UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
|
||||
FORM 8-K
|
||||
CURRENT REPORT
|
||||
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934
|
||||
Date of Report (Date of earliest event reported)
|
April 28, 2015
|
|||
MidSouth Bancorp, Inc.
|
||||
(Exact name of registrant as specified in its charter)
|
||||
Louisiana
|
1-11826
|
72-1020809
|
||
(State or other jurisdiction
of incorporation) |
(Commission
File Number) |
(I.R.S. Employer
Identification No.) |
||
102 Versailles Boulevard, Lafayette, Louisiana
|
70501
|
|||
(Address of principal executive offices)
|
(Zip Code)
|
|||
Registrant's telephone number, including area code 337-237-8343
|
||||
(Former name or former address, if changed since last report.)
|
||||
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
||||
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|||
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|||
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|||
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
MIDSOUTH BANCORP, INC.
|
||||
Registrant
|
||||
By:
|
/s/ James R. McLemore
|
|||
James R. McLemore
|
||||
Chief Financial Officer
|
||||
Date:
|
April 28, 2015
|
|||
Investor Contacts: Rusty Cloutier
President & CEO or
Jim McLemore, CFA
Sr. EVP & CFO
337.237.8343
|
|
·
|
Diluted operating EPS $0.12 versus $0.31 for 4Q2014
|
·
|
Increased loan loss reserve to total loans to 1.23% with $6.0 million provision primarily for downgrades of five energy related credit relationships
|
·
|
Operating noninterest expenses $16.3 million versus $17.5 million for 1Q2014
|
·
|
Sequential period end loan growth of $26.5 million or 8.3% annualized
|
|
||||||||||||||||||||
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
|
||||||||||||||||||||
Condensed Consolidated Financial Information (unaudited)
|
||||||||||||||||||||
(in thousands except per share data)
|
||||||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||||||
Ended
|
Ended
|
Ended
|
Ended
|
Ended
|
||||||||||||||||
EARNINGS DATA
|
3/31/2015
|
12/31/2014
|
9/30/2014
|
6/30/2014
|
3/31/2014
|
|||||||||||||||
Total interest income
|
$
|
20,681
|
$
|
21,477
|
$
|
21,016
|
$
|
20,595
|
$
|
20,399
|
||||||||||
Total interest expense
|
1,424
|
1,317
|
1,504
|
1,482
|
1,504
|
|||||||||||||||
Net interest income
|
19,257
|
20,160
|
19,512
|
19,113
|
18,895
|
|||||||||||||||
FTE net interest income
|
19,565
|
20,496
|
19,856
|
19,459
|
19,261
|
|||||||||||||||
Provision for loan losses
|
6,000
|
2,700
|
1,175
|
1,200
|
550
|
|||||||||||||||
Non-interest income
|
4,967
|
5,050
|
6,194
|
5,261
|
7,917
|
|||||||||||||||
Non-interest expense
|
16,287
|
17,327
|
17,857
|
17,123
|
17,702
|
|||||||||||||||
Earnings before income taxes
|
1,937
|
5,183
|
6,674
|
6,051
|
8,560
|
|||||||||||||||
Income tax expense
|
446
|
1,519
|
2,202
|
1,935
|
1,702
|
|||||||||||||||
Net earnings
|
1,491
|
3,664
|
4,472
|
4,116
|
6,858
|
|||||||||||||||
Dividends on preferred stock
|
173
|
174
|
174
|
170
|
180
|
|||||||||||||||
Net earnings available to common shareholders
|
$
|
1,318
|
$
|
3,490
|
$
|
4,298
|
$
|
3,946
|
$
|
6,678
|
||||||||||
PER COMMON SHARE DATA
|
||||||||||||||||||||
Basic earnings per share
|
$
|
0.12
|
$
|
0.31
|
$
|
0.38
|
$
|
0.35
|
$
|
0.59
|
||||||||||
Diluted earnings per share
|
0.12
|
0.30
|
0.37
|
0.34
|
0.57
|
|||||||||||||||
Diluted earnings per share, operating (Non-GAAP)(*)
|
0.12
|
0.31
|
0.36
|
0.35
|
0.33
|
|||||||||||||||
Quarterly dividends per share
|
0.09
|
0.09
|
0.09
|
0.09
|
0.08
|
|||||||||||||||
Book value at end of period
|
14.92
|
14.78
|
14.52
|
14.25
|
13.92
|
|||||||||||||||
Tangible book value at period end (Non-GAAP)(*)
|
10.63
|
10.46
|
10.17
|
9.86
|
9.51
|
|||||||||||||||
Market price at end of period
|
14.75
|
17.34
|
18.70
|
19.89
|
16.83
|
|||||||||||||||
Shares outstanding at period end
|
11,349,285
|
11,340,736
|
11,336,594
|
11,296,147
|
11,281,647
|
|||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||||
Basic
|
11,317,667
|
11,314,690
|
11,313,879
|
11,288,045
|
11,258,374
|
|||||||||||||||
Diluted
|
11,351,239
|
11,933,388
|
11,954,811
|
11,922,525
|
11,878,660
|
|||||||||||||||
AVERAGE BALANCE SHEET DATA
|
||||||||||||||||||||
Total assets
|
$
|
1,966,752
|
$
|
1,929,750
|
$
|
1,892,609
|
$
|
1,887,726
|
$
|
1,859,212
|
||||||||||
Loans and leases
|
1,298,317
|
1,264,011
|
1,232,196
|
1,205,930
|
1,147,010
|
|||||||||||||||
Total deposits
|
1,592,153
|
1,563,006
|
1,525,059
|
1,532,910
|
1,527,353
|
|||||||||||||||
Total common equity
|
170,638
|
167,430
|
163,855
|
159,766
|
153,012
|
|||||||||||||||
Total tangible common equity (Non-GAAP)(*)
|
121,778
|
118,291
|
114,438
|
110,075
|
103,036
|
|||||||||||||||
Total equity
|
211,985
|
208,816
|
205,291
|
201,257
|
194,980
|
|||||||||||||||
SELECTED RATIOS
|
||||||||||||||||||||
Annualized return on average assets, operating (Non-GAAP)(*)
|
0.27
|
%
|
0.74
|
%
|
0.87
|
%
|
0.85
|
%
|
0.84
|
%
|
||||||||||
Annualized return on average common equity, operating (Non-GAAP)(*)
|
3.13
|
%
|
8.51
|
%
|
10.05
|
%
|
10.08
|
%
|
10.26
|
%
|
||||||||||
Annualized return on average tangible common equity, operating (Non-GAAP)(*)
|
4.39
|
%
|
12.04
|
%
|
14.39
|
%
|
14.63
|
%
|
15.24
|
%
|
||||||||||
Pre-tax, pre-provision annualized return on average assets, operating (Non-GAAP)(*)
|
1.64
|
%
|
1.65
|
%
|
1.60
|
%
|
1.56
|
%
|
1.39
|
%
|
||||||||||
Efficiency ratio, operating (Non-GAAP)(*)
|
67.61
|
%
|
67.81
|
%
|
69.05
|
%
|
70.19
|
%
|
73.88
|
%
|
||||||||||
Average loans to average deposits
|
81.54
|
%
|
80.87
|
%
|
80.80
|
%
|
78.67
|
%
|
75.10
|
%
|
||||||||||
Taxable-equivalent net interest margin
|
4.44
|
%
|
4.65
|
%
|
4.61
|
%
|
4.58
|
%
|
4.66
|
%
|
||||||||||
Tier 1 leverage capital ratio
|
9.63
|
%
|
9.52
|
%
|
9.56
|
%
|
9.81
|
%
|
9.71
|
%
|
||||||||||
CREDIT QUALITY
|
||||||||||||||||||||
Allowance for loan and lease losses (ALLL) as a % of total loans
|
1.23
|
%
|
0.87
|
%
|
0.75
|
%
|
0.74
|
%
|
0.74
|
%
|
||||||||||
Nonperforming assets to tangible equity + ALLL
|
9.87
|
%
|
8.83
|
%
|
7.50
|
%
|
8.34
|
%
|
8.16
|
%
|
||||||||||
Nonperforming assets to total loans, other real estate
|
||||||||||||||||||||
owned and other repossessed assets
|
1.34
|
%
|
1.17
|
%
|
0.99
|
%
|
1.10
|
%
|
1.08
|
%
|
||||||||||
Annualized QTD net charge-offs to total loans
|
0.36
|
%
|
0.28
|
%
|
0.26
|
%
|
0.29
|
%
|
0.19
|
%
|
||||||||||
(*) See reconciliation of Non-GAAP financial measures on pages 11-13.
|
|
||||||||||||||||||||
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
|
||||||||||||||||||||
Condensed Consolidated Financial Information (unaudited)
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
BALANCE SHEET
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
|||||||||||||||
2015
|
2014
|
2014
|
2014
|
2014
|
||||||||||||||||
Assets
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
104,402
|
$
|
86,872
|
$
|
54,215
|
$
|
63,935
|
$
|
64,503
|
||||||||||
Securities available-for-sale
|
299,690
|
276,984
|
288,397
|
301,028
|
331,488
|
|||||||||||||||
Securities held-to-maturity
|
137,592
|
141,201
|
145,030
|
148,927
|
152,162
|
|||||||||||||||
Total investment securities
|
437,282
|
418,185
|
433,427
|
449,955
|
483,650
|
|||||||||||||||
Other investments
|
9,644
|
9,990
|
12,091
|
12,090
|
11,530
|
|||||||||||||||
Total loans
|
1,310,929
|
1,284,431
|
1,248,373
|
1,224,182
|
1,184,189
|
|||||||||||||||
Allowance for loan losses
|
(16,060
|
)
|
(11,226
|
)
|
(9,425
|
)
|
(9,075
|
)
|
(8,765
|
)
|
||||||||||
Loans, net
|
1,294,869
|
1,273,205
|
1,238,948
|
1,215,107
|
1,175,424
|
|||||||||||||||
Premises and equipment
|
69,762
|
69,958
|
71,115
|
71,787
|
72,500
|
|||||||||||||||
Goodwill and other intangibles
|
48,729
|
49,005
|
49,282
|
49,559
|
49,835
|
|||||||||||||||
Other assets
|
30,570
|
29,525
|
32,682
|
33,845
|
31,483
|
|||||||||||||||
Total assets
|
$
|
1,995,258
|
$
|
1,936,740
|
$
|
1,891,760
|
$
|
1,896,278
|
$
|
1,888,925
|
||||||||||
Liabilities and Shareholders' Equity
|
||||||||||||||||||||
Non-interest bearing deposits
|
$
|
421,897
|
$
|
390,863
|
$
|
396,263
|
$
|
389,734
|
$
|
379,576
|
||||||||||
Interest-bearing deposits
|
1,194,201
|
1,194,371
|
1,124,581
|
1,135,688
|
1,168,354
|
|||||||||||||||
Total deposits
|
1,616,098
|
1,585,234
|
1,520,844
|
1,525,422
|
1,547,930
|
|||||||||||||||
Securities sold under agreements to
|
||||||||||||||||||||
repurchase and other short term
|
||||||||||||||||||||
borrowings
|
87,346
|
62,098
|
70,964
|
67,574
|
51,995
|
|||||||||||||||
Short-term FHLB advances
|
25,000
|
25,000
|
35,000
|
35,000
|
25,000
|
|||||||||||||||
Other borrowings
|
26,171
|
26,277
|
26,384
|
26,990
|
27,347
|
|||||||||||||||
Junior subordinated debentures
|
22,167
|
22,167
|
22,167
|
29,384
|
29,384
|
|||||||||||||||
Other liabilities
|
7,820
|
6,952
|
10,387
|
9,492
|
8,632
|
|||||||||||||||
Total liabilities
|
1,784,602
|
1,727,728
|
1,685,746
|
1,693,862
|
1,690,288
|
|||||||||||||||
Total shareholders' equity
|
210,656
|
209,012
|
206,014
|
202,416
|
198,637
|
|||||||||||||||
Total liabilities and shareholders' equity
|
$
|
1,995,258
|
$
|
1,936,740
|
$
|
1,891,760
|
$
|
1,896,278
|
$
|
1,888,925
|
||||||||||
|
||||||||||||||||||||
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
|
||||||||||||||||||||
Condensed Consolidated Financial Information (unaudited)
|
||||||||||||||||||||
(in thousands except per share data)
|
||||||||||||||||||||
EARNINGS STATEMENT
|
Three Months Ended
|
|||||||||||||||||||
3/31/2015
|
12/31/2014
|
9/30/2014
|
6/30/2014
|
3/31/2014
|
||||||||||||||||
Interest income:
|
||||||||||||||||||||
Loans, including fees
|
$
|
17,717
|
$
|
18,045
|
$
|
17,670
|
$
|
17,183
|
$
|
16,395
|
||||||||||
Investment securities
|
2,509
|
2,566
|
2,617
|
2,725
|
2,829
|
|||||||||||||||
Accretion of purchase accounting adjustments
|
337
|
757
|
603
|
586
|
1,088
|
|||||||||||||||
Other interest income
|
118
|
109
|
126
|
101
|
87
|
|||||||||||||||
Total interest income
|
20,681
|
21,477
|
21,016
|
20,595
|
20,399
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Deposits
|
984
|
973
|
915
|
926
|
950
|
|||||||||||||||
Borrowings
|
418
|
401
|
409
|
395
|
377
|
|||||||||||||||
Junior subordinated debentures
|
150
|
80
|
327
|
320
|
347
|
|||||||||||||||
Accretion of purchase accounting adjustments
|
(128
|
)
|
(137
|
)
|
(147
|
)
|
(159
|
)
|
(170
|
)
|
||||||||||
Total interest expense
|
1,424
|
1,317
|
1,504
|
1,482
|
1,504
|
|||||||||||||||
Net interest income
|
19,257
|
20,160
|
19,512
|
19,113
|
18,895
|
|||||||||||||||
Provision for loan losses
|
6,000
|
2,700
|
1,175
|
1,200
|
550
|
|||||||||||||||
Net interest income after provision for loan losses
|
13,257
|
17,460
|
18,337
|
17,913
|
18,345
|
|||||||||||||||
Noninterest income:
|
||||||||||||||||||||
Service charges on deposit accounts
|
2,120
|
2,395
|
2,556
|
2,448
|
2,380
|
|||||||||||||||
ATM and debit card income
|
1,841
|
1,834
|
1,808
|
1,853
|
1,714
|
|||||||||||||||
Gain on securities, net
|
115
|
-
|
-
|
128
|
-
|
|||||||||||||||
Gain on sale of ORE (non-operating)(*)
|
-
|
-
|
1,079
|
-
|
-
|
|||||||||||||||
Mortgage lending
|
153
|
151
|
161
|
49
|
49
|
|||||||||||||||
Executive officer life insurance proceeds (non-operating)(*)
|
-
|
-
|
-
|
-
|
3,000
|
|||||||||||||||
Other charges and fees
|
738
|
670
|
590
|
783
|
774
|
|||||||||||||||
Total non-interest income
|
4,967
|
5,050
|
6,194
|
5,261
|
7,917
|
|||||||||||||||
Noninterest expense:
|
||||||||||||||||||||
Salaries and employee benefits
|
7,942
|
8,259
|
8,287
|
8,488
|
8,674
|
|||||||||||||||
Occupancy expense
|
3,685
|
3,750
|
3,834
|
3,689
|
3,791
|
|||||||||||||||
ATM and debit card
|
663
|
699
|
793
|
707
|
690
|
|||||||||||||||
Legal and professional fees
|
345
|
330
|
342
|
326
|
288
|
|||||||||||||||
FDIC premiums
|
281
|
268
|
269
|
251
|
262
|
|||||||||||||||
Marketing
|
287
|
543
|
396
|
366
|
303
|
|||||||||||||||
Corporate development
|
320
|
381
|
342
|
331
|
366
|
|||||||||||||||
Data processing
|
457
|
462
|
503
|
483
|
492
|
|||||||||||||||
Printing and supplies
|
225
|
280
|
279
|
275
|
280
|
|||||||||||||||
Expenses on ORE and other assets repossessed
|
153
|
169
|
122
|
172
|
228
|
|||||||||||||||
Amortization of core deposit intangibles
|
277
|
276
|
277
|
276
|
277
|
|||||||||||||||
Loss on disposal of fixed assets (non-operating)(*)
|
-
|
-
|
394
|
-
|
-
|
|||||||||||||||
Loss on redemption of Trust Preferred Securities (non-operating)(*)
|
-
|
-
|
258
|
-
|
-
|
|||||||||||||||
Efficiency consultant expenses (non-operating)(*)
|
-
|
156
|
200
|
107
|
53
|
|||||||||||||||
Expenses related to death of executive officer (non-operating)(*)
|
-
|
-
|
-
|
-
|
189
|
|||||||||||||||
Other non-interest expense
|
1,652
|
1,754
|
1,561
|
1,652
|
1,809
|
|||||||||||||||
Total non-interest expense
|
16,287
|
17,327
|
17,857
|
17,123
|
17,702
|
|||||||||||||||
Earnings before income taxes
|
1,937
|
5,183
|
6,674
|
6,051
|
8,560
|
|||||||||||||||
Income tax expense
|
446
|
1,519
|
2,202
|
1,935
|
1,702
|
|||||||||||||||
Net earnings
|
1,491
|
3,664
|
4,472
|
4,116
|
6,858
|
|||||||||||||||
Dividends on preferred stock
|
173
|
174
|
174
|
170
|
180
|
|||||||||||||||
Net earnings available to common shareholders
|
$
|
1,318
|
$
|
3,490
|
$
|
4,298
|
$
|
3,946
|
$
|
6,678
|
||||||||||
Earnings per common share, diluted
|
$
|
0.12
|
$
|
0.30
|
$
|
0.37
|
$
|
0.34
|
$
|
0.57
|
||||||||||
Operating earnings per common share, diluted (Non-GAAP)(*)
|
$
|
0.12
|
$
|
0.31
|
$
|
0.36
|
$
|
0.35
|
$
|
0.33
|
||||||||||
(*) See reconciliation of Non-GAAP financial measures on page 11-13.
|
|
||||||||||||||||||||||||||||
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
|
||||||||||||||||||||||||||||
Condensed Consolidated Financial Information (unaudited)
|
||||||||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
COMPOSITION OF LOANS
|
March 31,
|
Percent
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
Percent
|
|||||||||||||||||||||
2015
|
of Total
|
2014
|
2014
|
2014
|
2014
|
of Total
|
||||||||||||||||||||||
Commercial, financial, and agricultural
|
$
|
484,508
|
36.96
|
%
|
$
|
467,147
|
$
|
452,065
|
$
|
454,310
|
$
|
435,523
|
36.78
|
%
|
||||||||||||||
Lease financing receivable
|
6,350
|
0.48
|
%
|
4,857
|
5,285
|
4,750
|
5,102
|
0.43
|
%
|
|||||||||||||||||||
Real estate - construction
|
76,964
|
5.87
|
%
|
68,577
|
86,315
|
86,238
|
78,988
|
6.67
|
%
|
|||||||||||||||||||
Real estate - commercial
|
471,737
|
35.98
|
%
|
467,172
|
430,930
|
413,565
|
408,546
|
34.50
|
%
|
|||||||||||||||||||
Real estate - residential
|
153,647
|
11.72
|
%
|
154,602
|
153,915
|
153,082
|
150,551
|
12.71
|
%
|
|||||||||||||||||||
Installment loans to individuals
|
115,284
|
8.79
|
%
|
119,328
|
116,340
|
108,581
|
101,869
|
8.60
|
%
|
|||||||||||||||||||
Other
|
2,439
|
0.19
|
%
|
2,748
|
3,523
|
3,656
|
3,610
|
0.30
|
%
|
|||||||||||||||||||
Total loans
|
$
|
1,310,929
|
$
|
1,284,431
|
$
|
1,248,373
|
$
|
1,224,182
|
$
|
1,184,189
|
||||||||||||||||||
COMPOSITION OF DEPOSITS
|
||||||||||||||||||||||||||||
March 31,
|
Percent
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
Percent
|
||||||||||||||||||||||
2015
|
of Total
|
2014
|
2014
|
2014
|
2014
|
of Total
|
||||||||||||||||||||||
Noninterest bearing
|
$
|
421,897
|
26.11
|
%
|
$
|
390,863
|
$
|
396,263
|
$
|
389,734
|
$
|
379,576
|
24.52
|
%
|
||||||||||||||
NOW & Other
|
480,454
|
29.73
|
%
|
469,627
|
447,403
|
443,287
|
456,127
|
29.47
|
%
|
|||||||||||||||||||
Money Market/Savings
|
463,625
|
28.69
|
%
|
473,290
|
460,100
|
470,731
|
482,143
|
31.15
|
%
|
|||||||||||||||||||
Time Deposits of less than $100,000
|
94,730
|
5.86
|
%
|
96,577
|
101,373
|
104,423
|
108,306
|
7.00
|
%
|
|||||||||||||||||||
Time Deposits of $100,000 or more
|
155,392
|
9.62
|
%
|
154,877
|
115,705
|
117,247
|
121,778
|
7.87
|
%
|
|||||||||||||||||||
Total deposits
|
$
|
1,616,098
|
$
|
1,585,234
|
$
|
1,520,844
|
$
|
1,525,422
|
$
|
1,547,930
|
||||||||||||||||||
ASSET QUALITY DATA
|
||||||||||||||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
||||||||||||||||||||||||
2015
|
2014
|
2014
|
2014
|
2014
|
||||||||||||||||||||||||
Nonaccrual loans
|
$
|
12,894
|
$
|
10,701
|
$
|
7,750
|
$
|
6,913
|
$
|
6,025
|
||||||||||||||||||
Loans past due 90 days and over
|
40
|
187
|
23
|
203
|
251
|
|||||||||||||||||||||||
Total nonperforming loans
|
12,934
|
10,888
|
7,773
|
7,116
|
6,276
|
|||||||||||||||||||||||
Other real estate
|
4,589
|
4,234
|
4,663
|
6,314
|
6,525
|
|||||||||||||||||||||||
Other repossessed assets
|
43
|
-
|
19
|
81
|
56
|
|||||||||||||||||||||||
Total nonperforming assets
|
$
|
17,566
|
$
|
15,122
|
$
|
12,455
|
$
|
13,511
|
$
|
12,857
|
||||||||||||||||||
Troubled debt restructurings
|
$
|
407
|
$
|
410
|
$
|
416
|
$
|
417
|
$
|
1,579
|
||||||||||||||||||
Nonperforming assets to total assets
|
0.88
|
%
|
0.78
|
%
|
0.66
|
%
|
0.71
|
%
|
0.68
|
%
|
||||||||||||||||||
Nonperforming assets to total loans +
|
||||||||||||||||||||||||||||
ORE + other repossessed assets
|
1.34
|
%
|
1.17
|
%
|
0.99
|
%
|
1.10
|
%
|
1.08
|
%
|
||||||||||||||||||
ALLL to nonperforming loans
|
124.17
|
%
|
103.10
|
%
|
121.25
|
%
|
127.53
|
%
|
139.66
|
%
|
||||||||||||||||||
ALLL to total loans
|
1.23
|
%
|
0.87
|
%
|
0.75
|
%
|
0.74
|
%
|
0.74
|
%
|
||||||||||||||||||
Quarter-to-date charge-offs
|
$
|
1,332
|
$
|
985
|
$
|
1,253
|
$
|
990
|
$
|
688
|
||||||||||||||||||
Quarter-to-date recoveries
|
166
|
86
|
428
|
100
|
124
|
|||||||||||||||||||||||
Quarter-to-date net charge-offs
|
$
|
1,166
|
$
|
899
|
$
|
825
|
$
|
890
|
$
|
564
|
||||||||||||||||||
Annualized QTD net charge-offs to total loans
|
0.36
|
%
|
0.28
|
%
|
0.26
|
%
|
0.29
|
%
|
0.19
|
%
|
||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Consolidated Financial Information (unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
YIELD ANALYSIS
|
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2015
|
December 31, 2014
|
September 30, 2014
|
June 30, 2014
|
March 31, 2014
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax
|
Tax
|
Tax
|
Tax
|
Tax
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average
|
Equivalent
|
Yield/
|
Average
|
Equivalent
|
Yield/
|
Average
|
Equivalent
|
Yield/
|
Average
|
Equivalent
|
Yield/
|
Average
|
Equivalent
|
Yield/
|
||||||||||||||||||||||||||||||||||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||||||||||||||||||||||||||||||
Taxable securities
|
$
|
336,337
|
$
|
1,925
|
2.29
|
%
|
$
|
339,536
|
$
|
1,936
|
2.28
|
%
|
$
|
351,645
|
$
|
1,965
|
2.24
|
%
|
$
|
379,124
|
$
|
2,064
|
2.18
|
%
|
$
|
397,642
|
$
|
2,136
|
2.15
|
%
|
||||||||||||||||||||||||||||||
Tax-exempt securities
|
78,948
|
892
|
4.52
|
%
|
83,612
|
966
|
4.62
|
%
|
86,528
|
996
|
4.60
|
%
|
87,964
|
1,007
|
4.58
|
%
|
91,792
|
1,059
|
4.61
|
%
|
||||||||||||||||||||||||||||||||||||||||
Total investment securities
|
415,285
|
2,817
|
2.71
|
%
|
423,148
|
2,902
|
2.74
|
%
|
438,173
|
2,961
|
2.70
|
%
|
467,088
|
3,071
|
2.63
|
%
|
489,434
|
3,195
|
2.61
|
%
|
||||||||||||||||||||||||||||||||||||||||
Federal funds sold
|
3,816
|
2
|
0.21
|
%
|
3,792
|
2
|
0.21
|
%
|
3,143
|
2
|
0.25
|
%
|
2,260
|
1
|
0.18
|
%
|
2,921
|
1
|
0.14
|
%
|
||||||||||||||||||||||||||||||||||||||||
Time and interest bearing deposits in
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other banks
|
59,225
|
37
|
0.25
|
%
|
44,841
|
28
|
0.24
|
%
|
22,922
|
15
|
0.26
|
%
|
16,789
|
11
|
0.26
|
%
|
25,891
|
16
|
0.25
|
%
|
||||||||||||||||||||||||||||||||||||||||
Other investments
|
9,754
|
79
|
3.24
|
%
|
11,063
|
79
|
2.86
|
%
|
12,090
|
109
|
3.61
|
%
|
11,679
|
89
|
3.05
|
%
|
11,527
|
70
|
2.43
|
%
|
||||||||||||||||||||||||||||||||||||||||
Loans
|
1,298,317
|
18,054
|
5.64
|
%
|
1,264,011
|
18,802
|
5.90
|
%
|
1,232,196
|
18,273
|
5.88
|
%
|
1,205,930
|
17,769
|
5.91
|
%
|
1,147,010
|
17,483
|
6.18
|
%
|
||||||||||||||||||||||||||||||||||||||||
Total interest earning assets
|
1,786,397
|
20,989
|
4.77
|
%
|
1,746,855
|
21,813
|
4.95
|
%
|
1,708,524
|
21,360
|
4.96
|
%
|
1,703,746
|
20,941
|
4.93
|
%
|
1,676,783
|
20,765
|
5.02
|
%
|
||||||||||||||||||||||||||||||||||||||||
Non-interest earning assets
|
180,355
|
182,895
|
184,085
|
183,980
|
182,429
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets
|
$
|
1,966,752
|
$
|
1,929,750
|
$
|
1,892,609
|
$
|
1,887,726
|
$
|
1,859,212
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deposits
|
$
|
1,192,086
|
$
|
947
|
0.32
|
%
|
$
|
1,158,317
|
$
|
927
|
0.32
|
%
|
$
|
1,132,132
|
$
|
859
|
0.30
|
%
|
$
|
1,156,638
|
$
|
858
|
0.30
|
%
|
$
|
1,155,011
|
$
|
871
|
0.31
|
%
|
||||||||||||||||||||||||||||||
Repurchase agreements
|
79,630
|
230
|
1.17
|
%
|
69,735
|
207
|
1.18
|
%
|
70,587
|
210
|
1.18
|
%
|
62,322
|
199
|
1.28
|
%
|
48,413
|
180
|
1.51
|
%
|
||||||||||||||||||||||||||||||||||||||||
Federal funds purchased
|
-
|
-
|
0.00
|
%
|
-
|
-
|
0.00
|
%
|
70
|
-
|
0.00
|
%
|
679
|
1
|
0.58
|
%
|
168
|
-
|
0.00
|
%
|
||||||||||||||||||||||||||||||||||||||||
Short-term borrowings
|
25,000
|
8
|
0.13
|
%
|
28,696
|
12
|
0.16
|
%
|
28,913
|
13
|
0.18
|
%
|
25,110
|
9
|
0.14
|
%
|
25,000
|
10
|
0.16
|
%
|
||||||||||||||||||||||||||||||||||||||||
Notes payable
|
26,219
|
89
|
1.36
|
%
|
26,326
|
91
|
1.35
|
%
|
26,640
|
95
|
1.40
|
%
|
27,218
|
95
|
1.38
|
%
|
27,577
|
96
|
1.39
|
%
|
||||||||||||||||||||||||||||||||||||||||
Junior subordinated debentures
|
22,167
|
150
|
2.71
|
%
|
22,167
|
80
|
1.41
|
%
|
26,247
|
327
|
4.88
|
%
|
29,384
|
320
|
4.31
|
%
|
29,384
|
347
|
4.72
|
%
|
||||||||||||||||||||||||||||||||||||||||
Total interest bearing liabilities
|
1,345,102
|
1,424
|
0.43
|
%
|
1,305,241
|
1,317
|
0.40
|
%
|
1,284,589
|
1,504
|
0.46
|
%
|
1,301,351
|
1,482
|
0.46
|
%
|
1,285,553
|
1,504
|
0.47
|
%
|
||||||||||||||||||||||||||||||||||||||||
Non-interest bearing liabilities
|
409,665
|
415,693
|
402,729
|
385,118
|
378,679
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity
|
211,985
|
208,816
|
205,291
|
201,257
|
194,980
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders'
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity
|
$
|
1,966,752
|
$
|
1,929,750
|
$
|
1,892,609
|
$
|
1,887,726
|
$
|
1,859,212
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest income (TE) and spread
|
$
|
19,565
|
4.34
|
%
|
$
|
20,496
|
4.55
|
%
|
$
|
19,856
|
4.50
|
%
|
$
|
19,459
|
4.47
|
%
|
$
|
19,261
|
4.55
|
%
|
||||||||||||||||||||||||||||||||||||||||
Net interest margin
|
4.44
|
%
|
4.65
|
%
|
4.61
|
%
|
4.58
|
%
|
4.66
|
%
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Core net interest margin (Non-GAAP)(*)
|
4.32
|
%
|
4.44
|
%
|
4.42
|
%
|
4.39
|
%
|
4.33
|
%
|
||||||||||||||||||||||||||||||||||||||||||||||||||
(*) See reconciliation of Non-GAAP financial measures on page 11-13.
|
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
|
||||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures (unaudited)
|
||||||||||||||||||||||||
(in thousands except per share data)
|
||||||||||||||||||||||||
Certain financial information included in the earnings release and the associated Condensed Consolidated Financial Information (unaudited) is determined by methods other than in accordance with GAAP. We are providing disclosure of the reconciliation of these non-GAAP financial measures to the most comparable GAAP financial measures. "Tangible common equity" is defined as total common equity reduced by intangible assets. "Core net interest margin" is defined as reported net interest margin less purchase accounting adjustments. "Annualized return on average assets, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by average assets. "Annualized return on average common equity, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by average common equity. "Annualized return on average tangible common equity, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by average tangible common equity. "Pre-tax, pre-provision annualized return on average assets, operating" is defined as pre-tax, pre-provision earnings adjusted for specified one-time items divided by average assets. "Tangible book value per common share" is defined as tangible common equity divided by total common shares outstanding. "Diluted earnings per share, operating" is defined as net earnings available to common shareholders adjusted for specified one-time items divided by diluted weighted-average shares. The GAAP-based efficiency ratio is measured as noninterest expense as a percentage of net interest income plus noninterest income. The non-GAAP efficiency ratio excludes specified one-time items in addition to securities gains and losses and gains and losses on the sale/valuation of other real estate owned and other assets repossessed.
|
||||||||||||||||||||||||
We use non-GAAP measures because we believe they are useful for evaluating our financial condition and performance over periods of time, as well as in managing and evaluating our business and in discussions about our performance. We also believe these non-GAAP financial measures provide users of our financial information with a meaningful measure for assessing our financial condition as well as comparison to financial results for prior periods. These results should not be viewed as a substitute for results determined in accordance with GAAP, and are not necessarily comparable to non-GAAP performance measures that other companies may use.
|
||||||||||||||||||||||||
Three Months Ended
|
||||||||||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
||||||||||||||||||||
2015
|
2014
|
2014
|
2014
|
2014
|
||||||||||||||||||||
Average Balance Sheet Data
|
||||||||||||||||||||||||
Total average assets
|
A
|
$
|
1,966,752
|
$
|
1,929,750
|
$
|
1,892,609
|
$
|
1,887,726
|
$
|
1,859,212
|
|||||||||||||
Total equity
|
$
|
211,985
|
$
|
208,816
|
$
|
205,291
|
$
|
201,257
|
$
|
194,980
|
||||||||||||||
Less preferred equity
|
41,347
|
41,386
|
41,436
|
41,491
|
41,968
|
|||||||||||||||||||
Total common equity
|
B
|
$
|
170,638
|
$
|
167,430
|
$
|
163,855
|
$
|
159,766
|
$
|
153,012
|
|||||||||||||
Less intangible assets
|
48,860
|
49,139
|
49,417
|
49,691
|
49,976
|
|||||||||||||||||||
Tangible common equity
|
C
|
$
|
121,778
|
$
|
118,291
|
$
|
114,438
|
$
|
110,075
|
$
|
103,036
|
|||||||||||||
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
|
||||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures (unaudited) (continued)
|
||||||||||||||||||||||||
(in thousands except per share data)
|
||||||||||||||||||||||||
Three Months Ended
|
||||||||||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
||||||||||||||||||||
Core Net Interest Margin
|
2015
|
2014
|
2014
|
2014
|
2014
|
|||||||||||||||||||
Net interest income (TE)
|
$
|
19,565
|
$
|
20,496
|
$
|
19,856
|
$
|
19,459
|
$
|
19,261
|
||||||||||||||
Less purchase accounting adjustments
|
(465
|
)
|
(894
|
)
|
(750
|
)
|
(745
|
)
|
(1,258
|
)
|
||||||||||||||
Net interest income, net of purchase accounting adjustments
|
D
|
$
|
19,100
|
$
|
19,602
|
$
|
19,106
|
$
|
18,714
|
$
|
18,003
|
|||||||||||||
Total average earnings assets
|
$
|
1,786,397
|
$
|
1,746,855
|
$
|
1,708,524
|
$
|
1,703,746
|
$
|
1,676,783
|
||||||||||||||
Add average balance of loan valuation discount
|
5,179
|
5,764
|
6,498
|
7,013
|
7,915
|
|||||||||||||||||||
Average earnings assets, excluding loan valuation discount
|
E
|
$
|
1,791,576
|
$
|
1,752,619
|
$
|
1,715,022
|
$
|
1,710,759
|
$
|
1,684,698
|
|||||||||||||
Core net interest margin
|
D/
|
E
|
4.32
|
%
|
4.44
|
%
|
4.42
|
%
|
4.39
|
%
|
4.33
|
%
|
||||||||||||
Three Months Ended
|
||||||||||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
||||||||||||||||||||
Return Ratios
|
2015
|
2014
|
2014
|
2014
|
2014
|
|||||||||||||||||||
Net earnings available to common shareholders
|
$
|
1,318
|
$
|
3,490
|
$
|
4,298
|
$
|
3,946
|
$
|
6,678
|
||||||||||||||
Efficiency consultant expenses, after-tax
|
-
|
101
|
130
|
70
|
34
|
|||||||||||||||||||
Loss on disposal of fixed assets, after-tax
|
-
|
-
|
256
|
-
|
-
|
|||||||||||||||||||
Loss on redemption of Trust Preferred Securities, after-tax
|
-
|
-
|
168
|
-
|
-
|
|||||||||||||||||||
Gain on sale of other real estate owned, after-tax
|
-
|
-
|
(700
|
)
|
-
|
-
|
||||||||||||||||||
Executive officer life insurance proceeds, net of related expenses, after-tax
|
-
|
-
|
-
|
-
|
(2,840
|
)
|
||||||||||||||||||
Net earnings available to common shareholders, operating
|
F
|
$
|
1,318
|
$
|
3,591
|
$
|
4,152
|
$
|
4,016
|
$
|
3,872
|
|||||||||||||
Earnings before income taxes
|
$
|
1,937
|
$
|
5,183
|
$
|
6,674
|
$
|
6,051
|
$
|
8,560
|
||||||||||||||
Efficiency consultant expenses
|
-
|
156
|
200
|
107
|
53
|
|||||||||||||||||||
Loss on disposal of fixed assets
|
-
|
-
|
394
|
-
|
-
|
|||||||||||||||||||
Loss on redemption of Trust Preferred Securities
|
-
|
-
|
258
|
-
|
-
|
|||||||||||||||||||
Gain on sale of other real estate owned
|
-
|
-
|
(1,079
|
)
|
-
|
-
|
||||||||||||||||||
Executive officer life insurance proceeds, net of related expenses
|
-
|
-
|
-
|
-
|
(2,811
|
)
|
||||||||||||||||||
Provision for loan losses
|
6,000
|
2,700
|
1,175
|
1,200
|
550
|
|||||||||||||||||||
Pre-tax, pre-provision earnings, operating
|
G
|
$
|
7,937
|
$
|
8,039
|
$
|
7,622
|
$
|
7,358
|
$
|
6,352
|
|||||||||||||
Annualized return on average assets, operating
|
F/
|
A
|
0.27
|
%
|
0.74
|
%
|
0.87
|
%
|
0.85
|
%
|
0.84
|
%
|
||||||||||||
Annualized return on average common equity, operating
|
F/
|
B
|
3.13
|
%
|
8.51
|
%
|
10.05
|
%
|
10.08
|
%
|
10.26
|
%
|
||||||||||||
Annualized return on average tangible common equity, operating
|
F/
|
C
|
4.39
|
%
|
12.04
|
%
|
14.39
|
%
|
14.63
|
%
|
15.24
|
%
|
||||||||||||
Pre-tax, pre-provision annualized return on average assets, operating
|
G/
|
A
|
1.64
|
%
|
1.65
|
%
|
1.60
|
%
|
1.56
|
%
|
1.39
|
%
|
||||||||||||
MIDSOUTH BANCORP, INC. and SUBSIDIARIES
|
||||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures (unaudited) (continued)
|
||||||||||||||||||||||||
(in thousands except per share data)
|
||||||||||||||||||||||||
Three Months Ended
|
||||||||||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
||||||||||||||||||||
Per Common Share Data
|
2015
|
2014
|
2014
|
2014
|
2014
|
|||||||||||||||||||
Book value per common share
|
$
|
14.92
|
$
|
14.78
|
$
|
14.52
|
$
|
14.25
|
$
|
13.92
|
||||||||||||||
Effect of intangible assets per share
|
4.29
|
4.32
|
4.35
|
4.39
|
4.41
|
|||||||||||||||||||
Tangible book value per common share
|
$
|
10.63
|
$
|
10.46
|
$
|
10.17
|
$
|
9.86
|
$
|
9.51
|
||||||||||||||
Diluted earnings per share
|
$
|
0.12
|
$
|
0.30
|
$
|
0.37
|
$
|
0.34
|
$
|
0.57
|
||||||||||||||
Effect of efficiency consultant expenses, after-tax
|
-
|
0.01
|
0.01
|
0.01
|
-
|
|||||||||||||||||||
Effect of loss on disposal of fixed assets, after-tax
|
-
|
-
|
0.02
|
-
|
-
|
|||||||||||||||||||
Effect of loss on redemption of Trust Preferred Securities, after-tax
|
-
|
-
|
0.02
|
-
|
-
|
|||||||||||||||||||
Effect of gain on sale of other real estate, after-tax
|
-
|
-
|
(0.06
|
)
|
-
|
-
|
||||||||||||||||||
Executive officer life insurance proceeds, net of related expenses, after-tax
|
-
|
-
|
-
|
-
|
(0.24
|
)
|
||||||||||||||||||
Diluted earnings per share, operating
|
$
|
0.12
|
$
|
0.31
|
$
|
0.36
|
$
|
0.35
|
$
|
0.33
|
||||||||||||||
Three Months Ended
|
||||||||||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
||||||||||||||||||||
Efficiency Ratio
|
2015
|
2014
|
2014
|
2014
|
2014
|
|||||||||||||||||||
Net interest income
|
$
|
19,257
|
$
|
20,160
|
$
|
19,512
|
$
|
19,113
|
$
|
18,895
|
||||||||||||||
Noninterest income
|
$
|
4,967
|
$
|
5,050
|
$
|
6,194
|
$
|
5,261
|
$
|
7,917
|
||||||||||||||
Executive officer life insurance proceeds
|
-
|
-
|
-
|
-
|
(3,000
|
)
|
||||||||||||||||||
Net gain on sale of securities
|
(115
|
)
|
-
|
-
|
(128
|
)
|
-
|
|||||||||||||||||
Net gain on sale/valuation of other real estate owned and other assets repossessed
|
(19
|
)
|
-
|
(1,079
|
)
|
(3
|
)
|
-
|
||||||||||||||||
Noninterest income (non-GAAP)
|
$
|
4,833
|
$
|
5,050
|
$
|
5,115
|
$
|
5,130
|
$
|
4,917
|
||||||||||||||
Total revenue
|
H
|
$
|
24,224
|
$
|
25,210
|
$
|
25,706
|
$
|
24,374
|
$
|
26,812
|
|||||||||||||
Total revenue (non-GAAP)
|
I
|
$
|
24,090
|
$
|
25,210
|
$
|
24,627
|
$
|
24,243
|
$
|
23,812
|
|||||||||||||
Noninterest expense
|
J
|
$
|
16,287
|
$
|
17,327
|
$
|
17,857
|
$
|
17,123
|
$
|
17,702
|
|||||||||||||
Efficiency consultant expenses
|
-
|
(156
|
)
|
(200
|
)
|
(107
|
)
|
(53
|
)
|
|||||||||||||||
Loss on disposal of fixed assets
|
-
|
-
|
(394
|
)
|
-
|
-
|
||||||||||||||||||
Loss on redemption of Trust Preferred Securities
|
-
|
-
|
(258
|
)
|
-
|
-
|
||||||||||||||||||
Net loss on sale/valuation of other real estate owned
|
-
|
(77
|
)
|
-
|
-
|
(56
|
)
|
|||||||||||||||||
Noninterest expense (non-GAAP)
|
K
|
$
|
16,287
|
$
|
17,094
|
$
|
17,005
|
$
|
17,016
|
$
|
17,593
|
|||||||||||||
Efficiency ratio (GAAP)
|
J/
|
H
|
67.23
|
%
|
68.73
|
%
|
69.47
|
%
|
70.25
|
%
|
66.02
|
%
|
||||||||||||
Efficiency ratio (non-GAAP)
|
K/
|
I
|
67.61
|
%
|
67.81
|
%
|
69.05
|
%
|
70.19
|
%
|
73.88
|
%
|
!/CYX9\1:]KOB71_CYK2Z[?))'%; MRZ)<)+--&ULZ@\H\N07!SMP002#F_`3_`((J6_@+XV^`?&7Q%^,GC[XO1_"6 M,)X+TK68H;>TT1E"B-SY>6E9`B8)(YC0G.T"BS*CA\6N75_?M[S;NNMUZGR+ M<_MI_M?_M5>)O#GQDT70-#^`OB6[$5M)X;M9+ZZMXI9MMM'+LV*@CCZ MNKNS`#<`3G9_:@_X*U_'3_AE;]F7Q5'J5]\/O"/Q(T5[KQOXYT+PPNL365U' M*83'%"_[N/=L,F"03O(4X0@_8'PZ_P""/OA[X=_"C]HGPI#XV\074'[1%[<7 MNH7$EK`)-&,WFY6$`8<#S3]_T%9EC_P20\4?#GX5_#_PS\-_VC/B-X!C\$>' MF\.7'V:QM+NSUN$W$TXEFM9!Y8F7SW4.O.W`]JUUOKS>JZ=FC M*_9HAT__`(*._P#!,KXE>&_$WQ:TCX\:7K1OK"SUP:"-%O+`"WBD@CNK7`$= MS#-^\#C(8%""16S_`,&_?QGUCXS_`/!+WP.^N7$EW?\`A>>\\.?:)&+--%:S M,D62>NV,H@]D% 9:J.N[W:LKOY]3Z`HHHJCU` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@` MHHHH`****`"@]**#TH`!THH'2B@`HHHH`****`"BBB@`HHHH`****`"BBB@` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*#THH/2@`'2B@=**`"BBB@` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`H/2B@]*``=**!THH`^4_^"M/[??BC]@3X2>!]0\%^&=!\3>)/'GBR'PQ M:QZU>RVMC9[K6YN6ED,2,[?+;%0%`Y<'.!@_&?\`P_$_:A_Z)O\``/\`\'NK M?_&*]>_X.-O^2:?L\_\`95X/_3/JE?#M`'T)_P`/Q/VH?^B;_`/_`,'NK?\` MQBC_`(?B?M0_]$W^`?\`X/=6_P#C%?/=%`'T)_P_$_:A_P"B;_`/_P`'NK?_ M`!BC_A^)^U#_`-$W^`?_`(/=6_\`C%?/=%`'T)_P_$_:A_Z)O\`__![JW_QB MC_A^)^U#_P!$W^`?_@]U;_XQ7SW10!]"?\/Q/VH?^B;_``#_`/![JW_QBC_A M^)^U#_T3?X!_^#W5O_C%?/=%`'T)_P`/Q/VH?^B;_`/_`,'NK?\`QBC_`(?B M?M0_]$W^`?\`X/=6_P#C%?/=%`'T)_P_$_:A_P"B;_`/_P`'NK?_`!BC_A^) M^U#_`-$W^`?_`(/=6_\`C%?/=%`'T)_P_$_:A_Z)O\`__![JW_QBC_A^)^U# M_P!$W^`?_@]U;_XQ7SW10!]"?\/Q/VH?^B;_``#_`/![JW_QBC_A^)^U#_T3 M?X!_^#W5O_C%?/=%`'T)_P`/Q/VH?^B;_`/_`,'NK?\`QBC_`(?B?M0_]$W^ M`?\`X/=6_P#C%?/=%`'T)_P_$_:A_P"B;_`/_P`'NK?_`!BC_A^)^U#_`-$W M^`?_`(/=6_\`C%?/=%`'T)_P_$_:A_Z)O\`__![JW_QBC_A^)^U#_P!$W^`? M_@]U;_XQ7SW10!]"?\/Q/VH?^B;_``#_`/![JW_QBC_A^)^U#_T3?X!_^#W5 MO_C%?/=%`'T)_P`/Q/VH?^B;_`/_`,'NK?\`QBC_`(?B?M0_]$W^`?\`X/=6 M_P#C%?/=%`'T)_P_$_:A_P"B;_`/_P`'NK?_`!BC_A^)^U#_`-$W^`?_`(/= M6_\`C%?/=%`'T)_P_$_:A_Z)O\`__![JW_QBN?\`&W_!P;^TIX"USPOI]W\+ M_@;--XLU3^R+1H==U3;#+Y,DVZ3,/W=L3#C)R1VS7C=>5_M&?\E'^#'_`&.G M_N/O*`/MC_A^)^U#_P!$W^`?_@]U;_XQ1_P_$_:A_P"B;_`/_P`'NK?_`!BO MGNB@#Z$_X?B?M0_]$W^`?_@]U;_XQ1_P_$_:A_Z)O\`__![JW_QBOGNB@#Z$ M_P"'XG[4/_1-_@'_`.#W5O\`XQ1_P_$_:A_Z)O\``/\`\'NK?_&*^>Z*`/H3 M_A^)^U#_`-$W^`?_`(/=6_\`C%'_``_$_:A_Z)O\`_\`P>ZM_P#&*^>Z*`/H M3_A^)^U#_P!$W^`?_@]U;_XQ1_P_$_:A_P"B;_`/_P`'NK?_`!BOGNB@#V+P MQ_P<'_M*>*_'WBGP[;_"_P"!L=YX1>U2[EDUW5/*F-Q$94\O$.>%X.0.>E=% M_P`/Q/VH?^B;_`/_`,'NK?\`QBOB/X-?\G0?&O\`Z[Z)_P"D)KUB@#Z$_P"' MXG[4/_1-_@'_`.#W5O\`XQ1_P_$_:A_Z)O\``/\`\'NK?_&*^>Z*`/H3_A^) M^U#_`-$W^`?_`(/=6_\`C%'_``_$_:A_Z)O\`_\`P>ZM_P#&*^>Z*`/H3_A^ M)^U#_P!$W^`?_@]U;_XQ1_P_$_:A_P"B;_`/_P`'NK?_`!BOGNB@#Z$_X?B? MM0_]$W^`?_@]U;_XQ1_P_$_:A_Z)O\`__![JW_QBOGNB@#Z$_P"'XG[4/_1- M_@'_`.#W5O\`XQ7.^&/^#@_]I3Q7X^\4^';?X7_`V.\\(O:I=RR:[JGE3&XB M,J>7B'/"\'('/2O':\G^#7_)T'QK_P"N^B?^D)H`^W/^'XG[4/\`T3?X!_\` M@]U;_P",4?\`#\3]J'_HF_P#_P#![JW_`,8KY[HH`^A/^'XG[4/_`$3?X!_^ M#W5O_C%'_#\3]J'_`*)O\`__``>ZM_\`&*^>Z*`/H3_A^)^U#_T3?X!_^#W5 MO_C%'_#\3]J'_HF_P#_\'NK?_&*^>Z*`/H3_`(?B?M0_]$W^`?\`X/=6_P#C M%'_#\3]J'_HF_P``_P#P>ZM_\8KY[HH`^A/^'XG[4/\`T3?X!_\`@]U;_P", M4?\`#\3]J'_HF_P#_P#![JW_`,8KY[HH`^A/^'XG[4/_`$3?X!_^#W5O_C%' M_#\3]J'_`*)O\`__``>ZM_\`&*^>Z*`/H3_A^)^U#_T3?X!_^#W5O_C%<_K/ M_!P9^TIH7Q+\/^%9?A?\#7U#Q):WEY;3)KNJ>3$EJ(S('_ )\+?^P)X@_P#0;2@#[8_X?B?M0_\`1-_@'_X/=6_^,4?\/Q/V MH?\`HF_P#_\`![JW_P`8KY[HH`^A/^'XG[4/_1-_@'_X/=6_^,4?\/Q/VH?^ MB;_`/_P>ZM_\8KY[HH`^A/\`A^)^U#_T3?X!_P#@]U;_`.,4?\/Q/VH?^B;_ M``#_`/![JW_QBOGNB@#Z$_X?B?M0_P#1-_@'_P"#W5O_`(Q1_P`/Q/VH?^B; M_`/_`,'NK?\`QBOGNB@#Z$_X?B?M0_\`1-_@'_X/=6_^,4?\/Q/VH?\`HF_P M#_\`![JW_P`8KY[HH`^A/^'XG[4/_1-_@'_X/=6_^,4?\/Q/VH?^B;_`/_P> MZM_\8KY[HH`^A/\`A^)^U#_T3?X!_P#@]U;_`.,4?\/Q/VH?^B;_``#_`/![ MJW_QBOGNB@#V2#_@X,_:4N/BQ<>#5^%_P-&I6NCQZX\YUW5/(,+SM`$'[G=O M#*2>,8QWKH/^'XG[4/\`T3?X!_\`@]U;_P",5\3Z;_R?/J__`&3^U_\`3E+7 MJE`'T)_P_$_:A_Z)O\`__![JW_QBC_A^)^U#_P!$W^`?_@]U;_XQ7SW10!]" M?\/Q/VH?^B;_``#_`/![JW_QBC_A^)^U#_T3?X!_^#W5O_C%?/=%`'T)_P`/ MQ/VH?^B;_`/_`,'NK?\`QBC_`(?B?M0_]$W^`?\`X/=6_P#C%?/=%`'T)_P_ M$_:A_P"B;_`/_P`'NK?_`!BC_A^)^U#_`-$W^`?_`(/=6_\`C%?/=%`'T)_P M_$_:A_Z)O\`__![JW_QBN?UG_@X,_:4T+XE^'_"LOPO^!KZAXDM;R\MIDUW5 M/)B2U$9D#_N 5_$+_`)/$^%O_`&!/$'_H-I0!]L?\/Q/V MH?\`HF_P#_\`![JW_P`8H_X?B?M0_P#1-_@'_P"#W5O_`(Q7SW10!]"?\/Q/ MVH?^B;_`/_P>ZM_\8H_X?B?M0_\`1-_@'_X/=6_^,5\]T4`?0G_#\3]J'_HF M_P``_P#P>ZM_\8H_X?B?M0_]$W^`?_@]U;_XQ7SW10!]"?\`#\3]J'_HF_P# M_P#![JW_`,8H_P"'XG[4/_1-_@'_`.#W5O\`XQ7SW10!]"?\/Q/VH?\`HF_P M#_\`![JW_P`8H_X?B?M0_P#1-_@'_P"#W5O_`(Q7SW10!]#0_P#!;_\`:BGF M5!\-_@%ER%&==U;O_P!L*YOX4?\`!PE^TG\8O`EKXATWX7_`VUL[N6>%8KG7 M=4\U6AF>%R=L)&"T;$>Q'>O([#_C^A_ZZ+_.O'_V'/\`DV;1?^O_`%3_`-.- MS0!]O?\`#\3]J'_HF_P#_P#![JW_`,8H_P"'XG[4/_1-_@'_`.#W5O\`XQ7S MW10!]"?\/Q/VH?\`HF_P#_\`![JW_P`8H_X?B?M0_P#1-_@'_P"#W5O_`(Q7 ME?PA^`WB;XZ7EY#X=M;6;[`85FENKN.UA$DS^7#$'D(!DD?Y50 9KJ01R2WG.Z").LCH`2^.%&,GD4`>O?\`#\3]J'_H MF_P#_P#![JW_`,8H_P"'XG[4/_1-_@'_`.#W5O\`XQ7STSJGWB!GI[UVGP*^ M!VJ?'_Q)?V&EWNCZ;;Z3ITNJZCJ&IW!AL[&UC(#2.P#'&6`X!_2@#U'_`(?B M?M0_]$W^`?\`X/=6_P#C%'_#\3]J'_HF_P``_P#P>ZM_\8KP'4K,:=J5Q;K- M!=+;RM$)H&W13!21O0]U.,@]P14-`'T)_P`/Q/VH?^B;_`/_`,'NK?\`QBOJ M_P#X)(?\%(?&7[>LOQ3T?QYX3\,^&O$7PSU*PM7DT"_GNK*^BO+7[0A'G(KJ MRX(.>#D8Z<_F97UO_P`&Z_\`R6W]JS_L,^&__36U`'ZBT'I10>E``.E%`Z44 M`?G+_P`'&W_)-/V>?^RKP?\`IGU2OAVON+_@XV_Y)I^SS_V5>#_TSZI7P[0` M4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1 M110`4444`%%%%`!7E?[1G_)1_@Q_V.G_`+C[RO5*\K_:,_Y*/\&/^QT_]Q]Y M0!ZI1110`4444`%%%%`!1110`4444`>3_!K_`).@^-?_`%WT3_TA->L5Y/\` M!K_DZ#XU_P#7?1/_`$A->L4`%%%%`!1110`4444`%%%%`!7D_P`&O^3H/C7_ M`-=]$_\`2$UZQ7D_P:_Y.@^-?_7?1/\`TA-`'K%%%%`!1110`4444`%%%%`! M1110`4444`%>5_$+_D\3X6_]@3Q!_P"@VE>J5Y7\0O\`D\3X6_\`8$\0?^@V ME`'JE%%%`!1110`4444`%%%%`!1110`4444`%%%%`'E>F_\`)\^K_P#9/[7_ M`-.4M>J5Y7IO_)\^K_\`9/[7_P!.4M>J4`%%%%`!1110`4444`%%%%`!7E?Q M"_Y/$^%O_8$\0?\`H-I7JE>5_$+_`)/$^%O_`&!/$'_H-I0!ZI1110`4444` M%%%%`!1110`4444`36'_`!_0_P#71?YUX_\`L.?\FS:+_P!?^J?^G&YKV"P_ MX_H?^NB_SKQ_]AS_`)-FT7_K_P!4_P#3C M444%MO7B@#VC]BGQIXFTKQ MY=:'H
>%K+2XT_M&.32]3N9I;JZ [N-@$`,ACC.X,BH$H`^QHOC?X*N8O$+0^,?"
MES_PB,;RZXL&KV\C:0J9W&X`?]UC!'SXYXZUS/PG_;,^%_QF^`NG_$S1_&WA
MZW\&ZA#%*;[4=0@L_L+2#*0W(9\0S$<^6Y#>U?'?_!/?]ER*3Q1\-X?$5E\1
MM+\4>`?!%_XBH;BUCBN+:[U.--NI(9D$L3;I=[`R$@ELY?PT
M^%]CI/\`P3G^"&BZOX'^*7@#XB_!V\\IIK+X8G7+;^VH;.:W=[RRV%=0M)HI
M2BW"YPQ!$B$9H`^\OC7^T!X9^`G[/_B/XFZU>&X\(^&=)?6KBYT[;=&YMP`5
M,.T[9"Y90I!VG<#D#FLSX/\`QRU[QII&HWGCCX=:W\)H[,6TEO)KNKZ?=6]\
MD_W-LMO*RI(&VJT;X.9$"ELUSGA76M2OOV`M)NOB5\)VFU"^\+0Q^)?A[X?T
MZ.Z"K(H2>S@M2X5E5&+&$-E0"H+,!GX/_:"\+:QX>_8@_:&TGPWHWQ87]G>/
M3?#*^%M$^($,]OJ,&IG68!>66GB[/VI;#R1"JB<[5D8A#M!-`'Z@>#OB1X;^
M(EK?3^'O$6@:_!ID[6M[)INHPW:69?\-J_!O^P;S5/^%M?#/^R]-N4LKN\_X2>R\BUG<.4B=_-V
MJ[".0A202$;`^4X`/3:^1OV,_P#E*5^V=_U]>#/_`$QU]8Z/K%IXATFUU#3[
MJWOK&^A2XMKFWD$L-Q&X#*Z.I(964@@@D$$&OD[]C/\`Y2E?MG?]?7@S_P!,
M=`'US3)+B.%XU>1%:4[4!;!
@2&-HB]JJ@")C&[*2N"0Q]:S='_9=^&OA[XP77
MQ!L/`/A&S\=7S/)/KT.F1+?R.Z[7D\S&0[+\K.,,PX)(H`]%T@;=9M1UQ.G_
M`*$*^7?^"/\`_P`H_?"G_89\1?\`I]OZ^H=&_P"0Q:_]=D_]"%?+W_!'_P#Y
M1^^%/^PSXB_]/M_0!],4444`%%%%`'R/_P`%1OAKX6&M?!'QG-I.DGQ='\6_
M"&E1ZK,`UW!9_;97,,;,?W<9
3[3=OY$`8`QQ[48!1O)'V%_PH'6?^?C3O\`OM__
M`(FC_A0.L_\`/QIW_?;_`/Q-`'QW^UK^R1\3OVF_@GX5\&P?%+PQI)TQ]*U#
M7=1N_!S74NM:E874%U'<1(EW$EO$\L`W1`/\K$!A7O7A"#6K7PMI\?B/4-/U
M;7EA`U"]L;)K*UNIOXGC@9Y#&I[*7;'J:]*_X4#K/_/QIW_?;_\`Q-'_``H'
M6?\`GXT[_OM__B:`/CG0?^4PWB;_`+(GIW_I^N:^CJ\;T3X0:FG_``6C\2:?
MYUEYS_`_3I0=S;(/AOK'PJT_Q3\2E\8>!?@2
MTLG@?2$T%;&]63[/):6TFH70E<7+6UM+)''Y<<08D.V2*]`O_AY\=M*\'^&T
MT#XQ>$T\3::MS'K-]JO@<3V>L;Y=T$B0PW430/#'A,!V23DL`:^EO^%`ZS_S
M\:=_WV__`,31_P`*!UG_`)^-._[[?_XF@#Y__9)_9NL?V2_@+I/@>QU2ZULV
M=Q>:A>:C/`ENU]>7EU+=7,HB3Y(D,TS[8UX1<#)QD^<_&_\`Y2F_LY_]BCXV
M_P#0-,K[&_X4#K/_`#\:=_WV_P#\37S'\?/@_J=A_P`%8/V:[5YK(R77A'QO
MM(9L#"Z4.>/]L?K0![)17\*!UG_GXT[_OM_P#XFC_A0.L_\_&G?]]O_P#$
MT`17\*!UG_GXT[_OM_\`XFC_`(4#K/\`S\:=_P!]O_\`$T`7D'[[
M/?BO]JK]GG7_`(>^&?&&B^#+3Q?876D:U=W^A/JSRVD\10B`+/#Y4@R3O.\=
MMM?2_P#PH'6?^?C3O^^W_P#B:/\`A0.L_P#/QIW_`'V__P`30!\?^(OV0_B#
MK6D?"GQ!#\2/#=G\6/A(;RUT_6X_"TG]C:GIUU;I;36=Q8_:O,YCBB;S$G!\
MR,'&"163X@_8&\5P_L?>,OAGX=^).EVNN?%+4-9U+QMXDU;PS]L_M2754=;G
M[+;1W$2VNT%%CR\FU8QG<237VM_PH'6?^?C3O^^W_P#B:/\`A0.L_P#/QIW_
M`'V__P`30!\Y_"7X4?$GP%X&^'6CZG\0M!OF\'SK!K#V'AC[)'X@TR*U\BWM
M5#W$C6TJ.$D:96;?MQM4&O&OA[_P3,\0>%-#^'7@G4OB-I.J?"OX4^+U\9Z!
M90^%Q;>(I[I+B>XBCNM1\]D91).WF21PI).H"NV"<_>/_"@=9_Y^-._[[?\`
M^)H_X4#K/_/QIW_?;_\`Q-`'(Z0V[6;4^LR?^A"OEW_@C_\`\H_?"G_89\1?
M^GV_K[6T_P"!.L6M_#*UQI^V.16.';H#G^[7RO\`\$9_@SJFN?\`!.[PC<0S
MV*QOK7B0`,[9XU_4%/\`#Z@T`>U45W'_``H'6?\`GXT[_OM__B:/^%`ZS_S\
M:=_WV_\`\30!P]>'_M0?L_?%3X_V/B7PMI/Q3T#PK\.?&6EMI&IV9\)?;-9M
M8)8S%
*-`_:H^(WAWX3Z#XH_LWQU_PENH:MJOB[
MP;_9L_@K6+FU9(+O3M,W_?LU]*44`?-?V.;_GC-_W[-'V.;_GC
M-_W[-?2E%`'S7]CF_P">,W_?LT?8YO\`GC-_W[-?2E%`'S7]CF_YXS?]^S1]
MCF_YXS?]^S7TI10!\U_8YO\`GC-_W[-'V.;_`)XS?]^S7TI10!\U_8YO^>,W
M_?LT?8YO^>,W_?LU]*44`?-?V.;_`)XS?]^S7SC\;[*;_AZ7^SH?)FP/"/C7
MGRS_`'-,]J_2*ODW]I(X_P""O_[+O_8H>.OY:-0!O?8YO^>,W_?LT?8YO^>,
MW_?LU]*44`?-?V.;_GC-_P!^S1]CF_YXS?\`?LU]*44`?-?V.;_GC-_W[-'V
M.;_GC-_W[-?2E%`'S7]CF_YXS?\`?LT?8YO^>,W_`'[-?2E%`'S7]CF_YXS?
M]^S1]CF_YXS?]^S7TI10!\U_8YO^>,W_`'[-'V.;_GC-_P!^S7TI10!\U_8Y
MO^>,W_?LT?8YO^>,W_?LU]*44`?F[H-E-_P^%\3'R9L?\*4TX9\L_P#0>N:^
MCOL*_BU^U5_P3<^%_Q+\4_&B;X3ZXFBW>L^(M7T+2=(NK75;-7
%I='O-5;4;-K*:6^EEN9
M]JB%W(@A"H9"KD_(JCF_V9_^"8/Q,^$OQ$_9]F\5_%?P[XC\(?LUVNH:/X:T
MZQ\,O97>J64^FR6$$UY.UQ(/M$<31J1&BQL%9L;F&WZL_P"%\Z'_`';[_OS_
M`/7H_P"%\Z'_`';[_OS_`/7H`^1?V;_^"4WQ(^&VB?!?P/XU^*WAOQ1\+O@;
MK0\4Z-9V/AI['5]0U%$N5MH;F