FDIC-Insured - Backed by the full faith and credit of the U.S. Government

Press Release Details

Renasant Announces 2014 Second Quarter Earnings

July 15, 2014

TUPELO, Miss., July 15, 2014 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced its financial results for the second quarter of 2014. Net income increased 85% for the second quarter of 2014 to $14,853,000, or basic and diluted earnings per share ("EPS") of $0.47, as compared to $8,019,000, or basic and diluted EPS of $0.32, for the second quarter of 2013. The Company's balance sheet and results of operations as of and for the three months ending June 30, 2014, include the impact of the Company's acquisition of First M&F Corporation ("First M&F"), which was completed on September 1, 2013. Periods presented prior to September 1, 2013, do not reflect any impact from the First M&F acquisition.

For the second quarter of 2014, the Company's return on assets and return on equity were 1.02% and 8.67%, respectively, as compared to 0.76% and 6.35%, respectively, for the second quarter of 2013. The Company's 2014 second quarter return on tangible assets and return on tangible equity were 1.15% and 16.55%, respectively, as compared to 0.82% and 10.47%, respectively, for the second quarter of 2013.

"Our second quarter financial results reflect the achievement of several key short-term initiatives and continued progress on our long-term strategies, specifically a return to higher levels of sustainable profitability and replenishing capital deployed in the First M&F acquisition. Focusing first on sustainable profitability, our earnings per share of 47 cents represents our highest quarterly earnings in the 110-year history of our company excluding quarters which recognized one-time gains associated with acquisitions. In addition, our return on assets was 1.02% for the quarter, marking the first time our return on assets exceeded 1% since the economic downturn," commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "These accomplishments were driven by annualized linked quarter non-acquired loan growth of 20.1% and a continued focus on generating revenues from our diversified lines of business while at the same time managing expenses to ensure future revenue growth is maximized. In regards to capital levels, our tangible common equity ratio stands at 7.00% at June 30, 2014, which, coupled with our strong regulatory capital ratios, will continue to support future balance sheet growth whether that growth is organic or the result of an external opportunity."

Total assets as of June 30, 2014, were approximately $5.83 billion, as compared to $5.74 billion from December 31, 2013, and $5.9 billion on a linked quarter basis. The decrease in assets on a linked quarter basis is due to the seasonal runoff of deposits, primarily in public fund deposits, and the related divestiture of the liquid assets (low-yielding interest bearing cash or short-term investments) in which these seasonal deposits were invested.

Total loans, including loans acquired in either the First M&F merger or in FDIC-assisted transactions (collectively referred to as "acquired loans"), were approximately $3.96 billion at June 30, 2014, as compared to $3.88 billion at December 31, 2013, and $3.87 billion on a linked quarter basis. Excluding acquired loans, loans grew 7.3%, or 14.6% annualized, to $3.10 billion at June 30, 2014, as compared to $2.89 billion at December 31, 2013, and increased 5.0%, or 20.1% annualized, from $2.95 billion on a linked quarter basis.

Total deposits were $4.89 billion at June 30, 2014, as compared to $4.84 billion at December 31, 2013, and $5.00 billion on a linked quarter basis. Noninterest-bearing deposits averaged approximately $905.2 million, which represents 18.4% of the Company's average deposits, for the second quarter of 2014, as compared to $562.1 million, or 16% of average deposits, for the second quarter of 2013. The Company's cost of funds was 48 basis points for the second quarter of 2014, as compared to 60 basis points for the same quarter in 2013.

As of June 30, 2014, the Company's Tier 1 leverage capital ratio was 8.91%, its Tier 1 risk-based capital ratio was 11.82%, and its total risk-based capital ratio was 12.96%. The Company's tangible common equity ratio was 7.00%. All of the Company's regulatory capital ratios increased on a linked quarter basis and continue to be in excess of the regulatory minimums required to be classified as "well-capitalized."

Net interest income was $52.2 million for the second quarter of 2014, as compared to $34.4 million for the second quarter of 2013 and $50.0 million for the first quarter of 2014. Net interest margin was 4.24% for the second quarter of 2014, as compared to 3.88% for the second quarter of 2013 and 4.04% for the first quarter of 2014.

Noninterest income was $19.5 million for the second quarter of 2014, as compared to $17.3 million for the second quarter of 2013 and $18.6 million on a linked quarter basis. The Company's increase in noninterest income year-over-year is primarily attributable to the First M&F merger, notably a 37% increase in service charges and a 120% increase in insurance commissions and fees. On a linked quarter basis, the Company's growth in noninterest income was driven by higher levels of deposit and loan fees, and increased revenues generated from the Company's insurance, wealth management and mortgage banking divisions.

Noninterest expense was $49.4 million for the second quarter of 2014, as compared to $37.7 million for the second quarter of 2013. The increase in noninterest expense, as compared to the same period in 2013, was primarily due to the expenses of the acquired First M&F operations. The increase in expense was offset, however, by a significant reduction in costs associated with other real estate owned ("OREO") as OREO expense decreased approximately 39.76% as compared to the second quarter of 2013. On a linked quarter comparison, noninterest expense increased primarily due to higher levels of salaries and employee benefits as a result of higher commissions on mortgage and insurance production and higher than anticipated health insurance claims.

At June 30, 2014, total nonperforming loans (loans 90 days or more past due and nonaccrual loans) were $73.2 million and total OREO was $41.8 million. The Company's nonperforming loans and OREO that were acquired either through the First M&F merger or in connection with FDIC-assisted transactions (collectively referred to as "acquired nonperforming assets") were $52.4 million and $17.9 million, respectively, at June 30, 2014.

Since the acquired nonperforming assets were recorded at fair value at the time of acquisition or subject to loss-share agreements with the FDIC, which significantly mitigates our actual loss, the remaining information in this release on nonperforming loans, OREO and the related asset quality ratios excludes these acquired nonperforming assets.

The Company's nonperforming loans were $20.8 million as of June 30, 2014, as compared to $19.2 million as of December 31, 2013. Nonperforming loans as a percentage of total loans were 0.67% as of June 30, 2014, as compared to 0.66% as of December 31, 2013.

Annualized net charge-offs as a percentage of average loans were 0.23% for the second quarter of 2014, as compared to 0.35% for the second quarter of 2013. The Company recorded a provision for loan losses of $1.5 million for the second quarter of 2014, as compared to $3.0 million for the second quarter of 2013.

The allowance for loan losses totaled $47.3 million at June 30, 2014, as compared to $47.7 million as of December 31, 2013. The allowance for loan losses as a percentage of loans was 1.53% as of June 30, 2014, as compared to 1.65% as of December 31, 2013.

The Company's coverage ratio, or its allowance for loan losses as a percentage of nonperforming loans, was 227.53% as of June 30, 2014, as compared to 248.90% as of December 31, 2013. Loans 30-to-89 days past due as a percentage of total loans declined to 0.25% at June 30, 2014, as compared to 0.31% at December 31, 2013. OREO was $23.9 million as of June 30, 2014, as compared to $27.5 million as of December 31, 2013.

"In closing, our quarterly results represent our efforts to increase profitability in an economic period where competition results in thin margins. Despite these headwinds, our strong commercial and mortgage loan pipelines and our continued focus on improving our efficiency positions us to be opportunistic and drive higher levels of future profitability," stated McGraw.

CONFERENCE CALL INFORMATION:
A live audio webcast of a conference call with analysts will be available beginning at 10:00 AM Eastern Time on Wednesday, July 16, 2014.

The webcast and call can be accessed by pre-registering (preferred method) at http://dpregister.com/10049152 or visiting http://services.choruscall.com/links/rnst140716.html at the time of the call. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation Second Quarter 2014 Earnings Webcast and Conference Call. International participants should dial 1-412-902-4145 to access the conference call.

The webcast will be archived on www.renasant.com beginning one hour after the call and will remain accessible for one year. Replays can also be accessed via telephone by dialing 1-877-344-7529 in the United States and entering conference number 10049152 or by dialing 1-412-317-0088 internationally and entering the conference number. Telephone replay access is available until 9:00 AM ET on July 31, 2014.

ABOUT RENASANT CORPORATION:
Renasant Corporation is the parent of Renasant Bank, a 110-year-old financial services institution, and Renasant Insurance. Renasant has assets of approximately $5.8 billion and operates more than 120 banking, mortgage, financial services and insurance offices in Mississippi, Tennessee, Alabama and Georgia.

NOTE TO INVESTORS:
This news release may contain, or incorporate by reference, statements which may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward looking statements usually include words such as "expects," "projects," "anticipates," "believes," "intends," "estimates," "strategy," "plan," "potential," "possible" and other similar expressions.

Prospective investors are cautioned that any such forward-looking statements are not guarantees for future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements. Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include significant fluctuations in interest rates, inflation, economic recession, significant changes in the federal and state legal and regulatory environment, significant underperformance in our portfolio of outstanding loans, and competition in our markets. We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

NON-GAAP FINANCIAL MEASURES:
In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this press release contains certain non-GAAP financial measures. These non-GAAP financial measures adjust GAAP financial measures to exclude intangible assets, which the Company's management uses when evaluating capital utilization and adequacy. In addition, the Company believes that these non-GAAP financial measures facilitate the making of period-to-period comparisons and are meaningful indications of its operating performance particularly because these measures are widely used by industry analysts for companies with merger and acquisition activities. Also, because intangible assets such as goodwill and the core deposit intangible can vary extensively from company to company and are excluded from the calculation of a financial institution's regulatory capital, the Company believes that the presentation of this non-GAAP financial information allows readers to more easily compare the Company's results to information provided in other regulatory reports and the results of other companies.

The specific non-GAAP financial measures used are return on average tangible shareholders' equity, return on average tangible assets and the ratio of tangible equity to tangible assets (commonly referred to as the "tangible capital ratio"). The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for any measure prepared in accordance with GAAP. Investors should note that, because there are no standardized definitions for the calculations as well as the results, the Company's calculations may not be comparable to other similarly titled measures presented by other companies. Also there may be limits in the usefulness of these measures to investors. As a result, the Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.

Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption "Reconciliation of GAAP to Non-GAAP."

 

Contacts:

 

For Media:

For Financials:

John Oxford

Kevin Chapman

First Vice President

Executive Vice President

Director of Corp Communication

Chief Financial Officer

(662) 680-1219

(662) 680-1450

joxford@renasant.com

kchapman@renasant.com

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

                               

Q2 2014 -

 

For the Six Months Ending

       

2014

 

2013

 

Q2 2013

 

June 30,

       

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Statement of earnings

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2014

 

2013

 

Variance

                                             

Interest income - taxable equivalent basis

$ 60,004

 

$ 57,810

 

$ 58,644

 

$ 46,083

 

$ 41,331

 

$ 40,371

 

45.18

 

$ 117,814

 

$ 81,702

 

44.20

                                             

Interest income

$ 58,277

 

$ 56,177

 

$ 57,076

 

$ 44,638

 

$ 39,945

 

$ 38,945

 

45.89

 

$ 114,454

 

$ 78,890

 

45.08

Interest expense

6,108

 

6,206

 

6,408

 

5,890

 

5,541

 

5,564

 

10.23

 

12,314

 

11,105

 

10.89

 

Net interest income

52,169

 

49,971

 

50,668

 

38,748

 

34,404

 

33,381

 

51.64

 

102,140

 

67,785

 

50.68

                                             

Provision for loan losses

1,450

 

1,450

 

2,000

 

2,300

 

3,000

 

3,050

 

(51.67)

 

2,900

 

6,050

 

(52.07)

 

Net interest income after provision

50,719

 

48,521

 

48,668

 

36,448

 

31,404

 

30,331

 

61.50

 

99,240

 

61,735

 

60.75

                                             

Service charges on deposit accounts

6,194

 

5,915

 

6,165

 

5,361

 

4,509

 

4,500

 

37.37

 

12,109

 

9,009

 

34.41

Fees and commissions on loans and deposits

5,515

 

4,972

 

5,300

 

4,982

 

4,848

 

4,831

 

13.76

 

10,487

 

9,679

 

8.35

Insurance commissions and fees

2,088

 

1,863

 

1,869

 

1,295

 

951

 

861

 

119.56

 

3,951

 

1,812

 

118.05

Wealth management revenue

2,170

 

2,144

 

2,124

 

2,091

 

1,715

 

1,724

 

26.53

 

4,314

 

3,439

 

25.44

Securities gains (losses)

-

 

-

 

-

 

-

 

-

 

54

 

-

 

-

 

54

 

(100.00)

Gain on sale of mortgage loans

2,005

 

1,586

 

1,350

 

2,788

 

3,870

 

3,565

 

(48.19)

 

3,591

 

7,435

 

(51.70)

Gain on acquisition

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Other

 

1,499

 

2,136

 

1,533

 

2,418

 

1,424

 

1,843

 

5.27

 

3,635

 

3,267

 

11.26

 

Total noninterest income

19,471

 

18,616

 

18,341

 

18,935

 

17,317

 

17,378

 

12.44

 

38,087

 

34,695

 

9.78

                                             

Salaries and employee benefits

29,810

 

28,428

 

29,911

 

25,689

 

21,906

 

21,274

 

36.08

 

58,238

 

43,180

 

34.87

Data processing

2,850

 

2,695

 

2,546

 

2,236

 

2,045

 

2,043

 

39.36

 

5,545

 

4,088

 

35.64

Occupancy and equipment

4,906

 

4,847

 

5,105

 

4,576

 

3,668

 

3,608

 

33.75

 

9,753

 

7,276

 

34.04

Other real estate

1,068

 

1,701

 

1,607

 

1,537

 

1,773

 

2,049

 

(39.76)

 

2,769

 

3,822

 

(27.55)

Amortization of intangibles

1,427

 

1,471

 

1,508

 

724

 

314

 

323

 

354.46

 

2,898

 

637

 

354.95

Merger-related expenses

-

 

195

 

1,879

 

3,763

 

385

 

-

 

(100.00)

 

195

 

385

 

(49.35)

Debt extinguishment penalty

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Other

9,335

 

8,308

 

8,573

 

8,088

 

7,643

 

8,303

 

22.14

 

17,643

 

15,946

 

10.64

 

Total noninterest expense

49,396

 

47,645

 

51,129

 

46,613

 

37,734

 

37,600

 

30.91

 

97,041

 

75,334

 

28.81

                                             

Income before income taxes

20,794

 

19,492

 

15,880

 

8,770

 

10,987

 

10,109

 

89.26

 

40,286

 

21,096

 

90.97

Income taxes

5,941

 

5,895

 

4,620

 

2,133

 

2,968

 

2,538

 

100.17

 

11,836

 

5,506

 

114.97

 

Net income

$ 14,853

 

$ 13,597

 

$ 11,260

 

$ 6,637

 

$ 8,019

 

$ 7,571

 

85.22

 

$ 28,450

 

$ 15,590

 

82.49

                                             

Basic earnings per share

$ 0.47

 

$ 0.43

 

$ 0.36

 

$ 0.24

 

$ 0.32

 

$ 0.30

 

46.88

 

$ 0.90

 

$ 0.62

 

45.16

Diluted earnings per share

0.47

 

0.43

 

0.36

 

0.24

 

0.32

 

0.30

 

46.88

 

0.90

 

0.62

 

45.16

                                             

Average basic shares outstanding

31,496,737

 

31,436,148

 

31,366,019

 

27,234,927

 

25,223,749

 

25,186,229

 

24.87

 

31,466,610

 

25,205,092

 

24.84

Average diluted shares outstanding

31,698,198

 

31,724,474

 

31,617,681

 

27,447,382

 

25,373,868

 

25,288,785

 

24.92

 

31,682,496

 

25,334,898

 

25.05

                                             

Common shares outstanding

31,519,641

 

31,480,395

 

31,387,668

 

31,358,583

 

25,231,074

 

25,208,733

 

24.92

 

31,519,641

 

25,231,074

 

24.92

Cash dividend per common share

$ 0.17

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

-

 

$ 0.34

 

$ 0.34

 

-

                                             

Performance ratios

                                       

Return on average shareholders' equity

8.67%

 

8.19%

 

6.71%

 

4.75%

 

6.35%

 

6.12%

     

8.44%

 

6.24%

   

Return on average tangible shareholders' equity (1)

16.55%

 

16.05%

 

13.55%

 

8.74%

 

10.47%

 

10.19%

     

16.31%

 

10.34%

   

Return on average assets

1.02%

 

0.93%

 

0.78%

 

0.56%

 

0.76%

 

0.73%

     

0.98%

 

0.75%

   

Return on average tangible assets (2)

1.15%

 

1.05%

 

0.90%

 

0.63%

 

0.82%

 

0.79%

     

1.10%

 

0.80%

   
                                             

Net interest margin (FTE)

4.24%

 

4.04%

 

4.16%

 

3.86%

 

3.88%

 

3.89%

     

4.14%

 

3.89%

   

Yield on earning assets (FTE)

4.72%

 

4.53%

 

4.67%

 

4.42%

 

4.49%

 

4.51%

     

4.62%

 

4.50%

   

Cost of funding

0.48%

 

0.48%

 

0.51%

 

0.57%

 

0.60%

 

0.62%

     

0.48%

 

0.61%

   

Average earning assets to average assets

87.39%

 

87.35%

 

86.78%

 

87.43%

 

87.32%

 

86.31%

     

87.37%

 

86.82%

   

Average loans to average deposits

79.11%

 

77.00%

 

79.89%

 

81.69%

 

80.93%

 

80.30%

     

78.05%

 

80.62%

   
                                             

Noninterest income (less securities gains/

                                     
 

losses) to average assets

1.34%

 

1.27%

 

1.27%

 

1.59%

 

1.64%

 

1.67%

     

1.31%

 

1.66%

   

Noninterest expense (less debt prepayment penalties/

                                     
 

merger-related expenses) to average assets

3.39%

 

3.25%

 

3.40%

 

3.59%

 

3.54%

 

3.63%

     

3.32%

 

3.58%

   

Net overhead ratio

2.06%

 

1.97%

 

2.14%

 

2.01%

 

1.90%

 

1.95%

     

2.01%

 

1.93%

   

Efficiency ratio (FTE)**

65.38%

 

65.48%

 

67.65%

 

71.25%

 

69.74%

 

71.51%

     

65.43%

 

70.61%

   
                                             

**Excludes debt extinguishment penalties, amortization of intangibles and merger-related expenses from noninterest expense and profit (loss) on sales of securities and gains on acquisitions from noninterest income

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

                               

Q2 2014 -

 

For the Six Months Ending

       

2014

 

2013

 

Q2 2013

 

June 30,

       

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Average balances

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2014

 

2013

 

Variance

Total assets

$ 5,836,607

 

$ 5,927,884

 

$ 5,741,794

 

$ 4,729,079

 

$ 4,231,947

 

$ 4,206,411

 

37.92

 

$ 5,881,993

 

$ 4,219,250

 

39.41

Earning assets

5,100,834

 

5,178,069

 

4,982,614

 

4,134,730

 

3,695,409

 

3,630,759

 

38.03

 

5,139,238

 

3,663,263

 

40.29

Securities

1,026,948

 

1,002,519

 

924,179

 

819,351

 

754,515

 

698,863

 

36.11

 

1,014,801

 

726,843

 

39.62

Mortgage loans held for sale

26,004

 

19,925

 

25,248

 

37,056

 

32,318

 

22,347

 

(19.54)

 

22,981

 

27,360

 

(16.01)

Loans, net of unearned

3,897,028

 

3,868,747

 

3,865,615

 

3,213,853

 

2,845,260

 

2,804,618

 

36.97

 

3,882,966

 

2,825,051

 

37.45

Intangibles

302,181

 

303,599

 

304,388

 

227,606

 

190,362

 

190,787

 

58.74

 

302,886

 

190,573

 

58.93

                                           

-

Noninterest-bearing deposits

$ 905,180

 

$ 949,317

 

$ 888,888

 

$ 660,415

 

$ 562,104

 

$ 549,514

 

61.03

 

$ 927,126

 

$ 555,844

 

66.80

Interest-bearing deposits

4,020,754

 

4,074,746

 

3,949,909

 

3,273,658

 

2,953,435

 

2,943,247

 

36.14

 

4,047,601

 

2,948,369

 

37.28

 

Total deposits

4,925,934

 

5,024,063

 

4,838,797

 

3,934,073

 

3,515,539

 

3,492,761

 

40.12

 

4,974,727

 

3,504,213

 

41.96

Borrowed funds

169,373

 

170,091

 

173,583

 

189,909

 

164,894

 

163,981

 

2.72

 

169,730

 

164,440

 

3.22

Shareholders' equity

686,794

 

673,047

 

665,513

 

553,772

 

506,225

 

501,634

 

35.67

 

679,959

 

503,942

 

34.93

                                             
                               

Q2 2014 -

 

As of

       

2014

 

2013

 

Q4 2013

 

June 30,

       

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Balances at period end

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2014

 

2013

 

Variance

Total assets

$ 5,826,020

 

$ 5,902,831

 

$ 5,746,270

 

$ 5,735,865

 

$ 4,242,401

 

$ 4,267,658

 

1.39

 

$ 5,826,020

 

$ 4,242,401

 

37.33

Earning assets

5,069,743

 

5,168,996

 

4,999,434

 

4,972,051

 

3,715,321

 

3,706,707

 

1.41

 

5,069,743

 

3,715,321

 

36.46

Securities

1,013,200

 

1,054,511

 

925,670

 

915,869

 

746,530

 

740,613

 

9.46

 

1,013,200

 

746,530

 

35.72

Mortgage loans held for sale

28,116

 

28,433

 

33,440

 

28,466

 

50,268

 

26,286

 

(15.92)

 

28,116

 

50,268

 

(44.07)

Loans acquired from M&F

694,115

 

746,047

 

813,451

 

891,420

 

-

 

-

 

(14.67)

 

694,115

 

-

 

-

Loans not acquired

3,096,286

 

2,947,836

 

2,885,802

 

2,794,116

 

2,683,017

 

2,594,438

 

7.29

 

3,096,286

 

2,683,017

 

15.40

Loans acquired and subject to loss share

167,129

 

173,545

 

181,765

 

195,996

 

201,494

 

213,872

 

(8.05)

 

167,129

 

201,494

 

(17.06)

 

Total loans

3,957,530

 

3,867,428

 

3,881,018

 

3,881,532

 

2,884,511

 

2,808,310

 

1.97

 

3,957,530

 

2,884,511

 

37.20

Intangibles

301,478

 

302,903

 

304,330

 

305,065

 

190,208

 

190,522

 

(0.94)

 

301,478

 

190,208

 

58.50

                                             

Noninterest-bearing deposits

$ 902,766

 

$ 914,964

 

$ 856,020

 

$ 876,138

 

$ 560,965

 

$ 567,065

 

5.46

 

$ 902,766

 

$ 560,965

 

60.93

Interest-bearing deposits

3,983,965

 

4,089,820

 

3,985,892

 

3,958,618

 

2,944,193

 

2,988,110

 

(0.05)

 

3,983,965

 

2,944,193

 

35.32

 

Total deposits

4,886,731

 

5,004,784

 

4,841,912

 

4,834,756

 

3,505,158

 

3,555,175

 

0.93

 

4,886,731

 

3,505,158

 

39.42

Borrowed funds

189,831

 

168,700

 

171,875

 

177,168

 

195,789

 

164,063

 

10.45

 

189,831

 

195,789

 

(3.04)

Shareholders' equity

688,215

 

676,715

 

665,652

 

657,256

 

500,678

 

502,375

 

3.39

 

688,215

 

500,678

 

37.46

                                             

Market value per common share

$ 29.07

 

$ 29.05

 

$ 31.46

 

$ 27.17

 

$ 24.34

 

$ 22.38

 

(7.60)

 

$ 29.07

 

$ 24.34

 

19.43

Book value per common share

21.83

 

21.50

 

21.21

 

20.96

 

19.84

 

19.93

 

2.92

 

21.83

 

19.84

 

10.03

Tangible book value per common share

12.27

 

11.87

 

11.51

 

11.23

 

12.31

 

12.37

 

6.60

 

12.27

 

12.31

 

(0.32)

Shareholders' equity to assets (actual)

11.81%

 

11.46%

 

11.58%

 

11.46%

 

11.80%

 

11.77%

 

1.97

 

11.81%

 

11.80%

 

0.11

Tangible capital ratio (3)

 

7.00%

 

6.68%

 

6.64%

 

6.49%

 

7.66%

 

7.65%

 

5.43

 

7.00%

 

7.66%

 

(8.61)

                                             
                                             

Leverage ratio

8.91%

 

8.56%

 

8.68%

 

8.61%

 

9.83%

 

9.79%

 

2.65

 

8.91%

 

9.83%

 

(9.36)

Tier 1 risk-based capital ratio

11.82%

 

11.55%

 

11.41%

 

11.34%

 

12.87%

 

12.86%

 

3.59

 

11.82%

 

12.87%

 

(8.16)

Total risk-based capital ratio

12.96%

 

12.72%

 

12.58%

 

12.47%

 

14.14%

 

14.13%

 

3.02

 

12.96%

 

14.14%

 

(8.35)

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

                               

Q2 2014 -

 

As of

       

2014

 

2013

 

Q4 2013

 

June 30,

       

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Loans not acquired

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2014

 

2013

 

Variance

Commercial, financial, agricultural

$ 365,262

 

$ 347,828

 

$ 341,600

 

$ 331,142

 

$ 307,718

 

$ 298,013

 

6.93

 

$ 365,262

 

$ 307,718

 

18.70

Lease financing

1,767

 

612

 

52

 

75

 

103

 

162

 

3,298.08

 

1,767

 

103

 

1,615.53

Real estate - construction

172,319

 

149,450

 

147,075

 

127,013

 

117,339

 

109,484

 

17.16

 

172,319

 

117,339

 

46.86

Real estate - 1-4 family mortgages

966,546

 

941,260

 

928,803

 

891,422

 

859,884

 

834,204

 

4.06

 

966,546

 

859,884

 

12.40

Real estate - commercial mortgages

1,516,372

 

1,441,403

 

1,404,617

 

1,383,680

 

1,335,402

 

1,295,213

 

7.96

 

1,516,372

 

1,335,402

 

13.55

Installment loans to individuals

74,020

 

67,283

 

63,655

 

60,784

 

62,571

 

57,362

 

16.28

 

74,020

 

62,571

 

18.30

 

Loans, net of unearned

$ 3,096,286

 

$ 2,947,836

 

$ 2,885,802

 

$ 2,794,116

 

$ 2,683,017

 

$ 2,594,438

 

7.29

 

$ 3,096,286

 

$ 2,683,017

 

15.40

                                             

Loans acquired and subject to loss share by category

                                     

Commercial, financial, agricultural

 

$ 7,677

 

$ 8,283

 

$ 9,546

 

$ 10,280

 

$ 10,283

 

$ 10,157

 

(19.58)

 

$ 7,677

 

$ 10,283

 

(25.34)

Lease financing

   

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real estate - construction

 

1,648

 

1,648

 

1,648

 

1,648

 

1,648

 

1,648

 

-

 

1,648

 

1,648

 

-

Real estate - 1-4 family mortgages

49,616

 

52,252

 

54,466

 

56,722

 

60,409

 

65,489

 

(8.90)

 

49,616

 

60,409

 

(17.87)

Real estate - commercial mortgages

108,166

 

111,337

 

116,077

 

127,315

 

129,120

 

136,541

 

(6.82)

 

108,166

 

129,120

 

(16.23)

Installment loans to individuals

22

 

25

 

28

 

31

 

34

 

37

 

(21.43)

 

22

 

34

 

(35.29)

 

Loans, net of unearned

$ 167,129

 

$ 173,545

 

$ 181,765

 

$ 195,996

 

$ 201,494

 

$ 213,872

 

(8.05)

 

$ 167,129

 

$ 201,494

 

(17.06)

                                             

Loans Acquired from M&F

                                     

Commercial, financial, agricultural

$ 74,887

 

$ 84,004

 

$ 117,817

 

$ 139,821

 

$ -

 

$ -

 

(36.44)

 

$ 74,887

 

$ -

 

-

Lease financing

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real estate - construction

2,610

 

4,803

 

12,713

 

23,556

 

-

 

-

 

(79.47)

 

2,610

 

-

 

-

Real estate - 1-4 family mortgages

205,126

 

217,748

 

224,965

 

244,079

 

-

 

-

 

(8.82)

 

205,126

 

-

 

-

Real estate - commercial mortgages

390,781

 

415,418

 

429,878

 

449,589

 

-

 

-

 

(9.09)

 

390,781

 

-

 

-

Installment loans to individuals

20,711

 

24,074

 

28,078

 

34,375

 

-

 

-

 

(26.24)

 

20,711

 

-

 

-

 

Loans, net of unearned

$ 694,115

 

$ 746,047

 

$ 813,451

 

$ 891,420

 

$ -

 

$ -

 

(14.67)

 

$ 694,115

 

$ -

 

-

                                             
                                             

Asset quality data

                                     

Assets not acquired:

                                     

Nonaccrual loans

$ 17,175

 

$ 18,365

 

$ 16,863

 

$ 19,995

 

$ 20,554

 

$ 25,382

 

1.85

 

$ 17,175

 

$ 20,554

 

(16.44)

Loans 90 past due or more

3,615

 

1,322

 

2,287

 

2,078

 

1,983

 

2,601

 

58.07

 

3,615

 

1,983

 

82.30

Nonperforming loans

20,790

 

19,687

 

19,150

 

22,073

 

22,537

 

27,983

 

8.56

 

20,790

 

22,537

 

(7.75)

Other real estate owned

23,950

 

25,117

 

27,543

 

27,357

 

33,247

 

39,786

 

(13.05)

 

23,950

 

33,247

 

(27.96)

Nonperforming assets not acquired

$ 44,740

 

$ 44,804

 

$ 46,693

 

$ 49,430

 

$ 55,784

 

$ 67,769

 

(4.18)

 

$ 44,740

 

$ 55,784

 

(19.80)

                                             

Assets acquired and subject to loss share:

                                     

Nonaccrual loans

$ 41,425

 

$ 46,078

 

$ 49,194

 

$ 49,585

 

$ 47,281

 

$ 47,972

 

(15.79)

 

$ 41,425

 

$ 47,281

 

(12.39)

Loans 90 past due or more

-

 

32

 

-

 

505

 

126

 

-

 

-

 

-

 

126

 

(100.00)

Non-performing loans subject to loss share

41,425

 

46,110

 

49,194

 

50,090

 

47,407

 

47,972

 

(15.79)

 

41,425

 

47,407

 

(12.62)

Other real estate owned

7,472

 

10,218

 

12,942

 

16,580

 

27,835

 

35,095

 

(42.27)

 

7,472

 

27,835

 

(73.16)

Nonperforming assets acquired and subject to loss share

$ 48,897

 

$ 56,328

 

$ 62,136

 

$ 66,670

 

$ 75,242

 

$ 83,067

 

(21.31)

 

$ 48,897

 

$ 75,242

 

(35.01)

                                             

Assets acquired from M&F:

                                       

Nonaccrual loans

$ 5,966

 

$ 6,393

 

$ 6,275

 

$ 224

 

$ -

 

$ -

 

(4.92)

 

$ 5,966

 

$ -

 

-

Loans 90 past due or more

5,057

 

1,922

 

1,899

 

8,568

 

-

 

-

 

166.30

 

5,057

 

-

 

-

Nonperforming loans

11,023

 

8,315

 

8,174

 

8,792

 

-

 

-

 

34.85

 

11,023

 

-

 

-

Other real estate owned

10,381

 

12,406

 

12,402

 

13,223

 

-

 

-

 

(16.30)

 

10,381

 

-

 

-

Nonperforming assets acquired from M&F

$ 21,404

 

$ 20,721

 

$ 20,576

 

$ 22,015

 

$ -

 

$ -

 

4.02

 

$ 21,404

 

$ -

 

-

                                             

Net loan charge-offs (recoveries)

$ 2,195

 

$ 1,067

 

$ 584

 

$ 3,084

 

$ 2,471

 

$ 893

 

275.86

 

$ 3,262

 

$ 3,364

 

(3.03)

Allowance for loan losses

47,304

 

48,048

 

47,665

 

46,250

 

47,034

 

46,505

 

(0.76)

 

47,304

 

$ 47,034

 

0.57

Annualized net loan charge-offs / average loans

0.23%

 

0.11%

 

0.06%

 

0.38%

 

0.35%

 

0.13%

     

0.17%

 

0.24%

   
                                             

Nonperforming loans / total loans*

1.85%

 

1.92%

 

1.97%

 

2.09%

 

2.42%

 

2.70%

     

1.85%

 

2.42%

   

Nonperforming assets / total assets*

1.97%

 

2.06%

 

2.25%

 

2.41%

 

3.09%

 

3.53%

     

1.97%

 

3.09%

   

Allowance for loan losses / total loans*

1.20%

 

1.24%

 

1.23%

 

1.19%

 

1.63%

 

1.66%

     

1.20%

 

1.63%

   

Allowance for loan losses / nonperforming loans*

64.59%

 

64.83%

 

62.29%

 

57.13%

 

67.25%

 

61.23%

     

64.59%

 

67.25%

   
                                             

Nonperforming loans / total loans**

0.67%

 

0.67%

 

0.66%

 

0.79%

 

0.84%

 

1.08%

     

0.67%

 

0.84%

   

Nonperforming assets / total assets**

0.77%

 

0.76%

 

0.81%

 

0.86%

 

1.31%

 

1.59%

     

0.77%

 

1.31%

   

Allowance for loan losses / total loans**

1.53%

 

1.63%

 

1.65%

 

1.66%

 

1.75%

 

1.79%

     

1.53%

 

1.75%

   

Allowance for loan losses / nonperforming loans**

227.53%

 

244.06%

 

248.90%

 

209.53%

 

208.70%

 

166.19%

     

227.53%

 

208.70%

   
                                             

*Based on all assets (including acquired assets)

                             

**Excludes assets acquired from M&F and assets covered under loss share

                             

 

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

                                         
               

RECONCILIATION OF GAAP TO NON-GAAP

               
                                         
                                   

For the Six Months Ending

       

2014

 

2013

     

June 30,

       

Second

 

First

 

Fourth

 

Third

 

Second

 

First

           
       

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

     

2014

 

2013

Net income (GAAP)

 

$ 14,853

 

$ 13,597

 

$ 11,260

 

$ 6,637

 

$ 8,019

 

$ 7,571

     

$ 28,450

 

$ 15,590

 

Amortization of intangibles, net of tax

1,019

 

1,026

 

1,069

 

548

 

229

 

242

     

2,047

 

471

Tangible net income (non-GAAP)

$ 15,872

 

$ 14,623

 

$ 12,329

 

$ 7,185

 

$ 8,248

 

$ 7,813

     

$ 30,497

 

$ 16,061

                                         

Average shareholders' equity (GAAP)

$ 686,794

 

$ 673,047

 

$ 665,513

 

$ 553,772

 

$ 506,225

 

$ 501,634

     

$ 679,959

 

$ 503,942

 

Intangibles

302,181

 

303,599

 

304,388

 

227,606

 

190,362

 

190,787

     

302,886

 

190,573

Average tangible shareholders' equity (non-GAAP)

$ 384,613

 

$ 369,448

 

$ 361,125

 

$ 326,166

 

$ 315,863

 

$ 310,847

     

$ 377,073

 

$ 313,369

                                         

Average total assets (GAAP)

$ 5,836,607

 

$ 5,927,884

 

$ 5,741,794

 

$ 4,729,079

 

$ 4,231,947

 

$ 4,206,411

     

$ 5,881,993

 

$ 4,219,250

 

Intangibles

302,181

 

303,599

 

304,388

 

227,606

 

190,362

 

190,787

     

302,886

 

190,573

Average tangible assets (non-GAAP)

$ 5,534,426

 

$ 5,624,285

 

$ 5,437,406

 

$ 4,501,473

 

$ 4,041,585

 

$ 4,015,624

     

$ 5,579,107

 

$ 4,028,677

                                         

Actual total assets (GAAP)

$ 5,826,020

 

$ 5,902,831

 

$ 5,746,270

 

$ 5,735,865

 

$ 4,242,401

 

$ 4,267,658

     

$ 5,826,020

 

$ 4,242,401

 

Intangibles

 

301,478

 

302,903

 

304,330

 

305,065

 

190,208

 

190,522

     

301,478

 

190,208

Actual tangible assets (non-GAAP)

$ 5,524,542

 

$ 5,599,928

 

$ 5,441,940

 

$ 5,430,800

 

$ 4,052,193

 

$ 4,077,136

     

$ 5,524,542

 

$ 4,052,193

                                         

(1) Return on Average Equity

                                 

Return on (average) shareholders' equity (GAAP)

8.67%

 

8.19%

 

6.71%

 

4.75%

 

6.35%

 

6.12%

     

8.44%

 

6.24%

 

Effect of adjustment for intangible assets

7.88%

 

7.86%

 

6.83%

 

3.98%

 

4.12%

 

4.07%

     

7.87%

 

4.10%

Return on average tangible shareholders' equity (non-GAAP)

16.55%

 

16.05%

 

13.55%

 

8.74%

 

10.47%

 

10.19%

     

16.31%

 

10.34%

                                         

(2) Return on Average Assets

                                 

Return on (average) assets (GAAP)

1.02%

 

0.93%

 

0.78%

 

0.56%

 

0.76%

 

0.73%

     

0.98%

 

0.75%

 

Effect of adjustment for intangible assets

0.13%

 

0.12%

 

0.12%

 

0.08%

 

0.06%

 

0.06%

     

0.13%

 

0.06%

Return on average tangible assets (non-GAAP)

1.15%

 

1.05%

 

0.90%

 

0.63%

 

0.82%

 

0.79%

     

1.10%

 

0.80%

                                         

(3) Shareholder Equity Ratio

                                 

Shareholders' equity to (actual) assets (GAAP)

11.81%

 

11.46%

 

11.58%

 

11.46%

 

11.80%

 

11.77%

     

11.81%

 

11.80%

 

Effect of adjustment for intangible assets

4.81%

 

4.79%

 

4.94%

 

4.97%

 

4.14%

 

4.12%

     

4.81%

 

4.14%

Tangible capital ratio (non-GAAP)

7.00%

 

6.68%

 

6.64%

 

6.49%

 

7.66%

 

7.65%

     

7.00%

 

7.66%

 

SOURCE Renasant Corporation