WASHINGTON, N.C., April 20, 2017 /PRNewswire/ -- First South Bancorp, Inc. (NASDAQ: FSBK) (the "Company"), the parent holding company of First South Bank (the "Bank"), reports its unaudited financial results for the quarter ended March 31, 2017.

The Company continues to achieve strong earnings and margin expansion through robust loan and deposit growth. The Company generated net income for the first quarter of 2017 of $1.9 million, which represented a $411,000 or 28.2% increase when compared to the $1.5 million of net income generated in the first quarter of 2016. As a result, the Company's diluted earnings per common share (EPS) for the first quarter of 2017 increased 33.3% to $0.20 per share, from $0.15 per share for the first quarter of 2016. The net interest margin for the quarter ended March 31, 2017 was 3.74%, an eight basis point increase above the 3.66% posted for the first quarter of 2016. Over the past twelve months, loans and leases held for investment (HFI) and total deposits have grown $88.1 million and $101.2 million, respectively, bringing total assets to in excess of $1.0 billion.

Chief Executive Officer Bruce Elder said, "We are pleased to announce another quarter of solid financial results. We have again demonstrated our ability to grow the balance sheet in a profitable fashion while driving efficiencies by continuing to analyze how we deliver You First banking to our customer base. Our growth of loans and deposits over the last twelve months has generated increases in net interest income and core, non-interest income. Coupled with controlled non-interest expenses, our growth has translated into improved earnings, higher margins and dividend levels, greater efficiency and improved returns on average assets and equity from the prior year first quarter."

HIGHLIGHTS


    --  Strong quarterly earnings performance with net income of $1.9 million,
        diluted EPS of $0.20 per share, return on average assets (ROA) of 0.75%,
        return on average equity (ROE) of 8.52% and return on average tangible
        common equity* (ROTCE) of 9.32%.
    --  Pre-tax, pre-provision operating earnings* for the quarter of $3.0
        million are 48% higher than the $2.0 million reported for the prior year
        first quarter.
    --  Total assets grew to $1.04 billion at March 31, 2017, the Company's
        first quarter-end reporting period to surpass the billion dollar
        threshold.
    --  Loans and leases HFI grew $88.1 million or 13.8% during the past twelve
        months to $727.1 million.
    --  Deposits grew $101.2 million or 12.4% during the past twelve months to
        $919.9 million.
    --  Total non-interest bearing deposits grew 24.6% to $204.6 million on a
        year-over-year basis.
    --  Net interest margin expanded to 3.74% for the quarter, compared to 3.66%
        for the first quarter of 2016.
    --  Asset quality metrics continue to improve.
    --  Continued to maintain a strong capital position.
    --  The consolidation of two branches into nearby locations should improve
        future efficiency.
    --  Increased quarterly dividend payment rate to $0.035 per share, a 16.7%
        increase.

The Company's loan and deposit growth continues to support revenue increases, allowing for net interest margin expansion despite the prevailing low interest rate environment. As a result, our net interest income (NII) grew to $8.7 million for the first quarter of 2017 from $7.8 million for the comparative first quarter of 2016.

Total non-interest income was $3.3 million, or 27.6% of total revenue (net interest income plus noninterest income) in the first quarter of 2017, compared to $3.6 million, or 31.5% of total revenue in the comparative 2016 first quarter. Non-interest income for the first quarter of 2016 included a $284,000 gain on the sale of securities as well as the receipt of a $230,000 non-recurring fee. The sale of other real estate owned (OREO) during the first quarter of 2017 resulted in $82,000 of net gains, compared to a $12,000 net loss posted during the first quarter of 2016.

The Company's efficiency ratio for the first quarter of 2017 improved to 74.92%, from 80.74% in the first quarter of 2016. Non-interest expenses in the first quarter of 2017 declined to $9.0 million, from $9.1 million in the first quarter of 2016.

Income tax expense was $778,000 for the 2017 first quarter, compared to $574,000 for the 2016 first quarter. The effective income tax rates were 29.36% and 28.20% for these reporting periods, respectively.

BALANCE SHEET GROWTH
Loans and leases HFI totaled $727.1 million at March 31, 2017, increasing $26.5 million, over the $700.6 million held at December 31, 2016 and increasing $88.1 million from March 31, 2016. Loans held for sale declined to $2.5 million at March 31, 2017, from the $5.1 million held at the end of fiscal year 2016. Investment securities and interest-bearing deposits with other banks increased by $27.7 million to $244.1 million at March 31, 2017, from $216.4 million at year-end 2016, resulting primarily from strong deposit growth during the quarter.

Deposits totaled $919.9 million at March 31, 2017, increasing $49.3 million, or 5.7%, from $870.6 million at December 31, 2016, and increasing $101.2 million, or 12.4% from March 31, 2016. Non-maturity deposits (personal and business checking, money market, and savings accounts) grew by $37.2 million, or 6.1%, to $651.3 million at March 31, 2017, from $614.1 million at December 31, 2016. Certificates of deposit (CDs) increased to $268.6 million at March 31, 2017, from $256.6 million at December 31, 2016. CDs represented 29.2% and 29.5% of total deposits at March 31, 2017, and December 31, 2016, respectively.

Stockholders' equity increased by $2.1 million to $89.3 million at March 31, 2017, from $87.2 million at December 31, 2016. This increase reflects the $1.9 million of net income earned for the 2017 first quarter and a $535,000 increase in accumulated other comprehensive income resulting from the mark-to-market adjustment of the available-for-sale securities portfolio, and is net of $332,000 dividends declared.

The tangible equity to assets ratio* was 8.03% at March 31, 2017, compared to 8.21% at December 31, 2016. The tangible book value per common share* increased to $8.79 at March 31, 2017, from $8.57 at December 31, 2016.

ASSET QUALITY
Solid asset quality metrics in the first quarter of 2017 continue to reflect the Company's disciplined credit culture. Non-performing assets (NPAs) declined to $5.9 million at March 31, 2017, or 0.57% of total assets, from $6.3 million, or 0.63% of total assets, at December 31, 2016. NPAs at March 31, 2017 included $3.1 million of OREO, which declined by $115,000, from $3.2 million at December 31, 2016. Nonaccrual loans and leases were $2.8 million at March 31, 2017, or 0.38% of loans and leases HFI, compared to $3.1 million, or 0.44%, at December 31, 2016.

The provision for credit losses in the 2017 first quarter was $265,000 versus $225,000 for the 2016 first quarter. The allowance for loan losses represented 1.23% of loans and leases HFI at March 31, 2017, compared to 1.24% at December 31, 2016.

REGULATORY CAPITAL STRENGTH
As of March 31, 2017, reported regulatory capital ratios at the Bank were 12.79% for total risk-based capital, 11.59% for tier 1 risk-based capital and common equity tier 1 risk-based capital and 8.89% for tier 1 leverage, compared to 13.01% for total risk-based capital, 11.80% for tier 1 risk-based capital and common equity tier 1 risk-based capital and 8.89% for tier 1 leverage at December 31, 2016.

CORPORATE AND INVESTOR INFORMATION
The Bank has been serving the citizens of eastern and central North Carolina since 1902 and offers a variety of financial products and services to business and individual customers. The Bank operates through its main office headquartered in Washington, North Carolina, and has 28 full-service branch offices located throughout eastern and central North Carolina. The Bank also provides a full menu of leasing services through its wholly-owned subsidiary, First South Leasing, LLC. In addition, under its First South Wealth Management division, the Bank makes securities brokerage services available through an affiliation with an independent broker/dealer.

Additional investor information for the Company and the Bank may be accessed on our website at www.firstsouthnc.com.

The Company's common stock symbol as traded on the NASDAQ Global Select Market is "FSBK".

FORWARD-LOOKING STATEMENTS
Statements contained in this release, which are not historical facts, are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those currently anticipated due to a number of factors which include the effects of future economic conditions, governmental fiscal and monetary policies, legislative and regulatory changes, the risks of changes in interest rates, the effects of competition, and including without limitation other factors that could cause actual results to differ materially as discussed in documents filed by the Company with the Securities and Exchange Commission from time to time. The Company assumes no obligation and does not intend to update these forward-looking statements, except as required by law.

*NON-GAAP FINANCIAL MEASURES
Important disclosures about and reconciliations of non-GAAP measures to the corresponding GAAP measures, are provided below and attached to this press release.

This press release and the accompanying Supplemental Financial Data contain financial information determined by methods other than in accordance with generally accepted accounting principles (GAAP) in the United States. Management uses these "non-GAAP" measures in their analysis of the Company's performance. Management believes that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods as well as demonstrating the effects of significant gains and charges. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of non-GAAP disclosures are provided within the accompanying tables to this press release.

(NASDAQ: FSBK)

For more information contact:
Bruce Elder (CEO) (252) 940-4936
Scott McLean (CFO) (252) 940-5016
Website: www.firstsouthnc.com


    First South Bancorp, Inc. and Subsidiary

    Consolidated Statements of Financial Condition


                                                                             March 31,              December 31,               March 31,

                                                                                               2017                      2016                    2016
                                                                                               ----                      ----                    ----

    Assets                                                                  (Unaudited)                                       (Unaudited)

    Cash and due from banks                                                             $21,650,045               $22,854,712             $17,729,075

    Interest-bearing deposits with banks                                                 49,062,514                23,320,968              18,385,994

    Investment securities available for sale, at fair value                             194,538,513               192,606,119             213,011,148

    Investment securities held to maturity                                                  509,912                   509,617                 508,746

    Mortgage loans held for sale                                                          2,506,883                 5,098,518               2,489,873


    Loans and leases held for investment                                                727,142,668               700,642,291             639,044,574

       Allowance for loan and lease losses                                              (8,940,879)              (8,673,172)            (8,135,054)
                                                                                         ----------                ----------              ----------

               Net loans and leases held for investment                                 718,201,789               691,969,119             630,909,520


    Premises and equipment, net                                                          11,572,036                11,291,596              12,143,734

    Assets held for sale                                                                    192,720                   192,720               1,083,320

    Other real estate owned                                                               3,114,760                 3,229,423               5,956,092

    Federal Home Loan Bank stock, at cost                                                 1,528,900                 1,573,700               1,828,700

    Accrued interest receivable                                                           2,973,712                 3,525,684               2,845,975

    Goodwill                                                                              4,218,576                 4,218,576               4,218,576

    Mortgage servicing rights                                                             2,140,105                 2,148,905               1,247,005

    Identifiable intangible assets                                                        1,550,768                 1,611,187               1,824,432

    Bank-owned life insurance                                                            18,219,320                18,080,183              17,653,186

    Prepaid expenses and other assets                                                     7,443,786                 8,470,887               8,272,379
                                                                                          ---------                 ---------               ---------


              Total assets                                                           $1,039,424,339              $990,701,914            $940,107,755
                                                                                     ==============              ============            ============


    Liabilities and Stockholders' Equity

    Deposits:

      Non-interest bearing demand                                                      $204,575,610              $196,917,165            $164,244,311

      Interest bearing demand                                                           298,983,678               272,098,903             244,323,710

      Savings                                                                           147,718,357               145,031,981             146,254,503

      Large denomination certificates of deposit                                        135,765,040               122,819,510             119,229,985

      Other time                                                                        132,823,471               133,732,804             144,614,799
                                                                                        -----------               -----------             -----------

              Total deposits                                                            919,866,156               870,600,363             818,667,308


    Borrowed money                                                                       15,000,000                17,000,000              21,500,000

    Junior subordinated debentures                                                       10,310,000                10,310,000              10,310,000

    Other liabilities                                                                     4,966,400                 5,607,832               5,451,329
                                                                                          ---------                 ---------               ---------

              Total liabilities                                                         950,142,556               903,518,195             855,928,637
                                                                                        -----------               -----------             -----------



    Common stock, $.01 par value, 25,000,000 shares authorized;

       9,500,266; 9,494,935; and 9,493,776 shares outstanding, respectively                  95,003                    94,949                  94,938

    Additional paid-in capital                                                           36,042,028                36,018,743              35,957,524

    Retained earnings                                                                    51,100,449                49,560,595              44,914,635

    Accumulated other comprehensive income                                                2,044,303                 1,509,432               3,212,021
                                                                                          ---------                 ---------               ---------

               Total stockholders' equity                                                89,281,783                87,183,719              84,179,118
                                                                                         ----------                ----------              ----------


               Total liabilities and stockholders' equity                            $1,039,424,339              $990,701,914            $940,107,755



    First South Bancorp, Inc. and Subsidiary

    Consolidated Statements of Operations

    Three Months Ended March 31, 2017 and 2016

    (Unaudited)

                                                                     Three Months Ended

                                                                         March 31,
                                                                         ---------

                                                                                       2017        2016
                                                                                       ----        ----


    Interest income:

      Interest and fees on loans                                                 $8,213,288  $7,191,595

      Interest on investments and deposits                                      1,390,679   1,480,252
                                                                                ---------   ---------

               Total interest income                                            9,603,967   8,671,847
                                                                                ---------   ---------


    Interest expense:

      Interest on deposits                                                          753,989     669,276

      Interest on borrowings                                                         61,959      73,086

      Interest on junior subordinated notes                                       124,250     140,039
                                                                                  -------     -------

               Total interest expense                                             940,198     882,401
                                                                                  -------     -------


    Net interest income                                                           8,663,769   7,789,446

    Provision for credit losses                                                     265,000     225,000
                                                                                    -------     -------

               Net interest income after provision for credit losses            8,398,769   7,564,446
                                                                                ---------   ---------


    Non-interest income:

      Deposit fees and service charges                                          1,856,220   1,907,407

      Loan fees and charges                                                          86,044      56,985

      Mortgage loan servicing fees                                                321,838     234,001

      Gain on sale and other fees on mortgage loans                               473,562     413,861

      Gain (loss) on sale of other real estate, net                                81,651    (12,168)

      Gain on sale of investment securities                                             0     283,514

      Other  income                                                                 478,787     692,285
                                                                                    -------     -------

               Total non-interest income                                        3,298,102   3,575,885
                                                                                ---------   ---------


    Non-interest expense:

      Compensation and fringe benefits                                          5,113,553   5,039,954

      Federal deposit insurance premiums                                          147,374     161,609

      Premises and equipment                                                      1,398,550   1,373,809

      Marketing                                                                      63,739     187,818

      Data processing                                                               793,368     796,487

      Amortization of intangible assets                                           149,197     131,527

      Other real estate owned expense                                             164,767      93,674

      Other                                                                       1,216,002   1,321,048
                                                                                  ---------   ---------

               Total non-interest expense                                       9,046,550   9,105,926
                                                                                ---------   ---------


    Income before income tax expense                                            2,650,321   2,034,405

    Income tax expense                                                              778,124     573,611
                                                                                    -------     -------


    NET INCOME                                                                   $1,872,197  $1,460,794
                                                                                 ==========  ==========



    Per share data:

    Basic earnings per share                                                          $0.20       $0.15

    Diluted earnings per share                                                        $0.20       $0.15

    Dividends per share                                                              $0.035      $0.025

    Average basic shares outstanding                                            9,497,601   9,491,201

    Average diluted shares outstanding                                          9,541,548   9,514,797



    First South Bancorp, Inc.                                                    Supplemental Financial Data (Unaudited)


                                                                                                    Quarter to Date
                                                                                                    ---------------

                                                                                         3/31/2017                          12/31/2016  9/30/2016   6/30/2016    3/31/2016
                                                                                         ---------                          ----------  ---------   ---------    ---------

                                                                             (dollars in thousands except per share data)

    Consolidated balance sheet data:
    --------------------------------

    Total assets                                                                      $1,039,424                             $990,702    $985,795     $961,479      $940,108


    Loans held for sale:                                                                  $2,507                               $5,099      $7,313       $5,252        $2,490


    Loans and leases held for investment (HFI):

                                 Mortgage                                                  $73,107                              $74,905     $74,710      $73,100       $73,412

                                 Commercial                                                558,578                              535,047     518,265      510,678       482,779

                                 Consumer                                                   73,188                               69,454      69,039       66,138        64,521

                                 Leases                                                     22,270                               21,236      20,452       18,927        18,333


                                 Total loans and leases HFI                                727,143                              700,642     682,466      668,843       639,045

    Allowance for loan and lease losses                                                  (8,941)                             (8,673)    (8,498)     (8,338)      (8,135)
                                                                                          ------                               ------      ------       ------        ------

    Net loans and leases HFI                                                            $718,202                             $691,969    $673,968     $660,505      $630,910


    Cash & interest bearing deposits                                                     $70,713                              $46,176     $57,209      $40,734       $36,115

    Investment securities                                                                195,048                              193,116     193,765      200,364       213,520

    Bank-owned life insurance                                                             18,219                               18,080      17,937       17,795        17,653

    Premises and equipment                                                                11,572                               11,292      11,609       11,671        12,144

    Goodwill                                                                               4,219                                4,219       4,219        4,219         4,219

    Mortgage servicing rights                                                              2,140                                2,149       2,091        1,273         1,247

    Identifiable intangible assets                                                         1,551                                1,611       1,682        1,753         1,824


    Deposits:

    Non-interest checking                                                               $204,576                             $196,917    $189,873     $177,281      $164,244

    Interest checking                                                                    212,386                              189,401     176,034      170,153       171,323

    Money market                                                                          86,598                               82,698      88,081       72,054        73,000

    Savings                                                                              147,718                              145,032     141,701      142,151       146,255

    Certificates                                                                         268,588                              256,552     264,142      263,823       263,845
                                                                                         -------                              -------     -------      -------       -------

                                 Total deposits                                           $919,866                             $870,600    $859,831     $825,462      $818,667


    Borrowings                                                                           $15,000                              $17,000     $20,000      $32,500       $21,500

    Junior subordinated debentures                                                        10,310                               10,310      10,310       10,310        10,310

    Stockholders' equity                                                                  89,282                               87,184      88,294       87,327        84,179


    Consolidated earnings summary:
    ------------------------------

    Interest income                                                                       $9,604                               $9,336      $9,210       $8,998        $8,672

    Interest expense                                                                         940                                  920         911          898           882
                                                                                             ---                                  ---         ---          ---           ---

    Net interest income                                                                    8,664                                8,416       8,299        8,100         7,790

    Provision for credit losses                                                              265                                  200         220          325           225

    Noninterest income                                                                     3,298                                3,372       3,691        3,548         3,576

    Noninterest expense                                                                    9,047                                8,819       8,929        9,046         9,106
                                                                                           -----                                -----       -----        -----         -----

    Income before taxes                                                                    2,650                                2,769       2,841        2,277         2,035

    Income tax expense                                                                       778                                  775         947          665           574
                                                                                             ---                                  ---         ---          ---           ---

    Net income                                                                            $1,872                               $1,994      $1,894       $1,612        $1,461
                                                                                          ======                               ======      ======       ======        ======


    Per Share Data:
    ---------------

    Basic earnings per share                                                               $0.20                                $0.21       $0.20        $0.17         $0.15

    Diluted earnings per share                                                             $0.20                                $0.21       $0.20        $0.17         $0.15

    Dividends per share                                                                   $0.035                                $0.03       $0.03        $0.03        $0.025

    Book value per share                                                                   $9.40                                $9.18       $9.30        $9.20         $8.87


    Shares outstanding                                                                 9,500,266                            9,494,935   9,494,935    9,493,776     9,493,776

    Average basic shares                                                               9,497,601                            9,494,935   9,494,861    9,493,776     9,491,201

    Average diluted shares                                                             9,541,548                            9,529,753   9,525,302    9,519,565     9,514,797


    Performance ratios (tax equivalent):
    ------------------------------------

    Yield on average earning assets                                                        4.15%                               4.07%      4.13%       4.17%        4.07%

    Cost of interest bearing liabilities                                                   0.52%                               0.52%      0.52%       0.52%        0.52%
                                                                                            ----                                 ----        ----         ----          ----

    Net interest spread                                                                    3.62%                               3.55%      3.61%       3.64%        3.55%

    Net interest margin                                                                    3.74%                               3.68%      3.73%       3.76%        3.66%

    Average earning assets to total average assets                                        93.32%                              92.92%     92.42%      92.38%       92.20%


    Return on average assets (annualized)                                                  0.75%                               0.80%      0.78%       0.68%        0.63%

    Return on average equity (annualized)                                                  8.52%                               8.94%      8.52%       7.55%        6.97%

    Efficiency ratio                                                                      74.92%                              74.16%     73.84%      77.59%       80.74%


    Average assets                                                                    $1,014,310                             $992,192    $968,729     $947,761      $938,702

    Average earning assets                                                              $946,578                             $921,984    $895,290     $875,529      $865,463

    Average equity                                                                       $89,143                              $88,694     $88,481      $85,927       $84,265


    Equity/Assets                                                                          8.59%                               8.80%      8.96%       9.08%        8.95%



    First South Bancorp, Inc.                                                       Supplemental Financial Data (Unaudited)


                                                                                                  Quarter to Date
                                                                                                  ---------------

                                                                                         3/31/2017                          12/31/2016  9/30/2016   6/30/2016    3/31/2016
                                                                                         ---------                          ----------  ---------   ---------    ---------

                                                                           (dollars in thousands except per share data)

    Asset quality data and ratios:
    ------------------------------

    Nonaccrual loans and leases:

                                 Non-TDR nonaccrual loans and leases

                                   Earning                                                    $576                                 $410        $569         $555          $945

                                   Non-Earning                                               1,479                                1,257       1,289        1,075           895


                                 Total Non-TDR nonaccrual loans and leases                  $2,055                               $1,667      $1,858       $1,630        $1,840
                                                                                            ------                               ------      ------       ------        ------

                                 TDR nonaccrual loans and leases

                                    Current TDRs                                              $720                                 $422        $792         $706          $847

                                    Past Due TDRs                                                0                                  962         248          250           154


                                 Total TDR nonaccrual loans and leases                        $720                               $1,384      $1,040         $956        $1,001
                                                                                              ----                               ------      ------         ----        ------

    Total nonaccrual loans and leases                                                     $2,775                               $3,051      $2,898       $2,586        $2,841

    Loans and leases >90 days past due, still accruing                                         0                                    0           0          218           153

    Other real estate owned                                                                3,115                                3,229       4,810        5,541         5,956
                                                                                           -----                                -----       -----        -----         -----

    Total nonperforming assets                                                            $5,890                               $6,280      $7,708       $8,345        $8,950
                                                                                          ======                               ======      ======       ======        ======


    Allowance for loan and lease losses to

                                 loans and leases HFI                                        1.23%                               1.24%      1.25%       1.25%        1.27%


    Net charge-offs (recoveries)                                                            $(3)                                 $25         $60         $122         $(44)

    Net charge-offs (recoveries) to total loans and leases                                 0.00%                               0.00%      0.01%       0.02%       -0.01%

    Total nonaccrual loans and leases to total loans

                                 and leases HFI                                              0.38%                               0.44%      0.42%       0.39%        0.44%

    Total nonperforming assets to total assets                                             0.57%                               0.63%      0.78%       0.87%        0.95%

    Total loans and leases to total deposits                                              79.32%                              81.06%     80.22%      81.66%       78.36%

    Total loans and leases to total assets                                                70.20%                              71.24%     69.97%      70.11%       68.24%

    Loans serviced for others                                                           $368,617                             $371,956    $370,606     $292,222      $293,548


    Reconciliation of Non-GAAP Measures:
    ------------------------------------

    Pre-tax pre-provision operating earnings (non-GAAP):

    Income before taxes (GAAP)                                                            $2,650                               $2,769      $2,841       $2,277        $2,035

    Provision for credit losses                                                              265                                  200         220          325           225
                                                                                             ---                                  ---         ---          ---           ---

    Pre-tax pre-provision net income                                                       2,915                                2,969       3,061        2,602         2,260

    Securities (gains) losses, net                                                             0                                    0           0        (184)        (284)

    OREO valuations                                                                          119                                  140           0          103             7

    OREO (gains) losses, (net)                                                              (82)                                (80)       (77)          14            12
                                                                                             ---                                  ---         ---          ---           ---

    Pre-tax pre-provision operating

      earnings (non-GAAP)                                                                 $2,952                               $3,029      $2,984       $2,535        $1,995
                                                                                          ======                               ======      ======       ======        ======


    Total core non-interest income (non-GAAP):

    Non-interest income (GAAP)                                                            $3,298                               $3,372      $3,691       $3,548        $3,576

    Securities (gains) losses, net                                                             0                                    0           0        (184)        (284)

    OREO (gains) losses, (net)                                                              (82)                                (80)       (77)          14            12
                                                                                             ---                                  ---         ---          ---           ---

    Total core non-interest income (non-GAAP)                                             $3,216                               $3,292      $3,614       $3,378        $3,304
                                                                                          ======                               ======      ======       ======        ======


    Tangible equity (non-GAAP):

    Total equity (GAAP)                                                                  $89,282                              $87,184     $88,294      $87,327       $84,179

    Intangible assets (a)                                                                  5,770                                5,830       5,901        5,972         6,043

    Tangible equity (non-GAAP)                                                           $83,512                              $81,354     $82,393      $81,355       $78,136
                                                                                         =======                              =======     =======      =======       =======

    Tangible Equity/Assets (non-GAAP)                                                      8.03%                               8.21%      8.36%       8.46%        8.31%

    Tangible book value per share (non-GAAP)                                               $8.79                                $8.57       $8.68        $8.57         $8.23


    Return on average tangible common equity (non-GAAP):

    Net income (GAAP)                                                                     $1,872                               $1,994      $1,894       $1,612        $1,461

    Amortization of intangibles, net of tax                                                   43                                   51          47           50            51
                                                                                             ---                                  ---         ---          ---           ---

    Tangible net income available to shareholders (non-GAAP)                              $1,915                               $2,045      $1,941       $1,662        $1,512
                                                                                          ======                               ======      ======       ======        ======


    Average equity                                                                        89,143                               88,694      88,481       85,927        84,265

    Average intangible assets (a)                                                          5,809                                5,876       5,946        6,018         6,088

    Average tangible common equity (non-GAAP)                                            $83,334                              $82,818     $82,535      $79,909       $78,177
                                                                                         =======                              =======     =======      =======       =======

    Return on average tangible common equity (non-GAAP)                                    9.32%                               9.82%      9.36%       8.37%        7.78%


    (a) Excludes mortgage servicing rights



    Average Balances - Yield/Cost Analysis                                                                                   Three Months Ended March 31,
                                                                                                                             ----------------------------

                                                                                                                                      2017                                             2016
                                                                                                                                      ----                                             ----

                                                                                                                Average                                  Interest             Average                Average            Interest               Average
                                                                                                                Balance                                                     Yield/Cost               Balance                                 Yield/Cost
                                                                                                                -------                                                     ----------               -------                                 ----------

    Interest earning assets:                                                                                                  (Dollars in thousands)

    Loans receivable                                                                                                      $708,822                                   $8,213                4.64%              $621,345               $7,192                   4.59%

    Investments and deposits                                                                                               237,756                                    1,391                 2.67 (1)            244,118                1,480                    2.73 (1)
                                                                                                                           -------                                    -----                 ----                -------                -----                    ----

      Total earning assets                                                                                                 946,578                                    9,604                 4.15 (1)            865,463                8,672                    4.07 (1)


    Nonearning assets                                                                                                       67,732                                                                             73,239

      Total assets                                                                                                      $1,014,310                                                                           $938,702
                                                                                                                        ==========                                                                           ========


    Interest bearing liabilities:

    Deposits                                                                                                              $691,992                                      754                 0.44               $641,460                  669                    0.42

    Borrowings                                                                                                              22,161                                       62                 1.12                 33,313                   73                    0.87

    Junior subordinated debentures                                                                                          10,310                                      124                 4.82                 10,310                  140                    5.37
                                                                                                                            ------                                      ---                 ----                 ------                  ---                    ----

      Total interest bearing liabilities                                                                                   724,463                                      940                 0.52                685,083                  882                    0.52

    Noninterest bearing demand deposits                                                                                    195,183                                        -                   -               163,269                    -                      -
                                                                                                                           -------                                      ---                 ---               -------                  ---                    ---

      Total sources of funds                                                                                               919,646                                      940                 0.41                848,352                  882                    0.42


    Other liabilities                                                                                                        5,521                                                                              6,085

    Stockholders' equity                                                                                                    89,143                                                                             84,265
                                                                                                                            ------                                                                             ------

      Total liabilities and equity                                                                                      $1,014,310                                                                           $938,702
                                                                                                                        ==========                                                                           ========


    Net interest income                                                                                                                                           $8,664                                                         $7,790
                                                                                                                                                                  ======                                                         ======


    Interest rate spread (1)(2)                                                                                                                                                        3.62%                                                            3.55%
                                                                                                                                                                                        ====                                                              ====

    Net interest margin (1)(3)                                                                                                                                                         3.74%                                                            3.66%
                                                                                                                                                                                        ====                                                              ====

    Ratio of earning assets to interest bearing liabilities                                                                                                                         130.66%                                                          126.33%
                                                                                                                                                                                     ======                                                            ======


    (1)     Shown as a tax-adjusted yield.

    (2)     Represents the difference between the average yield on earning assets and the average cost of funds.

    (3)     Represents net interest income divided by average earning assets.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/first-south-bancorp-inc-reports-increased-march-31-2017-quarterly-operating-results-total-assets-in-excess-of-10-billion-300442651.html

SOURCE First South Bancorp, Inc.