20 Appendix Non-Interest Expense Trends • Non-interest expenses excluding non-operating items up $2.4 million, or 2%, as compared to 3Q14 • Total expenses down $0.8 million, or -1%, in 4Q14 • Severance expense down $1.1 million, mostly related to Teche acquisition • Impairment of long-lived assets down $3.1 million • Merger-related expense increased $0.2 million • Tangible Operating Efficiency Ratio of 65.9%, up from 65.7% in 3Q14 3Q14 and 4Q14 includes full quarter of Teche and First Private results Non-interest Expense ($000s) 4Q13 1Q14 2Q14 3Q14 4Q14 $ Change % Change Mortgage Commissions 3,169 $ 2,215 $ 3,481 $ 3,912 $ 4,045 $ 133 $ 3% Hospitalization Expense 3,899 3,944 3,661 4,611 4,606 (5) 0% Other Salaries and Benefits 52,108 53,582 55,921 54,898 56,784 1,886 3% Salaries and Employee Benefits 59,176 $ 59,741 $ 63,063 $ 63,421 $ 65,435 $ 2,013 $ 3% Credit/Loan Related 2,776 3,560 3,093 4,569 2,483 (2,086) -46% Occupancy and Equipment 13,971 13,775 13,918 14,580 14,526 (54) 0% Amortization of Acquisition Intangibles 1,177 1,218 1,347 1,623 1,618 (5) 0% All Other Non-interest Expense 25,328 27,328 28,744 29,771 32,146 2,375 8% Nonint. Exp. (Ex-Non-Operating Exp.) 102,428 $ 105,622 $ 110,165 $ 113,965 $ 116,208 $ 2,243 $ 2% Severance 216 119 5,466 1,226 139 (1,087) -89% Occupancy and Branch Closure Costs - 17 14 - - - 100% Storm-related expenses - 184 4 1 2 1 143% Impairment of Long-lived Assets, net of gains on sales (225) 541 1,241 4,213 1,078 (3,135) -74% Provision for FDIC clawback liability - - - (797) - 797 -100% Debt Prepayment - - - - - - 100% Termination of Debit Card Rewards Program (311) (22) - - - - 100% Consulting and Professional - - - - - - 100% Merger-Related Expenses 566 967 10,419 1,752 1,955 203 12% Total Non-interest Expense 102,674 $ 107,428 $ 127,309 $ 120,360 $ 119,382 $ (978) $ -1% Tangible Efficiency Ratio - excl Nonop-Exp 69.9% 73.6% 69.9% 65.7% 65.9% 4Q14 vs. 3Q14 Linked quarter increases/decreases of: Equity compensation expense $1.2 mil Corporate-owned life insurance expense Marketing and business development 0.5 Legal and professional fees 0.6 Credit/Loan related expense (2.1) Decreased payroll tax expense (0.5) 0.7 |