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

Press Release Details

Renasant Corporation Announces 2011 Fourth Quarter and Year-end Results

January 17, 2012

TUPELO, Miss., Jan. 17, 2012 /PRNewswire/ -- Renasant Corporation (NASDAQ: RNST) (the "Company") today announced its earnings results for the fourth quarter and year ended December 31, 2011. For the fourth quarter of 2011, net income was $5,790,000 as compared to $4,721,000 for the fourth quarter of 2010. Basic and diluted earnings per share (EPS) were $0.23 for the fourth quarter of 2011 as compared to basic and diluted EPS of $0.19 for the fourth quarter of 2010.

Net income for 2011 was $25,632,000 as compared to $31,675,000 for 2010. Net income for 2010 included a pre-tax acquisition gain of $42,211,000 from the Company's FDIC-assisted acquisition of Crescent Bank of Jasper, Georgia recognized during the third quarter of 2010. During 2011, the Company recorded a pre-tax acquisition gain of $8,774,000 in connection with its FDIC-assisted acquisition of American Bank and Trust of Roswell, Georgia, which was recognized during the first quarter of the year.

For 2011, both basic and diluted EPS were $1.02 as compared to basic and diluted EPS of $1.39 and $1.38, respectively, for 2010.

"We achieved much success during the fourth quarter of 2011 as we experienced net loan growth while continuing to expand our franchise by opening de novo locations in Starkville, Mississippi, and Tuscaloosa and Montgomery, Alabama," commented Renasant Chairman and Chief Executive Officer, E. Robinson McGraw. "In addition to our market expansions, we continued to experience a decrease in our nonperforming loans and other real estate owned. Our nonperforming loans not subject to loss-share decreased 35% during the year and represented only 1.56% of total loans at the end of 2011."

Total deposits were $3.412 billion at December 31, 2011, as compared to $3.342 billion at September 30, 2011, and $3.468 billion at December 31, 2010. The Company continued to improve its deposit mix as noninterest-bearing deposits represented 15.59% of total deposits on December 31, 2011, up from 10.63% of total deposits at December 31, 2010. As a result of this improvement, the Company's cost of funds declined to 1.11% at December 31, 2011, from 1.16% at September 30, 2011, and 1.74% at December 31, 2010.

Total loans were $2.581 billion at the end of 2011 as compared to $2.565 billion at the end of the third quarter of 2011 and $2.525 billion at the end of 2010. Loans not covered under FDIC loss-share agreements were $2.242 billion at December 31, 2011, as compared to $2.205 billion at September 30, 2011, and $2.191 billion at December 31, 2010.

"We are pleased to have achieved net loan growth on both an annual and linked quarter basis," stated McGraw. "We believe that we are well-positioned to continue this trend of growing loans as we take advantage of our recent new hires, entrances into new markets and continued focus on loan opportunities in our existing markets."

Total assets at December 31, 2011, were approximately $4.201 billion as compared to approximately $4.136 billion at September 30, 2011, and $4.297 billion at December 31, 2010.

At December 31, 2011, the Company's capital ratios were in excess of regulatory minimums required to be classified as "well-capitalized." The Company's tangible common equity ratio was 7.38%, Tier I leverage capital ratio was 9.44%, Tier I risk-based capital ratio was 13.33%, and total risk-based capital ratio was 14.58%.

Net interest income was $32,495,000 for the fourth quarter of 2011 as compared to $29,855,000 for the fourth quarter of 2010 and $32,864,000 on a linked quarter basis. Net interest margin was 3.84% for the fourth quarter of 2011 as compared to 3.43% for the fourth quarter of 2010 and 3.92% on a linked quarter basis.

For 2011, net interest margin increased to 3.77% from 3.26% for 2010. Net interest income increased to $129,077,000 for 2011 from $105,062,000 for 2010.

"Although margin decreased on a linked quarter basis due primarily to higher than anticipated levels of cash from an increase in deposits and accelerated prepayments on mortgage backed securities, we grew margin by 51 basis points during 2011," said McGraw. "We expect to see improvement in net interest income with year over year net interest margin remaining stable as we continue to adjust our asset mix by growing loans and changing our funding mix."

For the fourth quarter of 2011, noninterest income was $13,912,000 as compared to $14,553,000 for the fourth quarter of 2010 and $19,613,000 for the third quarter of 2011. During the third quarter of 2011, noninterest income included a gain of $5,041,000 from the sale of securities. Noninterest income for 2011 was $68,624,000 as compared to $95,915,000 for 2010. Excluding the aforementioned gains from FDIC-assisted acquisitions, noninterest income was $59,850,000 for 2011 and $53,704,000 for 2010.

Noninterest expense was $33,269,000 for the fourth quarter of 2011 as compared to $32,226,000 for the fourth quarter of 2010 and $38,129,000 on a linked quarter basis. Noninterest expense for 2011 was $140,676,000 as compared to $123,619,000 for 2010. The increase in noninterest expense during 2011 was primarily due to costs related to the operations associated with acquisitions and new market expansions, and higher levels of expenses related to other real estate owned.

At December 31, 2011, total nonperforming loans were $124.1 million and total other real estate owned was $113.2 million. The loans and other real estate owned acquired in FDIC-assisted transactions are recorded at fair value which includes an estimated impairment. Furthermore, the loss-share agreements with the FDIC, as well as adjustments to the balances of these acquired assets to record them at fair value, mitigate the impact of further losses on these assets. The Company's nonperforming loans and other real estate owned covered under loss-share agreements with the FDIC at December 31, 2011, were $89.2 million and $43.1 million, respectively. The remaining information in this release on nonperforming loans, other real estate owned and the related asset quality ratios excludes the assets covered under loss-share agreements with the FDIC.

Nonperforming loans (loans 90 days or more past due and nonaccrual loans) were $34.9 million at December 31, 2011, as compared to $49.0 million at September 30, 2011, and $53.9 million at December 31, 2010. Loans 30 to 89 days past due as a percentage of total loans were 0.71% at December 31, 2011, as compared to 0.75% at September 30, 2011, and 0.99% at December 31, 2010.

The Company recorded a provision for loan losses of $6,000,000 and $22,350,000 for the quarter and year ending December 31, 2011, respectively, as compared to $5,500,000 and $30,665,000 for the quarter and year ending December 31, 2010, respectively. The provision for loan losses for the third quarter of 2011 was $5,500,000. Annualized net charge-offs as a percentage of average loans were 1.56% for the fourth quarter of 2011 as compared to 0.80% for the same period in 2010 and 0.70% on a linked quarter basis. Net charge-offs as a percentage of average loans for the year ending December 31, 2011, were 0.91% as compared to 1.00% for 2010. The increase in net charge-offs, as compared to prior quarters, is due to the final resolution of several large credits during the fourth quarter of 2011.

The allowance for loan losses as a percentage of loans was 1.98% at December 31, 2011, as compared to 2.20% at September 30, 2011, and 2.07% at December 31, 2010. Although the Company's allowance for loan losses decreased for the quarter and year ending December 31, 2011, as compared to the quarter ending September 30, 2011, and the year ending December 31, 2010, the Company's coverage ratio, or the allowance for loan losses as a percentage of nonperforming loans, increased to 127% as compared to 99% on a linked quarter basis and 84% for 2010.

Other real estate owned was $70,079,000 at December 31, 2011, as compared to $72,765,000 at September 30, 2011, and $71,833,000 at December 31, 2010. The decrease in other real estate owned reflects the Company's efforts to dispose of the underlying properties. The Company continues to aggressively market the property held in other real estate owned as evidenced by the fact the Company sold approximately $29.1 million of other real estate owned during 2011 and $7.2 million during the fourth quarter of 2011.

"Moving forward, we believe positive trends such as our improved deposit mix, net loan growth, improving credit metrics and our strong capital position have us prepared for another successful year," commented McGraw. "In addition, our ability to participate in external opportunities, whether through de novo branches or acquisitions in new markets, has us positioned to expand our market share and cultivate new banking relationships in 2012."

CONFERENCE CALL INFORMATION:

A live audio webcast of a conference call with analysts will be available beginning at 10:00 a.m. Eastern time on Wednesday, January 18, 2012, through the Company's website: www.renasant.com. The event will be archived on the Company's website for one year. If Internet access is unavailable, the conference may also be heard live (listen-only) via telephone by dialing 1-877-317-6789 in the United States and requesting the Renasant Corporation earnings call. International participants should dial 1-412-317-6789.

ABOUT RENASANT CORPORATION:

Renasant Corporation, a 107-year-old financial services institution, is the parent of Renasant Bank and Renasant Insurance. Renasant has assets of approximately $4.2 billion and operates over 75banking, 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.

Contact:

For Media:

For Financials:

John Oxford

Stuart Johnson

Vice President

Senior Executive Vice President

Director of External Affairs

Chief Financial Officer

(662) 680-1219

(662) 680-1472

joxford@renasant.com

stuartj@renasant.com

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q4 2011 -

For the Year

2011

2010

Q4 2010

Ended December 31,

Fourth

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Statement of earnings

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2011

2010

Variance

Interest income - taxable equivalent basis

$ 42,430

$ 43,432

$ 45,291

$ 45,371

$ 45,224

$ 44,770

$ 39,590

$ 40,900

(6.18)

$ 176,524

$ 170,484

3.54

Interest income

$ 40,970

$ 41,930

$ 43,775

$ 43,803

$ 43,817

$ 43,433

$ 38,381

$ 39,708

(6.50)

$ 170,478

$ 165,339

3.11

Interest expense

8,475

9,066

11,153

12,707

13,962

16,316

14,701

15,298

(39.30)

41,401

60,277

(31.32)

Net interest income

32,495

32,864

32,622

31,096

29,855

27,117

23,680

24,410

8.84

129,077

105,062

22.86

Provision for loan losses

6,000

5,500

5,350

5,500

5,500

11,500

7,000

6,665

9.09

22,350

30,665

(27.12)

Net interest income after provision

26,495

27,364

27,272

25,596

24,355

15,617

16,680

17,745

8.79

106,727

74,397

43.46

Service charges on deposit accounts

4,527

4,797

5,082

4,880

5,482

5,771

5,361

5,090

(17.42)

19,286

21,704

(11.14)

Fees and commissions on loans and deposits

5,102

4,898

4,548

4,138

4,184

3,654

3,409

3,721

21.94

18,686

14,968

24.84

Insurance commissions and fees

812

847

783

832

916

828

830

834

(11.35)

3,274

3,408

(3.93)

Trust revenue

1,123

771

650

613

626

562

632

584

79.39

3,157

2,404

31.32

Securities gains (losses)

-

5,041

(258)

12

-

(1,009)

2,049

(160)

-

4,795

880

444.89

Gain on sale of mortgage loans

662

1,371

949

1,151

2,127

1,774

994

1,329

(68.88)

4,133

6,224

(33.60)

Gain on acquisition

-

570

-

8,774

-

42,211

-

-

-

9,344

42,211

(77.86)

Other

1,686

1,318

1,580

1,365

1,218

743

1,069

1,086

38.42

5,949

4,116

44.53

Total noninterest income

13,912

19,613

13,334

21,765

14,553

54,534

14,344

12,484

(4.40)

68,624

95,915

(28.45)

.

Salaries and employee benefits

16,232

17,493

16,173

16,237

15,957

16,694

13,052

13,197

1.72

66,135

58,900

12.28

Occupancy and equipment

3,522

3,434

3,357

3,239

2,716

3,271

2,926

2,931

29.68

13,552

11,844

14.42

Data processing

1,925

1,927

1,657

1,788

1,665

1,703

1,580

1,426

15.62

7,297

6,374

14.48

Debt extinguishment penalty

-

-

-

1,903

-

2,785

-

-

-

1,903

2,785

(31.67)

Merger-related expenses

-

326

-

1,325

-

1,955

-

-

-

1,651

1,955

(15.55)

Other real estate

3,357

6,336

2,122

3,511

3,288

4,635

959

736

2.10

15,326

9,618

59.35

Amortization of intangibles

366

351

510

515

523

505

470

476

(30.02)

1,742

1,974

(11.75)

Other

7,867

8,262

8,736

8,205

8,077

8,023

7,201

6,868

(2.60)

33,070

30,169

9.62

Total noninterest expense

33,269

38,129

32,555

36,723

32,226

39,571

26,188

25,634

3.24

140,676

123,619

13.80

Income before income taxes

7,138

8,848

8,051

10,638

6,682

30,580

4,836

4,595

6.82

34,675

46,693

(25.74)

Income taxes

1,348

2,316

2,294

3,085

1,961

11,029

1,040

988

(31.26)

9,043

15,018

(39.79)

Net income

$ 5,790

$ 6,532

$ 5,757

$ 7,553

$ 4,721

$ 19,551

$ 3,796

$ 3,607

22.64

$ 25,632

$ 31,675

(19.08)

Basic earnings per share

$ 0.23

$ 0.26

$ 0.23

$ 0.30

$ 0.19

$ 0.81

$ 0.18

$ 0.17

21.05

$ 1.02

$ 1.39

(26.62)

Diluted earnings per share

0.23

0.26

0.23

0.30

0.19

0.81

0.18

0.17

21.05

1.02

1.38

(26.09)

Average basic shares outstanding

25,061,122

25,061,068

25,059,081

25,052,126

25,042,137

24,098,629

21,088,942

21,082,991

0.08

25,058,381

22,842,502

9.70

Average diluted shares outstanding

25,183,114

25,180,923

25,182,503

25,172,410

25,177,394

24,208,642

21,224,836

21,208,934

0.02

25,186,131

22,976,088

9.62

Common shares outstanding

25,066,068

25,061,068

25,061,068

25,056,431

25,043,112

25,041,540

21,100,130

21,082,991

0.09

25,066,068

25,043,112

0.09

Cash dividend per common share

$ 0.17

$ 0.17

$ 0.17

$ 0.17

$ 0.17

$ 0.17

$ 0.17

$ 0.17

-

$ 0.68

$ 0.68

-

Performance ratios

Return on average shareholders' equity

4.71%

5.36%

4.84%

6.51%

3.93%

16.64%

3.69%

3.55%

5.34%

7.16%

Return on average shareholders' equity, excluding amortization expense

4.89%

5.54%

5.11%

6.78%

4.20%

16.91%

3.97%

3.84%

5.57%

7.44%

Return on average assets

0.55%

0.63%

0.54%

0.69%

0.44%

1.83%

0.42%

0.40%

0.60%

0.80%

Return on average assets, excluding amortization expense

0.57%

0.65%

0.57%

0.72%

0.47%

1.86%

0.45%

0.44%

0.63%

0.83%

Net interest margin (FTE)

3.84%

3.92%

3.76%

3.55%

3.43%

3.12%

3.15%

3.27%

3.77%

3.26%

Yield on earning assets (FTE)

4.80%

4.96%

4.99%

4.93%

4.97%

4.92%

5.02%

5.23%

4.92%

5.04%

Cost of funding

0.92%

0.99%

1.17%

1.31%

1.49%

1.75%

1.86%

1.95%

1.11%

1.74%

Average earning assets to average assets

84.22%

83.95%

84.75%

84.16%

84.24%

84.78%

87.42%

87.28%

84.28%

85.82%

Average loans to average deposits

75.83%

76.23%

72.47%

70.20%

74.41%

76.41%

84.53%

88.47%

73.64%

80.20%

Noninterest income (less securities gains/

losses) to average assets

1.32%

1.40%

1.27%

1.99%

1.35%

5.19%

1.36%

1.42%

1.50%

2.41%

Noninterest expense to average assets

3.16%

3.65%

3.04%

3.37%

2.98%

3.70%

2.90%

2.87%

3.30%

3.13%

Net overhead ratio

1.84%

2.26%

1.77%

1.37%

1.64%

-1.49%

1.54%

1.45%

1.81%

0.72%

Efficiency ratio (FTE)

69.50%

70.64%

68.58%

67.47%

70.34%

47.68%

66.75%

67.31%

69.04%

59.97%

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q4 2011 -

For the Year

2011

2010

Q4 2010

Ended December 31,

Fourth

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Average balances

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2011

2010

Variance

Total assets

$ 4,172,518

$ 4,142,851

$ 4,294,530

$ 4,423,088

$ 4,285,887

$ 4,246,566

$ 3,616,125

$ 3,621,361

(2.65)

$ 4,257,244

$ 3,944,009

7.94

Earning assets

3,514,110

3,478,054

3,639,696

3,722,419

3,610,526

3,600,033

3,161,214

3,160,620

(2.67)

3,588,195

3,384,856

6.01

Securities

745,398

796,957

863,735

881,808

785,613

729,789

734,690

697,913

(5.12)

821,532

737,256

11.43

Loans, net of unearned

2,594,820

2,577,539

2,575,890

2,556,572

2,576,721

2,533,567

2,304,663

2,354,443

0.70

2,577,185

2,442,761

5.50

Intangibles

192,611

191,574

191,320

191,740

192,123

192,447

190,639

190,881

0.25

191,809

191,867

(0.03)

Noninterest-bearing deposits

$ 523,807

$ 480,699

$ 468,170

$ 476,115

$ 371,908

$ 351,449

$ 315,242

$ 310,726

40.84

$ 487,310

$ 334,849

45.53

Interest-bearing deposits

2,854,146

2,880,248

3,072,809

3,148,481

3,053,382

2,929,739

2,387,175

2,332,741

(6.53)

2,988,208

2,683,017

11.37

Total deposits

3,377,953

3,360,947

3,540,979

3,624,596

3,425,290

3,281,188

2,702,417

2,643,467

(1.38)

3,475,518

3,017,866

15.16

Borrowed funds

260,672

259,387

261,060

290,201

318,873

438,047

468,196

530,654

(18.25)

267,726

438,140

(38.89)

Shareholders' equity

487,752

483,121

476,896

470,875

476,449

466,109

412,959

412,132

2.37

479,717

442,311

8.46

Asset quality data

Assets not subject to loss share:

Nonaccrual loans

$ 31,154

$ 40,363

$ 42,331

$ 46,406

$ 46,662

$ 56,674

$ 53,868

$ 44,688

(33.23)

$ 31,154

$ 46,662

(33.23)

Loans 90 past due or more

3,760

8,674

9,646

10,839

7,196

8,923

10,794

9,916

(47.75)

3,760

7,196

(47.75)

Nonperforming loans

34,914

49,037

51,977

57,245

53,858

65,597

64,662

54,604

(35.17)

34,914

53,858

(35.17)

Other real estate owned

70,079

72,765

68,384

71,415

71,833

62,936

66,797

62,508

(2.44)

70,079

71,833

(2.44)

Nonperforming assets not subject to loss share

$ 104,993

$ 121,802

$ 120,361

$ 128,660

$ 125,691

$ 128,533

$ 131,459

$ 117,112

(16.47)

$ 104,993

$ 125,691

(16.47)

Assets subject to loss share:

Nonaccrual loans

$ 88,034

$ 84,426

$ 78,780

$ 78,909

$ 82,393

$ 67,135

$ -

$ -

6.85

$ 88,034

$ 82,393

6.85

Loans 90 past due or more

1,134

12,222

10,619

7,817

-

-

-

-

-

1,134

-

-

Non-performing loans subject to loss share

89,168

96,648

89,399

86,726

82,393

67,135

-

-

8.22

89,168

82,393

8.22

Other real estate owned and repossessions

43,156

44,021

59,802

59,036

54,715

49,286

-

-

(21.13)

43,156

54,715

(21.13)

Non-performing assets subject to loss share

$ 132,324

$ 140,669

$ 149,201

$ 145,762

$ 137,108

$ 116,421

$ -

$ -

(3.49)

$ 132,324

$ 137,108

(3.49)

Net loan charge-offs (recoveries)

$ 10,192

$ 4,539

$ 5,284

$ 3,410

$ 5,217

$ 7,514

$ 6,948

$ 4,716

95.36

$ 23,425

$ 24,395

(3.98)

Allowance for loan losses

44,340

48,532

47,571

47,505

45,415

45,132

41,146

41,094

(2.37)

44,340

45,415

(2.37)

Nonperforming loans / total loans*

1.56%

2.22%

2.38%

2.61%

2.46%

2.94%

2.86%

2.37%

1.56%

2.46%

Nonperforming assets / total assets*

2.50%

2.94%

2.83%

2.91%

2.92%

3.02%

3.66%

3.22%

2.50%

2.92%

Allowance for loan losses / total loans*

1.98%

2.20%

2.18%

2.17%

2.07%

2.02%

1.82%

1.78%

1.98%

2.07%

Allowance for loan losses / nonperforming loans*

127.00%

98.97%

91.52%

82.99%

84.32%

68.80%

63.63%

75.26%

127.00%

84.32%

Annualized net loan charge-offs / average loans*

1.56%

0.70%

0.82%

0.54%

0.80%

1.18%

1.21%

0.81%

0.91%

1.00%

Balances at period end

Total assets

$ 4,201,332

$ 4,136,474

$ 4,259,200

$ 4,422,164

$ 4,297,327

$ 4,256,253

$ 3,593,872

$ 3,641,709

(2.23)

$ 4,201,332

$ 4,297,327

(2.23)

Earning assets

3,528,980

3,480,982

3,585,441

3,724,108

3,631,730

3,600,972

3,156,451

3,200,159

(2.83)

3,528,980

3,631,730

(2.83)

Securities

796,341

718,881

833,710

880,382

834,472

745,486

721,640

741,207

(4.57)

796,341

834,472

(4.57)

Mortgage loans held for sale

28,222

24,739

11,511

9,399

27,704

25,639

21,261

16,597

1.87

28,222

27,704

1.87

Loans not subject to loss share

2,241,622

2,204,955

2,185,490

2,190,376

2,190,909

2,231,075

2,263,263

2,308,335

2.31

2,241,622

2,190,909

2.31

Loans subject to loss share

339,462

359,813

377,149

386,811

333,681

352,535

-

-

1.73

339,462

333,681

1.73

Total loans

2,581,084

2,564,768

2,562,639

2,577,187

2,524,590

2,583,610

2,263,263

2,308,335

2.24

2,581,084

2,524,590

2.24

Intangibles

192,520

192,755

191,086

191,581

191,867

192,391

190,411

190,881

0.34

192,520

191,867

0.34

Noninterest-bearing deposits

$ 531,910

$ 493,130

$ 458,686

$ 486,676

$ 368,798

$ 361,504

$ 313,309

$ 315,064

44.23

$ 531,910

$ 368,798

44.23

Interest-bearing deposits

2,880,327

2,849,225

3,018,733

3,158,198

3,099,353

3,054,424

2,374,903

2,398,784

(7.07)

2,880,327

3,099,353

(7.07)

Total deposits

3,412,237

3,342,355

3,477,419

3,644,874

3,468,151

3,415,928

2,688,212

2,713,848

(1.61)

3,412,237

3,468,151

(1.61)

Borrowed funds

254,709

262,569

263,067

260,149

316,436

322,245

459,762

483,183

(19.51)

254,709

316,436

(19.51)

Shareholders' equity

488,294

487,401

480,135

473,354

469,509

477,034

412,235

410,557

4.00

488,294

469,509

4.00

Market value per common share

$ 15.00

$ 12.73

$ 14.49

$ 16.98

$ 16.91

$ 15.21

$ 14.35

$ 16.18

(11.30)

$ 15.00

$ 16.91

(11.30)

Book value per common share

19.48

19.45

19.16

18.89

18.75

19.05

19.54

19.47

3.91

19.48

18.75

3.91

Tangible book value per common share

11.80

11.76

11.53

11.25

11.09

11.37

10.51

10.42

6.43

11.80

11.09

6.43

Shareholders' equity to assets (actual)

11.62%

11.78%

11.27%

10.70%

10.93%

11.21%

11.47%

11.27%

11.62%

10.93%

Tangible capital ratio

7.38%

7.47%

7.11%

6.66%

6.76%

7.00%

6.52%

6.37%

7.38%

6.76%

Leverage ratio

9.44%

9.48%

9.10%

8.77%

8.97%

9.03%

8.78%

8.74%

9.44%

8.97%

Tier 1 risk-based capital ratio

13.33%

13.63%

13.58%

13.59%

13.58%

13.55%

11.42%

11.20%

13.33%

13.58%

Total risk-based capital ratio

14.58%

14.89%

14.83%

14.84%

14.83%

14.80%

12.67%

12.45%

14.58%

14.83%

*Based on assets not subject to loss share

RENASANT CORPORATION

(Unaudited)

(Dollars in thousands, except per share data)

Q4 2011 -

For the Year

2011

2010

Q4 2010

Ended December 31,

Fourth

Third

Second

First

Fourth

Third

Second

First

Percent

Percent

Loans not subject to loss share by category

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Quarter

Variance

2011

2010

Variance

Commercial, financial, agricultural

$ 260,288

$ 247,950

$ 243,343

$ 250,889

$ 244,355

$ 259,710

$ 273,356

$ 276,749

6.52

$ 260,288

$ 244,355

6.52

Lease financing

328

350

393

458

503

547

601

677

(34.79)

328

503

(34.79)

Real estate - construction

74,159

75,690

77,224

71,559

66,798

62,593

62,469

110,121

11.02

74,159

66,798

11.02

Real estate - 1-4 family mortgages

716,704

712,871

720,451

730,860

749,863

770,773

798,185

809,271

(4.42)

716,704

749,863

(4.42)

Real estate - commercial mortgages

1,130,143

1,106,037

1,081,801

1,073,561

1,065,271

1,072,484

1,071,876

1,055,102

6.09

1,130,143

1,065,271

6.09

Installment loans to individuals

60,000

62,057

62,278

63,049

64,119

64,968

56,776

56,415

(6.42)

60,000

64,119

(6.42)

Loans, net of unearned

$ 2,241,622

$ 2,204,955

$ 2,185,490

$ 2,190,376

$ 2,190,909

$ 2,231,075

$ 2,263,263

$ 2,308,335

2.31

$ 2,241,622

$ 2,190,909

2.31

Loans subject to loss share by category

Commercial, financial, agricultural

$ 17,803

$ 19,196

$ 24,233

$ 22,964

$ 20,921

$ 22,543

$ -

$ -

(14.90)

$ 17,803

$ 20,921

(14.90)

Lease financing

-

-

-

-

-

-

-

-

-

-

-

-

Real estate - construction

7,076

10,811

10,318

13,847

15,563

17,385

-

-

(54.53)

7,076

15,563

(54.53)

Real estate - 1-4 family mortgages

107,923

114,228

119,508

123,770

122,519

138,863

-

-

(11.91)

107,923

122,519

(11.91)

Real estate - commercial mortgages

206,492

215,370

222,876

226,038

174,572

172,145

-

-

18.28

206,492

174,572

18.28

Installment loans to individuals

168

208

214

192

106

1,599

-

-

58.49

168

106

58.49

Loans, net of unearned

$ 339,462

$ 359,813

$ 377,149

$ 386,811

$ 333,681

$ 352,535

$ -

$ -

1.73

$ 339,462

$ 333,681

1.73

SOURCE Renasant Corporation