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

Press Release Details

Renasant Announces 2014 Third Quarter Earnings

October 21, 2014

TUPELO, Miss., Oct. 21, 2014 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced its financial results for the third quarter of 2014. Net income for the third quarter of 2014 increased to $15,535,000, or basic and diluted earnings per share ("EPS") of $0.49, as compared to $6,637,000, or basic and diluted EPS of $0.24, for the third quarter of 2013. The Company's balance sheet and results of operations as of and for the three months ending September 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 third quarter of 2014, the Company's return on average assets and return on average equity were 1.07% and 8.84%, respectively, as compared to 0.56% and 4.75%, respectively, for the third quarter of 2013. The Company's 2014 third quarter return on average tangible assets and return on average tangible equity were 1.20% and 16.50%, respectively, as compared to 0.63% and 8.74%, respectively, for the third quarter of 2013.

"Our financial results for the three and nine month-periods ending September 30, 2014, reflect the continued execution of our long-term strategies, specifically higher levels of earnings and improved profitability. Our earnings per share of 49 cents represent our highest quarterly earnings in the 110-year history of our company, excluding periods which included one-time gains associated with acquisitions. In addition, our return on average assets for the quarter was 1.07%, which marks the second consecutive quarter of exceeding the 1% threshold, while our year-to-date return on average assets was 1.01%," commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "These accomplishments were driven by strong non-acquired loan growth and a continued focus on revenue growth while at the same time managing expenses."

Total assets as of September 30, 2014, were approximately $5.75 billion, as compared to $5.75 billion from December 31, 2013, and $5.83 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 September 30, 2014, as compared to $3.88 billion at December 31, 2013, and $3.96 billion on a linked quarter basis. Excluding acquired loans, loans grew $280 million, or 12.92% annualized, to $3.17 billion at September 30, 2014, as compared to $2.89 billion at December 31, 2013, and increased $69 million, or 8.87% annualized, from $3.09 billion on a linked quarter basis.

Total deposits were $4.76 billion at September 30, 2014, as compared to $4.84 billion at December 31, 2013, and $4.89 billion on a linked quarter basis, the decrease being due to the seasonal runoff of deposits noted above. Noninterest-bearing deposits averaged approximately $896.9 million, which represents 18.74% of the Company's average deposits, for the third quarter of 2014, as compared to $660.4 million, or 16.79% of average deposits, for the third quarter of 2013. The Company's cost of funds was 47 basis points for the third quarter of 2014, as compared to 57 basis points for the same quarter in 2013.

As of September 30, 2014, the Company's Tier 1 leverage capital ratio was 9.31%, its Tier 1 risk-based capital ratio was 12.28%, and its total risk-based capital ratio was 13.43%. The Company's tangible common equity ratio was 7.37%. 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 $50.5 million for the third quarter of 2014, as compared to $38.7 million for the third quarter of 2013, and $52.2 million on a linked quarter basis. Net interest margin was 4.12% for the third quarter of 2014, as compared to 3.86% for the third quarter of 2013, and 4.24% on a linked quarter basis. Additional interest income recognized in connection with the acceleration of pay downs and payoffs from acquired loans increased net interest margin 11 basis points in the third quarter of 2014, as compared to 28 basis points on a linked quarter basis. The Company did not record any additional interest income in connection with accelerated paydowns and paydowns from acquired loans in the third quarter of 2013.

Noninterest income was $22.6 million for the third quarter of 2014, as compared to $18.9 million for the third quarter of 2013, and $19.5 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. 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 $48.2 million for the third quarter of 2014, as compared to $46.6 million for the third 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. On a linked quarter comparison, noninterest expense decreased by $1.2 million, or 2.47%, due primarily to a decrease in salaries and employee benefits and other noninterest expenses. The decrease in other noninterest expenses is due to a reduction in professional fees, communication and marketing expenses.

At September 30, 2014, total nonperforming loans (loans 90 days or more past due and nonaccrual loans) were $71.8 million and total OREO was $34.1 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 $45.6 million and $13.6 million, respectively, at September 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 $26.2 million as of September 30, 2014, as compared to $19.2 million as of December 31, 2013. Nonperforming loans as a percentage of total loans were 0.83% as of September 30, 2014, as compared to 0.66% as of December 31, 2013. The increase in nonperforming loans at September 30, 2014, was primarily due to a $4.7 million matured loan, which carried 90 days past due, that was brought current and renewed subsequent to quarter end.

Annualized net charge-offs as a percentage of average loans were 0.50% for the third quarter of 2014, as compared to 0.38% for the third quarter of 2013. The Company recorded a provision for loan losses of $2.2 million for the third quarter of 2014, as compared to $2.3 million for the third quarter of 2013.

The allowance for loan losses totaled $44.6 million at September 30, 2014, as compared to $47.7 million as of December 31, 2013. The allowance for loan losses as a percentage of loans was 1.41% as of September 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 169.81% as of September 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 September 30, 2014, as compared to 0.31% at December 31, 2013. OREO was $20.5 million as of September 30, 2014, as compared to $27.5 million as of December 31, 2013.

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, October 22, 2014.

The webcast and call can be accessed by pre-registering (preferred method) at http://dpregister.com/10054202 or http://services.choruscall.com/links/rnst141022.html. To access the conference via telephone, dial 1-877-513-1143 in the United States and request the Renasant Corporation Third 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 10054202 or by dialing 1-412-317-0088 internationally and entering the conference number. Telephone replay access is available until November 6, 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)

                               
                                   

Q3 2014 -

 

For the Nine Months Ending

       

2014

 

2013

 

Q3 2013

 

September 30,

       

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Statement of earnings

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2014

 

2013

 

Variance

                                                 

Interest income - taxable equivalent basis

$ 58,098

 

$ 60,002

 

$ 57,811

 

$ 58,644

 

$ 46,083

 

$ 41,331

 

$ 40,371

 

26.07

 

$ 175,911

 

$ 127,785

 

37.66

                                                 

Interest income

$ 56,359

 

$ 58,277

 

$ 56,177

 

$ 57,076

 

$ 44,638

 

$ 39,945

 

$ 38,945

 

26.26

 

$ 170,813

 

$ 123,528

 

38.28

Interest expense

5,886

 

6,108

 

6,206

 

6,408

 

5,890

 

5,541

 

5,564

 

(0.07)

 

18,200

 

16,995

 

7.09

 

Net interest income

50,473

 

52,169

 

49,971

 

50,668

 

38,748

 

34,404

 

33,381

 

30.26

 

152,613

 

106,533

 

43.25

                                                 

Provision for loan losses

2,217

 

1,450

 

1,450

 

2,000

 

2,300

 

3,000

 

3,050

 

(3.61)

 

5,117

 

8,350

 

(38.72)

 

Net interest income after provision

48,256

 

50,719

 

48,521

 

48,668

 

36,448

 

31,404

 

30,331

 

32.40

 

147,496

 

98,183

 

50.23

                                                 

Service charges on deposit accounts

6,747

 

6,194

 

5,915

 

6,165

 

5,361

 

4,509

 

4,500

 

25.85

 

18,856

 

14,370

 

31.22

Fees and commissions on loans and deposits

6,236

 

5,515

 

4,972

 

5,300

 

4,982

 

4,848

 

4,831

 

25.17

 

16,723

 

14,661

 

14.06

Insurance commissions and fees

2,270

 

2,088

 

1,863

 

1,869

 

1,295

 

951

 

861

 

75.29

 

6,221

 

3,107

 

100.23

Wealth management revenue

2,197

 

2,170

 

2,144

 

2,124

 

2,091

 

1,715

 

1,724

 

5.07

 

6,511

 

5,530

 

17.74

Securities gains (losses)

375

 

-

 

-

 

-

 

-

 

-

 

54

 

-

 

375

 

54

 

594.44

Gain on sale of mortgage loans

2,635

 

2,005

 

1,586

 

1,350

 

2,788

 

3,870

 

3,565

 

(5.49)

 

6,226

 

10,223

 

(39.10)

Gain on acquisition

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Other

2,102

 

1,499

 

2,136

 

1,533

 

2,418

 

1,424

 

1,843

 

(13.07)

 

5,737

 

5,685

 

0.91

 

Total noninterest income

22,562

 

19,471

 

18,616

 

18,341

 

18,935

 

17,317

 

17,378

 

19.16

 

60,649

 

53,630

 

13.09

                                                 

Salaries and employee benefits

29,569

 

29,810

 

28,428

 

29,911

 

25,689

 

21,906

 

21,274

 

15.10

 

87,807

 

68,869

 

27.50

Data processing

2,906

 

2,850

 

2,695

 

2,546

 

2,236

 

2,045

 

2,043

 

29.96

 

8,451

 

6,324

 

33.63

Occupancy and equipment

5,353

 

4,906

 

4,847

 

5,105

 

4,576

 

3,668

 

3,608

 

16.98

 

15,106

 

11,852

 

27.46

Other real estate

1,101

 

1,068

 

1,701

 

1,607

 

1,537

 

1,773

 

2,049

 

(28.37)

 

3,870

 

5,359

 

(27.79)

Amortization of intangibles

1,381

 

1,427

 

1,471

 

1,508

 

724

 

314

 

323

 

90.75

 

4,279

 

1,361

 

214.40

Merger-related expenses

-

 

-

 

195

 

1,879

 

3,763

 

385

 

-

 

(100.00)

 

195

 

4,148

 

(95.30)

Debt extinguishment penalty

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Other

7,865

 

9,335

 

8,308

 

8,573

 

8,088

 

7,643

 

8,303

 

(2.76)

 

25,508

 

24,034

 

6.13

 

Total noninterest expense

48,175

 

49,396

 

47,645

 

51,129

 

46,613

 

37,734

 

37,600

 

3.35

 

145,216

 

121,947

 

19.08

                                                 

Income before income taxes

22,643

 

20,794

 

19,492

 

15,880

 

8,770

 

10,987

 

10,109

 

158.20

 

62,929

 

29,866

 

110.70

Income taxes

7,108

 

5,941

 

5,895

 

4,620

 

2,133

 

2,968

 

2,538

 

233.24

 

18,944

 

7,639

 

147.99

 

Net income

$ 15,535

 

$ 14,853

 

$ 13,597

 

$ 11,260

 

$ 6,637

 

$ 8,019

 

$ 7,571

 

134.08

 

$ 43,985

 

$ 22,227

 

97.89

                                                 

Basic earnings per share

$ 0.49

 

$ 0.47

 

$ 0.43

 

$ 0.36

 

$ 0.24

 

$ 0.32

 

$ 0.30

 

104.17

 

$ 1.40

 

$ 0.86

 

62.79

Diluted earnings per share

0.49

 

0.47

 

0.43

 

0.36

 

0.24

 

0.32

 

0.30

 

104.17

 

1.39

 

0.85

 

63.53

                                                 

Average basic shares outstanding

31,526,423

 

31,496,737

 

31,436,148

 

31,366,019

 

27,234,927

 

25,223,749

 

25,186,229

 

15.76

 

31,486,767

 

25,889,139

 

21.62

Average diluted shares outstanding

31,718,529

 

31,698,198

 

31,724,474

 

31,617,681

 

27,447,382

 

25,373,868

 

25,288,785

 

15.56

 

31,694,601

 

26,053,173

 

21.65

                                                 

Common shares outstanding

31,533,703

 

31,519,641

 

31,480,395

 

31,387,668

 

31,358,583

 

25,231,074

 

25,208,733

 

0.56

 

31,533,703

 

31,358,583

 

0.56

Cash dividend per common share

$ 0.17

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

$ 0.17

 

-

 

$ 0.51

 

$ 0.51

 

-

                                                 

Performance ratios

                                         

Return on average shareholders' equity

8.84%

 

8.67%

 

8.19%

 

6.71%

 

4.75%

 

6.35%

 

6.12%

     

8.58%

 

5.71%

   

Return on average tangible shareholders' equity (1)

16.50%

 

16.55%

 

16.05%

 

13.55%

 

8.74%

 

10.47%

 

10.19%

     

16.37%

 

9.78%

   

Return on average assets

1.07%

 

1.02%

 

0.93%

 

0.78%

 

0.56%

 

0.76%

 

0.73%

     

1.01%

 

0.68%

   

Return on average tangible assets (2)

1.20%

 

1.15%

 

1.05%

 

0.90%

 

0.63%

 

0.82%

 

0.79%

     

1.13%

 

0.74%

   
                                                 

Net interest margin (FTE)

4.12%

 

4.24%

 

4.04%

 

4.16%

 

3.86%

 

3.88%

 

3.89%

     

4.13%

 

3.88%

   

Yield on earning assets (FTE)

4.58%

 

4.72%

 

4.53%

 

4.67%

 

4.42%

 

4.49%

 

4.51%

     

4.61%

 

4.47%

   

Cost of funding

0.47%

 

0.48%

 

0.48%

 

0.51%

 

0.57%

 

0.60%

 

0.62%

     

0.48%

 

0.59%

   

Average earning assets to average assets

87.32%

 

87.39%

 

87.35%

 

86.78%

 

87.43%

 

87.32%

 

86.31%

     

87.35%

 

87.04%

   

Average loans to average deposits

82.26%

 

79.11%

 

77.00%

 

79.89%

 

81.69%

 

80.93%

 

80.30%

     

79.44%

 

81.00%

   
                                                 

Noninterest income (less securities gains/losses) to average assets

                                         

1.53%

 

1.34%

 

1.27%

 

1.27%

 

1.59%

 

1.64%

 

1.67%

     

1.38%

 

1.63%

   

Noninterest expense (less debt prepayment penalties/merger-related expenses) to average assets

                                         

3.32%

 

3.39%

 

3.25%

 

3.40%

 

3.59%

 

3.54%

 

3.63%

     

3.32%

 

3.59%

   

Net overhead ratio

1.79%

 

2.06%

 

1.97%

 

2.14%

 

2.01%

 

1.90%

 

1.95%

     

1.94%

 

1.96%

   

Efficiency ratio (FTE) (4)

62.90%

 

65.38%

 

65.48%

 

67.65%

 

71.25%

 

69.74%

 

71.51%

     

64.56%

 

70.84%

   

 

 

RENASANT CORPORATION

                           

(Unaudited)

                       

(Dollars in thousands, except per share data)

                         
                                 

Q3 2014 -

 

For the Nine Months Ending

     

2014

 

2013

 

Q3 2013

 

September 30,

     

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Average balances

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2014

 

2013

 

Variance

Total assets

$ 5,758,081

 

$ 5,836,607

 

$ 5,927,884

 

$ 5,741,794

 

$ 4,729,079

 

$ 4,231,947

 

$ 4,206,411

 

21.76

 

$ 5,840,232

 

$ 4,391,370

 

32.99

Earning assets

5,027,805

 

5,100,834

 

5,178,069

 

4,982,614

 

4,134,730

 

3,695,409

 

3,630,759

 

21.60

 

5,101,686

 

3,822,145

 

33.48

Securities

1,001,547

 

1,026,948

 

1,002,519

 

924,179

 

819,351

 

754,515

 

698,863

 

22.24

 

1,010,335

 

758,018

 

33.29

Mortgage loans held for sale

31,832

 

26,004

 

19,925

 

25,248

 

37,056

 

32,318

 

22,347

 

(14.10)

 

25,964

 

30,627

 

(15.23)

Loans, net of unearned

3,937,142

 

3,897,028

 

3,868,747

 

3,865,615

 

3,213,853

 

2,845,260

 

2,804,618

 

22.51

 

3,901,223

 

2,956,076

 

31.97

Intangibles

300,725

 

302,181

 

303,599

 

304,388

 

227,606

 

190,362

 

190,787

 

32.13

 

302,158

 

203,053

 

48.81

                                             

-

Noninterest-bearing deposits

$ 896,856

 

$ 905,180

 

$ 949,317

 

$ 888,888

 

$ 660,415

 

$ 562,104

 

$ 549,514

 

35.80

 

$ 916,926

 

$ 591,394

 

55.04

Interest-bearing deposits

3,889,132

 

4,020,754

 

4,074,746

 

3,949,909

 

3,273,658

 

2,953,435

 

2,943,247

 

18.80

 

3,994,197

 

3,057,991

 

30.62

 

Total deposits

4,785,988

 

4,925,934

 

5,024,063

 

4,838,797

 

3,934,073

 

3,515,539

 

3,492,761

 

21.65

 

4,911,123

 

3,649,385

 

34.57

Borrowed funds

214,017

 

169,373

 

170,091

 

173,583

 

189,909

 

164,894

 

163,981

 

12.69

 

184,655

 

173,023

 

6.72

Shareholders' equity

697,103

 

686,794

 

673,047

 

665,513

 

553,772

 

506,225

 

501,634

 

25.88

 

685,733

 

520,734

 

31.69

                                               
                                 

Q3 2014 -

 

As of

     

2014

 

2013

 

Q4 2013

 

September 30,

     

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Balances at period end

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2014

 

2013

 

Variance

Total assets

$ 5,751,711

 

$ 5,826,020

 

$ 5,902,831

 

$ 5,746,270

 

$ 5,735,865

 

$ 4,242,401

 

$ 4,267,658

 

0.09

 

$ 5,751,711

 

$ 5,735,865

 

0.28

Earning assets

5,058,094

 

5,069,743

 

5,168,996

 

4,999,434

 

4,972,051

 

3,715,321

 

3,706,707

 

1.17

 

5,058,094

 

4,972,051

 

1.73

Securities

985,170

 

1,013,200

 

1,054,511

 

925,670

 

915,869

 

746,530

 

740,613

 

6.43

 

985,170

 

915,869

 

7.57

Mortgage loans held for sale

30,451

 

28,116

 

28,433

 

33,440

 

28,466

 

50,268

 

26,286

 

(8.94)

 

30,451

 

28,466

 

6.97

Loans acquired from M&F

636,628

 

694,115

 

746,047

 

813,451

 

891,420

 

-

 

-

 

(21.74)

 

636,628

 

891,420

 

(28.58)

Loans not acquired

3,165,492

 

3,096,286

 

2,947,836

 

2,885,802

 

2,794,116

 

2,683,017

 

2,594,438

 

9.69

 

3,165,492

 

2,794,116

 

13.29

Loans acquired and subject to loss share

155,319

 

167,129

 

173,545

 

181,765

 

195,996

 

201,494

 

213,872

 

(14.55)

 

155,319

 

195,996

 

(20.75)

 

Total loans

3,957,439

 

3,957,530

 

3,867,428

 

3,881,018

 

3,881,532

 

2,884,511

 

2,808,310

 

1.97

 

3,957,439

 

3,881,532

 

1.96

Intangibles

298,609

 

301,478

 

302,903

 

304,330

 

305,065

 

190,208

 

190,522

 

(1.88)

 

298,609

 

305,065

 

(2.12)

                                               

Noninterest-bearing deposits

$ 935,544

 

$ 902,766

 

$ 914,964

 

$ 856,020

 

$ 876,138

 

$ 560,965

 

$ 567,065

 

9.29

 

$ 935,544

 

$ 876,138

 

6.78

Interest-bearing deposits

3,828,126

 

3,983,965

 

4,089,820

 

3,985,892

 

3,958,618

 

2,944,193

 

2,988,110

 

(3.96)

 

3,828,126

 

3,958,618

 

(3.30)

 

Total deposits

4,763,670

 

4,886,731

 

5,004,784

 

4,841,912

 

4,834,756

 

3,505,158

 

3,555,175

 

(1.62)

 

4,763,670

 

4,834,756

 

(1.47)

Borrowed funds

227,664

 

189,831

 

168,700

 

171,875

 

177,168

 

195,789

 

164,063

 

32.46

 

227,664

 

177,168

 

28.50

Shareholders' equity

700,475

 

688,215

 

676,715

 

665,652

 

657,256

 

500,678

 

502,375

 

5.23

 

700,475

 

657,256

 

6.58

                                               

Market value per common share

$ 27.05

 

$ 29.07

 

$ 29.05

 

$ 31.46

 

$ 27.17

 

$ 24.34

 

$ 22.38

 

(14.02)

 

$ 27.05

 

$ 27.17

 

(0.44)

Book value per common share

22.21

 

21.83

 

21.50

 

21.21

 

20.96

 

19.84

 

19.93

 

4.71

 

22.21

 

20.96

 

5.96

Tangible book value per common share

12.74

 

12.27

 

11.87

 

11.51

 

11.23

 

12.31

 

12.37

 

10.69

 

12.74

 

11.23

 

13.45

Shareholders' equity to assets (actual)

12.18%

 

11.81%

 

11.46%

 

11.58%

 

11.46%

 

11.80%

 

11.77%

 

5.13

 

12.18%

 

11.46%

 

6.28

Tangible capital ratio (3)

7.37%

 

7.00%

 

6.68%

 

6.64%

 

6.49%

 

7.66%

 

7.65%

 

10.99

 

7.37%

 

6.49%

 

13.64

                                               
                                               

Leverage ratio

9.31%

 

8.91%

 

8.56%

 

8.68%

 

8.66%

 

9.83%

 

9.79%

 

7.26

 

9.31%

 

8.66%

 

7.51

Tier 1 risk-based capital ratio

12.28%

 

11.82%

 

11.55%

 

11.41%

 

11.40%

 

12.87%

 

12.86%

 

7.62

 

12.28%

 

11.40%

 

7.72

Total risk-based capital ratio

13.43%

 

12.96%

 

12.72%

 

12.58%

 

12.53%

 

14.14%

 

14.13%

 

6.76

 

13.43%

 

12.53%

 

7.18

 

 

RENASANT CORPORATION

                             

(Unaudited)

                                   

(Dollars in thousands, except per share data)

                           
                                 

Q3 2014 -

 

As of

     

2014

 

2013

 

Q4 2013

 

September 30,

     

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

 

Percent

         

Percent

Loans not acquired

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Variance

 

2014

 

2013

 

Variance

Commercial, financial, agricultural

$ 378,802

 

$ 365,262

 

$ 347,828

 

$ 341,600

 

$ 331,142

 

$ 307,718

 

$ 298,013

 

10.89

 

$ 378,802

 

$ 331,142

 

14.39

Lease financing

5,377

 

1,767

 

612

 

52

 

75

 

103

 

162

 

10,240.38

 

5,377

 

75

 

7,069.33

Real estate - construction

193,787

 

172,319

 

149,450

 

147,075

 

127,013

 

117,339

 

109,484

 

31.76

 

193,787

 

127,013

 

52.57

Real estate - 1-4 family mortgages

984,778

 

966,546

 

941,260

 

928,803

 

891,422

 

859,884

 

834,204

 

6.03

 

984,778

 

891,422

 

10.47

Real estate - commercial mortgages

1,527,680

 

1,516,372

 

1,441,403

 

1,404,617

 

1,383,680

 

1,335,402

 

1,295,213

 

8.76

 

1,527,680

 

1,383,680

 

10.41

Installment loans to individuals

75,068

 

74,020

 

67,283

 

63,655

 

60,784

 

62,571

 

57,362

 

17.93

 

75,068

 

60,784

 

23.50

 

Loans, net of unearned

$ 3,165,492

 

$ 3,096,286

 

$ 2,947,836

 

$ 2,885,802

 

$ 2,794,116

 

$ 2,683,017

 

$ 2,594,438

 

9.69

 

$ 3,165,492

 

$ 2,794,116

 

13.29

                                               

Loans acquired and subject to loss share by category

                                         

Commercial, financial, agricultural

$ 7,698

 

$ 7,677

 

$ 8,283

 

$ 9,546

 

$ 10,280

 

$ 10,283

 

$ 10,157

 

(19.36)

 

$ 7,698

 

$ 10,280

 

(25.12)

Lease financing

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real estate - construction

1,648

 

1,648

 

1,648

 

1,648

 

1,648

 

1,648

 

1,648

 

-

 

1,648

 

1,648

 

-

Real estate - 1-4 family mortgages

46,354

 

49,616

 

52,252

 

54,466

 

56,722

 

60,409

 

65,489

 

(14.89)

 

46,354

 

56,722

 

(18.28)

Real estate - commercial mortgages

99,580

 

108,166

 

111,337

 

116,077

 

127,315

 

129,120

 

136,541

 

(14.21)

 

99,580

 

127,315

 

(21.78)

Installment loans to individuals

39

 

22

 

25

 

28

 

31

 

34

 

37

 

39.29

 

39

 

31

 

25.81

 

Loans, net of unearned

$ 155,319

 

$ 167,129

 

$ 173,545

 

$ 181,765

 

$ 195,996

 

$ 201,494

 

$ 213,872

 

(14.55)

 

$ 155,319

 

$ 195,996

 

(20.75)

                                               

Loans Acquired from M&F

                                         

Commercial, financial, agricultural

$ 64,058

 

$ 74,887

 

$ 84,004

 

$ 117,817

 

$ 139,821

 

$ -

 

$ -

 

(45.63)

 

$ 64,058

 

$ 139,821

 

(54.19)

Lease financing

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Real estate - construction

1,631

 

2,610

 

4,803

 

12,713

 

23,556

 

-

 

-

 

(87.17)

 

1,631

 

23,556

 

(93.08)

Real estate - 1-4 family mortgages

190,447

 

205,126

 

217,748

 

224,965

 

244,079

 

-

 

-

 

(15.34)

 

190,447

 

244,079

 

(21.97)

Real estate - commercial mortgages

363,793

 

390,781

 

415,418

 

429,878

 

449,589

 

-

 

-

 

(15.37)

 

363,793

 

449,589

 

(19.08)

Installment loans to individuals

16,699

 

20,711

 

24,074

 

28,078

 

34,375

 

-

 

-

 

(40.53)

 

16,699

 

34,375

 

(51.42)

 

Loans, net of unearned

$ 636,628

 

$ 694,115

 

$ 746,047

 

$ 813,451

 

$ 891,420

 

$ -

 

$ -

 

(21.74)

 

$ 636,628

 

$ 891,420

 

(28.58)

                                               
                                               

Asset quality data

                                         

Assets not acquired:

                                         

Nonaccrual loans

 

$ 19,070

 

$ 17,175

 

$ 18,365

 

$ 16,863

 

$ 19,995

 

$ 20,554

 

$ 25,382

 

13.09

 

$ 19,070

 

$ 19,995

 

(4.63)

Loans 90 past due or more

7,177

 

3,615

 

1,322

 

2,287

 

2,078

 

1,983

 

2,601

 

213.82

 

7,177

 

2,078

 

245.38

Nonperforming loans

26,247

 

20,790

 

19,687

 

19,150

 

22,073

 

22,537

 

27,983

 

37.06

 

26,247

 

22,073

 

18.91

Other real estate owned

20,461

 

23,950

 

25,117

 

27,543

 

27,357

 

33,247

 

39,786

 

(25.71)

 

20,461

 

27,357

 

(25.21)

Nonperforming assets not acquired

$ 46,708

 

$ 44,740

 

$ 44,804

 

$ 46,693

 

$ 49,430

 

$ 55,784

 

$ 67,769

 

0.03

 

$ 46,708

 

$ 49,430

 

(5.51)

                                               

Assets acquired and subject to loss share:

                                         

Nonaccrual loans

 

$ 33,216

 

$ 41,425

 

$ 46,078

 

$ 49,194

 

$ 49,585

 

$ 47,281

 

$ 47,972

 

(32.48)

 

$ 33,216

 

$ 49,585

 

(33.01)

Loans 90 past due or more

1,979

 

-

 

32

 

-

 

505

 

126

 

-

 

-

 

1,979

 

505

 

291.88

Non-performing loans subject to loss share

35,195

 

41,425

 

46,110

 

49,194

 

50,090

 

47,407

 

47,972

 

(28.46)

 

35,195

 

50,090

 

(29.74)

Other real estate owned

4,033

 

7,472

 

10,218

 

12,942

 

16,580

 

27,835

 

35,095

 

(68.84)

 

4,033

 

16,580

 

(75.68)

Nonperforming assets acquired and subject to loss share

$ 39,228

 

$ 48,897

 

$ 56,328

 

$ 62,136

 

$ 66,670

 

$ 75,242

 

$ 83,067

 

(36.87)

 

$ 39,228

 

$ 66,670

 

(41.16)

                                               

Assets acquired from M&F:

                                         

Nonaccrual loans

 

$ 1,991

 

$ 5,966

 

$ 6,393

 

$ 6,275

 

$ 224

 

$ -

 

$ -

 

(68.27)

 

$ 1,991

 

$ 224

 

788.84

Loans 90 past due or more

8,375

 

5,057

 

1,922

 

1,899

 

8,568

 

-

 

-

 

341.02

 

8,375

 

8,568

 

(2.25)

Nonperforming loans

10,366

 

11,023

 

8,315

 

8,174

 

8,792

 

-

 

-

 

26.82

 

10,366

 

8,792

 

17.90

Other real estate owned

9,565

 

10,381

 

12,406

 

12,402

 

13,223

 

-

 

-

 

(22.88)

 

9,565

 

13,223

 

(27.67)

Nonperforming assets acquired from M&F

$ 19,931

 

$ 21,404

 

$ 20,721

 

$ 20,576

 

$ 22,015

 

$ -

 

$ -

 

(3.13)

 

$ 19,931

 

$ 22,015

 
                                               

Net loan charge-offs (recoveries)

$ 4,952

 

$ 2,195

 

$ 1,067

 

$ 584

 

$ 3,084

 

$ 2,471

 

$ 893

 

747.95

 

$ 8,214

 

$ 6,448

 

27.39

Allowance for loan losses

44,569

 

47,304

 

48,048

 

47,665

 

46,250

 

47,034

 

46,505

 

(6.50)

 

44,569

 

$ 46,250

 

(3.63)

Annualized net loan charge-offs / average loans

0.50%

 

0.23%

 

0.11%

 

0.06%

 

0.38%

 

0.35%

 

0.13%

     

0.28%

 

0.29%

   
                                               

Nonperforming loans / total loans*

1.81%

 

1.85%

 

1.92%

 

1.97%

 

2.09%

 

2.42%

 

2.70%

     

1.81%

 

2.09%

   

Nonperforming assets / total assets*

1.84%

 

1.97%

 

2.06%

 

2.25%

 

2.41%

 

3.09%

 

3.53%

     

1.84%

 

2.41%

   

Allowance for loan losses / total loans*

1.13%

 

1.20%

 

1.24%

 

1.23%

 

1.19%

 

1.63%

 

1.66%

     

1.13%

 

1.19%

   

Allowance for loan losses / nonperforming loans*

62.07%

 

64.59%

 

64.83%

 

62.29%

 

57.13%

 

67.25%

 

61.23%

     

62.07%

 

57.13%

   
                                               

Nonperforming loans / total loans**

0.83%

 

0.67%

 

0.67%

 

0.66%

 

0.79%

 

0.84%

 

1.08%

     

0.83%

 

0.79%

   

Nonperforming assets / total assets**

0.81%

 

0.77%

 

0.76%

 

0.81%

 

0.86%

 

1.31%

 

1.59%

     

0.81%

 

0.86%

   

Allowance for loan losses / total loans**

1.41%

 

1.53%

 

1.63%

 

1.65%

 

1.66%

 

1.75%

 

1.79%

     

1.41%

 

1.66%

   

Allowance for loan losses / nonperforming loans**

169.81%

 

227.53%

 

244.06%

 

248.90%

 

209.53%

 

208.70%

 

166.19%

     

169.81%

 

209.53%

   
                                               

*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 Nine Months Ending

       

2014

 

2013

   

September 30,

       

Third

 

Second

 

First

 

Fourth

 

Third

 

Second

 

First

         
       

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

   

2014

 

2013

Net income (GAAP)

$ 15,535

 

$ 14,853

 

$ 13,597

 

$ 11,260

 

$ 6,637

 

$ 8,019

 

$ 7,571

   

$ 43,985

 

$ 22,227

 

Amortization of intangibles, net of tax

947

 

1,019

 

1,026

 

1,069

 

548

 

229

 

242

   

2,992

 

1,019

Tangible net income (non-GAAP)

$ 16,482

 

$ 15,872

 

$ 14,623

 

$ 12,329

 

$ 7,185

 

$ 8,248

 

$ 7,813

   

$ 46,977

 

$ 23,246

                                           

Average shareholders' equity (GAAP)

$ 697,103

 

$ 686,794

 

$ 673,047

 

$ 665,513

 

$ 553,772

 

$ 506,225

 

$ 501,634

   

$ 685,733

 

$ 520,734

 

Intangibles

300,725

 

302,181

 

303,599

 

304,388

 

227,606

 

190,362

 

190,787

   

302,158

 

203,053

Average tangible shareholders' equity (non-GAAP)

$ 396,378

 

$ 384,613

 

$ 369,448

 

$ 361,125

 

$ 326,166

 

$ 315,863

 

$ 310,847

   

$ 383,575

 

$ 317,681

                                           

Average total assets (GAAP)

$ 5,758,081

 

$ 5,836,607

 

$ 5,927,884

 

$ 5,741,794

 

$ 4,729,079

 

$ 4,231,947

 

$ 4,206,411

   

$ 5,840,232

 

$ 4,391,370

 

Intangibles

300,725

 

302,181

 

303,599

 

304,388

 

227,606

 

190,362

 

190,787

   

302,158

 

203,053

Average tangible assets (non-GAAP)

$ 5,457,356

 

$ 5,534,426

 

$ 5,624,285

 

$ 5,437,406

 

$ 4,501,473

 

$ 4,041,585

 

$ 4,015,624

   

$ 5,538,074

 

$ 4,188,317

                                           

Actual total assets (GAAP)

$ 5,751,711

 

$ 5,826,020

 

$ 5,902,831

 

$ 5,746,270

 

$ 5,735,865

 

$ 4,242,401

 

$ 4,267,658

   

$ 5,751,711

 

$ 5,735,865

 

Intangibles

298,609

 

301,478

 

302,903

 

304,330

 

305,065

 

190,208

 

190,522

   

298,609

 

305,065

Actual tangible assets (non-GAAP)

$ 5,453,102

 

$ 5,524,542

 

$ 5,599,928

 

$ 5,441,940

 

$ 5,430,800

 

$ 4,052,193

 

$ 4,077,136

   

$ 5,453,102

 

$ 5,430,800

                                           

(1) Return on Average Equity

                                   

Return on (average) shareholders' equity (GAAP)

8.84%

 

8.67%

 

8.19%

 

6.71%

 

4.75%

 

6.35%

 

6.12%

   

8.58%

 

5.71%

 

Effect of adjustment for intangible assets

7.66%

 

7.88%

 

7.86%

 

6.83%

 

3.98%

 

4.12%

 

4.07%

   

7.80%

 

4.07%

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

16.50%

 

16.55%

 

16.05%

 

13.55%

 

8.74%

 

10.47%

 

10.19%

   

16.37%

 

9.78%

                                           

(2) Return on Average Assets

                                   

Return on (average) assets (GAAP)

1.07%

 

1.02%

 

0.93%

 

0.78%

 

0.56%

 

0.76%

 

0.73%

   

1.01%

 

0.68%

 

Effect of adjustment for intangible assets

0.13%

 

0.13%

 

0.12%

 

0.12%

 

0.08%

 

0.06%

 

0.06%

   

0.13%

 

0.07%

Return on average tangible assets (non-GAAP)

1.20%

 

1.15%

 

1.05%

 

0.90%

 

0.63%

 

0.82%

 

0.79%

   

1.13%

 

0.74%

                                           

(3) Shareholder Equity Ratio

                                   

Shareholders' equity to (actual) assets (GAAP)

12.18%

 

11.81%

 

11.46%

 

11.58%

 

11.46%

 

11.80%

 

11.77%

   

12.18%

 

11.46%

 

Effect of adjustment for intangible assets

4.81%

 

4.81%

 

4.79%

 

4.94%

 

4.97%

 

4.14%

 

4.12%

   

4.81%

 

4.97%

Tangible capital ratio (non-GAAP)

7.37%

 

7.00%

 

6.68%

 

6.64%

 

6.49%

 

7.66%

 

7.65%

   

7.37%

 

6.49%

                                           
                                           
                   

CALCULATION OF EFFICIENCY RATIO

         
                                           

Interest income (FTE)

$ 58,098

 

$ 60,002

 

$ 57,811

 

$ 58,644

 

$ 46,083

 

$ 41,331

 

$ 40,371

   

$ 175,911

 

$ 127,785

 

Interest expense

5,886

 

6,108

 

6,206

 

6,408

 

5,890

 

5,541

 

5,564

   

18,200

 

16,995

Net Interest income (FTE)

$ 52,212

 

$ 53,894

 

$ 51,605

 

$ 52,236

 

$ 40,193

 

$ 35,790

 

$ 34,807

   

$ 157,711

 

$ 110,790

                                           

Total noninterest income

$ 22,562

 

$ 19,471

 

$ 18,616

 

$ 18,341

 

$ 18,935

 

$ 17,317

 

$ 17,378

   

$ 60,649

 

$ 53,630

 

Securities gains (losses)

375

 

-

 

-

 

-

 

-

 

-

 

54

   

375

 

54

 

Gain on acquisition

-

 

-

 

-

 

-

 

-

 

-

 

-

   

-

 

-

Total noninterest income

$ 22,187

 

$ 19,471

 

$ 18,616

 

$ 18,341

 

$ 18,935

 

$ 17,317

 

$ 17,324

   

$ 60,274

 

$ 53,576

Total Income (FTE)

$ 74,399

 

$ 73,365

 

$ 70,221

 

$ 70,577

 

$ 59,128

 

$ 53,107

 

$ 52,131

   

$ 217,985

 

$ 164,366

                                           

Total noninterest expense

$ 48,175

 

$ 49,396

 

$ 47,645

 

$ 51,129

 

$ 46,613

 

$ 37,734

 

$ 37,600

   

$ 145,216

 

$ 121,947

 

Amortization of intangibles

1,381

 

1,427

 

1,471

 

1,508

 

724

 

314

 

323

   

4,279

 

1,361

 

Merger-related expenses

-

 

-

 

195

 

1,879

 

3,763

 

385

 

-

   

195

 

4,148

 

Debt extinguishment penalty

-

 

-

 

-

 

-

 

-

 

-

 

-

   

-

 

-

Total noninterest expense

$ 46,794

 

$ 47,969

 

$ 45,979

 

$ 47,742

 

$ 42,126

#

$ 37,035

 

$ 37,277

   

$ 140,742

 

$ 116,438

                                           

(4) Efficiency Ratio

62.90%

 

65.38%

 

65.48%

 

67.65%

 

71.25%

 

69.74%

 

71.51%

   

64.56%

 

70.84%

 

Logo - http://photos.prnewswire.com/prnh/20130207/CL56161LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/renasant-announces-2014-third-quarter-earnings-391940261.html

SOURCE Renasant Corporation