31, 2019 and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss):

	March 31, 2020
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
($ in thousands)	Cost		Gains		Losses		Value
Available-for-sale securities:
U.S. Treasury	$	4,969	$	339	$	—	$	5,308
Obligations of U.S. government agencies and sponsored entities		70,726		2,216		62		72,880
Tax-exempt and taxable obligations of states and municipal subdivisions		270,385		5,369		1,591		274,163
Mortgage-backed securities - residential		251,134		10,993		80		262,047
Mortgage-backed securities - commercial		115,974		4,976		97		120,853
Corporate obligations		27,838		242		354		27,726
Total	$	741,026	$	24,135	$	2,184	$	762,977

	December 31, 2019
			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
($ in thousands)	Cost		Gains		Losses		Value
Available-for-sale securities:
U.S. Treasury	$	4,967	$	—	$	73	$	4,894
Obligations of U.S. government agencies sponsored entities		76,699		1,475		224		77,950
Tax-exempt and taxable obligations of states and municipal subdivisions		253,527		5,602		147		258,982
Mortgage-backed securities - residential		263,229		4,726		107		267,848
Mortgage-backed securities - commercial		125,292		2,398		223		127,467
Corporate obligations		27,877		218		149		27,946
Total	$	751,591	$	14,419	$	923	$	765,087

The amortized cost and fair value of debt securities are shown by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.

	March 31, 2020				December 31, 2019
	Available-for-Sale				Available-for-Sale
	Amortized		Fair		Amortized		Fair
($ in thousands)	Cost		Value		Cost		Value
Due less than one year	$	28,094	$	28,210	$	30,141	$	30,303
Due after one year through five years		86,142		87,617		80,119		81,372
Due after five years through ten years		147,047		150,671		143,811		148,085
Due greater than ten years		112,635		113,579		108,999		110,012
Mortgage-backed securities - residential		251,134		262,047		263,229		267,848
Mortgage-backed securities - commercial		115,974		120,853		125,292		127,467
Total	$	741,026	$	762,977	$	751,591	$	765,087

The details concerning securities classified as available-for-sale with unrealized losses as of March 31, 2020 and December 31, 2019 were as follows:

	March 31, 2020
	Losses < 12 Months				Losses 12 Months or >				Total
			Gross				Gross				Gross
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
($ in thousands)	Value		Losses		Value		Losses		Value		Losses
U.S. Treasury	$	—	$	—	$	—	$	—	$	—	$	—
Obligations of U.S government agencies and sponsored entities		—		—		5,371		62		5,371		62
Tax-exempt and taxable obligations of state and municipal subdivisions		2,571		5		45,504		1,586		48,075		1,591
Mortgage-backed securities - residential		—		—		4,017		80		4,017		80
Mortgage-backed securities - commercial		4,293		4		12,532		93		16,825		97
Corporate obligations		4,494		6		9,820		348		14,314		354
Total	$	11,358	$	15	$	77,244	$	2,169	$	88,602	$	2,184

	December 31, 2019
	Losses < 12 Months				Losses 12 Months or >				Total
			Gross				Gross				Gross
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
($ in thousands)	Value		Losses		Value		Losses		Value		Losses
U.S. Treasury	$	—	$	—	$	4,894	$	73	$	4,894	$	73
Obligations of U.S government agencies and sponsored entities		—		—		22,987		224		22,987		224
Tax-exempt and taxable obligations of state and municipal subdivisions		—		—		28,235		147		28,235		147
Mortgage-backed securities - residential		—		—		29,930		107		29,930		107
Mortgage-backed securities - commercial		9,306		16		19,130		207		28,436		223
Corporate obligations		500		—		10,572		149		11,072		149
Total	$	9,806	$	16	$	115,748	$	907	$	125,554	$	923

At March 31, 2020 and December 31, 2019, the Company’s securities portfolio consisted of 195 and 156 securities, respectively, which were in an unrealized loss position. The Company reviews its investment portfolio quarterly for indications of other-than-temporary impairment (“OTTI”), with attention given to securities in a continuous loss position of at least ten percent for over twelve months. Management believes that none of the losses on available-for-sale securities noted above constitutes an OTTI. The noted losses are considered temporary due to market fluctuations in available interest rates. Management considers the issuers of the securities to be financially sound, the corporate bonds are investment grade, and the collectability of all contractual principal and interest payments is reasonably expected. No OTTI losses were recognized during the three months ended March 31, 2020 or the year ended December 31, 2019.

XML

LOANS - Modifications of Loans Performing (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total	$ 2,602,288	$ 2,600,358
Allowance for loan losses, Current Loans	124	128
Allowance for loan losses, Non-Accrual	2,247	1,997
Allowance for loan losses, Total	2,371	2,125
TDRs [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Current Loans	6,171	6,824
Past Due 30-89	827	985
Past due 90 days or more and still accruing	167	167
Non-Accrual	23,927	23,993
Total	31,092	31,969
Commercial financial and agriculture | TDRs [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Current Loans	129	583
Past Due 30-89	454	64
Non-Accrual	1,494	1,062
Total	2,077	1,709
Commercial real estate | TDRs [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Current Loans	4,314	4,299
Past Due 30-89	99	809
Past due 90 days or more and still accruing	109	109
Non-Accrual	19,569	19,991
Total	24,091	25,208
Consumer real estate | TDRs [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Current Loans	1,693	1,905
Past Due 30-89	274	112
Past due 90 days or more and still accruing	58	58
Non-Accrual	2,864	2,940
Total	4,889	5,015
Consumer installment | TDRs [Member]
Financing Receivable, Recorded Investment, Past Due [Line Items]
Current Loans	35	37
Total	$ 35	$ 37

XML

SECURITIES - Summary of Available For Sale Securities With Unrealized And Unrecognized Losses (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019
Schedule of Trading Securities and Other Trading Assets [Line Items]
Fair value, Losses less than 12 Months	$ 11,358	$ 9,806
Fair Value, Losses 12 Months or More	77,244	115,748
Fair Value, Total	88,602	125,554
Unrealized Losses, Losses less than 12 Months	15	16
Unrealized Losses, Losses 12 Months or More	2,169	907
Unrealized Losses, Total	2,184	923
U.S Treasury
Schedule of Trading Securities and Other Trading Assets [Line Items]
Fair value, Losses less than 12 Months	0	0
Fair Value, Losses 12 Months or More	0	4,894
Fair Value, Total	0	4,894
Unrealized Losses, Losses less than 12 Months	0	0
Unrealized Losses, Losses 12 Months or More	0	73
Unrealized Losses, Total	0	73
Obligations of U.S. government agencies and sponsored entities
Schedule of Trading Securities and Other Trading Assets [Line Items]
Fair value, Losses less than 12 Months	0	0
Fair Value, Losses 12 Months or More	5,371	22,987
Fair Value, Total	5,371	22,987
Unrealized Losses, Losses less than 12 Months	0	0
Unrealized Losses, Losses 12 Months or More	62	224
Unrealized Losses, Total	62	224
Tax-exempt and taxable obligations of states and municipal subdivisions
Schedule of Trading Securities and Other Trading Assets [Line Items]
Fair value, Losses less than 12 Months	2,571	0
Fair Value, Losses 12 Months or More	45,504	28,235
Fair Value, Total	48,075	28,235
Unrealized Losses, Losses less than 12 Months	5	0
Unrealized Losses, Losses 12 Months or More	1,586	147
Unrealized Losses, Total	1,591	147
Mortgage-backed securities - residential
Schedule of Trading Securities and Other Trading Assets [Line Items]
Fair value, Losses less than 12 Months	0	0
Fair Value, Losses 12 Months or More	4,017	29,930
Fair Value, Total	4,017	29,930
Unrealized Losses, Losses less than 12 Months	0	0
Unrealized Losses, Losses 12 Months or More	80	107
Unrealized Losses, Total	80	107
Mortgage-backed securities - commercial
Schedule of Trading Securities and Other Trading Assets [Line Items]
Fair value, Losses less than 12 Months	4,293	9,306
Fair Value, Losses 12 Months or More	12,532	19,130
Fair Value, Total	16,825	28,436
Unrealized Losses, Losses less than 12 Months	4	16
Unrealized Losses, Losses 12 Months or More	93	207
Unrealized Losses, Total	97	223
Corporate obligations
Schedule of Trading Securities and Other Trading Assets [Line Items]
Fair value, Losses less than 12 Months	4,494	500
Fair Value, Losses 12 Months or More	9,820	10,572
Fair Value, Total	14,314	11,072
Unrealized Losses, Losses less than 12 Months	6	0
Unrealized Losses, Losses 12 Months or More	348	149
Unrealized Losses, Total	$ 354	$ 149

XML

LOANS - Changes in the carrying amount and accretable yield for purchased credit impaired loans (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
LOANS
Balance at beginning of period, Accretable Yield	$ 3,417	$ 3,835
Additions, including transfers from non-accretable, Accretable Yield	337	427
Accretion	(148)	(275)
Balance at end of period, Accretable Yield	$ 3,606	$ 3,987

XML

BUSINESS COMBINATIONS - Unaudited Supplemental Pro Forma Information for Southwest Banc Shares, Inc. (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
Business Acquisition [Line Items]
Total revenue	$ 40,539	$ 41,018
Income before income taxes	10,739	18,002
Net interest income [Member]
Business Acquisition [Line Items]
Total revenue	34,065	34,705
Non Interest Income [Member]
Business Acquisition [Line Items]
Total revenue	$ 6,474	$ 6,313

XML

SUMMARY OF ORGANIZATION - Additional information (Details) - USD ($) $ / shares in Units, $ in Thousands		3 Months Ended
	Feb. 21, 2020	Mar. 31, 2020	Mar. 31, 2019	Dec. 31, 2019	Dec. 31, 2018
Disclosure Summary Of Organization Additional Information [Abstract]
Total assets		$ 4,061,801		$ 3,941,863
Loans, including Loans held for sale		2,595,000
Deposits		3,277,794		3,076,533
Stockholders' equity		555,926	$ 454,347	$ 543,658	$ 363,254
NET INCOME		8,311	$ 7,635
Noncash Merger Related Costs		$ 576
Dividends on common stock, per share	$ 0.10

XML

FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019
Variable Rate
Financial instruments with off-balance-sheet risk
Commitments to make loans	$ 5,723	$ 5,676
Unused lines of credit	180,732	208,728
Standby letters of credit	9,917	8,475
Fixed Rate
Financial instruments with off-balance-sheet risk
Commitments to make loans	39,351	42,774
Unused lines of credit	120,335	137,966
Standby letters of credit	$ 2,425	$ 3,648

XML

BUSINESS COMBINATIONS

3 Months Ended

Mar. 31, 2020

BUSINESS COMBINATIONS

BUSINESS COMBINATIONS

NOTE 4 – BUSINESS COMBINATIONS

Acquisitions

First Florida Bancorp, Inc.

On November 1, 2019, the Company completed its acquisition of First Florida Bancorp, Inc. (“FFB”), and immediately thereafter merged its wholly-owned subsidiary, First Florida Bank with and into The First.  The Company paid a total consideration of $89.5 million to the FFB shareholders as consideration in the merger, which included 1,682,889 shares of Company common stock and approximately $34.1 million in cash.

In connection with the acquisition, the Company recorded approximately $40.0 million of goodwill and $3.7 million of core deposit intangible. Goodwill is not deductible for income taxes.  The core deposit intangible will be amortized to expense over 10 years.

The Company acquired the $248.9 million loan portfolio at an estimated fair value discount of $1.7 million. The discount represents expected credit losses, adjusted for market interest rates and liquidity adjustments.

Expenses associated with the FFB acquisition were $443 thousand for the three months ended March 31, 2020.  These costs included system conversion and integrating operations charges and legal and consulting expenses, which have been expensed as incurred.

The assets acquired and liabilities assumed and consideration paid in the acquisition of FFB were recorded at their estimated fair values based on management’s best estimates using information available at the date of the acquisition and are subject to adjustment for up to one year after the closing date of the acquisition.  While the fair values are not expected to be materially different from the estimates, accounting guidance provides that an acquirer must recognize adjustments to provisional amounts that are identified during the measurement period, which runs through November 1, 2020 in respect of FFB, in the measurement period in which the adjustment amounts are determined.  The acquirer must record in the financial statements, the effect on earnings of changes in depreciation, amortization or other income effects, if any, as a result of changes to the provisional amounts, calculated as if the accounting had been completed at the acquisition date.  The items most susceptible to adjustment are the credit fair value adjustments on loans, core deposit intangible and the deferred income tax assets resulting from the acquisition.

The following table summarizes the provisional fair values of the assets acquired and liabilities assumed on November 1, 2019 ($ in thousands):

Purchase price:
Cash and stock	$	89,520
Total purchase price		89,520
Identifiable assets:
Cash and due from banks		50,169
Investments		122,084
Loans		247,263
Core deposit intangible		3,745
Personal and real property		4,991
Other assets		2,283
Total assets		430,535
Liabilities and equity:
Deposits		373,908
Borrowed funds		5,527
Other liabilities		1,619
Total liabilities		381,054
Net assets acquired		49,481
Goodwill resulting from acquisition	$	40,039

The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheets as of the date of acquisition and at March 31, 2020, are as follows ($ in thousands):

	November 1, 2019		March 31,2020
Outstanding principal balance	$	248,916	$	233,392
Carrying amount		247,263		232,082

PCI loans are discussed more fully in Note 10 – “Loans” of this report.

FPB Financial Corp.

On March 2, 2019, the Company completed its acquisition of FPB Financial Corp., (“FPB”), and immediately thereafter merged its wholly-owned subsidiary, Florida Parishes Bank with and into The First.  The Company paid a total consideration of $78.2 million to the FPB shareholders, which included 2,377,501 shares of Company common stock and $5 thousand in cash.

In connection with the acquisition, the Company recorded approximately $28.8 million of goodwill and $6.6 million of core deposit intangible.  Goodwill is not deductible for income taxes.  The core deposit intangible will be amortized to expense over 10 years.

The Company acquired the $247.8 million loan portfolio at an estimated fair value discount of $3.1 million. The discount represents expected credit losses, adjusted for market interest rates and liquidity adjustments.

Expenses associated with the FPB acquisition were $63 thousand for the three months March 31, 2020.  These costs included system conversion and integrating operations charges and legal and consulting expenses, which have been expensed as incurred.

The following table summarizes the finalized fair values of the assets acquired and liabilities assumed on March 2, 2019 ($ in thousands):

			Measurement
	As Initially		Period
	Reported		Adjustments		As Adjusted
Identifiable assets:
Cash and due from banks	$	14,748	$	—	$	14,748
Investments		93,604		—		93,604
Loans		244,665		—		244,665
Bank owned life insurance		7,312		—		7,312
Core deposit intangible		4,793		1,804		6,597
Personal and real property		17,358		—		17,358
Other assets		1,430		(278)		1,152
Total assets		383,910	$	1,526		385,436
Liabilities and equity:
Deposits		312,453		—		312,453
Borrowed funds		17,250		—		17,250
Other liabilities		6,291		—		6,291
Total liabilities		335,994		—		335,994
Net assets acquired		47,916		1,526		49,442
Consideration paid		78,225		—		78,225
Goodwill resulting from acquisition	$	30,309	$	1,526	$	28,783

Valuation adjustments have been made to core deposit intangible and other assets since initially reported.

The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheets as of the date of acquisition and at March 31, 2020, are as follows ($ in thousands):

	March 2, 2019		March 31, 2020
Outstanding principal balance	$	247,774	$	180,070
Carrying amount		244,665		178,186

PCI loans are discussed more fully in Note 10 – “Loans” of this report.

Supplemental Pro-Forma Financial Information

The following unaudited pro-forma financial data for the three months ended March 31, 2020 and 2019 presents supplemental information as if the FPB and FFB acquisitions had occurred on January 1, 2019.  The pro-forma financial information is not necessarily indicative of the results of operations had the acquisitions been effective as of these dates.

	Pro-Forma		Pro-Forma
	Three months		Three months
	ended		ended
	March 31,		March 31,
($ in thousands)	2020		2019
	(unaudited)		(unaudited)
Net interest income	$	34,065	$	34,705
Non-interest income		6,474		6,313
Total revenue		40,539		41,018
Income before income taxes		10,739		18,002

Supplemental pro-forma earnings were adjusted to exclude acquisition costs incurred.

Non-credit impaired loans acquired in the acquisitions were accounted for in accordance with ASC 310-20, Receivables-Nonrefundable Fees and Other Costs. PCI loans acquired in the FPB and FFB acquisitions were accounted for in accordance with ASC 310-30 Accounting for Purchased Loans with Deteriorated Credit Quality.

XML

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS

3 Months Ended

Mar. 31, 2020

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS

NOTE 8 – FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the assets or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the factors that market participants would likely consider in pricing an asset or liability.

The following methods and assumptions were used by the Company to estimate its financial instrument fair values disclosed at March 31, 2020 and December 31, 2019:

· Investment Securities:  The fair value for investment securities are determined by quoted market prices, if available (Level 1).  For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2), using matrix pricing.  Matrix pricing is a mathematical technique commonly used to price debt securities that are not actively traded, values debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).  For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). 

· Loans held for sale:  Since loans designated by the Company as available-for-sale are typically sold shortly after making the decision to sell them, realized gains or losses are usually recognized within the same period and fluctuations in fair values are not relevant for reporting purposes.  If available-for-sale loans are held on our books for an extended period of time, the fair value of those loans is determined using quoted secondary-market prices.

· Impaired Loans:  Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment.  If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.  Adjustments are routinely made in the appraisal process by independent appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans.  Such adjustments, if any, result in a Level 3 classification of the inputs for determining fair value.   The Company generally adjusts the appraisal down by approximately 10 percent to account for selling costs.  Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification.  Impaired loans are evaluated on a quarterly basis for additional impairment.

· Other Real Estate Owned:  Other real estate owned consists of properties obtained through foreclosure.  The adjustment at the time of foreclosure is recorded through the allowance for loan losses.  Fair value of other real estate owned is based on current independent appraisals of the collateral less costs to sell when acquired, establishing a new cost basis.  These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell.  Fair value is commonly based on recent real estate appraisals, which are updated no less frequently than annually.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach with data from comparable properties.  Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments, if any, result in a Level 3 classification of the inputs for determining fair value.  In the determination of fair value subsequent to foreclosure, Management also considers other factors or recent developments, such as changes in market conditions from the time of valuation and anticipated sales values considering plans for disposition, which could result in an adjustment to lower the collateral value estimates indicated in the appraisals.  The Company generally adjusts the appraisal down by approximately 10 percent to account for selling costs.  Periodic revaluations are classified as Level 3 in the fair value hierarchy since assumptions are used that may not be observable in the market. Due to the subjective nature of establishing the fair value when the asset is acquired, the actual fair value of the other real estate owned or foreclosed asset could differ from the original estimate. If it is determined the fair value declines subsequent to foreclosure, a valuation allowance is recorded through other non-interest income. Operating costs associated with the assets after acquisition are also recorded as non-interest expense. Gains and losses on the disposition of other real estate owned and foreclosed assets are netted and recorded in other non-interest income. Other real estate owned is classified within Level 3 of the fair value hierarchy.

Estimated fair values for the Company’s financial instruments are as follows, as of the dates noted:

As of March 31, 2020

					Fair Value Measurements
							Significant
							Other		Significant
							Observable		Unobservable
	Carrying		Estimated		Quoted Prices		Inputs		Inputs
($ in thousands)	Amount		Fair Value		(Level 1)		(Level 2)		(Level 3)
Financial Instruments:
Assets:
Cash and cash equivalents	$	286,759	$	286,759	$	286,759	$	—	$	—
Securities available-for- sale:
U.S. Treasury		5,308		5,308		5,308
Obligations of U.S. government agencies and sponsored entities		72,880		72,880		—		72,880		—
Municipal securities		274,163		274,163		—		254,981		19,182
Mortgage- backed securities		382,900		382,900		—		382,900		—
Corporate obligations		27,726		27,726		—		27,215		511
Loans, net		2,594,772		2,573,942		—		—		2,573,942
Accrued interest receivable		14,943		14,943		—		3,995		10,948
Liabilities:
Non-interest-bearing deposits	$	340,606	$	340,606	$	—	$	340,606	$	—
Interest-bearing deposits		2,937,188		2,946,069		—		2,946,069		—
Subordinated debentures		80,717		69,037		—		—		69,037
FHLB and other borrowings		116,180		116,180		—		116,180		—
Accrued interest payable		2,885		2,885		—		2,885		—

As of December 31, 2019

			Fair Value Measurements
							Significant
							Other		Significant
					Quoted		Observable		Unobservable
	Carrying		Estimated		Prices		Inputs		Inputs
($ in thousands)	Amount		Fair Value		(Level 1)		(Level 2)		(Level 3)
Financial Instruments:
Assets:
Cash and cash equivalents	$	168,864	$	168,864	$	168,864	$	—	$	—
Securities available-for-sale:
U.S. Treasury		4,894		4,894		4,894
Obligations of U.S. Government agencies and sponsored entities		77,950		77,950		—		77,950		—
Municipal securities		258,982		258,982		—		248,637		10,345
Mortgage-backed securities		395,315		395,315		—		395,315		—
Corporate obligations		27,946		27,946		—		27,538		408
Loans, net		2,597,260		2,560,668		—		—		2,560,668
Accrued interest receivable		14,802		14,802		—		4,246		10,556
Liabilities:
Non-interest-bearing deposits	$	723,208	$	723,208	$	—	$	723,208	$	—
Interest-bearing deposits		2,353,325		2,339,537		—		2,339,537		—
Subordinated debentures		80,678		80,330		—		—		80,330
FHLB and other borrowings		214,319		214,319		—		214,319		—
Accrued interest payable		2,508		2,508		—		2,508		—

Assets measured at fair value on a recurring basis are summarized below:

March 31, 2020

			Fair Value Measurements Using
			Quoted Prices
			in
			Active
			Markets		Significant
			For		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
($ in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)
Available-for-sale
U.S. Treasury	$	5,308	$	5,308	$	—	$	—
Obligations of U. S. Government agencies and sponsored entities		72,880		—		72,880		—
Municipal securities		274,163		—		254,981		19,182
Mortgage-backed securities		382,900		—		382,900		—
Corporate obligations		27,726		—		27,215		511
Total available-for-sale	$	762,977	$	5,308	$	737,976	$	19,693

December 31, 2019

			Fair Value Measurements Using
			Quoted Prices
			in
			Active
			Markets		Significant
			For		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
($ in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)
Available-for-sale
U.S. Treasury	$	4,894	$	4,894	$	—	$	—
Obligations of U. S. Government agencies and sponsored entities		77,950		—		77,950		—
Municipal securities		258,982		—		248,637		10,345
Mortgage-backed securities		395,315		—		395,315		—
Corporate obligations		27,946		—		27,538		408
Total available-for-sale	$	765,087	$	4,894	$	749,440	$	10,753

The following is a reconciliation of activity for assets measured at fair value based on significant unobservable inputs (Level 3) information.

	Bank-Issued
	Trust
	Preferred
	Securities
($ in thousands)	2020		2019
Balance, January 1	$	408	$	874
Unrealized (loss)/gain included in comprehensive income		103		(466)
Balance at March 31, 2020 and December 31, 2019	$	511	$	408

	Municipal Securities
($ in thousands)	2020		2019
Balance, January 1	$	10,345	$	7,574
Unrealized (loss)/gain included in comprehensive income		8,837		2,771
Balance at March 31, 2020 and December 31, 2019	$	19,182	$	10,345

The following methods and assumptions were used to estimate the fair values of the Company's assets measured at fair value on a recurring basis at March 31, 2020 and December 31, 2019. The following tables present quantitative information about recurring Level 3 fair value measurements ($in thousands):

				Significant
	Fair		Valuation	Unobservable	Range of
Trust Preferred Securities	Value		Technique	Inputs	Inputs
March 31, 2020	$	511	Discounted cash flow	Probability of default	1.74% - 3.30%
December 31, 2019	$	408	Discounted cash flow	Probability of default	2.73% - 4.15%

				Significant
	Fair		Valuation	Unobservable	Range of
Municipal Securities	Value		Technique	Inputs	Inputs
March 31, 2020	$	19,182	Discounted cash flow	Discount Rate	1.85% - 3.50%
December 31, 2019	$	10,345	Discounted cash flow	Discount Rate	1.50% - 4.40%

The following table presents the fair value measurement of assets measured at fair value on a non-recurring basis and the level within the fair value hierarchy in which the fair value measurements were classified at March 31, 2020 and December 31, 2019.

March 31, 2020

			Fair Value Measurements Using
			Quoted
			Prices in
			Active
			Markets		Significant
			For		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
($ in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)
Impaired loans	$	11,124	$	—	$	—	$	11,124
Other real estate owned		6,974		—		—		6,974

December 31, 2019

			Fair Value Measurements Using
			Quoted
			Prices in
			Active
			Markets		Significant
			For		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
($ in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)
Impaired loans	$	11,337	$	—	$	—	$	11,337
Other real estate owned		7,299		—		—		7,299

XML

LOANS (Tables)

3 Months Ended

Mar. 31, 2020

LOANS

Schedule of Companys tdr

The following tables summarize by class our loans classified as past due in excess of 30 days or more in addition to those loans classified as nonaccrual including PCI loans.

	March 31, 2020
			Past Due
	Past Due		90 Days						Total
	30 to 89		or More						Past Due,
	Days and		and Still		Non				Non accrual		Total
($ in thousands)	Accruing		Accruing		accrual		PCI		and PCI		Loans
Commercial, financial and agriculture	$	1,385	$	23	$	1,989	$	80	$	3,477	$	327,979
Commercial real estate		9,664		582		22,123		3,498		35,867		1,388,925
Consumer real estate		10,960		1,772		2,128		7,704		22,564		821,432
Consumer installment		328		15		224		5		572		42,208
Lease financing receivable		—		—		—		—		—		3,526
Obligations of states and subdivisions		—		—		—		—		—		18,218
Total	$	22,337	$	2,392	$	26,464	$	11,287	$	62,480	$	2,602,288

	December 31, 2019
			Past Due
			90 Days						Total
	Past Due		or More						Past Due,
	30 to 89		and Still		Non				Non accrual		Total
($ in thousands)	Days		Accruing		accrual		PCI		and PCI		Loans
Commercial, financial and agriculture	$	515	$	61	$	2,137	$	97	$	2,810	$	332,600
Commercial real estate		2,447		1,046		22,441		3,844		29,778		1,387,207
Consumer real estate		4,569		1,608		1,902		8,148		16,227		814,282
Consumer installment		226		—		260		6		492		42,458
Lease financing receivable		—		—		—		—		—		3,095
Obligations of states and subdivisions		—		—		—		—		—		20,716
Total	$	7,757	$	2,715	$	26,740	$	12,095	$	49,307	$	2,600,358

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification ($ in thousands, except for number of loans).

	March 31, 2020			March 31, 2019
Troubled Debt Restructurings	Number of	Recorded		Number of	Recorded
That Subsequently Defaulted:	Loans	Investment		Loans	Investment
Commercial, financial and agriculture	10	$	15,841	13	$	4,339

The following tables represents the Company’s TDRs at March 31, 2020 and December 31, 2019:

					Past Due 90
March 31, 2020	Current		Past Due		days and still
($in thousands)	Loans		30-89		accruing		Nonaccrual		Total
Commercial, financial and agriculture	$	129	$	454	$	—	$	1,494	$	2,077
Commercial real estate		4,314		99		109		19,569		24,091
Consumer real estate		1,693		274		58		2,864		4,889
Consumer installment		35		—		—		—		35
Total	$	6,171	$	827	$	167	$	23,927	$	31,092
Allowance for loan losses	$	124	$	—	$	—	$	2,247	$	2,371

					Past Due 90
December 31, 2019	Current		Past Due		days and still
($in thousands)	Loans		30-89		accruing		Nonaccrual		Total
Commercial, financial and agriculture	$	583	$	64	$	—	$	1,062	$	1,709
Commercial real estate		4,299		809		109		19,991		25,208
Consumer real estate		1,905		112		58		2,940		5,015
Consumer installment		37		—		—		—		37
Total	$	6,824	$	985	$	167	$	23,993	$	31,969
Allowance for loan losses	$	128	$	—	$	—	$	1,997	$	2,125

Schedule of Payments receivable

($ in thousands)	FPB		FFB		Total
Contractually required payments at acquisition	$	4,715	$	947	$	5,662
Cash flows expected to be collected at acquisition		4,295		955		5,250
Fair value of loans at acquisition		3,916		809		4,725

Schedule of credit impaired loans

Changes in the carrying amount and accretable yield for purchased credit impaired loans were as follows at March 31, 2020 and 2019 ($ in thousands):

	March 31, 2020		March 31, 2019
	Accretable		Accretable
	Yield		Yield
Balance at beginning of period	$	3,417	$	3,835
Additions, including transfers from non-accretable		337		427
Accretion		(148)		(275)
Balance at end of period	$	3,606	$	3,987

Schedule of impaired loans

The following tables provide detail of impaired loans broken out according to class as of March 31, 2020 and December 31, 2019.  The following tables do not include PCI loans.  The recorded investment included in the following table represents customer balances net of any partial charge-offs recognized on the loans, net of any deferred fees and costs.  Recorded investment excludes any insignificant amount of accrued interest receivable on loans 90-days or more past due and still accruing. The unpaid balance represents the recorded balance prior to any partial charge-offs.

March 31, 2020

							Average		Interest
							Recorded		Income
	Recorded		Unpaid		Related		Investment		Recognized
($ in thousands)	Investment		Balance		Allowance		YTD		YTD
Impaired loans with no related allowance:
Commercial, financial and agriculture	$	262	$	265	$	—	$	160	$	—
Commercial real estate		13,089		13,210		—		13,322		1
Consumer real estate		704		760		—		623		2
Consumer installment		12		12		—		17		—
Total	$	14,067	$	14,247	$	—	$	14,122	$	3
Impaired loans with a related allowance:
Commercial, financial and agriculture	$	2,238	$	2,238	$	1,011	$	2,336	$	5
Commercial real estate		12,007		12,076		2,845		12,217		30
Consumer real estate		682		707		114		661		4
Consumer installment		232		232		65		246		—
Total	$	15,159	$	15,253	$	4,035	$	15,460	$	39
Total impaired loans:
Commercial, financial and agriculture	$	2,500	$	2,503	$	1,011	$	2,496	$	5
Commercial real estate		25,096		25,286		2,845		25,539		31
Consumer real estate		1,386		1,467		114		1,284		6
Consumer installment		244		244		65		263		—
Total Impaired Loans	$	29,226	$	29,500	$	4,035	$	29,582	$	42

December 31, 2019

							Average		Interest
							Recorded		Income
	Recorded		Unpaid		Related		Investment		Recognized
($ in thousands)	Investment		Balance		Allowance		YTD		YTD
Impaired loans with no related allowance:
Commercial, financial and agriculture	$	59	$	62	$	—	$	294	$	7
Commercial real estate		13,556		13,671		—		10,473		591
Consumer real estate		542		594		—		2,173		—
Consumer installment		21		21		—		23		—
Total	$	14,178	$	14,348	$	—	$	12,963	$	598
Impaired loans with a related allowance:
Commercial, financial and agriculture	$	2,434	$	2,434	$	1,182	$	2,039	$	13
Commercial real estate		12,428		12,563		3,021		10,026		49
Consumer real estate		639		657		141		560		3
Consumer installment		260		260		80		164		2
Total	$	15,761	$	15,914	$	4,424	$	12,789	$	67
Total impaired loans:
Commercial, financial and agriculture	$	2,493	$	2,496	$	1,182	$	2,333	$	20
Commercial real estate		25,984		26,234		3,021		20,499		640
Consumer real estate		1,181		1,251		141		2,733		3
Consumer installment		281		281		80		187		2
Total Impaired Loans	$	29,939	$	30,262	$	4,424	$	25,752	$	665

Schedule of troubled debt restructurings

The following table presents loans by class modified as troubled debt restructurings (TDRs) that occurred during the three months ended March 31, 2020 and 2019 ($ in thousands, except for number of loans).

	Three Months Ended March 31,
		Outstanding		Outstanding
		Recorded		Recorded
	Number of	Investment		Investment
2020	Loans	Pre-Modification		Post-Modification
Commercial, financial and agriculture	1	$	12	$	12
Commercial real estate	2		738		734
Residential real estate	—		—		—
Consumer installment	—		—		—
Total	3	$	750	$	746

2019
Commercial, financial and agriculture	1	$	175	$	175
Commercial real estate	1		10		10
Residential real estate	1		81		80
Consumer installment	—		—		—
Total	3	$	266	$	265

Schedule of risk category of loans by class of loans

As of March 31, 2020 and December 31, 2019, and based on the most recent analysis performed, the risk category of loans by class of loans (excluding mortgage loans held for sale) was as follows:

	March 31, 2020
	Commercial,		Commercial		Consumer
	Financial and		Real		Real		Consumer
($ in thousands)	Agriculture		Estate		Estate		Installment		Total
Pass	$	330,739	$	1,646,868	$	496,926	$	36,033	$	2,510,566
Special Mention		3,351		11,399		1,001		19		15,770
Substandard		10,499		53,517		13,052		379		77,447
Doubtful		13		75		-		-		88
Subtotal	$	344,602	$	1,711,859	$	510,979	$	36,431	$	2,603,871
Less:
Unearned Discount		—		1,583		—		—		1,583
Loans, net of unearned discount	$	344,602	$	1,710,276	$	510,979	$	36,431	$	2,602,288

	December 31, 2019
	Commercial,		Commercial		Consumer
	Financial and		Real		Real		Consumer
($ in thousands)	Agriculture		Estate		Estate		Installment		Total
Pass	$	327,205	$	1,645,496	$	499,426	$	41,008	$	2,513,135
Special Mention		3,493		8,876		1,194		21		13,584
Substandard		10,972		50,554		13,244		397		75,167
Doubtful		16		77		-		-		93
Subtotal	$	341,686	$	1,705,003	$	513,864	$	41,426	$	2,601,979
Less:
Unearned Discount		—		1,621		—		—		1,621
Loans, net of unearned discount	$	341,686	$	1,703,382	$	513,864	$	41,426	$	2,600,358

Schedule of allowance for loan and losses

The following table presents the activity in the allowance for loan losses by portfolio segment for the quarter ended March 31, 2020 and 2019:

	Three months ended March 31, 2020
	Commercial,		Commercial		Consumer		Installment
	Financial and		Real		Real		and
($ in thousands)	Agriculture		Estate		Estate		Other		Unallocated		Total
Allowance for loan losses:
Beginning balance	$	3,043	$	8,836	$	1,694	$	296	$	39	$	13,908
Provision for loan losses		1,446		4,523		1,106		66		(39)		7,102
Loans charged-off		(99)		(333)		(9)		(59)		—		(500)
Recoveries		76		69		49		100		—		294
Total ending allowance balance	$	4,466	$	13,095	$	2,840	$	403	$	—	$	20,804

	Three months ended March 31, 2019
	Commercial,		Commercial		Consumer		Installment
	Financial and		Real		Real		and
($ in thousands)	Agriculture		Estate		Estate		Other		Unallocated		Total
Allowance for loan losses:
Beginning balance	$	2,060	$	6,258	$	1,743	$	201	$	(197)	$	10,065
Provision for loan losses		(490)		1,003		(1,516)		1,929		197		1,123
Loans charged-off		(4)		—		(42)		(29)		—		(75)
Recoveries		13		10		19		80		—		122
Total ending allowance balance	$	1,579	$	7,271	$	204	$	2,181	$	—	$	11,235

Schedule of loans and allowance for loan losses

March 31, 2020,

	Commercial
	Financial						Installment
	and		Commercial		Consumer		and
	Agriculture		Real Estate		Real Estate		Other		Unallocated		Total
Loans
Individually evaluated	$	2,500	$	25,095	$	1,386	$	244	$	—	$	29,225
Collectively evaluated		341,933		1,729,239		449,052		36,156		—		2,556,380
PCI Loans		169		9,575		6,908		31		—		16,683
Total	$	344,602	$	1,763,909	$	457,346	$	36,431	$	—	$	2,602,288
Allowance for Loan Losses
Individually evaluated	$	1,010	$	2,845	$	114	$	65	$	—	$	4,034
Collectively evaluated		3,456		10,250		2,726		338		—		16,770
Total	$	4,466	$	13,095	$	2,840	$	403	$	—	$	20,804

December 31, 2019,

	Commercial
	Financial						Installment
	and		Commercial		Consumer		and
	Agriculture		Real Estate		Real Estate		Other		Unallocated		Total
Loans
Individually evaluated	$	2,493	$	25,984	$	1,181	$	281	$	—	$	29,939
Collectively evaluated		339,003		1,773,934		398,471		41,112		—		2,552,520
PCI Loans		191		10,471		7,204		33		—		17,899
Total	$	341,687	$	1,810,389	$	406,856	$	41,426	$	—	$	2,600,358
Allowance for Loan Losses
Individually evaluated	$	1,182	$	3,021	$	141	$	80	$	—	$	4,424
Collectively evaluated		1,861		5,815		1,553		216		39		9,484
Total	$	3,043	$	8,836	$	1,694	$	296	$	39	$	13,908

XML

LEASES

3 Months Ended

Mar. 31, 2020

LEASES

LEASES

NOTE 12 – LEASES

The Company enters into leases in the normal course of business primarily for financial centers, back office operations locations and business development offices.  The Company’s leases have remaining terms ranging from 1 to 11 years.

The Company includes lease extension and termination options in the lease term if, after considering relevant economic factors, it is reasonably certain the Company will exercise the option.  In addition, the Company has elected to account for any non-lease components in its real estate leases as part of the associated lease component.  The Company has also elected not to recognize leases with original lease terms of 12 months or less (short-term leases) on the Company’s balance sheet.

Leases are classified as operating or finance leases at the lease commencement date.  Leases in which we are the lessee are recorded as a right-of-use assets and lease liabilities, which are included in premises and equipment and other liabilities, respectively, on our consolidated balance sheets.  Lease expense for leases and short-term leases is recognized on a straight-line basis over the lease term, and is recorded in net occupancy and equipment expense in the consolidated statements of income and other comprehensive income.  Right-of-use assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease.  Right-of-use assets and lease liabilities are recognized at the lease commencement date and based on the estimated present value of lease payments over the lease term.

The Company uses its incremental borrowing rate at lease commencement to calculate the present value of lease payments when the rate implicit in a lease is not known.  The Company’s incremental borrowing rate is based on the FHLB amortizing advance rate, adjusted for the lease term and other factors.

Right-of-use assets and lease liabilities relating to the Company’s operating and finance leases are as follows at March 31, 2020 and 2019 ($ in thousands).

	Three months ended		Three months ended
	March 31, 2020		March 31, 2019
Right-of-use assets:
Operating leases	$	6,141	$	3,595
Finance leases		2,841		—
Total right-of-use assets	$	8,952	$	3,595
Lease liabilities:
Operating lease	$	6,141	$	3,595
Finance lease		2,419		—
Total lease liabilities	$	8,560	$	3,595

The table below summarizes our net lease costs ($in thousands):

	Three months ended		Three months ended
	March 31, 2020		March 31, 2019
Operating lease cost	$	378	$	122
Finance lease cost:
Interest on lease liabiltiies		2		—
Amortization of right-of-use		2		—
Net lease cost	$	382	$	122

The table below summarizes other information related to our operating leases:

	Three months		Three months
	ended March 31,		ended March 31,
	2020		2019
Weighted average remaining lease term
Operating leases	4.9 years		6.5 years
Finance leases	11.7 years		—
Weighted average discount rate
Operating leases	2.5	%	3.1	%
Finance leases	2.3	%	—

The table below summarizes the maturity of remaining lease liabilities at March 31, 2020 and 2019 ($in thousands):

	Three months ended March 31, 2020
	Operating Leases		Finance Leases
Remaining 2020	$	1,222	$	143
2021		1,527		175
2022		1,359		220
2023		844		220
2024		631		220
Thereafter		985		1,698
Total lease payments	$	6,568		2,676
Less: Interest		(427)		(257)
Present value of lease liabilities	$	6,141	$	2,419

	Three months ended March 31, 2019
	Operating Leases		Finance Leases
Remaining 2019	$	562	—
2020		715	—
2021		584	—
2022		541	—
2023		513	—
Thereafter		1,088	—
Total lease payments	$	4,003	—
Less: Interest		(408)	—
Present value of lease liabilities	$	3,595	—

XML

EARNINGS APPLICABLE TO COMMON STOCKHOLDERS (Tables)

3 Months Ended

Mar. 31, 2020

EARNINGS APPLICABLE TO COMMON STOCKHOLDERS

Reconciliation of Numerators and Denominators of Basic and Diluted Computations Applicable to Common Stockholders

The following tables disclose the reconciliation of the numerators and denominators of the basic and diluted computations applicable to common stockholders ($ in thousands, except per share amount):

	For the Three Months Ended
	March 31, 2020
	Net Income		Shares		Per
	(Numerator)		(Denominator)		Share Data
Basic earnings per share	$	8,311		18,818,115	$	0.44
Effect of dilutive shares:
Restricted stock grants				124,014
Diluted earnings per share	$	8,311		18,942,129	$	0.44

	For the Three months ended
	March 31, 2019
	Net Income		Shares		Per
	(Numerator)		(Denominator)		Share Data
Basic earnings per share	$	7,635		15,646,476	$	0.49
Effect of dilutive shares:
Restricted stock grants				124,146
Diluted earnings per share	$	7,635		15,770,622	$	0.48

XML

REVENUE FROM CONTRACTS WITH CUSTOMERS (Details) - USD ($) $ in Thousands		3 Months Ended
		Mar. 31, 2020	Mar. 31, 2019
Non-interest income
Service charges on deposits overdraft fees		$ 1,055	$ 974
Service charges on deposits other		860	858
Interchange Income		1,986	1,652
Investment brokerage fees		102	9
Net gains (losses) on OREO		(224)	(10)
Net gains (losses) on sales of securities	[1]	174	(38)
Other		2,521	2,109
TOTAL NON-INTEREST INCOME		6,474	5,554
Commercial/Retail Bank [Member]
Non-interest income
Service charges on deposits overdraft fees		1,055	974
Service charges on deposits other		859	857
Interchange Income		1,986	1,652
Investment brokerage fees		102	9
Net gains (losses) on OREO		(224)	(10)
Net gains (losses) on sales of securities	[1]	174	(38)
Other		939	956
TOTAL NON-INTEREST INCOME		4,891	4,400
Mortgage Banking Division [Member]
Non-interest income
Service charges on deposits other		1	1
Other		1,566	908
TOTAL NON-INTEREST INCOME		1,567	909
Holding Company [Member]
Non-interest income
Other		16	245
TOTAL NON-INTEREST INCOME		$ 16	$ 245

[1] Not within scope of ASC 606

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES:
NET INCOME	$ 8,311	$ 7,635
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion	1,308	677
Provision for loan losses	7,102	1,123
Loss on sale/writedown of ORE	293	295
Securities gain	(174)	(38)
Gain on sale/writedown of premises and equipment	8	0
Restricted stock expense	478	355
Increase in cash value of life insurance	(328)	(297)
Federal Home Loan Bank stock dividends	(53)	0
Payments on right-of-use assets	(382)	(122)
Residential loans originated and held for sale	(55,076)	(30,078)
Proceeds from sale of residential loans held for sale	51,828	28,632
Changes in:
Interest receivable	(141)	(283)
Interest payable	377	434
Other, net	450	(630)
NET CASH PROVIDED BY OPERATING ACTIVITIES	14,001	7,703
CASH FLOWS FROM INVESTING ACTIVITIES:
Maturities, calls and paydowns of available-for-sale and held-to-maturity securities	46,192	19,445
Proceeds from sales of securities available-for-sale	0	20,291
Purchases of available-for-sale securities	(36,277)	(46,599)
Redemptions of other securities	832	2,712
Net increase in loans	(925)	(29,961)
Net increase in premises and equipment	(1,413)	(1,548)
Proceeds from sale of other real estate owned	532	385
Purchase of bank-owned life insurance	(5,800)	0
Cash received in excess of cash paid for acquisitions	0	14,743
NET CASH PROVIDED BY (USED) IN INVESTING ACTIVITIES	3,141	(20,532)
CASH FLOWS FROM FINANCING ACTIVITIES:
Increase in deposits	201,122	144,318
Net decrease in borrowed funds	(98,139)	(41,000)
Dividends paid on common stock	(1,852)	(1,020)
Repurchase of restricted stock for payment of taxes	(378)	0
NET CASH PROVIDED BY FINANCING ACTIVITIES	100,753	102,298
NET INCREASE IN CASH	117,895	89,469
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD	168,864	159,107
CASH AND CASH EQUIVALENTS AT END OF PERIOD	286,759	248,576
SUPPLEMENTAL DISCLOSURES:
Cash payments for interest	5,567	4,297
Non-cash activities:
Loans transferred to other real estate	504	946
Issuance of restricted stock grants	61	66
Dividends on restricted stock grants	33	19
Lease liabilities arising from obtaining right-of-use assets	2,419	3,595
FPB acquisition
Non-cash activities:
Stock issued in connection with FPB acquisition	$ 0	$ 78,220

XML

LEASES - Maturity of remaining lease liabilities - operating lease (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Mar. 31, 2019
LEASES
Remaining 2020	$ 1,222	$ 562
2021	1,527	715
2022	1,359	584
2023	844	541
2024	631	513
Thereafter	985	1,088
Total lease payments	6,568	4,003
Less: Interest	(427)	(408)
Present value of lease liabilities	$ 6,141	$ 3,595

XML

CONSOLIDATED STATEMENTS OF INCOME - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2020	Mar. 31, 2019
INTEREST INCOME:
Interest and fees on loans	$ 36,005	$ 28,804
Interest and dividends on securities:
Taxable interest and dividends	4,034	3,591
Tax exempt interest	1,360	758
Interest on federal funds sold and interest bearing deposits in other banks	199	120
TOTAL INTEREST INCOME	41,598	33,273
INTEREST EXPENSE:
Interest on deposits	5,414	4,363
Interest on borrowed funds	2,119	1,779
TOTAL INTEREST EXPENSE	7,533	6,142
NET INTEREST INCOME	34,065	27,131
PROVISION FOR LOAN LOSSES	7,102	1,123
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES	26,963	26,008
NON-INTEREST INCOME:
Gain on sale of securities	174	38
TOTAL NON-INTEREST INCOME	6,474	5,554
NON-INTEREST EXPENSE
Salaries and employee benefits	13,228	10,697
Occupancy and equipment	2,918	2,447
Acquisition and integration charges	740	3,179
Other	6,553	5,570
TOTAL NON-INTEREST EXPENSES	23,439	21,893
INCOME BEFORE INCOME TAXES	9,998	9,669
INCOME TAXES	1,687	2,034
NET INCOME	$ 8,311	$ 7,635
Earnings per share:
BASIC EARNINGS PER SHARE	$ 0.44	$ 0.49
DILUTED EARNINGS PER SHARE	$ 0.44	$ 0.48
Service charges on deposit accounts
NON-INTEREST INCOME:
TOTAL NON-INTEREST INCOME	$ 1,914	$ 1,831
Other service charges and fees
NON-INTEREST INCOME:
TOTAL NON-INTEREST INCOME	$ 4,386	$ 3,685

XML

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS - Fair Value of Assets Measured on Nonrecurring Basis (Details) - Fair Value, Measurements, Nonrecurring [Member] - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019
Impaired loans
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Line Items]
Assets measured at fair value on a nonrecurring basis	$ 11,124	$ 11,337
Other real estate owned
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Line Items]
Assets measured at fair value on a nonrecurring basis	6,974	7,299
Quoted Prices in Active Markets for Identical Assets (Level 1) | Impaired loans
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Line Items]
Assets measured at fair value on a nonrecurring basis	0	0
Quoted Prices in Active Markets for Identical Assets (Level 1) | Other real estate owned
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Line Items]
Assets measured at fair value on a nonrecurring basis	0	0
Significant Other Observable Inputs (Level 2) | Impaired loans
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Line Items]
Assets measured at fair value on a nonrecurring basis	0	0
Significant Other Observable Inputs (Level 2) | Other real estate owned
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Line Items]
Assets measured at fair value on a nonrecurring basis	0	0
Significant Unobservable Inputs (Level 3) | Impaired loans
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Line Items]
Assets measured at fair value on a nonrecurring basis	11,124	11,337
Significant Unobservable Inputs (Level 3) | Other real estate owned
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Line Items]
Assets measured at fair value on a nonrecurring basis	$ 6,974	$ 7,299

XML

FAIR VALUE DISCLOSURES AND REPORTING, THE FAIR VALUE OPTION AND FAIR VALUE MEASUREMENTS - Fair Values of off-Balance Sheet Financial Instruments (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019	Mar. 31, 2019	Dec. 31, 2018
Assets:
Cash and cash equivalents	$ 286,759	$ 168,864	$ 248,576	$ 159,107
US Treasury	5,308	4,894
Obligations of U.S. Government agencies and sponsored entities	72,880	77,950
Municipal securities	274,163	258,982
Mortgage-backed securities	382,900	395,315
Corporate obligations	27,726	27,946
Loans, net	2,594,772	2,597,260
Accrued interest receivable	14,943	14,802
Liabilities:
Noninterest- bearing deposits	340,606	723,208
Interest-bearing deposits	2,937,188	2,353,325
Subordinated debentures	80,717	80,678
FHLB and other borrowings	116,180	214,319
Accrued interest payable	2,885	2,508
Quoted Prices in Active Markets for Identical Assets (Level 1)
Assets:
Cash and cash equivalents	286,759	168,864
US Treasury	5,308	4,894
Obligations of U.S. Government agencies and sponsored entities	0	0
Municipal securities	0	0
Mortgage-backed securities	0	0
Corporate obligations	0	0
Loans, net	0	0
Accrued interest receivable	0	0
Liabilities:
Noninterest- bearing deposits	0	0
Interest-bearing deposits	0	0
Subordinated debentures	0	0
FHLB and other borrowings	0	0
Accrued interest payable	0	0
Significant Other Observable Inputs (Level 2)
Assets:
Cash and cash equivalents	0	0
US Treasury	0	0
Obligations of U.S. Government agencies and sponsored entities	72,880	77,950
Municipal securities	254,981	248,637
Mortgage-backed securities	382,900	395,315
Corporate obligations	27,215	27,538
Loans, net	0	0
Accrued interest receivable	3,995	4,246
Liabilities:
Noninterest- bearing deposits	340,606	723,208
Interest-bearing deposits	2,946,069	2,339,537
Subordinated debentures	0	0
FHLB and other borrowings	116,180	214,319
Accrued interest payable	2,885	2,508
Significant Unobservable Inputs (Level 3)
Assets:
Cash and cash equivalents	0	0
US Treasury	0	0
Obligations of U.S. Government agencies and sponsored entities	0	0
Municipal securities	19,182	10,345
Mortgage-backed securities	0	0
Corporate obligations	511	408
Loans, net	2,573,942	2,560,668
Accrued interest receivable	10,948	10,556
Liabilities:
Noninterest- bearing deposits	0	0
Interest-bearing deposits	0	0
Subordinated debentures	69,037	80,330
FHLB and other borrowings	0	0
Accrued interest payable	0	0
Estimated Fair Value
Assets:
Cash and cash equivalents	286,759	168,864
US Treasury	5,308	4,894
Obligations of U.S. Government agencies and sponsored entities	72,880	77,950
Municipal securities	274,163	258,982
Mortgage-backed securities	382,900	395,315
Corporate obligations	27,726	27,946
Loans, net	2,573,942	2,560,668
Accrued interest receivable	14,943	14,802
Liabilities:
Noninterest- bearing deposits	340,606	723,208
Interest-bearing deposits	2,946,069	2,339,537
Subordinated debentures	69,037	80,330
FHLB and other borrowings	116,180	214,319
Accrued interest payable	$ 2,885	$ 2,508

XML

SECURITIES - Amortized Cost And Fair Value Of Debt Securities (Details) - USD ($) $ in Thousands	Mar. 31, 2020	Dec. 31, 2019
Available-for-Sale, Amortized Cost
Due less than one year	$ 28,094	$ 30,141
Due after one year through five years	86,142	80,119
Due after five years through ten years	147,047	143,811
Due greater than ten years	112,635	108,999
Mortgage-backed securities: residential	251,134	263,229
Mortgage-backed securities: commercial	115,974	125,292
Total	741,026	751,591
Available-for-sale, Fair Value
Due less than one year	28,210	30,303
Due after one year through five years	87,617	81,372
Due after five years through ten years	150,671	148,085
Due greater than ten years	113,579	110,012
Mortgage-backed securities: residential	262,047	267,848
Mortgage-backed securities: commercial	120,853	127,467
Total	$ 762,977	$ 765,087